DISTRICT CODE: 580801 STATE AID 2002-03
DISTRICT NAME: SMITHTOWN DATE: JULY 30, 2008
EDITION NO. 4086
DISTRICT LAST UPDATED ON 07/29/08
NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT
NONRESIDENT TUITION REPORT (NRT)
FOR 2001-02 SCHOOL YEAR ATTENDANCE
GRADE LEVEL TUITION FOR TUITION FOR TUITION FOR
OF PUPIL REG ED PUPIL SPEC ED PUPIL SPEC ED PUPIL
60% SCH DAY 20% SCH WEEK (OR
CONSULTANT TCHR)
HALF DAY K (ENT 81) $2,793 N.A. (ENT 87) $12,497
FULL DAY K - 6 (ENT 82) $6,156 (ENT 85) $24,486 (ENT 88) $15,860
GRADES 7 - 12 (ENT 83) $11,643 (ENT 86) $29,973 (ENT 89) $21,347
NONRESIDENT TUITION WORKSHEET FOR IN-DISTRICT PROGRAMS (NOT BOCES)
NET ALLOWABLE EXPENDITURES/APPROPRIATIONS
1. TOTAL GENERAL FUND EXPENDITURE (AT9999.0) [269] 125,021,839
2. MINUS SPECIAL SCHOOLS - SUPERVISION (A2040.0) [104] 270,101
3. MINUS SPECIAL SCHOOLS - TEACHING (A2330.0) [141] 199,528
4. MINUS SPECIAL SCHOOLS - P.P.S. (A2830.0) [159] 98,789
5. MINUS PUPIL TRANSPORTATION (AT5599.0)[180] 8,343,805
6. MINUS COMMUNITY SERVICES (AT8099.0)[185] 6,964
7. MINUS PUBLIC LIBRARY - GENERAL FUND
DEBT SERVICE EXPENSE (CALC #179) 0
8. MINUS GENERAL FUND PRINCIPAL EXPENSE
FOR PURCHASE OF BUSES (CALC #168) 0
9. MINUS GENERAL FUND INTEREST EXPENSE
FOR PURCHASE OF BUSES (CALC #169) 0
10. MINUS TUTITION EXPENSE - STUDENTS
WITH DISABILITIES (CALC #280) 995,940
11. MINUS EXPENSE TO BOCES - STUDENTS
WITH DISABILITIES (A2250.49)[127] 3,818,632
12. MINUS TOTAL INTERFUND TRANSFERS FROM
THE GENERAL FUND OTHER THAN SCH CONST (CALC #283) 619,312
13. MINUS REVENUES FROM TEXTBOOK CHARGES
(INDIVIDUALS) (A1330) [018] 0
14. MINUS REVENUES FROM OTHER STUDENT FEES
AND CHARGES (A1335) [019] 177,457
15. MINUS REVENUES FROM ADMISSIONS
(FROM INDIVIDUALS) (A1410) [020] 0
16. MINUS REVENUES FROM OTHER CHARGES FOR
SERVICES (INDIVIDUALS) (A1489) [021] 0
17. MINUS REVENUES FROM DATA PROCESSING FOR
OTHER DISTRICTS AND GOVERNMENTS (A2228) [022] 0
18. MINUS REVENUES FOR SERVICES TO BOCES
(NOT TRANSPORTATION) (A2235) [023] 0
19. MINUS REVENUES FOR HEALTH SERVICES TO
OTHER DISTRICTS (A2280) [024] 366,784
20. MINUS REVENUES FROM SERVICES TO OTHER
GOVERNMENTS, NARCOTICS PROGRAMS (A2290) [025] 0
21. MINUS REVENUES FROM NARCOTIC CONTROL
SERVICES FOR BOCES (A2291) [026] 0
22. MINUS REVENUES FROM YOUTH SERVICES
FOR OTHER GOVERNMENTS (A2350) [030] 0
23. MINUS OTHER MISC REVENUES (A2389) [032] 0
24. MINUS OTHER MISC REVENUES -
DISTRICTS IN OTHER STATES (A2395) [036] 0
25. MINUS TOTAL REVENUES FROM USE OF MONEY
AND PROPERTY (AT2499) [043] 1,684,589
26. MINUS TOTAL REVENUES FROM SALE OF PROPERTY
AND COMPENSATION FOR LOSS (AT2699) [048] 89,711
27. PLUS REVENUES FROM SALE OF TRANSPORTATION
EQUIPMENT (A2666) [045] 0
28. PLUS REVENUES FROM INSURANCE RECOVERIES -
TRANSPORTATION RELATED (A2680) [046] 0
29. MINUS REFUNDS FOR BOCES AIDED SERVICES (A2701) [049] 2,220
30. MINUS REFUNDS OF PRIOR YEARS EXP -
OTHER - NOT TRANSPORTATION (A2703) [052] 204,065
31. MINUS GIFTS AND DONATIONS (A2705) [053] 114,064
32. MINUS OTHER UNCLASSIFIED REVENUES (A2770) [054] 209,750
33. MINUS INTERFUND TRANSFERS TO GEN FUND
(INDIRECT COSTS) (F1988.4)[281] 0
34. MINUS OTHER FEDERAL AID (A4289) [076] 0
35. MINUS MEDICAID ASSISTANCE - SCHOOL AGE -
SCHOOL YEAR PROGRAMS (A4601) [077] 121,575
36. MINUS PAYMENTS TO CHARTER SCHOOLS
(CALC #284) 0
37. NET ALLOWABLE EXPENDITURES (CALC #281) 107,698,553
GRADE LEVEL PRORATIONS OF EXPENSE BASED ON SALARIES:
38. NOT USED
39. NOT USED
40. TOTAL SPECIAL EDUCATION SALARIES -
TEACHERS (A2250.15)[118] 6,018,449
41. PRE-K TEACHER SALARIES (A2110.10)[107] 0
42. HALF DAY K TEACHER SALARIES (A2110.11)[108] 1,073,756
43. FULL DAY K - 6 TEACHER SALARIES (A2110.12)[109 + 110] 16,537,965
44. GRADES 7 - 12 TEACHER SALARIES (A2110.13)[111] 21,874,638
45. CAREER ED TEACHER SALARIES (A2280.15)[129] 1,289,908
46. TOTAL SECONDARY SCHOOL SALARIES -
TEACHERS (ENT 44 + ENT 45) 23,164,546
47. TOTAL TEACHER SALARIES FOR
PRORATION (ENT 40 + ENT 41 + ENT 42 + ENT 43 + ENT 46) 46,794,716
48. DECIMAL PORTION OF SALARIES IN SPECIAL
EDUCATION (ENT 40/ENT 47) 0.12861
49. DECIMAL PORTION OF SALARIES IN HALF
DAY K (ENT 42/ENT 47) 0.02294
50. DECIMAL PORTION OF SALARIES IN
FULL DAY K - 6 (ENT 43/ENT 47) 0.35341
51. DECIMAL PORTION OF SALARIES IN
SECONDARY SCHOOLS (ENT 46/ENT 47) 0.49502
52. NET ALLOWABLE COST FOR SPECIAL
EDUCATION (ENT 48 * ENT 37) 13,851,111
53. NET ALLOWABLE COST FOR HALF DAY K (ENT 49 * ENT 37) 2,470,605
54. NET ALLOWABLE COST FOR FULL DAY K-6 (ENT 50 * ENT 37) 38,061,746
55. NET ALLOWABLE COST FOR SECONDARY
SCHOOLS (ENT 51 * ENT 37) 53,312,938
STATE AID:
56. TOTAL STATE AID (AT3999) [073] 25,049,689
57. MINUS LOSS OF PUBLIC UTILITY VALUATION (A3017) [058] 0
58. NET STATE AID (ENT 56 - ENT 57) 25,049,689
59. 2001-02 AID ATTRIBUTABLE TO TRANSPORTATION 2,482,497
60. 2001-02 CAREER EDUCATION AID, BIG 5 CITIES
(2001 GEN ENT 23) 0
61. 2000-01 AGGREGATE HOURS OF SUMMER SCHOOL
ATTENDANCE (2001 FORM A ENT 71) 13,845
62. WTD SUMMER SCHOOL ADA ((ENT 61/90)*.12) 18.46
63. 2001-02 SELECTED OPERATING AID PER PUPIL
736.31
64. CALCULATED SUMMER SCHOOL AID (ENT 62 * ENT 63) 13,592.28
65. NOT USED
66A. AID ATTRIBUTABLE TO SUMMER SCHOOL (ENT 64, RND) 13,593
66B. 2001-02 AID ATTRIBUTABLE TO SUMMER SCHOOL FORMULA AID 2,000
67. EXCESS COSTS AID (A3101) [061] 2,892,759
. 68. NET ALLOWABLE AID
(ENT 58 - ENT 59 - ENT 60 - ENT 66A - ENT 66B - ENT 67) 19,658,840
AIDABLE PUPIL UNITS FOR PRORATING AIDS BY GRADE LEVEL:
69. 2000-01 HALF DAY K AIDABLE PUPIL UNITS INCLUDING PSEN
(2001 ATT ENT 3 + (ENT 132 * ENT 3 * .25)) 316.34
70. 2000-01 FULL DAY K - 6 AIDABLE PUPIL UNITS INCLUDING
PSEN
(2001 ATT ENT6 + ENT9 + ((ENT6 + ENT9) * ENT132 * .25)) 4,490.39
71. 2000-01 GRADES 7 - 12 AIDABLE PUPIL UNITS INCLUDING
PSEN & SEC WTG
(2001 ATT ENT 12 + ENT 150 + (ENT 12 * ENT 132 * .25)) 4,359.63
72. TOTAL AIDABLE PUPIL UNITS FOR
PRORATIONING (ENT 69 + ENT 70 + ENT 71) 9,166.36
PRORATA STATE AID BY GRADE LEVEL:
73. AID FOR HALF DAY K (ENT 68 * (ENT 69/ENT 72),RND) 678,446
74. AID FOR FULL DAY K-6 (ENT 68 * (ENT 70/ENT 72),RND) 9,630,416
75. AID FOR GRADES 7-12 (ENT 68 * (ENT 71/ENT 72),RND) 9,349,979
76. AID FOR DISTRICT OPERATED SPECIAL EDUCATION
(2001 ATT ENT 63 * PUB ENT 6,RND) 2,127,970
NET COST PER GRADE LEVEL:
77. NET COST FOR HALF DAY K (ENT 53 - ENT 73, MIN 0) 1,792,159
78. NET COST FOR FULL DAY K-6 (ENT 54 - ENT 74, MIN 0) 28,431,330
79. NET COST FOR GRADES 7-12
(ENT 55 - ENT 60 - ENT 75, MIN 0) 43,962,959
80. NET COST FOR K-12 SPECIAL EDUCATION
(ENT 52) 13,851,111
TUITION CHARGE FOR REGULAR EDUCATION STUDENTS BASED
ON NET COST PER STUDENT:
81. NET COST PER HALF DAY K
STUDENT (ENT 77/(ATT ENT 1 / 2)) 2,793
82. NET COST PER FULL DAY K-6
STUDENT (ENT 78/(ATT ENT 6 + 9 )) 6,156
83. NET COST PER GRADE 7-12 STUDENT (ENT 79/ATT ENT 12) 11,643
TUITION FOR STUDENTS WITH DISABILITIES WHO ARE
ELIGIBLE FOR PUBLIC EXCESS COST AID:
84. NET COST PER UNWEIGHTED STUDENT WITH
DISABILITIES (ENT 80/(ATT ENT 63 + 65)) 10,782.17
A. TUITION CHARGE FOR STUDENTS RECEIVING SPECIAL
EDUCATION SERVICES 60% OR MORE OF THE SCHOOL DAY:
85. FULL DAY K-6 STUDENT WITH
DISABILITIES (ENT 82 + (1.70 * ENT 84), RND) 24,486
86. GRADE 7-12 STUDENT WITH
DISABILITIES (ENT 83 + (1.70 * ENT 84), RND) 29,973
B. TUITION CHARGE FOR STUDENTS RECEIVING SPECIAL
EDUCATION SERVICES 20% OR MORE OF THE SCHOOL WEEK OR
CONSULTANT TEACHER SERVICES:
87. HALF DAY K STUDENT WITH
DISABILITIES (ENT 81 + (.90 * ENT 84), RND) 12,497
88. FULL DAY K-6 STUDENT WITH
DISABILITIES (ENT 82 + (.90 * ENT 84), RND) 15,860
89. GRADE 7-12 STUDENT WITH
DISABILITIES (ENT 83 + (.90 * ENT 84), RND) 21,347
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE