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:             200701                      
                                   DISTRICT NAME:          LONG LAKE                      
                                                                                          
SEE NOTE BELOW                                                                            
2021 ACTUAL VALUATION                                    604,134,858                      
2020 ACTUAL VALUATION                                    604,965,234                      
2021 ADJ GROSS INCOME                                     16,773,717                      
2020 ADJ GROSS INCOME                                     13,912,182                      
2022-23 TWPU                                                      62                      
2021 ACTUAL VAL./2022-23 TWPU                              9,744,110                      
2021 ADJ. INCOME/2022-23 TWPU                                270,543                      
2022-23 RES PUB & NONPUB ENRL                                     52                      
2021 ACTUAL VAL./2022-23 ENRL                             11,617,978                      
2022-23 RWADA                                                     60                      
2021 ACTUAL VAL./2022-23 RWADA                            10,068,914                      
CURRENT AV/RWADA AID RATIO                                   0.00000                      
EST LOCAL LEVY                                             2,677,988                      
DISTRICT TAX RATE                                            0.00443                      
                                                                                          
2023-24 EST BOCES ADMIN EXPEN.                                22,510                      
2023-24 EST BOCES SERVICE EXP                                182,646                      
2024-25 EST RENT + CAPITAL EXP                                   100                      
2023-24 EST LOCAL LEVY                                     3,396,860                      
  BOCES MILLAGE RATIO                                        0.00000                      
  DISTRICT TAX RATE                                          0.00560                      
  SEL AID RATIO BOCES OP AID                                 0.36000                      
  BOCES ADMIN + SHAR SERV AID                                 73,857                      
  RENT + CAPITAL AID                                               0                      
  DUE SAVE-HARMLESS AID                                            0                      
2024-25 EST. BOCES AID                                        73,857                      
2023-24 CLAIMED BOCES AID                                     96,212                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                                58,613                      
TRANS CAPITAL EXP W/  SUMMER                                   7,373                      
  2022-23 PUBLIC ENROLLMENT                                       56                      
  # SQUARE MILES IN DISTRICT                                 386.852                      
  TRANS SPARSITY ADJMT                                       0.06500                      
  A. TR RWADA AR:1.01-(.46RWR)                              -3.45200                      
     STATE SHARING RATIO                                     0.00000                      
  B. STATE SHARING RATIO*1.263                              -1.11100                      
  C. TR ENRL  AR:1.01-(.46EWR)                              -4.77800                      
  SEL TRANSPORTATION AID RATIO                               0.06500                      
2024-25 TRANS NON-CAPITAL AID                                  3,810                      
2024-25 TRANS CAPITAL AID                                        479                      
2023-24 TRANS AID INCL UNCONFM                                 4,253                      
  $ CHANGE                                                        36                      
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