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: 280219 DISTRICT NAME: EAST ROCKAWAY SEE NOTE BELOW TOTAL 2021-22 EST AID 7,782,015 -FULL DAY K PAYABLE IN JUNE22 0 -BLDG AID DEFERRED TO JULY 21 0 -AID TO BOCES ON BEHALF OF DT 801,341 -EX CST AIDS PAYABLE, S.3609B 1,286,440 -AID NOT PD VIA S.3609A SCHD 115,051 -OTHER AID NOT PD VIA S.3609A 140,400 -VLT LOTTERY GRANTS 181,200 -COMMERCIAL GAMING GRANTS 31,872 21-22 S.3609A GNRL AID DUE DST 5,225,711 NET CONTRIBUTIONS TO TRS 1,721,006 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 3,504,705 NET LOTTERY AR AID PAYMENT 791,771 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 0 DEC.(NET*.25)-LOTT-OCT-NOV 84,405 BAL 21-22 S.3609A AID DUE 2,628,529 BASIC DATA FOR MONTHLY PYMNTS: A. 20-21 TOT GEN FUND EXP 41,217,426 B. 20-21 NON 3609A GEN FD AIDS 2,618,144 C. 20-21 TRS OBLIGATION 1,741,566 D. 20-21 BLDG DEBT SERVICE 1,829,794 E. 21-22 BLDG DEBT SERVICE 2,135,479 F. 21-22 LOTT + FIXED PYMTS 876,176 G. NET TGFE FOR INDV PYMTS 36,287,225 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 2,597,182 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 2,628,529 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 0 M. JUNE (BAL-H-I-J-K-L) 2,628,529 BAL FOR SPRING BEFORE ADV, ADJ 2,628,529 3/22 SUSTN ADV PYMT 452,751 JUNE ADJUSTMENT TO ADD TO MAR. 2,270,996 SUBTOTAL INCL SUSTN ADV 5,320,929 % PAID TO DATE 101.82 NET APRIL PAYMENT 0 NET MAY PAYMENT 0 NET JUNE PAYMENT - PREPYMT 0 ACTUAL S3609A PYMTS APR-JUN 22 0 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE