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:             280204                      
                                   DISTRICT NAME:     NORTH BELLMORE                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2023-24 EST AID                                     19,428,379                      
 -FULL DAY K PAYABLE IN JUNE24                                     0                      
 -BLDG AID DEFERRED TO JULY 23                                     0                      
 -AID TO BOCES ON BEHALF OF DT                             1,041,829                      
 -EX CST AIDS PAYABLE, S.3609B                             2,169,846                      
 -AID NOT PD VIA S.3609A SCHD                                197,310                      
 -OTHER AID NOT PD VIA S.3609A                             1,039,436                      
 -VLT LOTTERY GRANTS                                         572,282                      
 -COMMERCIAL GAMING GRANTS                                    76,335                      
23-24 S.3609A GNRL AID DUE DST                            14,331,341                      
   NET CONTRIBUTIONS TO TRS                                2,430,514                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                11,900,827                      
   NET LOTT AR + MOBILE SPORT                              2,938,047                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                        0                      
   NOV.(NET*.1875)- LOTT-OCT                                       0                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                 37,159                      
   BAL 23-24 S.3609A AID DUE                               8,925,621                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 22-23 TOT GEN FUND EXP                                 61,227,296                      
B. 22-23 NON 3609A GEN FD AIDS                             4,067,476                      
C. 22-23 TRS OBLIGATION                                    2,900,000                      
D. 22-23 BLDG DEBT SERVICE                                 1,329,850                      
E. 23-24 BLDG DEBT SERVICE                                 1,135,706                      
F. 23-24 LOTT + FIXED PYMTS                                2,975,206                      
G. NET TGFE FOR INDV PYMTS                                51,090,470                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                              0                      
I. FEBRUARY (BAL-H-.4G)                                            0                      
J. MARCH    (BAL-H-I-.3G)                                          0                      
     SUBTOTAL THRU MARCH                                   5,405,720                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                                8,925,621                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                           0                      
L. MAY   (BAL-H-I-J-K-.1G)                                 3,816,574                      
M. JUNE  (BAL-H-I-J-K-L)                                   5,109,047                      
BAL FOR SPRING BEFORE ADV, ADJ                             8,925,621                      
                                                                                          
3/24 SUSTN ADV PYMT                                        1,378,127                      
JUNE ADJUSTMENT TO ADD TO MAR.                             4,516,346                      
    SUBTOTAL INCL SUSTN ADV                               11,300,193                      
    % PAID TO DATE                                             78.84                      
    NET APRIL PAYMENT                                              0                      
    NET MAY PAYMENT                                        2,438,447                      
    NET JUNE PAYMENT - PREPYMT                               592,701                      
ACTUAL S3609A PYMTS APR-JUN 24                             3,031,148                      
                                                                                          
NOTE:  STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                         
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE