New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: CAMDEN CSD District Code: 410601
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $18,204,359.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $17,993,184.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $18,031,819.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $2,971,925.36
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 $850,965.61
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $281,835.90
13. December Gross Payment Amount $1,031,793.34
14. Balance 2005-06 S.3609-a General Aids due District $12,895,298.79
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 32,452,423.00
B. 2004-05 Non S.3609-a General Fund Aids 4,519,210.00
C. 2004-05 TRS Obligation 737,760.00
D. 2004-05 Building Debt Service 2,659,229.00
E. 2005-06 Building Debt Service 2,656,919.00
F. 2005-06 Lottery + Fixed Payments 4,285,554.60
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 22,907,588.40
WINTER PAYMENTS:
15. January (01/03/06) $1,441,504.59
16. February (02/01/06) $2,290,758.84
17. March (03/01/06) $2,290,758.84
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $6,872,276.52
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $2,325,315.06
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $2,256,202.62
22. Net Estimated June Payment (06/01/06) $2,290,758.84
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE