EXCEL COVER SHEET                                                                                                                                                                        
THE UNIVERSITY OF THE STATE OF NEW YORK                                              EXCEL COVER SHEET                                                                                                  
    THE STATE EDUCATION DEPARTMENT                                                    APRIL 24, 2024                                                                                                    
   OPERATIONS AND MANAGEMENT SERVICES                                                                                                                                                                   
            STATE AID UNIT                                                                                                                                                                              
   WEST HALL #507, EDUCATION BUILDING                                                                                                                                                                   
       ALBANY, NEW YORK   12234                                                                                                                                                                         
                                                                                                                                                                                                        
061700 JAMESTOWN                                                                    DISTRICT ALLOCATION                                                                                                 
                                                                                      $  3,902,773                                                                                                      
                                                                                                                                                                                                        
                                                                          REMAINING           SED                                              LAST             EXCEL **        AID YEAR ***     
                                                     EXCEL AMOUNT      ALLOCATION TO BE      EXCEL      CERT TO          DISBURSED TO      DISBURSEMENT      OVERPAYMENT      OVERPAYMENT        
 PROJECT    SA-139 ENTERED DATE   SA-139 CLAIM    CERTIFIED BY SED *   CERTIFIED ****     APPV DATE      DASNY            DATE AMOUNT          DATE             AMOUNT          DEDUCTED         
                                                                                                                                                                                                        
 0009-006       04/27/2006        $     18,039    $     18,039         $  3,884,734       06/26/2007   06/26/2007        $     18,039       07/11/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0010-006       04/27/2006        $     16,667    $     16,667         $  3,868,067       06/26/2007   06/26/2007        $     16,667       07/11/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0018-005       04/27/2006        $      1,176    $      1,176         $  3,866,891       06/26/2007   06/26/2007        $      1,176       07/11/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0015-013       03/14/2007        $    249,020    $    249,020         $  3,617,871       07/24/2007   09/24/2007        $    249,020       09/30/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 7999-003       03/23/2007        $     34,314    $     34,314         $  3,583,557       06/26/2007   06/26/2007        $     34,314       07/11/2008      $         74        2009-10                 
                                                                                                                                                                                                        
 0017-010       04/09/2007        $      1,275    $      1,275         $  3,582,282       06/26/2007   06/26/2007        $      1,275       07/11/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0018-006       04/09/2007        $        745    $        745         $  3,581,537       06/26/2007   06/26/2007        $        745       07/11/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 7999-004       12/17/2007        $     22,549    $     22,549         $  3,558,988       12/27/2007   01/16/2008        $     22,549       09/30/2008      $      4,549        2009-10                 
                                                                                                                                                                                                        
 0018-007       04/01/2008        $     18,627    $     18,627         $  3,540,361       04/02/2008   04/28/2008        $     18,627       09/30/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0017-012       04/07/2008        $     22,549    $     22,549         $  3,517,812       04/08/2008   04/28/2008        $     22,549       09/30/2008      $          0        0000-00                 
                                                                                                                                                                                                        
 0015-015       05/20/2008        $    147,059    $    147,059         $  3,370,753       06/13/2008   07/14/2008        $    147,059       04/01/2009      $          0        0000-00                 
                                                                                                                                                                                                        
 0017-011       08/22/2008        $    249,020    $    249,020         $  3,121,733       09/08/2008   12/29/2008        $    249,020       09/17/2009      $          0        0000-00                 
                                                                                                                                                                                                        
 0004-002       07/19/2010        $      3,922    $      3,922         $  3,117,811       07/20/2010   10/04/2010        $      3,922       01/31/2011      $          0        0000-00                 
                                                                                                                                                                                                        
 0005-010       07/19/2010        $    105,392    $    105,392         $  3,012,419       08/24/2010   10/04/2010        $    105,392       01/31/2011      $          0        0000-00                 
                                                                                                                                                                                                        
 0014-005       07/19/2010        $     62,745    $     62,745         $  2,949,674       08/24/2010   10/04/2010        $     62,745       01/31/2011      $          0        0000-00                 
                                                                                                                                                                                                        
 0012-007       10/19/2011        $    160,039    $    160,039         $  2,789,635       10/21/2011   01/06/2012        $    160,039       05/31/2012      $          0        0000-00                 
                                                                                                                                                                                                        
 0005-011       12/31/2012        $     77,451    $     77,451         $  2,712,184       01/03/2013   04/24/2013        $     77,451       07/18/2013      $          0        0000-00                 
                                                                                                                                                                                                        
 0014-006       12/31/2012        $     58,824    $     58,824         $  2,653,360       01/03/2013   04/24/2013        $     58,824       07/18/2013      $          0        0000-00                 
                                                                                                                                                                                                        
 0009-008       03/28/2014        $    129,412    $    129,412         $  2,523,948       03/31/2014   12/30/2014        $    129,412       07/16/2015      $          0        0000-00                 
                                                                                                                                                                                                        
 0007-006       06/13/2014        $    160,784    $    160,784         $  2,363,164       07/09/2014   12/30/2014        $    160,784       07/16/2015      $          0        0000-00                 
                                                                                                                                                                                                        
 0010-010       06/13/2014        $     15,686    $     15,686         $  2,347,478       06/17/2014   12/30/2014        $     15,686       07/16/2015      $          0        0000-00                 
                                                                                                                                                                                                        
 0007-007       10/13/2016        $    581,648    $    581,648         $  1,765,830       10/19/2016   12/16/2016        $    581,648       05/31/2017      $          0        0000-00                 
                                                                                                                                                                                                        
 0013-007       10/13/2016        $    167,754    $    167,754         $  1,598,076       10/19/2016   12/16/2016        $    167,754       05/31/2017      $          0        0000-00                 
                                                                                                                                                                                                        
 7999-005       08/02/2017        $    153,690    $    153,690         $  1,444,386       08/03/2017   12/27/2017        $    153,690       03/29/2018      $          0        0000-00                 
                                                                                                                                                                                                        
 0015-016       10/13/2017        $    150,000    $    150,000         $  1,294,386       10/19/2017   12/27/2017        $    150,000       03/29/2018      $      7,226        2019-20                 
                                                                                                                                                                                                        
 0017-013       04/10/2019        $    168,500    $    168,500         $  1,125,886       04/11/2019   03/09/2020        $    168,500       03/30/2021      $      5,396        2021-22                 
                                                                                                                                                                                                        
 0004-003       10/22/2019        $      4,147    $      4,147         $  1,121,739       01/27/2020   03/09/2020        $      3,953       12/30/2020      $          0        0000-00                 
                                                                                                                                                                                                        
 0009-010       10/22/2019        $     20,874    $     20,874         $  1,100,865       01/30/2020   03/09/2020        $     19,019       12/30/2020      $          0        0000-00                 
                                                                                                                                                                                                        
 0010-011       10/22/2019        $     18,728    $     18,728         $  1,082,137       01/30/2020   03/09/2020        $     16,232       12/30/2020      $          0        0000-00                 
                                                                                                                                                                                                        
 0012-008       10/22/2019        $      6,780    $      6,780         $  1,075,357       01/27/2020   03/09/2020        $      6,780       12/30/2020      $          0        0000-00                 
                                                                                                                                                                                                        
 0014-007       10/22/2019        $      5,382    $      5,382         $  1,069,975       01/27/2020   03/09/2020        $      5,070       12/30/2020      $          0        0000-00                 
                                                                                                                                                                                                        
 0004-005       04/28/2023        $     71,220    $     71,220         $    998,755       05/02/2023   00/00/0000        $     71,220       03/15/2024      $          0        0000-00                 
                                                                                                                                                                                                        
 0012-011       04/28/2023        $    225,980    $    225,980         $    772,775       05/02/2023   00/00/0000        $    225,980       03/15/2024      $          0        0000-00                 
                                                                                                                                                                                                        
 7999-007       08/30/2023        $    128,206    $    128,206         $    644,569       09/06/2023   00/00/0000        $    128,206       03/15/2024      $          0        0000-00                 
                                                                                                                                                                                                        
*   LINE 14 OF THE ESTIMATE OF EXCEL ALLOWANCES PROJECT LEVEL REPORT                                                                                                                                    
    LINE 14 = EXCEL AMOUNT CERTIFIED BY SED. FOR PROJECTS RECEIVING EXCEL AID AS A SUPPLEMENT TO BUILDING AID:                                                                                          
    PLEASE REFER TO THE ESTIMATE OF EXCEL ALLOWANCES - PROJECT LEVEL REPORT FOR DETAILS OF THE CALCULATION.                                                                                             
                                                                                                                                                                                                        
**  LINE 17 OF THE ESTIMATE OF EXCEL ALLOWANCES PROJECT LEVEL REPORT.                                                                                                                                   
    LINE 17 = EXCEL OVERPAYMENT AMOUNT CALCULATED AS A RESULT OF THE FINAL COST REPORT MAXIMUM EXCEL CHECK FOR FINAL DISBURSEMENT:                                                                      
    PLEASE REFER TO THE ESTIMATE OF EXCEL ALLOWANCES PROJECT LEVEL REPORT FOR DETAILS OF THE CALCULATION.                                                                                               
                                                                                                                                                                                                        
*** LINE 19 OF THE ESTIMATE OF EXCEL ALLOWANCES PROJECT LEVEL REPORT.                                                                                                                                   
    LINE 19 = AID YEAR OVERPAYMENT DEDUCTED.                                                                                                                                                            
                                                                                                                                                                                                        
****THE AMOUNT IN THE LAST LINE OF THIS COLUMN 'REMAINING ALLOCATION TO BE CERTIFIED'  IS THE REMAINING BALANCE OF THE DISTRICT'S                                                                
    EXCEL ALLOCATION.                                                                                                                                                                                   
                                                                                                                                                                                                        
    PLEASE NOTE THAT BEGINNING IN 2008-09 AID YEAR AND FORWARD, THE LINE ON THE BLD-SBA OUTPUT REPORT ENTITLED EXCEL OVERPAYMENT                                                                        
    DEDUCTION BASED ON FINAL COST REPORT, WILL INCLUDE THE TOTAL EXCEL OVERPAYMENT AMOUNT TO DATE FOR THE APPROPRIATE AID YEAR.                                                                         
    THIS MAY INCLUDE OVERPAYMENT AMOUNTS FROM MULTIPLE PROJECTS. SEE EXCEL OVERPAYMENT AMOUNT** AND AID YEAR OVERPAYMENT                                                                                
    DEDUCTED*** INFORMATION ABOVE FOR THE BREAKOUT OF INDIVIDUAL PROJECT EXCEL OVERPAYMENT AMOUNTS FOR EACH APPLICABLE AID YEAR.                                                                        
                                                                                                                                                                                                        
                                                                                                                                                                                                        

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