STATE OF NEW YORK                                          
                       2014-15 EXECUTIVE BUDGET PROPOSAL                                  
RUN NO. BT141-5                                             01/21/14                      
DB ED: 0087M                                                                              
                                                                                          
           PRELIMINARY ESTIMATE OF 2013-14 AND 2014-15 AIDS                               
             PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS                                   
                                   DISTRICT CODE:             200401                      
          
          
                                   DISTRICT NAME:        INDIAN LAKE                      
SEE NOTE BELOW                                                  NA                        
2013-14 BASE YEAR AIDS:                                                                   
  FOUNDATION AID                                             434,991                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                       72,139                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                        5,212                      
  PRIVATE EXCESS COST                                              0                      
  HARDWARE & TECHNOLOGY                                            0                      
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,915                      
  TRANSPORTATION INCL SUMMER                                  18,577                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                               223,843                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMINATION ADJUSTMENT                                 -88,079                      
SUBTOTAL                                                     676,598                      
  BUILDING + BLDG REORG INCENT                                46,152                      
TOTAL                                                        722,750                      
                                                                                          
2014-15 ESTIMATED AIDS:                                                                   
  FOUNDATION AID                                             434,991                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PREKINDERGARTEN                                        0                      
  BOCES                                                       94,224                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                        1,381                      
  PRIVATE EXCESS COST                                              0                      
  HARDWARE & TECHNOLOGY                                            0                      
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,357                      
  TRANSPORTATION INCL SUMMER                                  22,079                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                               223,843                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMIN. ADJMT (SA1314)                                 -88,079                      
  GEA RESTORATION                                             11,291                      
    GAP ELIMINATION ADJUSTMENT                               -76,788                      
SUBTOTAL                                                     709,087                      
  BUILDING + BLDG REORG INCENT                                18,748                      
TOTAL                                                        727,835                      
                                                                                          
$ CHG 14-15 MINUS 13-14                                        5,085                      
% CHG TOTAL AID                                                 0.70                      
                                                                                          
$ CHG W/O BLDG, REORG BLDG AID                                32,489                      
% CHG W/O BLDG, REORG BLDG AID                                  4.80                      
                                                                                          
SMART SCHOOLS ALLOCATION                                      79,618                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 3 DISTRICTS                           
      WITH INCOMPLETE DATA.                                                               
                                                                                   

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE