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: 640502 DISTRICT NAME: FORT ANN SEE NOTE BELOW TOTAL 2021-22 EST AID 6,303,681 -FULL DAY K PAYABLE IN JUNE22 0 -BLDG AID DEFERRED TO JULY 21 0 -AID TO BOCES ON BEHALF OF DT 497,604 -EX CST AIDS PAYABLE, S.3609B 1,070,943 -AID NOT PD VIA S.3609A SCHD 40,605 -OTHER AID NOT PD VIA S.3609A 59,347 -VLT LOTTERY GRANTS 154,020 -COMMERCIAL GAMING GRANTS 27,091 21-22 S.3609A GNRL AID DUE DST 4,454,071 NET CONTRIBUTIONS TO TRS 374,606 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 4,079,465 NET LOTTERY AR AID PAYMENT 405,869 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 104,064 NOV.(NET*.1875)- LOTT-OCT 254,966 DEC.(NET*.25)-LOTT-OCT-NOV 254,967 BAL 21-22 S.3609A AID DUE 3,059,599 BASIC DATA FOR MONTHLY PYMNTS: A. 20-21 TOT GEN FUND EXP 12,345,678 B. 20-21 NON 3609A GEN FD AIDS 1,818,898 C. 20-21 TRS OBLIGATION 356,241 D. 20-21 BLDG DEBT SERVICE 486,919 E. 21-22 BLDG DEBT SERVICE 320,442 F. 21-22 LOTT + FIXED PYMTS 1,019,866 G. NET TGFE FOR INDV PYMTS 8,984,196 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 364,340 SUBTOTAL THRU MARCH 1,758,812 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 2,695,259 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 898,419 L. MAY (BAL-H-I-J-K-.1G) 898,420 M. JUNE (BAL-H-I-J-K-L) 898,420 BAL FOR SPRING BEFORE ADV, ADJ 2,695,259 3/22 SUSTN ADV PYMT 464,245 JUNE ADJUSTMENT TO ADD TO MAR. 776,216 SUBTOTAL INCL SUSTN ADV 2,999,273 % PAID TO DATE 67.33 NET APRIL PAYMENT 434,174 NET MAY PAYMENT 898,420 NET JUNE PAYMENT - PREPYMT 122,204 ACTUAL S3609A PYMTS APR-JUN 22 1,454,798 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 3 DISTRICTS WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE