DB ED: 0145C             STATE OF NEW YORK                   03/31/21                     
RUN NO: SA212-2                                                                           
                    2021-22 STATE AID PROJECTIONS                                         
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                   DISTRICT CODE:             580224                      
                                   DISTRICT NAME:     PATCHOGUE-MEDF                      
                                                                                          
SEE NOTE BELOW                                                                            
2018 ACTUAL VALUATION                                  4,988,212,093                      
2017 ACTUAL VALUATION                                  4,771,835,000                      
2018 ADJ GROSS INCOME                                  1,650,307,839                      
2017 ADJ GROSS INCOME                                  1,585,213,038                      
2019-20 TWPU                                                   9,577                      
2018 ACTUAL VAL./2019-20 TWPU                                520,853                      
2018 ADJ. INCOME/2019-20 TWPU                                172,319                      
2019-20 RES PUB & NONPUB ENRL                                  7,703                      
2018 ACTUAL VAL./2019-20 ENRL                                647,567                      
2019-20 RWADA                                                  7,908                      
2018 ACTUAL VAL./2019-20 RWADA                               630,780                      
CURRENT AV/RWADA AID RATIO                                   0.63800                      
EST LOCAL LEVY                                           116,159,331                      
DISTRICT TAX RATE                                            0.02328                      
                                                                                          
2020-21 EST BOCES ADMIN EXPEN.                               587,470                      
2020-21 EST BOCES SERVICE EXP                              2,607,645                      
2021-22 EST RENT + CAPITAL EXP                               161,352                      
2020-21 EST LOCAL LEVY                                   116,159,331                      
  BOCES MILLAGE RATIO                                        0.65700                      
  DISTRICT TAX RATE                                          0.02330                      
  SEL AID RATIO BOCES OP AID                                 0.65700                      
  BOCES ADMIN + SHAR SERV AID                              2,099,191                      
  RENT + CAPITAL AID                                         102,942                      
  DUE SAVE-HARMLESS AID                                            0                      
2021-22 EST. BOCES AID                                     2,202,133                      
2020-21 CLAIMED BOCES AID                                  2,235,434                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                             7,236,478                      
TRANS CAPITAL EXP W/  SUMMER                                  44,184                      
  2019-20 PUBLIC ENROLLMENT                                    7,476                      
  # SQUARE MILES IN DISTRICT                                  16.959                      
  TRANS SPARSITY ADJMT                                       0.00000                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.68400                      
     STATE SHARING RATIO                                     0.53100                      
  B. STATE SHARING RATIO*1.263                               0.67000                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.64300                      
  SEL TRANSPORTATION AID RATIO                               0.68400                      
2021-22 TRANS NON-CAPITAL AID                              4,949,751                      
2021-22 TRANS CAPITAL AID                                     30,222                      
2020-21 TRANS AID INCL UNCONFM                             4,665,266                      
  $ CHANGE                                                   314,707                      
2020-21 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2021-22 FORMULA NON-CAP AID                                        0                      
2021-22 PAYABLE SUMM TRANS AID                                     0                      
2020-21 PAYABLE SUMM TRANS AID                                     0                      
                                                                                          
2019-20 ATTENDANCE RATIO                                      0.9482                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE