DB ED: 0145C             STATE OF NEW YORK                   03/31/21                     
RUN NO: SA212-2                                                                           
                    2021-22 STATE AID PROJECTIONS                                         
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                   DISTRICT CODE:             062601                      
                                   DISTRICT NAME:            SHERMAN                      
                                                                                          
SEE NOTE BELOW                                                                            
2018 ACTUAL VALUATION                                    160,026,604                      
2017 ACTUAL VALUATION                                    155,228,576                      
2018 ADJ GROSS INCOME                                     44,969,281                      
2017 ADJ GROSS INCOME                                     42,280,979                      
2019-20 TWPU                                                     436                      
2018 ACTUAL VAL./2019-20 TWPU                                367,033                      
2018 ADJ. INCOME/2019-20 TWPU                                103,140                      
2019-20 RES PUB & NONPUB ENRL                                    429                      
2018 ACTUAL VAL./2019-20 ENRL                                373,022                      
2019-20 RWADA                                                    371                      
2018 ACTUAL VAL./2019-20 RWADA                               431,338                      
CURRENT AV/RWADA AID RATIO                                   0.75300                      
EST LOCAL LEVY                                             2,033,764                      
DISTRICT TAX RATE                                            0.01270                      
                                                                                          
2020-21 EST BOCES ADMIN EXPEN.                                21,525                      
2020-21 EST BOCES SERVICE EXP                                705,221                      
2021-22 EST RENT + CAPITAL EXP                                25,234                      
2020-21 EST LOCAL LEVY                                     2,721,344                      
  BOCES MILLAGE RATIO                                        0.53000                      
  DISTRICT TAX RATE                                          0.01700                      
  SEL AID RATIO BOCES OP AID                                 0.75300                      
  BOCES ADMIN + SHAR SERV AID                                547,239                      
  RENT + CAPITAL AID                                          19,001                      
  DUE SAVE-HARMLESS AID                                            0                      
2021-22 EST. BOCES AID                                       566,240                      
2020-21 CLAIMED BOCES AID                                    584,134                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                               383,418                      
TRANS CAPITAL EXP W/  SUMMER                                 175,899                      
  2019-20 PUBLIC ENROLLMENT                                      404                      
  # SQUARE MILES IN DISTRICT                                 104.361                      
  TRANS SPARSITY ADJMT                                       0.05300                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.78700                      
     STATE SHARING RATIO                                     0.78400                      
  B. STATE SHARING RATIO*1.263                               0.99000                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.79900                      
  SEL TRANSPORTATION AID RATIO                               0.90000                      
2021-22 TRANS NON-CAPITAL AID                                345,076                      
2021-22 TRANS CAPITAL AID                                    158,309                      
2020-21 TRANS AID INCL UNCONFM                               417,152                      
  $ CHANGE                                                    86,233                      
2020-21 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2021-22 FORMULA NON-CAP AID                                        0                      
2021-22 PAYABLE SUMM TRANS AID                                     0                      
2020-21 PAYABLE SUMM TRANS AID                                 5,914                      
                                                                                          
2019-20 ATTENDANCE RATIO                                      0.9609                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE