ENACTED BUDGET
                                                                                                                                                           
MOD ED: 0145C          DB ED: 0145C                STATE OF NEW YORK                 SA ED:  173   PY ED:  265    03/31/21  PAGE  89       
 BOCES - OSWEGO                              2021-22 STATE AID PROJECTIONS                                           RUN NO. SA212-2       
                                                                                                                                                           
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           460102           460500           460701           460801           460901           461300                         
DISTRICT NAME                    ALTMAR PARISH           FULTON         HANNIBAL   CENTRAL SQUARE           MEXICO           OSWEGO                         
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                      0                0                0                0                0              279                         
2020-21 1/2  DAY K ENRL                      0                0                0                0                0                0                         
1996-97 FULL DAY K ENRL                    121              337              158              406              207               60                         
2020-21 FULL DAY K ENRL                     70              224               72              242              147              227                         
FULL DAY K CONVERSION INDEX                  0                0                0                0                0                0                         
1 IF AIDED IN THE PAST                       0                0                0                0                0                1                         
2021-22 FULL DAY K ENRL EST.                78              220               80              235              150              217                         
INCREASE IN FULL DAY K ENRL                  0                0                0                0                0                0                         
SELECTED FOUNDATION AID/PUPIL        12,970.82        10,183.02        12,394.03         8,014.06         8,596.55         7,898.76                         
2021-22 FDKC FORMULA AID                     0                0                0                0                0                0                         
2020-21 FDKC FORMULA AID                     0                0                0                0                0                0                         
2019-20 FDKC FORMULA AID                     0                0                0                0                0                0                         
2020-21 FDKC SAVE HARMLESS AID               0                0                0                0                0                0                         
2021-22 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
2020-21 FULL DAY K CONVERS AID               0                0                0                0                0                0                         
                                                                                                                                                                
2020-21 SFTW, HW & LIBR PUPILS           1,053            3,180            1,203            3,494            1,883            3,774                         
2020-21 TEXTBOOK PUPILS                  1,062            3,205            1,233            3,580            1,910            3,747                         
                                                                                                                                                                
2021-22 SOFTWARE MAX AID                15,774           47,636           18,021           52,340           28,207           56,535                         
2020-21 SOFTWARE EXPEND. ST-3                0           51,325           21,000           55,500           60,000           58,782                         
2021-22 SOFTWARE AID                    15,774           47,636           18,021           52,340           28,207           56,535                         
2020-21 SOFTWARE AID                    16,314           48,386           18,800           54,273           29,556           57,614                         
                                                                                                                                                                
2021-22 LIBRARY MATRL MAX AID            6,581           19,875            7,519           21,838           11,769           23,588                         
2020-21 LIBRARY MTRL EXP ST-3            1,000           20,745           18,000           20,743           90,500           24,525                         
2021-22 LIBRARY MATERIALS AID            6,581           19,875            7,519           21,838           11,769           23,588                         
2020-21 LIBRARY MATERIALS AID            5,982           18,501            7,843           22,643           12,331           24,037                         
                                                                                                                                                                
2021-22 TEXTBOOK MAX AID                61,862          186,691           71,822          208,535          111,258          218,263                         
2020-21 TEXTBOOK EXPEND. ST-3           71,475          293,000          100,000          221,991          134,000          228,165                         
2021-22 TEXTBOOK AID                    61,862          186,691           71,822          208,535          111,258          218,263                         
2020-21 TEXTBOOK AID                    64,192          190,478           74,619          216,574          117,199          225,836                         
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.79700          0.86600          0.87200          0.77200          0.65100          0.78200                         
   PURCHASE & LEASE EXPEND.             50,000           70,804           35,000           68,143          150,000          102,000                         
   REPAIR & STAFF DEVEL EXP.                 0                0                0                0           27,000                0                         
   MAX HARDWARE & TECH. AID             20,309           66,644           25,386           65,276           29,665           71,420                         
2021-22 HARDWARE & TECHNOL AID          20,309           66,644           25,386           65,276           29,665           71,420                         
2020-21 HARDWARE & TECHNOL AID          20,952           67,458           26,454           67,511           35,476           72,132                         
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       7,323,920       16,141,067        7,469,126       17,668,883        9,499,924       12,011,116                         
2021-22 OPER REORG INCENT AID                0                0                0                0                0                0                         
2020-21 OPER REORG INCENT AID                0                0                0                0                0                0                         
                                                                                                                                                                
2018 RES TAX LEVY W/CONDOS           4,292,222       14,163,357        5,288,958       23,110,307        9,401,683        8,952,714                         
2018 ADJUSTED GROSS INCOME         138,779,777      373,092,138      140,586,552      640,430,616      283,069,893      608,905,219                         
TAX EFFORT RATIO                         3.092            3.796            3.762            3.608            3.321            1.470                         
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                           
                                                                                                                                                         
                                                                                                                                         
                                                                                                                                                                
 BOCES - OSWEGO                              2021-22 STATE AID PROJECTIONS                                           RUN NO. SA212-2                        
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           461801           461901           462001          BOCES                                                             
DISTRICT NAME                          PULASKI      SANDY CREEK          PHOENIX           TOTALS                                                           
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                      0                0                0              279                                                           
2020-21 1/2  DAY K ENRL                      0                0                0                                                                            
1996-97 FULL DAY K ENRL                    104               94              167            1,654                                                           
2020-21 FULL DAY K ENRL                     64               46              116            1,208                                                           
FULL DAY K CONVERSION INDEX                  0                0                0                                                                            
1 IF AIDED IN THE PAST                       0                0                0                1                                                           
2021-22 FULL DAY K ENRL EST.                65               60              110            1,215                                                           
INCREASE IN FULL DAY K ENRL                  0                0                0                                                                            
SELECTED FOUNDATION AID/PUPIL        11,098.59         9,950.89         8,109.14                                                                            
2021-22 FDKC FORMULA AID                     0                0                0                                                                            
2020-21 FDKC FORMULA AID                     0                0                0                                                                            
2019-20 FDKC FORMULA AID                     0                0                0                                                                            
2020-21 FDKC SAVE HARMLESS AID               0                0                0                                                                            
2021-22 FULL DAY K CONVERS AID               0                0                0                                                                            
2020-21 FULL DAY K CONVERS AID               0                0                0                                                                            
                                                                                                                                                                
2020-21 SFTW, HW & LIBR PUPILS             910              727            1,648           17,872                                                           
2020-21 TEXTBOOK PUPILS                    892              721            1,694           18,044                                                           
                                                                                                                                                                
2021-22 SOFTWARE MAX AID                13,632           10,890           24,687          267,722                                                           
2020-21 SOFTWARE EXPEND. ST-3           40,000           30,000           45,501          362,108                                                           
2021-22 SOFTWARE AID                    13,632           10,890           24,687          267,722                                                           
2020-21 SOFTWARE AID                    14,052           11,265           24,897          275,157                                                           
                                                                                                                                                                
2021-22 LIBRARY MATRL MAX AID            5,688            4,544           10,300          111,702                                                           
2020-21 LIBRARY MTRL EXP ST-3            7,800           10,000           16,147          209,460                                                           
2021-22 LIBRARY MATERIALS AID            5,688            4,544           10,300          111,702                                                           
2020-21 LIBRARY MATERIALS AID            5,862            4,700           10,387          112,286                                                           
                                                                                                                                                                
2021-22 TEXTBOOK MAX AID                51,959           41,998           98,676        1,051,064                                                           
2020-21 TEXTBOOK EXPEND. ST-3           85,000           85,000           88,240        1,306,871                                                           
2021-22 TEXTBOOK AID                    51,959           41,998           98,676        1,051,064                                                           
2020-21 TEXTBOOK AID                    54,639           43,571          100,074        1,087,182                                                           
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.80400          0.67300          0.79400                                                                            
   PURCHASE & LEASE EXPEND.             28,000           30,000          106,125          640,072                                                           
   REPAIR & STAFF DEVEL EXP.             8,446           13,000                0           48,446                                                           
   MAX HARDWARE & TECH. AID             17,706           11,840           31,666          339,912                                                           
2021-22 HARDWARE & TECHNOL AID          17,706           11,840           31,666          339,912                                                           
2020-21 HARDWARE & TECHNOL AID          18,206           12,375           31,815          352,379                                                           
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       4,376,541        4,052,919        9,126,468                                                                            
2021-22 OPER REORG INCENT AID                0                0                0                                                                            
2020-21 OPER REORG INCENT AID                0                0                0                                                                            
                                                                                                                                                                
2018 RES TAX LEVY W/CONDOS           4,615,835        4,794,420       13,254,884                                                                            
2018 ADJUSTED GROSS INCOME         120,014,932      102,814,542      264,870,020                                                                            
TAX EFFORT RATIO                         3.846            4.663            5.004                                                                            
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                

NYSED HOME PAGE | STATE AID HOME PAGE | BOCES HOME PAGE