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:             140707                      
                                   DISTRICT NAME:              DEPEW                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2024-25 EST AID                                     24,576,292                      
 -FULL DAY K PAYABLE IN JUNE25                                     0                      
 -BLDG AID DEFERRED TO JULY 24                                     0                      
 -AID TO BOCES ON BEHALF OF DT                             1,442,347                      
 -EX CST AIDS PAYABLE, S.3609B                             4,624,170                      
 -AID NOT PD VIA S.3609A SCHD                                185,215                      
 -OTHER AID NOT PD VIA S.3609A                               604,316                      
 -VLT LOTTERY GRANTS                                         692,672                      
 -COMMERCIAL GAMING GRANTS                                    77,040                      
23-24 S.3609A GNRL AID DUE DST                            16,950,532                      
   NET CONTRIBUTIONS TO TRS                                1,789,607                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                15,160,925                      
   NET LOTT AR + MOBILE SPORT                              3,600,726                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                        0                      
   NOV.(NET*.1875)- LOTT-OCT                                       0                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                189,505                      
   BAL 23-24 S.3609A AID DUE                              11,370,694                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 23-24 TOT GEN FUND EXP                                 51,542,003                      
B. 23-24 NON 3609A GEN FD AIDS                             7,088,853                      
C. 23-24 TRS OBLIGATION                                    1,811,292                      
D. 23-24 BLDG DEBT SERVICE                                 5,210,206                      
E. 24-25 BLDG DEBT SERVICE                                 2,316,676                      
F. 24-25 LOTT + FIXED PYMTS                                3,790,231                      
G. NET TGFE FOR INDV PYMTS                                35,958,097                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                              0                      
I. FEBRUARY (BAL-H-.4G)                                            0                      
J. MARCH    (BAL-H-I-.3G)                                    583,264                      
     SUBTOTAL THRU MARCH                                   6,163,102                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                               10,787,430                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                   3,595,810                      
L. MAY   (BAL-H-I-J-K-.1G)                                 3,595,810                      
M. JUNE  (BAL-H-I-J-K-L)                                   3,595,810                      
BAL FOR SPRING BEFORE ADV, ADJ                            10,787,430                      
                                                                                          
3/25 SUSTN ADV PYMT                                        1,556,653                      
JUNE ADJUSTMENT TO ADD TO MAR.                             3,403,398                      
    SUBTOTAL INCL SUSTN ADV                               11,123,153                      
    % PAID TO DATE                                             65.62                      
    NET APRIL PAYMENT                                      2,039,157                      
    NET MAY PAYMENT                                        3,595,810                      
    NET JUNE PAYMENT - PREPYMT                               192,412                      
ACTUAL S3609A PYMTS APR-JUN 25                             5,827,379                      
                                                                                          
NOTE:  STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 2 DISTRICTS                         
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE