DB ED: 0170H             STATE OF NEW YORK                   01/16/01               
RUN NO: BT032-1                                                                     
                  2001-02 EXECUTIVE BUDGET PROPOSAL                                 
                                                                                    
                   2000-01 AND 2001-02 AIDS PAYABLE                                 
                  UNDER SECTION 3609 PLUS OTHER AIDS                                
                                                                                    
                                   DISTRICT CODE:             580801                
                                   DISTRICT NAME:          SMITHTOWN                
SEE NOTE BELOW                                                                      
2000-01 BASE YEAR AIDS:                                                             
  OPERATING                                                7,413,784                
  TAX EFFORT + EQUALIZATION                                2,026,190                
  TRANSITION ADJUSTMENT                                    4,507,999                
  GIFTED & TALENTED                                           45,618                
  MINOR MAINTENANCE                                           57,344                
  EXCESS COST - PUBLIC                                     2,661,504                
  EXCESS COST - PRIVATE                                      231,255                
  EDUC RELATED SUPPORT SERVICE                                73,831                
  EXTRAORDINARY NEEDS                                         96,157                
  OPERATING STANDARDS                                        110,551                
  LIMITED ENGLISH PROFICIENCY                                 14,277                
SUBTOTAL                                                  17,238,510                
  TRANSPORTATION                                           2,129,485                
  BOCES + SPECIAL SERVICES                                 1,170,638                
  HARDWARE & TECHNOLOGY                                       42,573                
  SOFTWARE                                                   112,161                
  LIBRARY MATERIALS + TEXTBOOK                               624,137                
  FULL DAY K                                                       0                
  PREKINDERGARTEN                                                  0                
  CLASS SIZE REDUCTION                                             0                
  SUMMER SCHOOL                                                1,772                
  TAX LIMITATION                                             557,110                
  REORG. INCENTIVE (OPERATING)                                     0                
  SHARED SERVICES FOR BIG 5                                        0                
TOTAL                                                     21,876,386                
                                                                                    
2001-02 AIDS:                                                                       
  FLEX AID                                                17,418,690                
  TRANSPORTATION INCL SUMMER                               2,482,947                
  BOCES + SPECIAL SERVICES                                 1,170,638                
  HARDWARE & TECHNOLOGY                                       21,143                
  SOFTWARE                                                   164,176                
  LIBRARY MATERIALS + TEXTBOOK                               624,137                
  FULL DAY K                                                       0                
  PREKINDERGARTEN                                                  0                
  CLASS SIZE REDUCTION                                             0                
  SUMMER SCHOOL                                                2,000                
  TAX LIMITATION                                             477,658                
  REORG. INCENTIVE (OPERATING)                                     0                
  FUND FOR INNOVATION                                              0                
TOTAL                                                     22,361,389                
                                                                                    
$ CHG 01-02 MINUS 00-01                                      485,003                
% CHG TOTAL AID                                                 2.22                
                                                                                    
NOTE: AID ESTABLISHED BY EXECUTIVE BUDGET FOR 29 DISTRICTS WITH                     
                                                                                    
      INCOMPLETE DATA.                                                              
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE