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: 630202 DISTRICT NAME: NORTH WARREN SEE NOTE BELOW TOTAL 2021-22 EST AID 4,275,505 -FULL DAY K PAYABLE IN JUNE22 0 -BLDG AID DEFERRED TO JULY 21 0 -AID TO BOCES ON BEHALF OF DT 199,420 -EX CST AIDS PAYABLE, S.3609B 407,909 -AID NOT PD VIA S.3609A SCHD 37,357 -OTHER AID NOT PD VIA S.3609A 22,275 -VLT LOTTERY GRANTS 120,045 -COMMERCIAL GAMING GRANTS 21,115 21-22 S.3609A GNRL AID DUE DST 3,467,384 NET CONTRIBUTIONS TO TRS 461,223 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 3,006,161 NET LOTTERY AR AID PAYMENT 0 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 375,770 NOV.(NET*.1875)- LOTT-OCT 187,885 DEC.(NET*.25)-LOTT-OCT-NOV 187,885 BAL 21-22 S.3609A AID DUE 2,254,621 BASIC DATA FOR MONTHLY PYMNTS: A. 20-21 TOT GEN FUND EXP 13,899,750 B. 20-21 NON 3609A GEN FD AIDS 777,583 C. 20-21 TRS OBLIGATION 490,000 D. 20-21 BLDG DEBT SERVICE 4,380 E. 21-22 BLDG DEBT SERVICE 185,512 F. 21-22 LOTT + FIXED PYMTS 751,540 G. NET TGFE FOR INDV PYMTS 12,061,759 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 1,212,763 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 2,254,621 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 1,048,445 M. JUNE (BAL-H-I-J-K-L) 1,206,176 BAL FOR SPRING BEFORE ADV, ADJ 2,254,621 3/22 SUSTN ADV PYMT 388,347 JUNE ADJUSTMENT TO ADD TO MAR. 1,042,111 SUBTOTAL INCL SUSTN ADV 2,643,221 % PAID TO DATE 76.23 NET APRIL PAYMENT 0 NET MAY PAYMENT 660,098 NET JUNE PAYMENT - PREPYMT 164,065 ACTUAL S3609A PYMTS APR-JUN 22 824,163 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE