DB ED: 0461E             STATE OF NEW YORK                   04/03/08               
RUN NO: SA080-9                                                                     
                    2008-09 STATE AID PROJECTIONS                                   
                                                                                    
                   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                                          22,873,741                
  FULL DAY K CONVERSION                                            0                
  UNIVERSAL PREKINDERGARTEN                                        0                
  TRANSPORTATION INCL SUMMER                               4,084,355                
  BOCES + SPECIAL SERVICES                                 1,123,563                
  HIGH COST EXCESS COST                                      591,698                
  PRIVATE EXCESS COST                                        562,970                
  HARDWARE & TECHNOLOGY                                       73,786                
  SOFTWARE, LIBRARY, TEXTBOOK                                945,861                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS                                                 0                
  HIGH TAX AID                                             1,593,678                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
TOTAL                                                     31,849,652                
  BUILDING + BLDG REORG INCENT                             5,367,685                
  EXCEL AID (NYC)                                                  0                
TOTAL W/ BLDG, REORG, EXCEL                               37,217,337                
                                                                                    
2008-09 ESTIMATED AIDS:                                                             
  FOUNDATION AID                                          24,253,118                
  FULL DAY K CONVERSION                                            0                
  UNIVERSAL PREKINDERGARTEN                                  459,000                
  TRANSPORTATION INCL SUMMER                               4,501,526                
  BOCES + SPECIAL SERVICES                                 1,559,564                
  HIGH COST EXCESS COST                                      576,064                
  PRIVATE EXCESS COST                                        567,888                
  HARDWARE & TECHNOLOGY                                       54,697                
  SOFTWARE, LIBRARY, TEXTBOOK                                954,708                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS, ACADEMC EN                                     0                
  HIGH TAX AID                                             1,933,303                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
TOTAL                                                     34,859,868                
  BUILDING + BLDG REORG INCENT                            10,219,410                
  EXCEL AID (NYC)                                                  0                
TOTAL W/ BLDG, REORG, EXCEL                               45,079,278                
                                                                                    
$ CHG TOTAL 08-09 MINUS 07-08                              3,010,216                
% CHG TOTAL AID                                                 9.45                
                                                                                    
$ CHG W/ BLDG, REORG, EXCEL                                7,861,941                
% CHG W/ BLDG, REORG, EXCEL                                    21.12                
                                                                                    
NOTE: STATE AID ESTABLISHED BY STATE LEGISLATURE FOR 1 DISTRICT                     
                                                                                    
      WITH INCOMPLETE DATA.                                                         
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE