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: 411101 DISTRICT NAME: CLINTON SEE NOTE BELOW TOTAL 2020-21 EST AID 11,017,811 -FULL DAY K PAYABLE IN JUNE21 0 -BLDG AID DEFERRED TO JULY 20 586,301 -AID TO BOCES ON BEHALF OF DT 1,505,881 -EX CST AIDS PAYABLE, S.3609B 1,796,184 -AID NOT PD VIA S.3609A SCHD 125,631 -OTHER AID NOT PD VIA S.3609A 0 -VLT LOTTERY GRANTS 321,762 -COMMERCIAL GAMING GRANTS 55,272 20-21 S.3609A GNRL AID DUE DST 6,626,780 NET CONTRIBUTIONS TO TRS 877,142 DIRECT PAYMENT TO TRS 0 NET AID FOR FIXED PAYMENTS 5,749,638 NET LOTTERY AR AID PAYMENT 1,499,889 LOTTERY AID NOT PAYABLE 0 OCT. (NET AID*.125)-LOTT 0 NOV.(NET*.1875)- LOTT-OCT 0 DEC.(NET*.25)-LOTT-OCT-NOV 0 BAL 20-21 S.3609A AID DUE 4,249,749 BASIC DATA FOR MONTHLY PYMNTS: A. 19-20 TOT GEN FUND EXP 29,742,728 B. 19-20 NON 3609A GEN FD AIDS 3,847,932 C. 19-20 TRS OBLIGATION 881,004 D. 19-20 BLDG DEBT SERVICE 2,692,127 E. 20-21 BLDG DEBT SERVICE 1,791,473 F. 20-21 LOTT + FIXED PYMTS 1,499,889 G. NET TGFE FOR INDV PYMTS 22,613,249 PAYMENTS BY MONTH: H. JANUARY (BAL-.5G) 0 I. FEBRUARY (BAL-H-.4G) 0 J. MARCH (BAL-H-I-.3G) 0 SUBTOTAL THRU MARCH 2,377,031 MARCH REDUCTION TO ADD TO JUNE 0 BALANCE FOR SPRING PAYMENTS 4,249,749 PRELIMINARY SPRING PAYMENTS: K. APRIL (BAL-H-I-J-.2G) 0 L. MAY (BAL-H-I-J-K-.1G) 1,988,424 M. JUNE (BAL-H-I-J-K-L) 2,261,325 BAL FOR SPRING BEFORE ADV, ADJ 4,249,749 3/21 SUSTN ADV PYMT 798,423 JUNE ADJUSTMENT TO ADD TO MAR. 1,866,135 SUBTOTAL INCL SUSTN ADV 5,041,589 % PAID TO DATE 76.07 NET APRIL PAYMENT 0 NET MAY PAYMENT 1,190,001 NET JUNE PAYMENT - PREPYMT 395,190 ACTUAL S3609A PYMTS APR-JUN 21 1,585,191 NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 1 DISTRICT WITH INCOMPLETE DATA.NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE