New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: EVANS-BRANT CSD (LAKE SHORE) District Code: 141401
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $20,263,590.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $21,166,696.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $21,186,896.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $3,230,698.77
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 $1,261,063.22
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $332,275.00
13. December Gross Payment Amount $1,413,434.43
14. Balance 2005-06 S.3609-a General Aids due District $14,949,424.58
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 42,561,785.00
B. 2004-05 Non S.3609-a General Fund Aids 4,986,247.00
C. 2004-05 TRS Obligation 1,065,336.00
D. 2004-05 Building Debt Service 2,569,175.00
E. 2005-06 Building Debt Service 4,185,448.00
F. 2005-06 Lottery + Fixed Payments 4,976,408.20
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 33,150,066.80
WINTER PAYMENTS:
15. January (01/03/06) $0.00
16. February (02/01/06) $1,689,397.86
17. March (03/01/06) $3,315,006.68
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $9,945,020.04
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $3,365,013.73
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $3,264,999.63
22. Net Estimated June Payment (06/01/06) $3,315,006.68
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE