New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: BROOKHAVEN-COMSEWOGUE UFSD District Code: 580203
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $17,729,050.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $17,673,286.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $17,690,124.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $2,403,739.61
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 $1,864,259.48
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $570,908.61
13. December Gross Payment Amount $977,608.41
14. Balance 2005-06 S.3609-a General Aids due District $11,873,607.89
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 57,960,298.00
B. 2004-05 Non S.3609-a General Fund Aids 5,844,582.00
C. 2004-05 TRS Obligation 1,632,859.00
D. 2004-05 Building Debt Service 596,675.00
E. 2005-06 Building Debt Service 536,655.00
F. 2005-06 Lottery + Fixed Payments 3,952,256.63
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 46,470,580.37
WINTER PAYMENTS:
15. January (01/03/06) $0.00
16. February (02/01/06) $0.00
17. March (03/01/06) $0.00
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $11,873,607.89
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $4,017,573.97
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $3,208,975.88
22. Net Estimated June Payment (06/01/06) $4,647,058.04
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE