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: 200401 DISTRICT NAME: INDIAN LAKE SEE NOTE BELOW TOTAL 2023-24 EST AID 958,331 -FULL DAY K PAYABLE IN JUNE24 0 -BLDG AID DEFERRED TO JULY 23 0 -AID TO BOCES ON BEHALF OF DT 149,282 -EX CST AIDS PAYABLE, S.3609B 96,887 -AID NOT PD VIA S.3609A SCHD 9,480 -OTHER AID NOT PD VIA S.3609A 0 -VLT LOTTERY GRANTS 26,858 -COMMERCIAL GAMING GRANTS 3,582 23-24 S.3609A GNRL AID DUE DST 672,242 NET CONTRIBUTIONS TO TRS 242,780 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 429,462 NET LOTT AR + MOBILE SPORT 0 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 53,682 NOV.(NET*.1875)- LOTT-OCT 26,842 DEC.(NET*.25)-LOTT-OCT-NOV 26,841 BAL 23-24 S.3609A AID DUE 322,097 BASIC DATA FOR MONTHLY PYMNTS: A. 22-23 TOT GEN FUND EXP 7,311,311 B. 22-23 NON 3609A GEN FD AIDS 239,614 C. 22-23 TRS OBLIGATION 292,331 D. 22-23 BLDG DEBT SERVICE 340,596 E. 23-24 BLDG DEBT SERVICE 347,030 F. 23-24 LOTT + FIXED PYMTS 107,365 G. NET TGFE FOR INDV PYMTS 6,678,435 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 350,145 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 322,097 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) 322,097 BAL FOR SPRING BEFORE ADV, ADJ 322,097 3/24 SUSTN ADV PYMT 49,732 JUNE ADJUSTMENT TO ADD TO MAR. 284,730 SUBTOTAL INCL SUSTN ADV 684,607 % PAID TO DATE 101.83 NET APRIL PAYMENT 0 NET MAY PAYMENT 0 NET JUNE PAYMENT - PREPYMT 0 ACTUAL S3609A PYMTS APR-JUN 24 0 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE