ENACTED BUDGET DB ED: 0145C STATE OF NEW YORK 03/31/21 RUN NO: SA212-2 2021-22 STATE AID PROJECTIONS COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE DISTRICT CODE: 200901 DISTRICT NAME: WELLS SEE NOTE BELOW TOTAL 2021-22 EST AID 1,532,740 -FULL DAY K PAYABLE IN JUNE22 0 -BLDG AID DEFERRED TO JULY 21 93,082 -AID TO BOCES ON BEHALF OF DT 127,004 -EX CST AIDS PAYABLE, S.3609B 125,097 -AID NOT PD VIA S.3609A SCHD 10,058 -OTHER AID NOT PD VIA S.3609A 0 -VLT LOTTERY GRANTS 38,505 -COMMERCIAL GAMING GRANTS 6,772 21-22 S.3609A GNRL AID DUE DST 1,132,222 NET CONTRIBUTIONS TO TRS 226,776 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 905,446 NET LOTTERY AR AID PAYMENT 0 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 113,180 NOV.(NET*.1875)- LOTT-OCT 56,591 DEC.(NET*.25)-LOTT-OCT-NOV 56,590 BAL 21-22 S.3609A AID DUE 679,085 BASIC DATA FOR MONTHLY PYMNTS: A. 20-21 TOT GEN FUND EXP 5,904,610 B. 20-21 NON 3609A GEN FD AIDS 308,295 C. 20-21 TRS OBLIGATION 213,217 D. 20-21 BLDG DEBT SERVICE 227,004 E. 21-22 BLDG DEBT SERVICE 827,536 F. 21-22 LOTT + FIXED PYMTS 226,361 G. NET TGFE FOR INDV PYMTS 5,757,269 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 453,137 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 679,085 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 103,358 M. JUNE (BAL-H-I-J-K-L) 575,727 BAL FOR SPRING BEFORE ADV, ADJ 679,085 3/22 SUSTN ADV PYMT 116,969 JUNE ADJUSTMENT TO ADD TO MAR. 497,416 SUBTOTAL INCL SUSTN ADV 1,067,522 % PAID TO DATE 94.28 NET APRIL PAYMENT 0 NET MAY PAYMENT 0 NET JUNE PAYMENT - PREPYMT 64,700 ACTUAL S3609A PYMTS APR-JUN 22 64,700 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE