DISTRICT CODE: 142601 STATE AID 2005-06
DISTRICT NAME: KENMORE DATE: NOV 29, 2008
EDITION NO. 2973
DISTRICT LAST UPDATED ON 11/26/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
2004-05 APPROVED OPERATING EXPENSES REPORT (AOE) PAGE 1
PART I: DEDUCTIBLE REVENUES
____________________________
1 TUITION RESIDENT NONVET POSTGRAD A1310 [016] 27,875
2 CONTINUING EDUCATION TUITION A1315 [017] 325,742
3 TEXTBOOK CHARGES(FROM INDIVDUALS) A1330 [018] 636
4 OTHER STUDENT FEES / CHARGES A1335 [019] 211,320
5 ADMISSIONS (FROM INDIVIDUALS) A1410 [020] 2,895
6 OTHER CHARGES - SERVICES A1489 [021] 48,622
7 DATA PROCESSING OTHER GOV'TS A2228 [022] 0
8 SERVICES FOR BOCES - NOT TRANS A2235 [023] 87,600
9 HEALTH SERVICES - OTHER DISTS A2280 [024] 789,374
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] 13,551
14 MISC REVS DISTS IN OTH STATES A2395 [036] 0
15 TOTAL USE OF MONEY AND PROPERTY AT2499 [043] 1,996,267
MINUS INTEREST AND EARNINGS A2401 [038] 1,251,958
MINUS RENTAL OF BUSES A2440 [041] 2,907
SUBTOTAL CAL 741,402
16 FORFEITURE OF DEPOSITS A2620 [044] 0
17 TOTAL SALE OF PROP/COMP FOR LOSS AT2699 [048] 305,952
MINUS SALE OF TRANS EQUIPMENT A2666 [045] 3,147
MINUS INSURANCE RECOVERIES TRANS A2680 [046] 0
SUBTOTAL CAL 302,805
18 REFUND OF PRIOR YRS EXP - OTHER A2703 [052] 57,966
19 OTHER UNCLASSIFIED REVENUES A2770 [054] 133,774
20 TUITION FOR CHAP 47,66 OR 721 A3104 [065] 0
21 TEXTBOOK AID A3260 [067] 650,413
22 COMPUTER SOFTWARE AID A3262 [069] 210,185
23 LIBRARY A/V LOAN PROGRAM AID A3263 [070] 84,186
24 OTHER STATE AID TO DEDUCT (A3289+A3060+A3040) 0
25 YOUTH PROGRAMS A3820 [072] 0
26 TOTAL FEDERAL AID - GEN FUND AT4999 [078] 201,062
MINUS MEDICAID ASSISTANCE - GEN FUND A4601 [077] 201,062
MINUS FEDERAL IMPACT AID IF BOTH
SECTION 2 & 6 AIDS ARE REC'D) A4107 + A4108 CAL 0
SUBTOTAL CAL 0
27 SPECIAL AID FUND INDIRECT COST F1988.4 [281] 84,635
28 OTHER DEDUCTIBLE REVENUES (SED USE ONLY) 0
29 TOTAL DEDUCTIBLE REVENUES
(SUM OF ENTS 1 THRU 28) 3,772,981
PART II: DEDUCTIBLE EXPENDITURES AND TRANSFERS
_______________________________________________
30 2004-05 DEDUCTIBLE TRANSPORTATION EXP (ENT 163, TRA) 5,621,587
31 2004-05 DEBT SERVICE FOR SCHOOL CONST CAL 2,568,139
32 REFUND ON REAL PROPERTY TAXES A1964.4 [098] 15,234
33 TUITION CAL 1,658,642
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 8,490,814
MINUS BOCES PROGRAM COST EXP - SWD A2250.49 [127] 2,136,345
MINUS BOCES BUS DRIVER TRAINING A5510.49 [169] 240
MINUS TRANSPORTATION FROM BOCES A5581.49 [179] 0
MINUS BOCES EXPENSES LEP, ETC CAL 0
MINUS UNAPPROVED SERVICES (146) 250,000
MINUS BOCES BUS MAINTENANCE A5510.49 [170] 0
SUBTOTAL CAL 6,104,229
40 PAYMENTS TO CVEEB A2330.49 [140] 0
41 TOTAL INTERFUND TRANSFERS AT9951.0 [267] 95,782
MINUS TRANSFER SPEC AID FUND A9901.95 [264] 95,782
MINUS TRANSFER DEBT SERV FUND A9901.96 [265] 0
SUBTOTAL CAL 0
42 TRANSFER DEBT SERV FUND A9901.96 [265] 0
MINUS DEBT SERV FUND FISCAL AGENT V1380.4 [363] 0
MINUS DEBT SERV FUND PRINC AND INT CAL 0
PLUS DEBT SERV FUND EXP PUB LIBRARY CAL 0
SUBTOTAL CAL 0
43 GEN FUND DEBT SERV EXP FOR PUB LIB CAL 0
44 OTHER GENERAL EXPENSE FOR PUBLIC LIBRARY (150) 0
45 NOT USED
46 OTHER DEDUCTIBLE EXPENDITURES (SED USE ONLY) 0
47 TOTAL DEDUCTIBLE EXPENDITURES
(SUM OF ENTS 30 THRU 46) 15,967,831
PART III: CALCULATION OF AOE
_____________________________
48 TOTAL GENERAL FUND EXPENSE (TGFE) AT9999.0 [269] 115,572,734
49 TOT DEDUCTIBLE REVENUES & EXP (ENT 29 + ENT 47) 19,740,812
50 NET GEN FUND EXPENSE FOR AOE (ENT 48 - ENT 49) 95,831,922
51 EXP FROM SPEC AID FUND FOR BIG 5
CAT READING AND IPP (163) 0
52 APPROVED OPERATING EXPENSE: AOE (ENT 50 + ENT 51) 95,831,922
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE