ENACTED BUDGET DB ED: 0139C STATE OF NEW YORK 03/31/20 RUN NO: SA202-1 2020-21 STATE AID PROJECTIONS COMBINED FIXED AND INDIVIDUALIZED PAYMENT SCHEDULE DISTRICT CODE: 200901 DISTRICT NAME: WELLS SEE NOTE BELOW TOTAL 2020-21 EST AID 1,311,154 -FULL DAY K PAYABLE IN JUNE21 0 -BLDG AID DEFERRED TO JULY 20 0 -AID TO BOCES ON BEHALF OF DT 133,785 -EX CST AIDS PAYABLE, S.3609B 123,586 -AID NOT PD VIA S.3609A SCHD 9,935 -OTHER AID NOT PD VIA S.3609A 0 -VLT LOTTERY GRANTS 47,922 -COMMERCIAL GAMING GRANTS 8,232 20-21 S.3609A GNRL AID DUE DST 987,694 NET CONTRIBUTIONS TO TRS 211,472 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 776,222 NET LOTTERY AR AID PAYMENT 0 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 97,027 NOV.(NET*.1875)- LOTT-OCT 48,514 DEC.(NET*.25)-LOTT-OCT-NOV 48,514 BAL 20-21 S.3609A AID DUE 582,167 BASIC DATA FOR MONTHLY PYMNTS: A. 19-20 TOT GEN FUND EXP 6,355,698 B. 19-20 NON 3609A GEN FD AIDS 283,539 C. 19-20 TRS OBLIGATION 230,000 D. 19-20 BLDG DEBT SERVICE 227,004 E. 20-21 BLDG DEBT SERVICE 227,004 F. 20-21 LOTT + FIXED PYMTS 194,055 G. NET TGFE FOR INDV PYMTS 5,648,104 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 405,527 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 582,167 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 17,356 M. JUNE (BAL-H-I-J-K-L) 564,811 BAL FOR SPRING BEFORE ADV, ADJ 582,167 3/21 SUSTN ADV PYMT 109,374 JUNE ADJUSTMENT TO ADD TO MAR. 466,104 SUBTOTAL INCL SUSTN ADV 981,005 % PAID TO DATE 99.32 NET APRIL PAYMENT 0 NET MAY PAYMENT 0 NET JUNE PAYMENT - PREPYMT 6,689 ACTUAL S3609A PYMTS APR-JUN 21 6,689 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 1 DISTRICT WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE