ENACTED BUDGET
DB ED: 0127C STATE OF NEW YORK 05/06/25
RUN NO: SA252-6
2025-26 STATE AID PROJECTIONS
BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS
DISTRICT CODE: 011003
DISTRICT NAME: VOORHEESVILLE
SEE NOTE BELOW
2022 ACTUAL VALUATION 1,204,743,690
2021 ACTUAL VALUATION 1,063,461,732
2022 ADJ GROSS INCOME 461,233,824
2021 ADJ GROSS INCOME 485,037,131
2023-24 TWPU 1,390
2022 ACTUAL VAL./2023-24 TWPU 866,722
2022 ADJ. INCOME/2023-24 TWPU 331,822
2023-24 RES PUB & NONPUB ENRL 1,253
2022 ACTUAL VAL./2023-24 ENRL 961,487
2023-24 RWADA 1,266
2022 ACTUAL VAL./2023-24 RWADA 951,614
CURRENT AV/RWADA AID RATIO 0.58000
EST LOCAL LEVY 21,000,113
DISTRICT TAX RATE 0.01743
2024-25 EST BOCES ADMIN EXPEN. 98,470
2024-25 EST BOCES SERVICE EXP 1,691,760
2025-26 EST RENT + CAPITAL EXP 53,399
2024-25 EST LOCAL LEVY 21,000,113
BOCES MILLAGE RATIO 0.54100
DISTRICT TAX RATE 0.01740
SEL AID RATIO BOCES OP AID 0.58000
BOCES ADMIN + SHAR SERV AID 1,038,334
RENT + CAPITAL AID 30,971
DUE SAVE-HARMLESS AID 0
2025-26 EST. BOCES AID 1,069,305
2024-25 CLAIMED BOCES AID 1,068,431
TRANS NON-CAPITAL EXP EXCL SUM 1,656,902
TRANS CAPITAL EXP W/ SUMMER 322,651
2023-24 PUBLIC ENROLLMENT 1,207
# SQUARE MILES IN DISTRICT 36.693
TRANS SPARSITY ADJMT 0.00000
A. TR RWADA AR:1.01-(.46RWR) 0.63100
STATE SHARING RATIO 0.39600
B. STATE SHARING RATIO*1.263 0.50000
C. TR ENRL AR:1.01-(.46EWR) 0.58200
SEL TRANSPORTATION AID RATIO 0.63100
2025-26 TRANS NON-CAPITAL AID 1,045,505
2025-26 TRANS CAPITAL AID 203,593
2024-25 TRANS AID INCL UNCONFM 1,184,230
$ CHANGE 64,868
2024-25 UNCONFIRMED TRANS AID 0
SUMMER TRANS NON-CAPITAL EXP 0
2025-26 SUMMER NON-CAP AID 0
2025-26 PAYABLE SUMM TRANS AID 0
2024-25 PAYABLE SUMM TRANS AID 0
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS
WITH INCOMPLETE DATA.
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE