DB ED: 0070D             STATE OF NEW YORK                   01/16/24                     
RUN NO: BT242-5                                                                           
                  2024-25 EXECUTIVE BUDGET PROPOSAL                                       
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                                                                          
                                   DISTRICT CODE:             200401                      
                                   DISTRICT NAME:        INDIAN LAKE                      
                                                                                          
SEE NOTE BELOW                                                                            
2021 ACTUAL VALUATION                                    665,191,746                      
2020 ACTUAL VALUATION                                    659,489,854                      
2021 ADJ GROSS INCOME                                     37,430,357                      
2020 ADJ GROSS INCOME                                     26,776,292                      
2022-23 TWPU                                                     136                      
2021 ACTUAL VAL./2022-23 TWPU                              4,891,115                      
2021 ADJ. INCOME/2022-23 TWPU                                275,223                      
2022-23 RES PUB & NONPUB ENRL                                    119                      
2021 ACTUAL VAL./2022-23 ENRL                              5,589,846                      
2022-23 RWADA                                                    122                      
2021 ACTUAL VAL./2022-23 RWADA                             5,452,391                      
CURRENT AV/RWADA AID RATIO                                   0.00000                      
EST LOCAL LEVY                                             3,805,747                      
DISTRICT TAX RATE                                            0.00572                      
                                                                                          
2023-24 EST BOCES ADMIN EXPEN.                                15,445                      
2023-24 EST BOCES SERVICE EXP                                322,720                      
2024-25 EST RENT + CAPITAL EXP                                 5,399                      
2023-24 EST LOCAL LEVY                                     5,656,708                      
  BOCES MILLAGE RATIO                                        0.05900                      
  DISTRICT TAX RATE                                          0.00850                      
  SEL AID RATIO BOCES OP AID                                 0.36000                      
  BOCES ADMIN + SHAR SERV AID                                121,739                      
  RENT + CAPITAL AID                                               0                      
  DUE SAVE-HARMLESS AID                                            0                      
2024-25 EST. BOCES AID                                       121,739                      
2023-24 CLAIMED BOCES AID                                    133,098                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                               357,145                      
TRANS CAPITAL EXP W/  SUMMER                                  59,858                      
  2022-23 PUBLIC ENROLLMENT                                      120                      
  # SQUARE MILES IN DISTRICT                                 265.380                      
  TRANS SPARSITY ADJMT                                       0.06400                      
  A. TR RWADA AR:1.01-(.46RWR)                              -1.40600                      
     STATE SHARING RATIO                                     0.00000                      
  B. STATE SHARING RATIO*1.263                              -0.29900                      
  C. TR ENRL  AR:1.01-(.46EWR)                              -1.77400                      
  SEL TRANSPORTATION AID RATIO                               0.06500                      
2024-25 TRANS NON-CAPITAL AID                                 23,214                      
2024-25 TRANS CAPITAL AID                                      3,891                      
2023-24 TRANS AID INCL UNCONFM                                20,254                      
  $ CHANGE                                                     6,851                      
2023-24 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2024-25 SUMMER NON-CAP AID                                         0                      
2024-25 PAYABLE SUMM TRANS AID                                     0                      
2023-24 PAYABLE SUMM TRANS AID                                     0                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 16 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE