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:             251501                      
                                   DISTRICT NAME:     STOCKBRIDGE VA                      
                                                                                          
SEE NOTE BELOW                                                                            
2018 ACTUAL VALUATION                                    116,547,013                      
2017 ACTUAL VALUATION                                    115,633,354                      
2018 ADJ GROSS INCOME                                     52,358,272                      
2017 ADJ GROSS INCOME                                     52,928,595                      
2019-20 TWPU                                                     510                      
2018 ACTUAL VAL./2019-20 TWPU                                228,523                      
2018 ADJ. INCOME/2019-20 TWPU                                102,663                      
2019-20 RES PUB & NONPUB ENRL                                    415                      
2018 ACTUAL VAL./2019-20 ENRL                                280,836                      
2019-20 RWADA                                                    438                      
2018 ACTUAL VAL./2019-20 RWADA                               266,089                      
CURRENT AV/RWADA AID RATIO                                   0.84800                      
EST LOCAL LEVY                                             2,393,352                      
DISTRICT TAX RATE                                            0.02053                      
                                                                                          
2020-21 EST BOCES ADMIN EXPEN.                                23,446                      
2020-21 EST BOCES SERVICE EXP                              1,104,776                      
2021-22 EST RENT + CAPITAL EXP                                50,249                      
2020-21 EST LOCAL LEVY                                     2,393,352                      
  BOCES MILLAGE RATIO                                        0.61000                      
  DISTRICT TAX RATE                                          0.02050                      
  SEL AID RATIO BOCES OP AID                                 0.84800                      
  BOCES ADMIN + SHAR SERV AID                                956,732                      
  RENT + CAPITAL AID                                          42,611                      
  DUE SAVE-HARMLESS AID                                            0                      
2021-22 EST. BOCES AID                                       999,343                      
2020-21 CLAIMED BOCES AID                                  1,039,159                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                               869,766                      
TRANS CAPITAL EXP W/  SUMMER                                 109,933                      
  2019-20 PUBLIC ENROLLMENT                                      419                      
  # SQUARE MILES IN DISTRICT                                  43.591                      
  TRANS SPARSITY ADJMT                                       0.03500                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.87300                      
     STATE SHARING RATIO                                     0.90000                      
  B. STATE SHARING RATIO*1.263                               1.14100                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.85100                      
  SEL TRANSPORTATION AID RATIO                               0.90000                      
2021-22 TRANS NON-CAPITAL AID                                782,789                      
2021-22 TRANS CAPITAL AID                                     98,940                      
2020-21 TRANS AID INCL UNCONFM                               766,863                      
  $ CHANGE                                                   114,866                      
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                                 4,155                      
                                                                                          
2019-20 ATTENDANCE RATIO                                      0.9626                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE