DISTRICT CODE: 500108 STATE AID 2007-08
DISTRICT NAME: NANUET DATE: AUG 23, 2008
EDITION NO. 920
DISTRICT LAST UPDATED ON 08/22/08
2007-08 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] 139,900
3 TEXTBOOK CHARGES(FROM INDIVDUALS) A1330 [018] 0
4 OTHER STUDENT FEES / CHARGES A1335 [019] 0
5 ADMISSIONS (FROM INDIVIDUALS) A1410 [020] 10,000
6 OTHER CHARGES - SERVICES A1489 [021] 0
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] 160,000
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] 0
14 MISC REVS DISTS IN OTH STATES A2395 [036] 0
15 TOTAL USE OF MONEY AND PROPERTY AT2499 [043] 699,850
MINUS INTEREST AND EARNINGS A2401 [038] 680,000
MINUS RENTAL OF BUSES A2440 [041] 0
SUBTOTAL CAL 19,850
16 FORFEITURE OF DEPOSITS A2620 [044] 0
17 TOTAL SALE OF PROP/COMP FOR LOSS AT2699 [048] 3,500
MINUS SALE OF TRANS EQUIPMENT A2666 [045] 0
MINUS INSURANCE RECOVERIES TRANS A2680 [046] 0
SUBTOTAL CAL 3,500
18 REFUND OF PRIOR YRS EXP - OTHER A2703 [052] 7,500
19 OTHER UNCLASSIFIED REVENUES A2770 [054] 15,000
20 TUITION FOR CHAP 47,66 OR 721 A3104 [065] 0
21 TEXTBOOK AID A3260 [067] 182,364
22 COMPUTER SOFTWARE AID A3262 [069] 0
23 LIBRARY A/V LOAN PROGRAM AID A3263 [070] 0
24 OTHER STATE AID TO DEDUCT (A3289+A3060+A3040) 0
25 YOUTH PROGRAMS A3820 [072] 0
26 TOTAL FEDERAL AID - GEN FUND AT4999 [078] 55,000
MINUS MEDICAID ASSISTANCE - GEN FUND A4601 [077] 55,000
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) 538,114
PART II: DEDUCTIBLE EXPENDITURES AND TRANSFERS
_______________________________________________
30 2007-08 DEDUCTIBLE TRANSPORTATION EXP(ENT155,TRAEST) 1,973,365
31 2007-08 DEBT SERVICE FOR SCHOOL CONST CAL 3,524,290
32 REFUND ON REAL PROPERTY TAXES A1964.4 [098] 0
33 TUITION CAL 431,417
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 4,864,364
MINUS BOCES PROGRAM COST EXP - SWD A2250.49 [127] 2,402,253
MINUS BOCES BUS DRIVER TRAINING A5510.49 [169] 0
MINUS TRANSPORTATION FROM BOCES A5581.49 [179] 292,350
MINUS BOCES EXPENSES LEP, ETC CAL 0
MINUS UNAPPROVED SERVICES (146) 0
MINUS BOCES BUS MAINTENANCE A5510.49 [170] 71,000
SUBTOTAL CAL 2,098,761
40 PAYMENTS TO CVEEB A2330.49 [140] 0
41 TOTAL INTERFUND TRANSFERS AT9951.0 [267] 4,378,050
MINUS TRANSFER SPEC AID FUND A9901.95 [264] 35,000
MINUS TRANSFER DEBT SERV FUND A9901.96 [265] 4,293,050
SUBTOTAL CAL 50,000
42 TRANSFER DEBT SERV FUND A9901.96 [265] 4,293,050
MINUS DEBT SERV FUND FISCAL AGENT V1380.4 [363] 0
MINUS DEBT SERV FUND PRINC AND INT CAL 4,293,051
PLUS DEBT SERV FUND EXP PUB LIBRARY CAL 768,761
SUBTOTAL CAL 768,760
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) 8,846,593
PART III: CALCULATION OF AOE
_____________________________
48 TOTAL GENERAL FUND EXPENSE (TGFE) AT9999.0 [269] 53,355,832
49 TOT DEDUCTIBLE REVENUES & EXP (ENT 29 + ENT 47) 9,384,707
50 NET GEN FUND EXPENSE FOR AOE (ENT 48 - ENT 49) 43,971,125
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 43,971,125
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE