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: 250201 DISTRICT NAME: CAZENOVIA SEE NOTE BELOW TOTAL 2023-24 EST AID 13,066,258 -FULL DAY K PAYABLE IN JUNE24 0 -BLDG AID DEFERRED TO JULY 23 0 -AID TO BOCES ON BEHALF OF DT 976,996 -EX CST AIDS PAYABLE, S.3609B 1,877,670 -AID NOT PD VIA S.3609A SCHD 125,498 -OTHER AID NOT PD VIA S.3609A 324,000 -VLT LOTTERY GRANTS 372,913 -COMMERCIAL GAMING GRANTS 49,741 23-24 S.3609A GNRL AID DUE DST 9,339,440 NET CONTRIBUTIONS TO TRS 1,203,128 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 8,136,312 NET LOTT AR + MOBILE SPORT 1,890,265 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 0 DEC.(NET*.25)-LOTT-OCT-NOV 143,813 BAL 23-24 S.3609A AID DUE 6,102,234 BASIC DATA FOR MONTHLY PYMNTS: A. 22-23 TOT GEN FUND EXP 34,375,000 B. 22-23 NON 3609A GEN FD AIDS 3,000,184 C. 22-23 TRS OBLIGATION 1,275,754 D. 22-23 BLDG DEBT SERVICE 2,994,596 E. 23-24 BLDG DEBT SERVICE 2,994,596 F. 23-24 LOTT + FIXED PYMTS 2,034,078 G. NET TGFE FOR INDV PYMTS 28,064,984 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 3,237,206 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 6,102,234 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 489,237 L. MAY (BAL-H-I-J-K-.1G) 2,806,498 M. JUNE (BAL-H-I-J-K-L) 2,806,499 BAL FOR SPRING BEFORE ADV, ADJ 6,102,234 3/24 SUSTN ADV PYMT 942,193 JUNE ADJUSTMENT TO ADD TO MAR. 2,480,917 SUBTOTAL INCL SUSTN ADV 6,660,316 % PAID TO DATE 71.31 NET APRIL PAYMENT 0 NET MAY PAYMENT 2,353,542 NET JUNE PAYMENT - PREPYMT 325,582 ACTUAL S3609A PYMTS APR-JUN 24 2,679,124 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE