ENACTED BUDGET DB ED: 0140A STATE OF NEW YORK 04/07/22 RUN NO: SA222-3 2022-23 STATE AID PROJECTIONS COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE DISTRICT CODE: 630202 DISTRICT NAME: NORTH WARREN TOTAL 2022-23 EST AID 4,352,232 -FULL DAY K PAYABLE IN JUNE23 0 -BLDG AID DEFERRED TO JULY 22 0 -AID TO BOCES ON BEHALF OF DT 187,548 -EX CST AIDS PAYABLE, S.3609B 447,061 -AID NOT PD VIA S.3609A SCHD 37,436 -OTHER AID NOT PD VIA S.3609A 22,275 -VLT LOTTERY GRANTS 185,550 -COMMERCIAL GAMING GRANTS 21,120 22-23 S.3609A GNRL AID DUE DST 3,451,242 NET CONTRIBUTIONS TO TRS 489,845 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 2,961,397 NET LOTT AR + MOBILE SPORT 0 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 370,174 NOV.(NET*.1875)- LOTT-OCT 185,087 DEC.(NET*.25)-LOTT-OCT-NOV 185,088 BAL 22-23 S.3609A AID DUE 2,221,048 BASIC DATA FOR MONTHLY PYMNTS: A. 21-22 TOT GEN FUND EXP 14,428,000 B. 21-22 NON 3609A GEN FD AIDS 770,005 C. 21-22 TRS OBLIGATION 470,000 D. 21-22 BLDG DEBT SERVICE 4,380 E. 22-23 BLDG DEBT SERVICE 223,842 F. 22-23 LOTT + FIXED PYMTS 740,349 G. NET TGFE FOR INDV PYMTS 12,667,108 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 1,230,194 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 2,221,048 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 954,337 M. JUNE (BAL-H-I-J-K-L) 1,266,711 BAL FOR SPRING BEFORE ADV, ADJ 2,221,048 3/23 SUSTN ADV PYMT 366,128 JUNE ADJUSTMENT TO ADD TO MAR. 1,099,923 SUBTOTAL INCL SUSTN ADV 2,696,245 % PAID TO DATE 78.12 NET APRIL PAYMENT 0 NET MAY PAYMENT 588,209 NET JUNE PAYMENT - PREPYMT 166,788 ACTUAL S3609A PYMTS APR-JUN 23 754,997NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE