DB ED: 0145C             STATE OF NEW YORK                   05/01/23                     
RUN NO: SA232-4                                                                           
                        2023-24 STATE AID PROJECTIONS                                     
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                                                                          
                                   DISTRICT CODE:             190901                      
                                   DISTRICT NAME:     HUNTER TANNERS                      
                                                                                          
SEE NOTE BELOW                                                                            
2020 ACTUAL VALUATION                                  1,094,407,123                      
2019 ACTUAL VALUATION                                  1,016,185,065                      
2020 ADJ GROSS INCOME                                    113,917,085                      
2019 ADJ GROSS INCOME                                     92,768,852                      
2021-22 TWPU                                                     397                      
2020 ACTUAL VAL./2021-22 TWPU                              2,756,693                      
2020 ADJ. INCOME/2021-22 TWPU                                286,944                      
2021-22 RES PUB & NONPUB ENRL                                    379                      
2020 ACTUAL VAL./2021-22 ENRL                              2,887,617                      
2021-22 RWADA                                                    331                      
2020 ACTUAL VAL./2021-22 RWADA                             3,306,365                      
CURRENT AV/RWADA AID RATIO                                   0.00000                      
EST LOCAL LEVY                                            11,869,852                      
DISTRICT TAX RATE                                            0.01084                      
                                                                                          
2022-23 EST BOCES ADMIN EXPEN.                               124,104                      
2022-23 EST BOCES SERVICE EXP                                477,529                      
2023-24 EST RENT + CAPITAL EXP                                25,262                      
2022-23 EST LOCAL LEVY                                    11,869,852                      
  BOCES MILLAGE RATIO                                        0.26000                      
  DISTRICT TAX RATE                                          0.01080                      
  SEL AID RATIO BOCES OP AID                                 0.36000                      
  BOCES ADMIN + SHAR SERV AID                                216,587                      
  RENT + CAPITAL AID                                               0                      
  DUE SAVE HARMLESS AID                                            0                      
2023-24 EST. BOCES AID                                       216,587                      
2022-23 CLAIMED BOCES AID                                    197,971                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                               659,867                      
TRANS CAPITAL EXP W/  SUMMER                                 209,196                      
  2021-22 PUBLIC ENROLLMENT                                      322                      
  # SQUARE MILES IN DISTRICT                                 174.864                      
  TRANS SPARSITY ADJMT                                       0.06000                      
  A. TR RWADA AR:1.01-(.46RWR)                              -0.42800                      
     STATE SHARING RATIO                                     0.03400                      
  B. STATE SHARING RATIO*1.263                               0.04200                      
  C. TR ENRL  AR:1.01-(.46EWR)                              -0.41600                      
  SEL TRANSPORTATION AID RATIO                               0.10200                      
2023-24 TRANS NON-CAPITAL AID                                 67,306                      
2023-24 TRANS CAPITAL AID                                     21,338                      
2022-23 TRANS AID INCL UNCONFM                               128,245                      
  $ CHANGE                                                   -39,601                      
2022-23 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2023-24 SUMMER NON-CAP AID                                         0                      
2023-24 PAYABLE SUMM TRANS AID                                     0                      
2022-23 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