DISTRICT CODE: 420901 STATE AID 2008-09
DISTRICT NAME: BALDWINSVILLE DATE: NOV 19, 2009
EDITION NO. 1307
DISTRICT LAST UPDATED ON 11/18/09
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
2007-08 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] 0
3 TEXTBOOK CHARGES(FROM INDIVDUALS) A1330 [018] 0
4 OTHER STUDENT FEES / CHARGES A1335 [019] 0
5 ADMISSIONS (FROM INDIVIDUALS) A1410 [020] 12,162
6 OTHER CHARGES - SERVICES A1489 [021] 18,919
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] 48,664
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] 1,201,650
MINUS INTEREST AND EARNINGS A2401 [038] 1,163,366
MINUS RENTAL OF BUSES A2440 [041] 0
SUBTOTAL CAL 38,284
16 FORFEITURE OF DEPOSITS A2620 [044] 0
17 TOTAL SALE OF PROP/COMP FOR LOSS AT2699 [048] 147,801
MINUS SALE OF TRANS EQUIPMENT A2666 [045] 0
MINUS INSURANCE RECOVERIES TRANS A2680 [046] 5,373
SUBTOTAL CAL 142,428
18 REFUND OF PRIOR YRS EXP - OTHER A2703 [052] 328,066
19 OTHER UNCLASSIFIED REVENUES A2770 [054] 177,851
20 TUITION FOR CHAP 47,66 OR 721 A3104 [065] 419,241
21 TEXTBOOK AID A3260 [067] 359,867
22 COMPUTER SOFTWARE AID A3262 [069] 207,207
23 HARDWARE AID A3262 [451] 0
24 LIBRARY A/V LOAN PROGRAM AID A3263 [070] 38,862
25 OTHER STATE AID TO DEDUCT (A3289+A3060+A3040) 0
26 YOUTH PROGRAMS A3820 [072] 0
27 TOTAL FEDERAL AID - GEN FUND AT4999 [078] 162,847
MINUS MEDICAID ASSISTANCE - GEN FUND A4601 [077] 162,847
MINUS FEDERAL IMPACT AID IF BOTH
SECTION 2 & 6 AIDS ARE REC'D) A4107 + A4108 CAL 0
SUBTOTAL CAL 0
28 SPECIAL AID FUND INDIRECT COST F1988.4 [281] 0
29 OTHER DEDUCTIBLE REVENUES (SED USE ONLY) 0
30 TOTAL DEDUCTIBLE REVENUES
(SUM OF ENTS 1 THRU 29) 1,791,551
PART II: DEDUCTIBLE EXPENDITURES AND TRANSFERS
_______________________________________________
31 2007-08 DEDUCTIBLE TRANSPORTATION EXP (ENT 184, TRA) 7,719,121
32 2007-08 DEBT SERVICE FOR SCHOOL CONST CAL 4,832,241
33 REFUND ON REAL PROPERTY TAXES A1964.4 [098] 2,155
34 TUITION CAL 30,165
35 DEBT SERVICE: - BOCES BUILDING CAL 0
36 PRINCIPAL EXP FOR REFUND OF REAL
PROPERTY TAXES CAL 0
37 COMPUTERS (ADMIN USE) (143) 0
38 RESTORATION OF LEASED FACLITIES (144) 0
39 EXPENDITURES DISALLOWED FOR AID (145) 0
40 BOCES GENERAL FUND EXPS (SUM .49 CODES) CAL 6,513,890
MINUS BOCES PROGRAM COST EXP - SWD A2250.49 [127] 1,742,385
MINUS BOCES BUS DRIVER TRAINING A5510.49 [169] 14,485
MINUS TRANSPORTATION FROM BOCES A5581.49 [179] 2,790
MINUS BOCES EXPENSES LEP, ETC CAL 0
MINUS UNAPPROVED SERVICES (146) 0
MINUS BOCES BUS MAINTENANCE A5510.49 [170] 0
SUBTOTAL CAL 4,754,230
41 PAYMENTS TO CVEEB A2330.49 [140] 0
42 TOTAL INTERFUND TRANSFERS AT9951.0 [267] 6,385,315
MINUS TRANSFER SPEC AID FUND A9901.95 [264] 89,789
MINUS TRANSFER DEBT SERV FUND A9901.96 [265] 6,180,526
SUBTOTAL CAL 115,000
43 TRANSFER DEBT SERV FUND A9901.96 [265] 6,180,526
MINUS DEBT SERV FUND FISCAL AGENT V1380.4 [363] 0
MINUS DEBT SERV FUND PRINC AND INT CAL 6,370,478
PLUS DEBT SERV FUND EXP PUB LIBRARY CAL 262,850
SUBTOTAL CAL 72,898
44 GEN FUND DEBT SERV EXP FOR PUB LIB CAL 0
45 OTHER GENERAL EXPENSE FOR PUBLIC LIBRARY (150) 0
46 NOT USED
47 OTHER DEDUCTIBLE EXPENDITURES (SED USE ONLY) 0
48 TOTAL DEDUCTIBLE EXPENDITURES
(SUM OF ENTS 31 THRU 47) 17,525,810
PART III: CALCULATION OF AOE
_____________________________
49 TOTAL GENERAL FUND EXPENSE (TGFE) AT9999.0 [269] 83,972,813
50 TOT DEDUCTIBLE REVENUES & EXP (ENT 30 + ENT 48) 19,317,361
51 NET GEN FUND EXPENSE FOR AOE (ENT 49 - ENT 50) 64,655,452
52 EXP FROM SPEC AID FUND FOR BIG 5
CAT READING AND IPP (163) 0
53 APPROVED OPERATING EXPENSE: AOE (ENT 51 + ENT 52) 64,655,452
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE