ENACTED BUDGET DB ED: 0136C STATE OF NEW YORK 04/16/24 RUN NO: SA242-5 2024-25 STATE AID PROJECTIONS COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE DISTRICT CODE: 070902 DISTRICT NAME: ELMIRA HEIGHTS SEE NOTE BELOW TOTAL 2024-25 EST AID 19,411,755 -FULL DAY K PAYABLE IN JUNE25 0 -BLDG AID DEFERRED TO JULY 24 0 -AID TO BOCES ON BEHALF OF DT 2,634,617 -EX CST AIDS PAYABLE, S.3609B 1,665,235 -AID NOT PD VIA S.3609A SCHD 103,578 -OTHER AID NOT PD VIA S.3609A 340,155 -VLT LOTTERY GRANTS 573,208 -COMMERCIAL GAMING GRANTS 63,753 23-24 S.3609A GNRL AID DUE DST 14,031,209 NET CONTRIBUTIONS TO TRS 857,336 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 13,173,873 NET LOTT AR + MOBILE SPORT 2,462,940 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 7,161 DEC.(NET*.25)-LOTT-OCT-NOV 823,367 BAL 23-24 S.3609A AID DUE 9,880,405 BASIC DATA FOR MONTHLY PYMNTS: A. 23-24 TOT GEN FUND EXP 27,875,079 B. 23-24 NON 3609A GEN FD AIDS 4,512,984 C. 23-24 TRS OBLIGATION 703,500 D. 23-24 BLDG DEBT SERVICE 1,926,490 E. 24-25 BLDG DEBT SERVICE 1,338,764 F. 24-25 LOTT + FIXED PYMTS 3,293,468 G. NET TGFE FOR INDV PYMTS 18,777,401 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 491,704 I. FEBRUARY (BAL-H-.4G) 1,877,740 J. MARCH (BAL-H-I-.3G) 1,877,740 SUBTOTAL THRU MARCH 8,397,988 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 5,633,221 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 1,877,740 L. MAY (BAL-H-I-J-K-.1G) 1,877,740 M. JUNE (BAL-H-I-J-K-L) 1,877,741 BAL FOR SPRING BEFORE ADV, ADJ 5,633,221 3/25 SUSTN ADV PYMT 812,887 JUNE ADJUSTMENT TO ADD TO MAR. 1,777,263 SUBTOTAL INCL SUSTN ADV 10,988,138 % PAID TO DATE 78.31 NET APRIL PAYMENT 1,064,853 NET MAY PAYMENT 1,877,740 NET JUNE PAYMENT - PREPYMT 100,478 ACTUAL S3609A PYMTS APR-JUN 25 3,043,071 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE