STATE OF NEW YORK                                          
                       2015-16 STATE AID PROJECTIONS                                      
RUN NO. SA151-6                                             03/30/15                      
DB ED: 0152B                                                                              
                                                                                          
                                                                                          
                   2014-15 AND 2015-16 AIDS PAYABLE                                       
                  UNDER SECTION 3609 PLUS OTHER AIDS                                      
                                   DISTRICT CODE:             200401                      
          
                                   DISTRICT NAME:        INDIAN LAKE                      
2014-15 BASE YEAR AIDS:                                                                   
  FOUNDATION AID                                             438,688                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PRE-KINDERGARTEN                                       0                      
  BOCES                                                       90,865                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                        1,601                      
  PRIVATE EXCESS COST                                          2,748                      
  HARDWARE & TECHNOLOGY                                            0                      
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,437                      
  TRANSPORTATION INCL SUMMER                                  22,286                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                               223,843                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMINATION ADJUSTMENT                                 -26,424                      
SUBTOTAL                                                     763,044                      
  BUILDING + BLDG REORG INCENT                                19,067                      
TOTAL                                                        782,111                      
                                                                                          
2015-16 ESTIMATED AIDS:                                                                   
  FOUNDATION AID                                             440,311                      
  FULL DAY K CONVERSION                                            0                      
  UNIVERSAL PRE-KINDERGARTEN                                       0                      
  BOCES                                                      102,052                      
  SPECIAL SERVICES                                                 0                      
  HIGH COST EXCESS COST                                            0                      
  PRIVATE EXCESS COST                                          2,126                      
  HARDWARE & TECHNOLOGY                                            0                      
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,278                      
  TRANSPORTATION INCL SUMMER                                  25,282                      
  OPERATING REORG INCENTIVE                                        0                      
  CHARTER SCHOOL TRANSITIONAL                                      0                      
  ACADEMIC ENHANCEMENT                                             0                      
  HIGH TAX AID                                               223,843                      
  SUPPLEMENTAL PUB EXCESS COST                                     0                      
  GAP ELIMIN. ADJMT (SA1415)                                 -26,424                      
  GEA RESTORATION                                             13,082                      
    GAP ELIMINATION ADJUSTMENT                               -13,342                      
SUBTOTAL                                                     789,550                      
  BUILDING + BLDG REORG INCENT                                19,357                      
TOTAL                                                        808,907                      
                                                                                          
$ CHG 15-16 MINUS 14-15                                       26,796                      
% CHG TOTAL AID                                                 3.43                      
                                                                                          
$ CHG W/O BLDG, REORG BLDG AID                                26,506                      
% CHG W/O BLDG, REORG BLDG AID                                  3.47                      
                                                                                   

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