New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: BAINBRIDGE-GUILFORD CSD District Code: 080201
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $6,618,975.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $6,577,725.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $6,585,811.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $1,141,689.25
7. Chap 57 Laws 2004 SA-1 Accruals based on salaries $0.00
8. Rochester Accrual (Chap 94 Laws 2002) $0.00
9. Public Pension Accrual (Chap 57 Laws 2005) $0.00
10. NYS Teachers Retirement Payments $339,923.58
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $35,632.89
13. December Gross Payment Amount $382,128.22
14. Balance 2005-06 S.3609-a General Aids due District $4,686,437.06
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 12,357,557.00
B. 2004-05 Non S.3609-a General Fund Aids 1,952,379.00
C. 2004-05 TRS Obligation 264,384.00
D. 2004-05 Building Debt Service 982,631.00
E. 2005-06 Building Debt Service 979,782.00
F. 2005-06 Lottery + Fixed Payments 1,559,450.36
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 8,578,494.64
WINTER PAYMENTS:
15. January (01/03/06) $397,189.74
16. February (02/01/06) $857,849.46
17. March (03/01/06) $857,849.46
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $2,573,548.40
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $870,790.17
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $844,908.76
22. Net Estimated June Payment (06/01/06) $857,849.47
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE