DB ED: 0145C             STATE OF NEW YORK                   05/01/23                     
RUN NO: SA232-4                                                                           
                    2023-24 STATE AID PROJECTIONS                                         
                                                                                          
                           FOUNDATION AID                                                 
                                                                                          
                                                                                          
                                   DISTRICT CODE:             580601                      
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
                                                                                          
SEE NOTE BELOW                                                                            
2020 ACTUAL VALUATION                                  2,878,883,304                      
2020 & 2019 AVERAGE AV                                 2,854,209,486                      
SEL. AV: LESSER 20AV OR AVG AV                         2,854,209,486                      
2021-22 TWFPU                                                  2,025                      
SEL. ACTUAL VAL./2021-22 TWFPU                             1,409,486                      
                                                                                          
2020 ADJ. GROSS INCOME                                   608,931,542                      
2020 ADJ. INCOME/2021-22 TWFPU                               300,706                      
INCOME WEALTH INDEX (IWI)                                    0.87800                      
                                                                                          
2020 & 2019 AVERAGE INCOME                               606,414,797                      
SEL INC: LESSER 20 OR AVG INC                            606,414,797                      
FND COMB WEALTH RATIO FOR SSR                                1.12200                      
                                                                                          
TAFPU BASED ON 21-22 SY DATA                                   2,398                      
TAFPU BASED ON 20-21 SY DATA                                   2,434                      
SELECTED TAFPU                                                 2,416                      
                                                                                          
REGIONAL COST INDEX (RCI)                                      1.425                      
PNI = 1 + EN%, MIN 1; MAX 2                                  1.03700                      
ADJUSTED FOUNDATION AMT/PUPIL                              11,557.28                      
  ADJUSTED TAX RATE                                          0.01325                      
EXP MIN LOCAL CONTRIB/PUPIL                                18,675.68                      
FOUNDATION FORMULA AID/PUPIL                                    0.00                      
  FND STATE SHARING RATIO                                    0.36300                      
ALT FOUNDATION AID/PUPIL                                    4,195.29                      
  SELECTD FOUNDATION AID/PUPIL                              4,195.29                      
  TOTAL FOUNDATION AID                                    10,135,821                      
  2022-23 FOUNDATION AID BASE                              8,098,717                      
  100% PHASE-IN INCREASE                                   2,037,104                      
  3% MINIMUM INCREASE                                        242,961                      
2023-24 FOUNDATION AID PAYABLE                            10,135,821                      
                                                                                          
2022-23 PUBLIC ENROLLMENT EST.                                 2,007                      
  % K-6 ELIG APPLIC LUNCH                                     0.0262                      
    LUNCH COUNT  @ 0.65                                           34                      
  CENSUS POVERTY                                              0.0193                      
    CENSUS COUNT @ 0.65                                           25                      
  NUMBER OF SQUARE MILES                                      12.215                      
  SPARSITY FACTOR                                              0.000                      
    SPARSITY COUNT                                                 0                      
  ENGLISH LANGUAGE LEARNERS                                       30                      
    ELL COUNT    @ 0.50                                           15                      
EXTRAORDINARY NEEDS COUNT                                         75                      
EN % = EN COUNT/ENROLLMENT                                   0.03700                      
                                                                                          
2021-22 ATTENDANCE RATIO                                      0.9454                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE