DISTRICT CODE:  580801                                      STATE AID    2006-07                                                    
DISTRICT NAME:  SMITHTOWN                                   DATE:  AUG  23, 2008                                                    
                                                            EDITION NO.     1520                                                    
                                                                                                                                    
DISTRICT LAST UPDATED ON 08/22/08                                                                                                   
                                                                                                                                    
PRIVATE EXCESS COST AID OUTPUT REPORT (PRI)                                                                      PAGE 1             
                                                                                                                                    
PART I:  COMPUTATION OF BASIC CONTRIBUTION AND PRIVATE EXCESS COST AID RATIO                                                        
   _________________________________________________________________________                                                        
                                                                                                                                    
 1. 2005-06 PROPERTY TAXES PLUS STAR REIMBURSEMENT                                                                                  
                                               (A1001 + A1085)       139,756,317                                                    
 2. 2005-06 TOTAL NONPROPERTY TAXES                   (AT1199)                 0                                                    
 3. TOTAL TAXES FOR SCHOOL PURPOSES            (ENT 1 + ENT 2)       139,756,317                                                    
                                                                                                                                    
 4. FALL 2005 RESIDENT PUBLIC ENROLLMENT INCLUDING CHARTER SCH            10,738                                                    
 5. SCHOOL DISTRICT BASIC CONTRIBUTION         (ENT 3 / ENT 4)         13,015.11                                                    
 6. COMBINED WEALTH RATIO                        (ENT 78, GEN)             1.441                                                    
 7. ENTRY 6 * .15                                                           .216                                                    
 8. PRIVATE EXCESS COST AID RATIO (1.000 - ENT 7, MIN =  .500)              .784                                                    
                                                                                                                                    
PART II:  REPORT OF FULLTIME EQUIVALENT (FTE) ENROLLMENT AS VERIFIED TO STAC ON                                                     
_______________________________________________________________________________                                                     
          AN AVL                                                                                                                    
          ______                                                                                                                    
                                                                                                                                    
 9. 2005-06 PRIVATE SCHOOL FTE'S                                           21.82                                                    
10. 2005-06 ROME AND/OR BATAVIA FTE'S                                        .00                                                    
11. TOTAL FTES FOR AID                        (ENT 9 + ENT 10)             21.82                                                    
                                                                                                                                    
PART III:  REGULAR PRIVATE EXCESS COST AID                                                                                          
__________________________________________                                                                                          
                                                                                                                                    
12. TOTAL AIDABLE EXCESS COST                                         588,126.52                                                    
13. 2006-07 REGULAR PRIVATE EXCESS COST AID   (ENT 8 * ENT 12)           461,092                                                    
                                                                                                                                    
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE