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:             142301                      
                                   DISTRICT NAME:       ORCHARD PARK                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2023-24 EST AID                                     36,542,240                      
 -FULL DAY K PAYABLE IN JUNE24                                     0                      
 -BLDG AID DEFERRED TO JULY 23                                     0                      
 -AID TO BOCES ON BEHALF OF DT                             2,601,290                      
 -EX CST AIDS PAYABLE, S.3609B                             6,096,323                      
 -AID NOT PD VIA S.3609A SCHD                                487,347                      
 -OTHER AID NOT PD VIA S.3609A                             1,458,000                      
 -VLT LOTTERY GRANTS                                         989,614                      
 -COMMERCIAL GAMING GRANTS                                   132,001                      
23-24 S.3609A GNRL AID DUE DST                            24,777,665                      
   NET CONTRIBUTIONS TO TRS                                4,390,317                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                20,387,348                      
   NET LOTT AR + MOBILE SPORT                              6,513,670                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                        0                      
   NOV.(NET*.1875)- LOTT-OCT                                       0                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                      0                      
   BAL 23-24 S.3609A AID DUE                              13,873,678                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 22-23 TOT GEN FUND EXP                                114,660,569                      
B. 22-23 NON 3609A GEN FD AIDS                            10,024,502                      
C. 22-23 TRS OBLIGATION                                    4,550,000                      
D. 22-23 BLDG DEBT SERVICE                                 5,584,751                      
E. 23-24 BLDG DEBT SERVICE                                 5,599,084                      
F. 23-24 LOTT + FIXED PYMTS                                6,513,670                      
G. NET TGFE FOR INDV PYMTS                                93,586,730                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                              0                      
I. FEBRUARY (BAL-H-.4G)                                            0                      
J. MARCH    (BAL-H-I-.3G)                                          0                      
     SUBTOTAL THRU MARCH                                  10,903,987                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                               13,873,678                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                           0                      
L. MAY   (BAL-H-I-J-K-.1G)                                 4,515,005                      
M. JUNE  (BAL-H-I-J-K-L)                                   9,358,673                      
BAL FOR SPRING BEFORE ADV, ADJ                            13,873,678                      
                                                                                          
3/24 SUSTN ADV PYMT                                        2,142,114                      
JUNE ADJUSTMENT TO ADD TO MAR.                             8,272,973                      
    SUBTOTAL INCL SUSTN ADV                               21,319,074                      
    % PAID TO DATE                                             86.04                      
    NET APRIL PAYMENT                                              0                      
    NET MAY PAYMENT                                        2,372,891                      
    NET JUNE PAYMENT - PREPYMT                             1,085,700                      
ACTUAL S3609A PYMTS APR-JUN 24                             3,458,591                      
                                                                                          
NOTE:  STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                         
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE