DISTRICT CODE: 580503 STATE AID 2006-07
DISTRICT NAME: EAST ISLIP DATE: AUG 23, 2008
EDITION NO. 1520
DISTRICT LAST UPDATED ON 08/22/08
2006-07 APPROVED OPERATING EXPENSES REPORT (AOEEST) PAGE 1
PART I: DEDUCTIBLE REVENUES
____________________________
1 TUITION RESIDENT NONVET POSTGRAD A1310 [016] 0
2 CONTINUING EDUCATION TUITION A1315 [017] 12,500
3 TEXTBOOK CHARGES(FROM INDIVDUALS) A1330 [018] 0
4 OTHER STUDENT FEES / CHARGES A1335 [019] 250,000
5 ADMISSIONS (FROM INDIVIDUALS) A1410 [020] 0
6 OTHER CHARGES - SERVICES A1489 [021] 40,000
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] 225,000
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] 500,000
14 MISC REVS DISTS IN OTH STATES A2395 [036] 0
15 TOTAL USE OF MONEY AND PROPERTY AT2499 [043] 615,000
MINUS INTEREST AND EARNINGS A2401 [038] 600,000
MINUS RENTAL OF BUSES A2440 [041] 0
SUBTOTAL CAL 15,000
16 FORFEITURE OF DEPOSITS A2620 [044] 0
17 TOTAL SALE OF PROP/COMP FOR LOSS AT2699 [048] 0
MINUS SALE OF TRANS EQUIPMENT A2666 [045] 0
MINUS INSURANCE RECOVERIES TRANS A2680 [046] 0
SUBTOTAL CAL 0
18 REFUND OF PRIOR YRS EXP - OTHER A2703 [052] 0
19 OTHER UNCLASSIFIED REVENUES A2770 [054] 19,500
20 TUITION FOR CHAP 47,66 OR 721 A3104 [065] 0
21 TEXTBOOK AID A3260 [067] 321,000
22 COMPUTER SOFTWARE AID A3262 [069] 7,000
23 LIBRARY A/V LOAN PROGRAM AID A3263 [070] 36,635
24 OTHER STATE AID TO DEDUCT (A3289+A3060+A3040) 1,743,284
25 YOUTH PROGRAMS A3820 [072] 0
26 TOTAL FEDERAL AID - GEN FUND AT4999 [078] 0
MINUS MEDICAID ASSISTANCE - GEN FUND A4601 [077] 0
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] 0
28 OTHER DEDUCTIBLE REVENUES (SED USE ONLY) 0
29 TOTAL DEDUCTIBLE REVENUES
(SUM OF ENTS 1 THRU 28) 3,169,919
PART II: DEDUCTIBLE EXPENDITURES AND TRANSFERS
_______________________________________________
30 2006-07 DEDUCTIBLE TRANSPORTATION EXP(ENT155,TRAEST) 4,137,212
31 2006-07 DEBT SERVICE FOR SCHOOL CONST CAL 6,061,401
32 REFUND ON REAL PROPERTY TAXES A1964.4 [098] 0
33 TUITION CAL 422,794
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 3,820,150
MINUS BOCES PROGRAM COST EXP - SWD A2250.49 [127] 1,978,476
MINUS BOCES BUS DRIVER TRAINING A5510.49 [169] 0
MINUS TRANSPORTATION FROM BOCES A5581.49 [179] 0
MINUS BOCES EXPENSES LEP, ETC CAL 226,000
MINUS UNAPPROVED SERVICES (146) 46,934
MINUS BOCES BUS MAINTENANCE A5510.49 [170] 0
SUBTOTAL CAL 1,568,740
40 PAYMENTS TO CVEEB A2330.49 [140] 0
41 TOTAL INTERFUND TRANSFERS AT9951.0 [267] 6,652,088
MINUS TRANSFER SPEC AID FUND A9901.95 [264] 140,000
MINUS TRANSFER DEBT SERV FUND A9901.96 [265] 6,512,088
SUBTOTAL CAL 0
42 TRANSFER DEBT SERV FUND A9901.96 [265] 6,512,088
MINUS DEBT SERV FUND FISCAL AGENT V1380.4 [363] 0
MINUS DEBT SERV FUND PRINC AND INT CAL 6,718,265
PLUS DEBT SERV FUND EXP PUB LIBRARY CAL 656,864
SUBTOTAL CAL 450,687
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) 12,640,834
PART III: CALCULATION OF AOE
_____________________________
48 TOTAL GENERAL FUND EXPENSE (TGFE) AT9999.0 [269] 86,663,325
49 TOT DEDUCTIBLE REVENUES & EXP (ENT 29 + ENT 47) 15,810,753
50 NET GEN FUND EXPENSE FOR AOE (ENT 48 - ENT 49) 70,852,572
51 EXP FROM SPEC AID FUND FOR BIG 5
CAT READING AND IPP (163) 0
52 APPROVED OPERATING EXPENSE: AOE-EST (ENT 50 + ENT 51 70,852,572
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE