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:             230201                      
                                   DISTRICT NAME:         COPENHAGEN                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2023-24 EST AID                                      9,303,039                      
 -FULL DAY K PAYABLE IN JUNE24                                     0                      
 -BLDG AID DEFERRED TO JULY 23                                     0                      
 -AID TO BOCES ON BEHALF OF DT                               736,384                      
 -EX CST AIDS PAYABLE, S.3609B                               608,432                      
 -AID NOT PD VIA S.3609A SCHD                                 40,550                      
 -OTHER AID NOT PD VIA S.3609A                               406,744                      
 -VLT LOTTERY GRANTS                                         286,141                      
 -COMMERCIAL GAMING GRANTS                                    38,167                      
23-24 S.3609A GNRL AID DUE DST                             7,186,621                      
   NET CONTRIBUTIONS TO TRS                                  397,747                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                 6,788,874                      
   NET LOTT AR + MOBILE SPORT                                763,719                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                   84,890                      
   NOV.(NET*.1875)- LOTT-OCT                                 424,304                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                424,305                      
   BAL 23-24 S.3609A AID DUE                               5,091,656                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 22-23 TOT GEN FUND EXP                                 11,985,523                      
B. 22-23 NON 3609A GEN FD AIDS                             1,578,372                      
C. 22-23 TRS OBLIGATION                                      380,001                      
D. 22-23 BLDG DEBT SERVICE                                 2,194,068                      
E. 23-24 BLDG DEBT SERVICE                                 1,314,964                      
F. 23-24 LOTT + FIXED PYMTS                                1,697,218                      
G. NET TGFE FOR INDV PYMTS                                 7,450,828                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                      1,366,242                      
I. FEBRUARY (BAL-H-.4G)                                      745,082                      
J. MARCH    (BAL-H-I-.3G)                                    745,083                      
     SUBTOTAL THRU MARCH                                   4,951,372                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                                2,235,249                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                     745,083                      
L. MAY   (BAL-H-I-J-K-.1G)                                   745,083                      
M. JUNE  (BAL-H-I-J-K-L)                                     745,083                      
BAL FOR SPRING BEFORE ADV, ADJ                             2,235,249                      
                                                                                          
3/24 SUSTN ADV PYMT                                          345,125                      
JUNE ADJUSTMENT TO ADD TO MAR.                               658,645                      
    SUBTOTAL INCL SUSTN ADV                                5,955,142                      
    % PAID TO DATE                                             82.86                      
    NET APRIL PAYMENT                                        399,958                      
    NET MAY PAYMENT                                          745,083                      
    NET JUNE PAYMENT - PREPYMT                                86,438                      
ACTUAL S3609A PYMTS APR-JUN 24                             1,231,479                      
                                                                                          
NOTE:  STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                         
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE