DB ED: 0140A             STATE OF NEW YORK                   04/07/22                     
RUN NO: SA222-3                                                                           
                    2022-23 STATE AID PROJECTIONS                                         
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                                                                          
                                   DISTRICT CODE:             140709                      
                                   DISTRICT NAME:              SLOAN                      
                                                                                          
2019 ACTUAL VALUATION                                    544,938,876                      
2018 ACTUAL VALUATION                                    502,972,624                      
2019 ADJ GROSS INCOME                                    236,888,794                      
2018 ADJ GROSS INCOME                                    228,244,562                      
2020-21 TWPU                                                   1,526                      
2019 ACTUAL VAL./2020-21 TWPU                                357,102                      
2019 ADJ. INCOME/2020-21 TWPU                                155,235                      
2020-21 RES PUB & NONPUB ENRL                                  1,372                      
2019 ACTUAL VAL./2020-21 ENRL                                397,185                      
2020-21 RWADA                                                  1,303                      
2019 ACTUAL VAL./2020-21 RWADA                               418,218                      
CURRENT AV/RWADA AID RATIO                                   0.78200                      
EST LOCAL LEVY                                            14,734,264                      
DISTRICT TAX RATE                                            0.02703                      
                                                                                          
2021-22 EST BOCES ADMIN EXPEN.                                51,462                      
2021-22 EST BOCES SERVICE EXP                              1,761,381                      
2022-23 EST RENT + CAPITAL EXP                               189,884                      
2021-22 EST LOCAL LEVY                                    16,999,879                      
  BOCES MILLAGE RATIO                                        0.74400                      
  DISTRICT TAX RATE                                          0.03120                      
  SEL AID RATIO BOCES OP AID                                 0.78200                      
  BOCES ADMIN + SHAR SERV AID                              1,417,643                      
  RENT + CAPITAL AID                                         148,488                      
  DUE SAVE-HARMLESS AID                                            0                      
2022-23 EST. BOCES AID                                     1,566,131                      
2021-22 CLAIMED BOCES AID                                  1,194,667                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                             2,054,265                      
TRANS CAPITAL EXP W/  SUMMER                                       0                      
  2020-21 PUBLIC ENROLLMENT                                    1,283                      
  # SQUARE MILES IN DISTRICT                                   3.112                      
  TRANS SPARSITY ADJMT                                       0.00000                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.81400                      
     STATE SHARING RATIO                                     0.70900                      
  B. STATE SHARING RATIO*1.263                               0.89500                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.80200                      
  SEL TRANSPORTATION AID RATIO                               0.89500                      
2022-23 TRANS NON-CAPITAL AID                              1,838,567                      
2022-23 TRANS CAPITAL AID                                          0                      
2021-22 TRANS AID INCL UNCONFM                             1,212,584                      
  $ CHANGE                                                   625,983                      
2021-22 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2022-23 SUMMER NON-CAP AID                                         0                      
2022-23 PAYABLE SUMM TRANS AID                                     0                      
2021-22 PAYABLE SUMM TRANS AID                                     0                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE