DISTRICT CODE: 490202 STATE AID 2002-03
DISTRICT NAME: BRUNSWICK CENT DATE: OCT 24, 2008
EDITION NO. 4206
DISTRICT LAST UPDATED ON 10/23/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
2001-02 APPROVED OPERATING EXPENSES REPORT (AOE) PAGE 1
PART I: DEDUCTIBLE REVENUES
____________________________
1 TUITION RESIDENT NONVET POSTGRAD A1310 [016] 0
2 CONTINUING EDUCATION TUITION A1315 [017] 705
3 TEXTBOOK CHARGES(FROM INDIVDUALS) A1330 [018] 704
4 OTHER STUDENT FEES / CHARGES A1335 [019] 8,764
5 ADMISSIONS (FROM INDIVIDUALS) A1410 [020] 11,635
6 OTHER CHARGES - SERVICES A1489 [021] 5,239
7 DATA PROCESSING OTHER GOV'TS A2228 [022] 0
8 SERVICES FOR BOCES - NOT TRANS A2235 [023] 0
9 HEALTH SERVICES - OTHER DISTS A2280 [024] 0
10 NARCOTIC CONTROL SERV - OTHER GOV'TS A2290 [025] 0
11 NARCOTIC CONTROL SERV - BOCES A2291 [026] 0
12 YOUTH SERVICES OTHER GOV'TS A2350 [030] 0
13 OTHER MISCELLANEOUS REVENUES A2389 [032] 0
14 MISC REVS DISTS IN OTH STATES A2395 [036] 0
15 TOTAL USE OF MONEY AND PROPERTY AT2499 [043] 220,556
- INTEREST AND EARNINGS A2401 [038] 96,516
- RENTAL OF BUSES A2440 [041] 10,000
CAL 114,040
16 FORFEITURE OF DEPOSITS A2620 [044] 0
17 TOTAL SALE OF PROP/COMP FOR LOSS AT2699 [048] 15,869
- SALE OF TRANS EQUIPMENT A2666 [045] 2,603
- INSURANCE RECOVERIES TRANS A2680 [046] 0
CAL 13,266
18 REFUND OF PRIOR YRS EXP - OTHER A2703 [052] 25,546
19 OTHER UNCLASSIFIED REVENUES A2770 [054] 16,827
20 TUITION FOR CHAP 47,66 OR 721 A3104 [065] 0
21 *2000-01 TEXTBOOK AID A3260 [067] 84,747
22 *2000-01 COMPUTER SOFTWARE AID A3262 [069] 21,107
23 *2000-01 LIBRARY A/V LOAN PROGRAM AID A3263 [070] 8,454
24 OTHER STATE AID TO DEDUCT (A3289+A3089+A3060+A3040) 352
25 YOUTH PROGRAMS A3820 [072] 0
26 TOTAL FEDERAL AID - GEN FUND AT4999 [078] 176,987
- MEDICAID ASSISTANCE - GEN FUND A4601 [077] 176,987
- FEDERAL IMPACT AID IF BOTH
SECTION 2 & 6 AIDS ARE REC'D) A4107 + A4108 CAL 0
CAL 0
27 SPECIAL AID FUND INDIRECT COST F1988.4 [281] 0
28 OTHER DEDUCTIBLE REVENUES (SED USE ONLY) 0
29 TOTAL DEDUCTIBLE REVENUES
(SUM OF ENTS 1 THRU 28) 311,386
PART II: DEDUCTIBLE EXPENDITURES AND TRANSFERS
_______________________________________________
30 2001-02 DEDUCTIBLE TRANSPORTATION EXP (ENT 179, TRA) 1,240,474
31 2001-02 DEBT SERVICE FOR SCHOOL CONST CAL 796,897
32 REFUND ON REAL PROPERTY TAXES A1964.4 [098] 6,841
33 TUITION CAL 94,894
34 DEBT SERVICE: - BOCES BUILDING CAL 0
35 PRINCIPAL EXP FOR REFUND OF REAL
PROPERTY TAXES CAL 0
36 COMPUTERS (ADMIN USE) (143) 0
37 RESTORATION OF LEASED FACLITIES (144) 0
38 EXPENDITURES DISALLOWED FOR AID (145) 0
39 BOCES GENERAL FUND EXPS (SUM .49 CODES) CAL 1,081,676
- BOCES PROGRAM COST EXP - SWD A2250.49 [127] 360,752
- BOCES BUS DRIVER TRAINING A5510.49 [169] 0
- TRANSPORTATION FROM BOCES A5581.49 [179] 0
- BOCES EXPENSES LEP, ETC CAL 0
- UNAPPROVED SERVICES (146) 0
- BOCES BUS MAINTENANCE A5510.49 [170] 991
CAL 719,933
40 PAYMENTS TO CVEEB A2330.49 [140] 0
41 TOTAL INTERFUND TRANSFERS AT9951.0 [267] 954,413
- TRANSFER SPEC AID FUND A9901.95 [264] 4,710
- TRANSFER DEBT SERV FUND A9901.96 [265] 796,897
CAL 152,806
42 TRANSFER DEBT SERV FUND A9901.96 [265] 796,897
- DEBT SERV FUND FISCAL AGENT V1380.4 [363] 0
- DEBT SERV FUND PRINC AND INT CAL 796,897
+ DEBT SERV FUND EXP PUB LIBRARY CAL 0
CAL 0
43 GEN FUND DEBT SERV EXP FOR PUB LIB CAL 0
44 OTHER GENERAL EXPENSE FOR PUBLIC LIBRARY (150) 0
45 2001-02 PAYMENT OF 1988-89 TRS DEFERRED
PENSION LIAB FROM SALE OF OBLIGATIONS (155) 0
46 OTHER DEDUCTIBLE EXPENDITURES (SED USE ONLY) 0
47 TOTAL DEDUCTIBLE EXPENDITURES
(SUM OF ENTS 30 THRU 46) 3,011,845
PART III: CALCULATION OF AOE
_____________________________
48 TOTAL GENERAL FUND EXPENSE (TGFE) AT9999.0 [269] 14,799,921
49 TOT DEDUCTIBLE REVENUES & EXP (ENT 29 + ENT 47) 3,323,231
50 NET GEN FUND EXPENSE FOR AOE (ENT 48 - ENT 49) 11,476,690
51 EXP FROM SPEC AID FUND FOR BIG 5
CAT READING AND IPP (163) 0
52 APPROVED OPERATING EXPENSE: AOE (ENTS 50 + 51) 11,476,690
*PURSUANT TO CHAPTER 383 OF THE LAWS OF 2001, 2000-01 TEXTBOOK, SOFTWARE AND
LIBRARY MATERIALS AID REVENUES ARE TO BE DEDUCTED FROM 2001-02 TOTAL GENERAL
FUND EXPENSE FOR THE PURPOSE OF CALCULATING 2001-02 APPROVED OPERATING EXPENSE.
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE