DB ED: 0140A             STATE OF NEW YORK                   04/07/22                     
RUN NO: SA222-3                                                                           
                    2022-23 STATE AID PROJECTIONS                                         
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                                                                          
                                   DISTRICT CODE:             580224                      
                                   DISTRICT NAME:     PATCHOGUE-MEDF                      
                                                                                          
2019 ACTUAL VALUATION                                  5,463,150,253                      
2018 ACTUAL VALUATION                                  4,988,212,093                      
2019 ADJ GROSS INCOME                                  1,681,700,133                      
2018 ADJ GROSS INCOME                                  1,650,307,839                      
2020-21 TWPU                                                   9,069                      
2019 ACTUAL VAL./2020-21 TWPU                                602,398                      
2019 ADJ. INCOME/2020-21 TWPU                                185,433                      
2020-21 RES PUB & NONPUB ENRL                                  7,597                      
2019 ACTUAL VAL./2020-21 ENRL                                719,119                      
2020-21 RWADA                                                  7,362                      
2019 ACTUAL VAL./2020-21 RWADA                               742,074                      
CURRENT AV/RWADA AID RATIO                                   0.61300                      
EST LOCAL LEVY                                           119,129,254                      
DISTRICT TAX RATE                                            0.02180                      
                                                                                          
2021-22 EST BOCES ADMIN EXPEN.                               564,357                      
2021-22 EST BOCES SERVICE EXP                              2,298,234                      
2022-23 EST RENT + CAPITAL EXP                               163,723                      
2021-22 EST LOCAL LEVY                                   119,129,254                      
  BOCES MILLAGE RATIO                                        0.63400                      
  DISTRICT TAX RATE                                          0.02180                      
  SEL AID RATIO BOCES OP AID                                 0.63400                      
  BOCES ADMIN + SHAR SERV AID                              1,814,882                      
  RENT + CAPITAL AID                                         100,362                      
  DUE SAVE-HARMLESS AID                                            0                      
2022-23 EST. BOCES AID                                     1,915,244                      
2021-22 CLAIMED BOCES AID                                  2,042,811                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                             7,451,318                      
TRANS CAPITAL EXP W/  SUMMER                                  24,251                      
  2020-21 PUBLIC ENROLLMENT                                    7,266                      
  # SQUARE MILES IN DISTRICT                                  16.959                      
  TRANS SPARSITY ADJMT                                       0.00000                      
  A. TR RWADA AR:1.01-(.46RWR)                               0.66100                      
     STATE SHARING RATIO                                     0.51700                      
  B. STATE SHARING RATIO*1.263                               0.65200                      
  C. TR ENRL  AR:1.01-(.46EWR)                               0.63200                      
  SEL TRANSPORTATION AID RATIO                               0.66100                      
2022-23 TRANS NON-CAPITAL AID                              4,925,321                      
2022-23 TRANS CAPITAL AID                                     16,030                      
2021-22 TRANS AID INCL UNCONFM                             5,043,864                      
  $ CHANGE                                                  -102,513                      
2021-22 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2022-23 SUMMER NON-CAP AID                                         0                      
2022-23 PAYABLE SUMM TRANS AID                                     0                      
2021-22 PAYABLE SUMM TRANS AID                                     0                      
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE