New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: WILSON CSD District Code: 401501
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $8,294,578.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $8,211,545.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $8,223,199.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $1,496,390.67
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 $528,251.93
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $0.00
13. December Gross Payment Amount $424,432.60
14. Balance 2005-06 S.3609-a General Aids due District $5,774,123.80
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 20,216,965.00
B. 2004-05 Non S.3609-a General Fund Aids 2,539,508.00
C. 2004-05 TRS Obligation 411,306.00
D. 2004-05 Building Debt Service 748,388.00
E. 2005-06 Building Debt Service 336,313.00
F. 2005-06 Lottery + Fixed Payments 1,920,823.27
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 14,933,252.73
WINTER PAYMENTS:
15. January (01/03/06) $0.00
16. February (02/01/06) $0.00
17. March (03/01/06) $1,294,147.98
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $4,479,975.82
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $1,515,852.16
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $1,470,798.38
22. Net Estimated June Payment (06/01/06) $1,493,325.28
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE