DB ED: 0184E             STATE OF NEW YORK                   01/22/08               
RUN NO: BT014-1                                                                     
                  2008-09 EXECUTIVE BUDGET PROPOSAL                                 
                   2007-08 AND 2008-09 AIDS PAYABLE                                 
                  UNDER SECTION 3609 PLUS OTHER AIDS                                
                                   DISTRICT CODE:             580801                
                                   DISTRICT NAME:          SMITHTOWN                
SEE NOTE BELOW                                                                      
2007-08 BASE YEAR AIDS:                                                             
  FOUNDATION AID                                          22,870,513                
  FULL DAY K CONVERSION                                            0                
  UNIVERSAL PREKINDERGARTEN                                        0                
  TRANSPORTATION INCL SUMMER                               4,084,355                
  BOCES + SPECIAL SERVICES                                 1,187,698                
  HIGH COST EXCESS COST                                      436,051                
  PRIVATE EXCESS COST                                        514,456                
  HARDWARE & TECHNOLOGY                                       73,786                
  SOFTWARE, LIBRARY, TEXTBOOK                                945,861                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS                                                 0                
  HIGH TAX AID                                             1,593,678                
TOTAL                                                     31,706,398                
  BUILDING + BLDG REORG INCENT                             5,367,685                
  EXCEL AID (NYC)                                                  0                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
TOTAL W/ BLDG, REORG, EX, SPEC                            37,074,083                
                                                                                    
2008-09 ESTIMATED AIDS:                                                             
  FOUNDATION AID                                          24,130,567                
  FULL DAY K CONVERSION                                            0                
  UNIVERSAL PREKINDERGARTEN                                  459,000                
  TRANSPORTATION INCL SUMMER                               4,501,526                
  BOCES + SPECIAL SERVICES                                 1,090,588                
  HIGH COST EXCESS COST                                      738,863                
  PRIVATE EXCESS COST                                        522,585                
  HARDWARE & TECHNOLOGY                                       54,919                
  SOFTWARE, LIBRARY, TEXTBOOK                                968,125                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS                                                 0                
  HIGH TAX AID                                             1,388,360                
TOTAL                                                     33,854,533                
  BUILDING + BLDG REORG INCENT                            10,219,410                
  EXCEL AID (NYC)                                                  0                
TOTAL W/ BLDG, REORG, EX                                  44,073,943                
                                                                                    
$ CHG TOTAL 08-09 MINUS 07-08                              2,148,135                
% CHG TOTAL AID                                                 6.78                
                                                                                    
$ CHG W/ BLDG, REORG, EX, SPEC                             6,999,860                
% CHG W/ BLDG, REORG, EX, SPEC                                 18.88                
                                                                                    
2006-07 FOUNDATION AID BASE                               21,321,742                
2008-09 FOUNDATION AID                                    24,130,567                
$ CHG 08-09 MINUS 06-07                                    2,808,825                
% CHG 08-09 MINUS 06-07                                        13.17                
                                                                                    
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 20 DISTRICTS                    
      WITH INCOMPLETE DATA.                                                         
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE