ENACTED BUDGET DB ED: 0145C STATE OF NEW YORK 05/01/23 RUN NO: SA232-4 2023-24 STATE AID PROJECTIONS COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE DISTRICT CODE: 050401 DISTRICT NAME: CATO MERIDIAN SEE NOTE BELOW TOTAL 2023-24 EST AID 17,132,833 -FULL DAY K PAYABLE IN JUNE24 0 -BLDG AID DEFERRED TO JULY 23 0 -AID TO BOCES ON BEHALF OF DT 2,041,204 -EX CST AIDS PAYABLE, S.3609B 1,722,358 -AID NOT PD VIA S.3609A SCHD 82,343 -OTHER AID NOT PD VIA S.3609A 369,455 -VLT LOTTERY GRANTS 493,774 -COMMERCIAL GAMING GRANTS 65,863 23-24 S.3609A GNRL AID DUE DST 12,357,836 NET CONTRIBUTIONS TO TRS 808,361 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 11,549,475 NET LOTT AR + MOBILE SPORT 1,482,634 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 682,892 DEC.(NET*.25)-LOTT-OCT-NOV 721,842 BAL 23-24 S.3609A AID DUE 8,662,107 BASIC DATA FOR MONTHLY PYMNTS: A. 22-23 TOT GEN FUND EXP 23,127,972 B. 22-23 NON 3609A GEN FD AIDS 4,271,079 C. 22-23 TRS OBLIGATION 806,464 D. 22-23 BLDG DEBT SERVICE 2,142,168 E. 23-24 BLDG DEBT SERVICE 2,038,824 F. 23-24 LOTT + FIXED PYMTS 2,887,368 G. NET TGFE FOR INDV PYMTS 15,059,717 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 1,132,248 I. FEBRUARY (BAL-H-.4G) 1,505,972 J. MARCH (BAL-H-I-.3G) 1,505,971 SUBTOTAL THRU MARCH 7,839,920 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 4,517,916 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 1,505,972 L. MAY (BAL-H-I-J-K-.1G) 1,505,972 M. JUNE (BAL-H-I-J-K-L) 1,505,972 BAL FOR SPRING BEFORE ADV, ADJ 4,517,916 3/24 SUSTN ADV PYMT 697,572 JUNE ADJUSTMENT TO ADD TO MAR. 1,331,264 SUBTOTAL INCL SUSTN ADV 9,868,756 % PAID TO DATE 79.85 NET APRIL PAYMENT 808,400 NET MAY PAYMENT 1,505,972 NET JUNE PAYMENT - PREPYMT 174,708 ACTUAL S3609A PYMTS APR-JUN 24 2,489,080 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE