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:             521301                      
                                   DISTRICT NAME:       BALLSTON SPA                      
                                                                                          
SEE NOTE BELOW                                                                            
TOTAL 2021-22 EST AID                                     31,589,792                      
 -FULL DAY K PAYABLE IN JUNE22                                     0                      
 -BLDG AID DEFERRED TO JULY 21                               634,809                      
 -AID TO BOCES ON BEHALF OF DT                             1,956,108                      
 -EX CST AIDS PAYABLE, S.3609B                             5,565,273                      
 -AID NOT PD VIA S.3609A SCHD                                397,552                      
 -OTHER AID NOT PD VIA S.3609A                               633,521                      
 -VLT LOTTERY GRANTS                                         745,940                      
 -COMMERCIAL GAMING GRANTS                                   131,206                      
21-22 S.3609A GNRL AID DUE DST                            21,525,383                      
   NET CONTRIBUTIONS TO TRS                                3,722,114                      
   DIRECT PAYMENT TO TRS                                           0                      
NET AID FOR FIXED PAYMENTS                                17,803,269                      
   NET LOTTERY AR AID PAYMENT                              4,406,537                      
   LOTTERY AID NOT PAYABLE                                         0                      
   OCT. (NET AID*.125)-LOTT                                        0                      
   NOV.(NET*.1875)- LOTT-OCT                                       0                      
   DEC.(NET*.25)-LOTT-OCT-NOV                                 44,280                      
   BAL 21-22 S.3609A AID DUE                              13,352,452                      
                                                                                          
BASIC DATA FOR MONTHLY PYMNTS:                                                            
A. 20-21 TOT GEN FUND EXP                                 93,258,635                      
B. 20-21 NON 3609A GEN FD AIDS                             8,950,861                      
C. 20-21 TRS OBLIGATION                                    3,570,483                      
D. 20-21 BLDG DEBT SERVICE                                 3,787,175                      
E. 21-22 BLDG DEBT SERVICE                                 4,438,179                      
F. 21-22 LOTT + FIXED PYMTS                                4,450,817                      
G. NET TGFE FOR INDV PYMTS                                76,937,478                      
                                                                                          
PAYMENTS BY MONTH:                                                                        
H. JANUARY  (BAL-.5G)                                              0                      
I. FEBRUARY (BAL-H-.4G)                                            0                      
J. MARCH    (BAL-H-I-.3G)                                          0                      
     SUBTOTAL THRU MARCH                                   8,172,931                      
MARCH REDUCTION TO ADD TO JUNE                                     0                      
BALANCE FOR SPRING PAYMENTS                               13,352,452                      
                                                                                          
PRELIMINARY SPRING PAYMENTS:                                                              
K. APRIL (BAL-H-I-J-.2G)                                           0                      
L. MAY   (BAL-H-I-J-K-.1G)                                 5,658,704                      
M. JUNE  (BAL-H-I-J-K-L)                                   7,693,748                      
BAL FOR SPRING BEFORE ADV, ADJ                            13,352,452                      
                                                                                          
3/22 SUSTN ADV PYMT                                        2,299,894                      
JUNE ADJUSTMENT TO ADD TO MAR.                             6,647,244                      
    SUBTOTAL INCL SUSTN ADV                               17,120,069                      
    % PAID TO DATE                                             79.53                      
    NET APRIL PAYMENT                                              0                      
    NET MAY PAYMENT                                        3,358,810                      
    NET JUNE PAYMENT - PREPYMT                             1,046,504                      
ACTUAL S3609A PYMTS APR-JUN 22                             4,405,314                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE