New York State Education Department 12/10/07
Office of Management Services
Local Assistance/State Aid
District Name: COLD SPRING HARBOR CSD District Code: 580402
2007-08 Combined Fixed & Individualized General Aid Payment Schedule
with Spring Advance
1. 2007-08 General Aid Payable for Oct & Nov $2,173,603.00
2. 2007-08 General Aid Payable for Dec Payment $2,130,727.00
3. 2007-08 General Aid Jan-Jun (frozen 12/01/07) $2,130,727.00
4. 2007-08 Lottery VLT Grant $51,181.62
ADVANCES and FALL PAYMENTS:
5. Roosevelt Loan (Chapter 33 Laws 2002) $0.00
6. Lottery Advances $0.00
7. Lottery Ratio Aid Payment $0.00
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 $1,906,151.52
12. October Gross Payment Amount $27,033.73
13. November Gross Payment Amount $13,516.87
14. December Gross Payment Amount $2,797.87
15. Balance 2007-08 S.3609-a General Aids due District $130,045.39
BASIC DATA FOR INDIVIDUALIZED MONTHLY PAYMENTS:
A. 2006-07 Total General Fund Expense 45,530,105.00
B. 2006-07 Non S.3609-a General Fund Aids 1,090,195.00
C. 2006-07 TRS Obligation 1,722,195.00
D. 2006-07 Building Debt Service 0.00
E. 2007-08 Building Debt Service 3,099,874.00
F. 2007-08 Lottery + Fixed Payments 43,348.47
G. Net TGFE for Indv Payments (A-B-C-D+E-F) 45,774,240.53
WINTER PAYMENTS:
16. January (01/02/08) $0.00
17. February (02/01/08) $0.00
18. March* (03/03/08) $0.00
SPRING ADVANCE:
19. Total April-June Payments before Spring Advance: $130,045.39
20. Sust Spring Adv (Ln 19 x .294882034525) @ 03/31/08** $38,348.04
NET SPRING PAYMENTS after Spring Advance:
21. Net April Payment (04/01/08) $0.00
22. Net May Payment (05/01/08) $0.00
23. Net Estimated June Payment (06/02/08)*** $91,697.35
*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