DISTRICT CODE:  580801                                      STATE AID    2007-08                                                    
DISTRICT NAME:  SMITHTOWN                                   DATE:  JUNE 28, 2008                                                    
                                                            EDITION NO.      785                                                    
                                                                                                                                    
DISTRICT LAST UPDATED ON 06/27/08                                                                                                   
                                                                                                                                    
PRIVATE EXCESS COST AID OUTPUT REPORT (PRI)                                                                      PAGE 1             
                                                                                                                                    
PART I:  COMPUTATION OF BASIC CONTRIBUTION AND PRIVATE EXCESS COST AID RATIO                                                        
   _________________________________________________________________________                                                        
                                                                                                                                    
 1. 2006-07 PROPERTY TAXES PLUS STAR REIMBURSEMENT                                                                                  
                                               (A1001 + A1085)       150,186,732                                                    
 2. 2006-07 TOTAL NONPROPERTY TAXES                   (AT1199)                 0                                                    
 3. TOTAL TAXES FOR SCHOOL PURPOSES            (ENT 1 + ENT 2)       150,186,732                                                    
                                                                                                                                    
 4. FALL 2006 RESIDENT PUBLIC ENROLLMENT INCLUDING CHARTER SCH            10,826                                                    
 5. SCHOOL DISTRICT BASIC CONTRIBUTION         (ENT 3 / ENT 4)         13,872.78                                                    
 6. COMBINED WEALTH RATIO                        (ENT 78, GEN)             1.362                                                    
 7. ENTRY 6 * .15                                                           .204                                                    
 8. PRIVATE EXCESS COST AID RATIO (1.000 - ENT 7, MIN =  .500)              .796                                                    
                                                                                                                                    
PART II:  REPORT OF FULLTIME EQUIVALENT (FTE) ENROLLMENT AS VERIFIED TO STAC ON                                                     
_______________________________________________________________________________                                                     
          AN AVL                                                                                                                    
          ______                                                                                                                    
                                                                                                                                    
 9. 2006-07 PRIVATE SCHOOL FTE'S                                           26.30                                                    
10. 2006-07 ROME AND/OR BATAVIA FTE'S                                        .00                                                    
11. TOTAL FTES FOR AID                        (ENT 9 + ENT 10)             26.30                                                    
                                                                                                                                    
PART III:  REGULAR PRIVATE EXCESS COST AID                                                                                          
__________________________________________                                                                                          
                                                                                                                                    
12. TOTAL AIDABLE EXCESS COST                                         830,037.05                                                    
13. 2007-08 REGULAR PRIVATE EXCESS COST AID   (ENT 8 * ENT 12)           660,710                                                    
                                                                                                                                    
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE