DB ED: 0070D             STATE OF NEW YORK                   01/16/24                     
RUN NO: BT242-5                                                                           
                  2024-25 EXECUTIVE BUDGET PROPOSAL                                       
                                                                                          
                           FOUNDATION AID                                                 
                                                                                          
                                                                                          
                                   DISTRICT CODE:             420701                      
                                   DISTRICT NAME:           WESTHILL                      
                                                                                          
SEE NOTE BELOW                                                                            
2021 ACTUAL VALUATION                                    874,195,936                      
2021 & 2020 AVERAGE AV                                   859,736,010                      
SEL. AV: LESSER 21AV OR AVG AV                           859,736,010                      
2022-23 TWFPU                                                  1,742                      
SEL. ACTUAL VAL./2022-23 TWFPU                               493,533                      
                                                                                          
2021 ADJ. GROSS INCOME                                   488,948,727                      
2021 ADJ. INCOME/2022-23 TWFPU                               280,682                      
INCOME WEALTH INDEX (IWI)                                    0.70200                      
                                                                                          
2021 & 2020 AVERAGE INCOME                               464,463,867                      
SEL INC: LESSER 21 OR AVG INC                            464,463,867                      
FND COMB WEALTH RATIO FOR SSR                                0.64900                      
                                                                                          
TAFPU BASED ON 22-23 SY DATA                                   2,030                      
TAFPU BASED ON 21-22 SY DATA                                   1,983                      
SELECTED TAFPU                                                 2,030                      
                                                                                          
REGIONAL COST INDEX (RCI)                                      1.103                      
PNI = 1 + EN%, MIN 1; MAX 2                                  1.21400                      
ADJUSTED FOUNDATION AMT/PUPIL                              10,724.37                      
  ADJUSTED TAX RATE                                          0.01053                      
EXP MIN LOCAL CONTRIB/PUPIL                                 5,196.90                      
FOUNDATION FORMULA AID/PUPIL                                5,527.47                      
  FND STATE SHARING RATIO                                    0.58500                      
ALT FOUNDATION AID/PUPIL                                    6,273.75                      
  SELECTD FOUNDATION AID/PUPIL                              6,273.75                      
  TOTAL FOUNDATION AID                                    12,735,713                      
  2023-24 FOUNDATION AID BASE                             12,009,642                      
  BASE FA - TOTAL FA                                               0                      
  TRANSITION ADJUSTMENT                                            0                      
2024-25 FOUNDATION AID PAYABLE                            12,735,713                      
                                                                                          
2023-24 PUBLIC ENROLLMENT EST.                                 1,788                      
  % K-6 ELIG APPLIC LUNCH                                     0.2647                      
    LUNCH COUNT  @ 0.65                                          308                      
  CENSUS POVERTY                                              0.0486                      
    CENSUS COUNT @ 0.65                                           56                      
  NUMBER OF SQUARE MILES                                       6.900                      
  SPARSITY FACTOR                                              0.000                      
  SPARSITY COUNT                                                   0                      
  ENGLISH LANGUAGE LEARNERS                                       36                      
    ELL COUNT    @ 0.50                                           18                      
EXTRAORDINARY NEEDS COUNT                                        383                      
EN % = EN COUNT/ENROLLMENT                                   0.21400                      
                                                                                          
2022-23 ATTENDANCE RATIO                                      0.9355                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 16 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE