DB ED: 0136C             STATE OF NEW YORK                   04/16/24                     
RUN NO: SA242-5                                                                           
                    2024-25 STATE AID PROJECTIONS                                         
         COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE                               
                                                                                          
                                   DISTRICT CODE:             580601                      
                                   DISTRICT NAME:     SHOREHAM-WADIN                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2024-25 EST AID                                     17,415,155                      
 -FULL DAY K PAYABLE IN JUNE25                                     0                      
 -BLDG AID DEFERRED TO JULY 24                                     0                      
 -AID TO BOCES ON BEHALF OF DT                             1,229,712                      
 -EX CST AIDS PAYABLE, S.3609B                             3,082,919                      
 -AID NOT PD VIA S.3609A SCHD                                174,079                      
 -OTHER AID NOT PD VIA S.3609A                               513,000                      
 -VLT LOTTERY GRANTS                                         485,528                      
 -COMMERCIAL GAMING GRANTS                                    54,001                      
23-24 S.3609A GNRL AID DUE DST                            11,875,916                      
   NET CONTRIBUTIONS TO TRS                                3,048,896                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                 8,827,020                      
   NET LOTT AR + MOBILE SPORT                              1,687,525                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                        0                      
   NOV.(NET*.1875)- LOTT-OCT                                       0                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                519,230                      
   BAL 23-24 S.3609A AID DUE                               6,620,265                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 23-24 TOT GEN FUND EXP                                 84,743,360                      
B. 23-24 NON 3609A GEN FD AIDS                             4,875,499                      
C. 23-24 TRS OBLIGATION                                    3,013,647                      
D. 23-24 BLDG DEBT SERVICE                                 4,756,203                      
E. 24-25 BLDG DEBT SERVICE                                 5,655,133                      
F. 24-25 LOTT + FIXED PYMTS                                2,206,755                      
G. NET TGFE FOR INDV PYMTS                                75,546,389                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                              0                      
I. FEBRUARY (BAL-H-.4G)                                            0                      
J. MARCH    (BAL-H-I-.3G)                                          0                      
     SUBTOTAL THRU MARCH                                   5,255,651                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                                6,620,265                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                           0                      
L. MAY   (BAL-H-I-J-K-.1G)                                         0                      
M. JUNE  (BAL-H-I-J-K-L)                                   6,620,265                      
BAL FOR SPRING BEFORE ADV, ADJ                             6,620,265                      
                                                                                          
3/25 SUSTN ADV PYMT                                          955,320                      
JUNE ADJUSTMENT TO ADD TO MAR.                             6,266,014                      
    SUBTOTAL INCL SUSTN ADV                               12,476,985                      
    % PAID TO DATE                                            105.06                      
    NET APRIL PAYMENT                                              0                      
    NET MAY PAYMENT                                                0                      
    NET JUNE PAYMENT - PREPYMT                                     0                      
ACTUAL S3609A PYMTS APR-JUN 25                                     0                      
                                                                                          
NOTE:  STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                         
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE