DB ED: 0139C             STATE OF NEW YORK                   03/31/20                     
RUN NO: SA202-1                                                                           
                    2020-21 STATE AID PROJECTIONS                                         
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                   DISTRICT CODE:             062601                      
                                   DISTRICT NAME:            SHERMAN                      
                                                                                          
                                                                                          
 SEE NOTE BELOW                                                                           
2017 ACTUAL VALUATION                                    155,228,576                      
2016 ACTUAL VALUATION                                    153,792,379                      
2017 ADJ GROSS INCOME                                     42,280,979                      
2016 ADJ GROSS INCOME                                     40,885,557                      
2018-19 TWPU                                                     421                      
2017 ACTUAL VAL./2018-19 TWPU                                368,713                      
2017 ADJ. INCOME/2018-19 TWPU                                100,429                      
2018-19 RES PUB & NONPUB ENRL                                    435                      
2017 ACTUAL VAL./2018-19 ENRL                                356,847                      
2018-19 RWADA                                                    363                      
2017 ACTUAL VAL./2018-19 RWADA                               427,626                      
CURRENT AV/RWADA AID RATIO                                   0.73900                      
EST LOCAL LEVY                                             2,655,011                      
DISTRICT TAX RATE                                            0.01710                      
                                                                                          
2019-20 EST BOCES ADMIN EXPEN.                                29,199                      
2019-20 EST BOCES SERVICE EXP                                644,102                      
2020-21 EST RENT + CAPITAL EXP                                37,629                      
2019-20 EST LOCAL LEVY                                     2,655,011                      
  BOCES MILLAGE RATIO                                        0.53300                      
  DISTRICT TAX RATE                                          0.01710                      
  SEL AID RATIO BOCES OP AID                                 0.73900                      
  BOCES ADMIN + SHAR SERV AID                                497,569                      
  RENT + CAPITAL AID                                          27,807                      
  DUE SAVE-HARMLESS AID                                            0                      
2020-21 EST. BOCES AID                                       525,376                      
2019-20 CLAIMED BOCES AID                                    583,545                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                               342,658                      
TRANS CAPITAL EXP W/  SUMMER                                 186,610                      
  2018-19 PUBLIC ENROLLMENT                                      384                      
  # SQUARE MILES IN DISTRICT                                 104.361                      
  TRANS SPARSITY ADJMT                                       0.05400                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.77500                      
     STATE SHARING RATIO                                     0.76400                      
  B. STATE SHARING RATIO*1.263                               0.96400                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.79300                      
  SEL TRANSPORTATION AID RATIO                               0.90000                      
2020-21 TRANS NON-CAPITAL AID                                308,392                      
2020-21 TRANS CAPITAL AID                                    167,949                      
2019-20 TRANS AID INCL UNCONFM                               428,274                      
  $ CHANGE                                                    48,067                      
2019-20 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                   9,489                      
2020-21 FORMULA NON-CAP AID                                    8,540                      
2020-21 PAYABLE SUMM TRANS AID                                 3,315                      
2019-20 PAYABLE SUMM TRANS AID                                 3,263                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 1 DISTRICT                           
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE