ENACTED BUDGET
                                                                                                                                                           
MOD ED: 0145C          DB ED: 0145C                STATE OF NEW YORK                 SA ED:  173   PY ED:  265    03/31/21  PAGE  21       
 BOCES - DUTCHESS                            2021-22 STATE AID PROJECTIONS                                           RUN NO. SA212-2       
                                                                                                                                                           
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           130200           130502           130801           131101           131201           131301                         
DISTRICT NAME                           BEACON            DOVER        HYDE PARK        NORTHEAST          PAWLING      PINE PLAINS                         
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                    194              121              172                0              108                0                         
2020-21 1/2  DAY K ENRL                      0                0                0                0                0                0                         
1996-97 FULL DAY K ENRL                     76                0              167               67                0              116                         
2020-21 FULL DAY K ENRL                    156               78              218               44               69               53                         
FULL DAY K CONVERSION INDEX                  0                0                0                0                0                0                         
1 IF AIDED IN THE PAST                       1                1                1                0                1                0                         
2021-22 FULL DAY K ENRL EST.               155              100              229               42               75               50                         
INCREASE IN FULL DAY K ENRL                  0               22               11                0                6                0                         
SELECTED FOUNDATION AID/PUPIL         5,899.71         8,021.90         6,104.45         4,440.30         4,086.05         3,323.00                         
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           2,699            1,357            3,439              636            1,474              849                         
2020-21 TEXTBOOK PUPILS                  2,881            1,449            3,604              662            1,191              888                         
                                                                                                                                                                
2021-22 SOFTWARE MAX AID                40,431           20,328           51,516            9,527           22,081           12,718                         
2020-21 SOFTWARE EXPEND. ST-3           67,250           75,421          138,883           12,289          137,080           29,500                         
2021-22 SOFTWARE AID                    40,431           20,328           51,516            9,527           22,081           12,718                         
2020-21 SOFTWARE AID                    42,184           20,838           54,018           15,010           22,815           13,183                         
                                                                                                                                                                
2021-22 LIBRARY MATRL MAX AID           16,869            8,481           21,494            3,975            9,213            5,306                         
2020-21 LIBRARY MTRL EXP ST-3           22,300           12,707           34,140            9,650           18,450           19,675                         
2021-22 LIBRARY MATERIALS AID           16,869            8,481           21,494            3,975            9,213            5,306                         
2020-21 LIBRARY MATERIALS AID           17,600            7,979           22,537            4,615            9,518            5,500                         
                                                                                                                                                                
2021-22 TEXTBOOK MAX AID               167,818           84,404          209,933           38,562           69,376           51,726                         
2020-21 TEXTBOOK EXPEND. ST-3          219,274           76,591          218,379           53,000          162,905           79,650                         
2021-22 TEXTBOOK AID                   167,818           84,404          209,933           38,562           69,376           51,726                         
2020-21 TEXTBOOK AID                   177,255           72,061          217,972           37,921           71,007           53,357                         
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.55300          0.65800          0.58900          0.06000          0.44800          0.00000                         
   PURCHASE & LEASE EXPEND.             28,000           26,758          504,830                0                0           30,000                         
   REPAIR & STAFF DEVEL EXP.                 0           42,073                0                0           18,151                0                         
   MAX HARDWARE & TECH. AID             36,119           21,608           49,018              923           15,980                0                         
2021-22 HARDWARE & TECHNOL AID          36,119           21,608           49,018              923           15,980                0                         
2020-21 HARDWARE & TECHNOL AID          38,367           21,619           50,091              243           15,517                0                         
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT       7,939,710        4,097,638        9,379,879        1,373,183        1,621,083        2,324,582                         
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          25,361,622       12,777,782       45,009,779        9,179,491       23,899,564       18,324,113                         
2018 ADJUSTED GROSS INCOME         791,950,435      274,240,045      852,035,940      173,331,888      366,580,722      316,436,274                         
TAX EFFORT RATIO                         3.202            4.659            5.282            5.295            6.519            5.790                         
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                           
                                                                                                                                                         
                                                                                                                                         
                                                                                                                                                                
 BOCES - DUTCHESS                            2021-22 STATE AID PROJECTIONS                                           RUN NO. SA212-2                        
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           131500           131601           131602           131701           131801           132101                         
DISTRICT NAME                     POUGHKEEPSIE        ARLINGTON      SPACKENKILL         RED HOOK        RHINEBECK       WAPPINGERS                         
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                    239              656                0                0               90              802                         
2020-21 1/2  DAY K ENRL                      0                0                0                0                0                0                         
1996-97 FULL DAY K ENRL                    167                0              129              200                0                0                         
2020-21 FULL DAY K ENRL                    254              491              101               88               57              630                         
FULL DAY K CONVERSION INDEX                  0                0                0                0                0                0                         
1 IF AIDED IN THE PAST                       1                1                0                0                1                1                         
2021-22 FULL DAY K ENRL EST.               335              491               90              110               55              700                         
INCREASE IN FULL DAY K ENRL                 81                0                0                0                0               70                         
SELECTED FOUNDATION AID/PUPIL        13,638.55         5,387.18         5,426.01         4,806.55         1,678.28         4,846.67                         
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           4,342            9,101            1,804            1,688            1,016           10,980                         
2020-21 TEXTBOOK PUPILS                  4,607            8,320            1,486            1,734              982           11,283                         
                                                                                                                                                                
2021-22 SOFTWARE MAX AID                65,043          136,333           27,024           25,286           15,220          164,480                         
2020-21 SOFTWARE EXPEND. ST-3           80,000          215,000           50,800           43,000           46,000          254,300                         
2021-22 SOFTWARE AID                    65,043          136,333           27,024           25,286           15,220          164,480                         
2020-21 SOFTWARE AID                    67,081          143,119           26,650           27,039           15,100          169,454                         
                                                                                                                                                                
2021-22 LIBRARY MATRL MAX AID           27,138           56,881           11,275           10,550            6,350           68,625                         
2020-21 LIBRARY MTRL EXP ST-3           60,000          150,292           31,600           40,970           32,350           85,731                         
2021-22 LIBRARY MATERIALS AID           27,138           56,881           11,275           10,550            6,350           68,625                         
2020-21 LIBRARY MATERIALS AID           27,987           59,712           11,118           11,281            6,300           59,622                         
                                                                                                                                                                
2021-22 TEXTBOOK MAX AID               268,358          484,640           86,560          101,006           57,202          657,235                         
2020-21 TEXTBOOK EXPEND. ST-3          273,950          527,000          111,460          149,375          107,415          571,355                         
2021-22 TEXTBOOK AID                   268,358          484,640           86,560          101,006           57,202          657,235                         
2020-21 TEXTBOOK AID                   276,630          500,310           85,337          107,705           57,784          477,085                         
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.78400          0.63400          0.68600          0.53700          0.00000          0.55900                         
   PURCHASE & LEASE EXPEND.             50,000          216,000           26,628                0           42,000          126,585                         
   REPAIR & STAFF DEVEL EXP.            60,000                0                0                0          118,000                0                         
   MAX HARDWARE & TECH. AID             82,380          139,635           29,948           21,936                0          148,535                         
2021-22 HARDWARE & TECHNOL AID          82,380          139,635           29,948           21,936                0          148,535                         
2020-21 HARDWARE & TECHNOL AID          83,877          143,118           29,190           23,195              464          144,267                         
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT      14,561,278       20,047,203        3,288,582        5,168,817          530,800       20,374,108                         
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          16,208,892      102,640,550       14,177,338       27,002,138       23,467,090      110,974,055                         
2018 ADJUSTED GROSS INCOME         613,610,979    2,108,412,647      350,264,318      449,780,187      568,843,842    2,831,400,788                         
TAX EFFORT RATIO                         2.641            4.868            4.047            6.003            4.125            3.919                         
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                           
                                                                                                                                                         
                                                                                                                                         
                                                                                                                                                                
 BOCES - DUTCHESS                            2021-22 STATE AID PROJECTIONS                                           RUN NO. SA212-2                        
                                                                                                                                                                
          FULL DAY KINDERGARTEN, INSTRUCTIONAL MATERIALS AND OPERATING REORGANIZATION INCENTIVE AIDS                                                        
                                                                                                                                                                
                                                                                                                                                                
DISTRICT CODE                           132201          BOCES                                                                                               
DISTRICT NAME                        MILLBROOK           TOTALS                                                                                             
SEE NOTE BELOW                                                                                                                                              
1996-97 1/2  DAY K ENRL                      0            2,382                                                                                             
2020-21 1/2  DAY K ENRL                      0                                                                                                              
1996-97 FULL DAY K ENRL                    109            1,031                                                                                             
2020-21 FULL DAY K ENRL                     53            2,292                                                                                             
FULL DAY K CONVERSION INDEX                  0                                                                                                              
1 IF AIDED IN THE PAST                       0                8                                                                                             
2021-22 FULL DAY K ENRL EST.                60            2,492                                                                                             
INCREASE IN FULL DAY K ENRL                  0              190                                                                                             
SELECTED FOUNDATION AID/PUPIL         2,651.42                                                                                                              
2021-22 FDKC FORMULA AID                     0                                                                                                              
2020-21 FDKC FORMULA AID                     0                                                                                                              
2019-20 FDKC FORMULA AID                     0                                                                                                              
2020-21 FDKC SAVE HARMLESS AID               0                                                                                                              
2021-22 FULL DAY K CONVERS AID               0                                                                                                              
2020-21 FULL DAY K CONVERS AID               0                                                                                                              
                                                                                                                                                                
2020-21 SFTW, HW & LIBR PUPILS           1,096           40,481                                                                                             
2020-21 TEXTBOOK PUPILS                    986           40,073                                                                                             
                                                                                                                                                                
2021-22 SOFTWARE MAX AID                16,418          606,405                                                                                             
2020-21 SOFTWARE EXPEND. ST-3           22,325        1,171,848                                                                                             
2021-22 SOFTWARE AID                    16,418          606,405                                                                                             
2020-21 SOFTWARE AID                    16,973          633,464                                                                                             
                                                                                                                                                                
2021-22 LIBRARY MATRL MAX AID            6,850          253,007                                                                                             
2020-21 LIBRARY MTRL EXP ST-3            7,000          524,865                                                                                             
2021-22 LIBRARY MATERIALS AID            6,850          253,007                                                                                             
2020-21 LIBRARY MATERIALS AID            6,889          250,658                                                                                             
                                                                                                                                                                
2021-22 TEXTBOOK MAX AID                57,435        2,334,255                                                                                             
2020-21 TEXTBOOK EXPEND. ST-3           59,600        2,609,954                                                                                             
2021-22 TEXTBOOK AID                    57,435        2,334,255                                                                                             
2020-21 TEXTBOOK AID                    48,886        2,183,310                                                                                             
                                                                                                                                                                
HARDWARE &TECHNOLOGY AID RATIO         0.04300                                                                                                              
   PURCHASE & LEASE EXPEND.                  0        1,050,801                                                                                             
   REPAIR & STAFF DEVEL EXP.                 0          238,224                                                                                             
   MAX HARDWARE & TECH. AID              1,140          547,222                                                                                             
2021-22 HARDWARE & TECHNOL AID           1,140          547,222                                                                                             
2020-21 HARDWARE & TECHNOL AID               0          549,948                                                                                             
                                                                                                                                                                
2006-07 OP AID FOR REORG INCNT         683,216                                                                                                              
2021-22 OPER REORG INCENT AID                0                                                                                                              
2020-21 OPER REORG INCENT AID                0                                                                                                              
                                                                                                                                                                
2018 RES TAX LEVY W/CONDOS          16,919,114                                                                                                              
2018 ADJUSTED GROSS INCOME         399,457,905                                                                                                              
TAX EFFORT RATIO                         4.235                                                                                                              
                                                                                                                                                                
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.                                                                      
                                                                                                                                                                
                                                                                                                                                                
                                                                                                                                                                

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