New York State Education Department 12/19/05
Office of Management Services
Local Assistance/State Aid
District Name: MIDDLE COUNTRY CSD District Code: 580211
2005-06 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2005-06 S.3609-a General Aid Payable for Oct & Nov $53,766,328.00
2. 2005-06 S.3609-a General Aid Payable for Dec Payment $53,599,268.00
3. 2005-06 S.3609-a General Aid Due (frozen @ 12/01/05) $53,599,268.00
ADVANCES and FALL PAYMENTS:
4. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
5. Lottery Advances $0.00
6. Lottery Ratio Aid Payment $8,756,318.56
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 $4,600,843.36
11. October Gross Payment Amount $0.00
12. November Gross Payment Amount $462,209.81
13. December Gross Payment Amount $3,031,077.79
14. Balance 2005-06 S.3609-a General Aids due District $36,748,818.48
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2004-05 Total General Fund Expense 147,683,784.00
B. 2004-05 Non S.3609-a General Fund Aids 17,673,391.00
C. 2004-05 TRS Obligation 5,488,845.00
D. 2004-05 Building Debt Service 4,878,053.00
E. 2005-06 Building Debt Service 5,663,921.00
F. 2005-06 Lottery + Fixed Payments 12,249,606.16
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 113,057,809.84
WINTER PAYMENTS:
15. January (01/03/06) $0.00
16. February (02/01/06) $0.00
17. March (03/01/06) $2,831,475.52
SPRING ADVANCE:
18. Total April-June Payments before Spring Advance: $33,917,342.96
19. Sust Spring Adv (Ln 18 x .338361685103) @ 03/31/06 $11,476,329.31
NET SPRING PAYMENTS after Spring Advance:
20. Net April Payment (04/01/06) $0.00
21. Net May Payments (05/01/06) $11,135,232.66
22. Net Estimated June Payment (06/01/06) $11,305,780.99
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE