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: 180300 DISTRICT NAME: BATAVIA SEE NOTE BELOW TOTAL 2024-25 EST AID 34,126,673 -FULL DAY K PAYABLE IN JUNE25 0 -BLDG AID DEFERRED TO JULY 24 0 -AID TO BOCES ON BEHALF OF DT 3,504,237 -EX CST AIDS PAYABLE, S.3609B 4,315,540 -AID NOT PD VIA S.3609A SCHD 235,283 -OTHER AID NOT PD VIA S.3609A 1,101,261 -VLT LOTTERY GRANTS 976,536 -COMMERCIAL GAMING GRANTS 108,612 23-24 S.3609A GNRL AID DUE DST 23,885,204 NET CONTRIBUTIONS TO TRS 2,221,229 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 21,663,975 NET LOTT AR + MOBILE SPORT 4,235,860 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 0 DEC.(NET*.25)-LOTT-OCT-NOV 1,180,133 BAL 23-24 S.3609A AID DUE 16,247,982 BASIC DATA FOR MONTHLY PYMNTS: A. 23-24 TOT GEN FUND EXP 58,970,774 B. 23-24 NON 3609A GEN FD AIDS 9,519,094 C. 23-24 TRS OBLIGATION 2,017,132 D. 23-24 BLDG DEBT SERVICE 2,248,010 E. 24-25 BLDG DEBT SERVICE 2,251,869 F. 24-25 LOTT + FIXED PYMTS 5,415,993 G. NET TGFE FOR INDV PYMTS 42,022,414 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 3,641,257 SUBTOTAL THRU MARCH 11,278,479 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 12,606,725 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 4,202,242 L. MAY (BAL-H-I-J-K-.1G) 4,202,241 M. JUNE (BAL-H-I-J-K-L) 4,202,242 BAL FOR SPRING BEFORE ADV, ADJ 12,606,725 3/25 SUSTN ADV PYMT 1,819,181 JUNE ADJUSTMENT TO ADD TO MAR. 3,977,380 SUBTOTAL INCL SUSTN ADV 17,075,040 % PAID TO DATE 71.48 NET APRIL PAYMENT 2,383,061 NET MAY PAYMENT 4,202,241 NET JUNE PAYMENT - PREPYMT 224,862 ACTUAL S3609A PYMTS APR-JUN 25 6,810,164 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE