DB ED: 0145C             STATE OF NEW YORK                   05/01/23                     
RUN NO: SA232-4                                                                           
                        2023-24 STATE AID PROJECTIONS                                     
                                                                                          
            BOCES, TRANSPORTATION AND SUMMER TRANSPORTATION AIDS                          
                                                                                          
                                                                                          
                                   DISTRICT CODE:             200701                      
                                   DISTRICT NAME:          LONG LAKE                      
                                                                                          
SEE NOTE BELOW                                                                            
2020 ACTUAL VALUATION                                    604,965,234                      
2019 ACTUAL VALUATION                                    608,388,684                      
2020 ADJ GROSS INCOME                                     13,912,182                      
2019 ADJ GROSS INCOME                                     11,691,311                      
2021-22 TWPU                                                      72                      
2020 ACTUAL VAL./2021-22 TWPU                              8,402,294                      
2020 ADJ. INCOME/2021-22 TWPU                                193,224                      
2021-22 RES PUB & NONPUB ENRL                                     56                      
2020 ACTUAL VAL./2021-22 ENRL                             10,802,950                      
2021-22 RWADA                                                     65                      
2020 ACTUAL VAL./2021-22 RWADA                             9,307,157                      
CURRENT AV/RWADA AID RATIO                                   0.00000                      
EST LOCAL LEVY                                             2,556,983                      
DISTRICT TAX RATE                                            0.00422                      
                                                                                          
2022-23 EST BOCES ADMIN EXPEN.                                14,210                      
2022-23 EST BOCES SERVICE EXP                                186,971                      
2023-24 EST RENT + CAPITAL EXP                                    50                      
2022-23 EST LOCAL LEVY                                     3,297,900                      
  BOCES MILLAGE RATIO                                        0.00000                      
  DISTRICT TAX RATE                                          0.00550                      
  SEL AID RATIO BOCES OP AID                                 0.36000                      
  BOCES ADMIN + SHAR SERV AID                                 72,426                      
  RENT + CAPITAL AID                                               0                      
  DUE SAVE HARMLESS AID                                            0                      
2023-24 EST. BOCES AID                                        72,426                      
2022-23 CLAIMED BOCES AID                                     73,931                      
                                                                                          
TRANS NON-CAPITAL EXP EXCL SUM                                90,894                      
TRANS CAPITAL EXP W/  SUMMER                                  18,681                      
  2021-22 PUBLIC ENROLLMENT                                       64                      
  # SQUARE MILES IN DISTRICT                                 386.852                      
  TRANS SPARSITY ADJMT                                       0.06500                      
  A. TR RWADA AR:1.01-(.46RWR)                              -3.03900                      
     STATE SHARING RATIO                                     0.00000                      
  B. STATE SHARING RATIO*1.263                              -0.83800                      
  C. TR ENRL  AR:1.01-(.46EWR)                              -4.32900                      
  SEL TRANSPORTATION AID RATIO                               0.06500                      
2023-24 TRANS NON-CAPITAL AID                                  5,908                      
2023-24 TRANS CAPITAL AID                                      1,214                      
2022-23 TRANS AID INCL UNCONFM                                 7,363                      
  $ CHANGE                                                      -241                      
2022-23 UNCONFIRMED TRANS AID                                      0                      
                                                                                          
SUMMER TRANS NON-CAPITAL EXP                                       0                      
2023-24 SUMMER NON-CAP AID                                         0                      
2023-24 PAYABLE SUMM TRANS AID                                     0                      
2022-23 PAYABLE SUMM TRANS AID                                     0                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE