New York State Education Department 12/10/07
Office of Management Services
Local Assistance/State Aid
District Name: WALTON CSD District Code: 121901
2007-08 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2007-08 General Aid Payable for Oct & Nov $8,968,470.00
2. 2007-08 General Aid Payable for Dec Payment $8,966,298.00
3. 2007-08 General Aid Jan-Jun (frozen 12/01/07) $8,966,298.00
4. 2007-08 Lottery VLT Grant $211,179.71
ADVANCES and FALL PAYMENTS:
5. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
6. Lottery Advances $0.00
7. Lottery Ratio Aid Payment $1,166,555.99
8. NYC & Yonkers SA-1 (Chap 58 Laws 2006) $0.00
9. Rochester Accrual (Chap 94 Laws 2002) $0.00
10. Public Pension Accrual (Chap 61 Laws 2006) $0.00
11. NYS Teacher Retirement Payments $641,277.30
12. October Gross Payment Amount $0.00
13. November Gross Payment Amount $355,196.45
14. December Gross Payment Amount $506,707.81
15. Balance 2007-08 S.3609-a General Aids due District $6,085,380.74
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2006-07 Total General Fund Expense 17,674,362.00
B. 2006-07 Non S.3609-a General Fund Aids 2,626,319.00
C. 2006-07 TRS Obligation 480,613.00
D. 2006-07 Building Debt Service 1,803,019.00
E. 2007-08 Building Debt Service 1,659,669.00
F. 2007-08 Lottery + Fixed Payments 2,028,460.25
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 12,395,619.75
WINTER PAYMENTS:
16. January (01/02/08) $0.00
17. February (02/01/08) $1,127,132.84
18. March* (03/03/08) $1,239,561.97
SPRING ADVANCE:
19. Total April-June Payments before Spring Advance: $3,718,685.93
20. Sust Spring Adv (Ln 19 x .294882034525) @ 03/31/08** $1,096,573.67
NET SPRING PAYMENTS after Spring Advance:
21. Net April Payment (04/01/08) $142,988.31
22. Net May Payment (05/01/08) $1,239,561.97
23. Net Estimated June Payment (06/02/08)*** $1,239,561.98
*If necessary the March payment may be reduced to ensure that no more than the
State Fiscal Year appropriation for General Support for Public Schools is
expended by 03/31/08. Any reduction would then be added to the June payment.
**This Advance will have 50% of the Federal Share of Medicaid paid between
05/01/07 and 01/31/08 deducted from it. This amount is unknown at this time.
***The June payment will be recalculated based on data on file as of 05/01/08.
It will be based on the lesser of the district's calculated aid including Full
Day K or the 'SA0708' run. This payment will also be reduced by 50% of
the Federal Share of Medicaid Payments received between 02/01/08 and 04/30/08.
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE