DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             470202
                                   DISTRICT NAME:     GLBTSVLLE-MT U

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,563,816
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -150,105
SUBTOTAL W/ TRANSITION                                     2,413,711
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                22,040
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,474
  HARDWARE & TECHNOLOGY                                        1,923
  TRANSPORTATION                                             333,308
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                   189,014
  BOCES + SPECIAL SRVC, BIG 5                                358,472
  EXCESS COST - PUBLIC + PRIV                                426,949
  SOFTWARE, LIBRARY, TEXTBOOK                                 39,208
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  7,501
TOTAL                                                      3,795,600

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,546,465
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,604
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,528
  HARDWARE & TECHNOLOGY                                        8,000
  TRANSPORTATION W/SUMMER                                    657,382
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                   152,787
  BOCES + SPECIAL SRVC, BIG 5                                391,446
  EXCESS COST - PUBLIC + PRIV                                427,174
  SOFTWARE, LIBRARY, TEXTBOOK                                 52,180
  GROWTH + TSA                                               101,858
  LADDER AIDS                                                110,015
2001-02 TOTAL                                              4,471,439

$ CHG 01-02 MINUS 00-01                                      675,839
% CHG TOTAL AID                                                17.81
$ CHG W/O TRNSP,BLDG,BL INCENT                               351,765
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.16

2002-03 TOTAL                                              4,950,939

$ CHG 02-03 MINUS 00-01                                    1,155,339
% CHG TOTAL AID                                                30.44
$ CHG W/O TRNSP,BLDG,BL INCENT                               831,265
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.01


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             470501
                                   DISTRICT NAME:           EDMESTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,331,812
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -135,879
SUBTOTAL W/ TRANSITION                                     2,195,933
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                22,720
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,434
  HARDWARE & TECHNOLOGY                                        4,895
  TRANSPORTATION                                             354,449
  BUILDING                                                   552,474
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                348,317
  EXCESS COST - PUBLIC + PRIV                                669,170
  SOFTWARE, LIBRARY, TEXTBOOK                                 32,008
  GROWTH + TSA                                                35,915
  LADDER AIDS                                                  7,668
TOTAL                                                      4,226,983

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,316,709
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                25,661
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,332
  HARDWARE & TECHNOLOGY                                        4,900
  TRANSPORTATION W/SUMMER                                    386,489
  BUILDING                                                   550,339
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                389,990
  EXCESS COST - PUBLIC + PRIV                                675,462
  SOFTWARE, LIBRARY, TEXTBOOK                                 34,632
  GROWTH + TSA                                                     0
  LADDER AIDS                                                126,055
2001-02 TOTAL                                              4,513,569

$ CHG 01-02 MINUS 00-01                                      286,586
% CHG TOTAL AID                                                 6.78
$ CHG W/O TRNSP,BLDG,BL INCENT                               256,681
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.73

2002-03 TOTAL                                              5,401,604

$ CHG 02-03 MINUS 00-01                                    1,174,621
% CHG TOTAL AID                                                27.79
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,144,716
% CHG W/O TRNSP,BLDG,BL INCENT                                 34.48


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             470801
                                   DISTRICT NAME:            LAURENS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,910,485
  TAX EFFORT, EQUALZ, LIMTATN                                  2,437
  TRANSITION ADJUSTMENT                                      -56,914
SUBTOTAL W/ TRANSITION                                     1,856,008
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                16,931
  SUMMER SCHOOL                                                2,173
  GIFTED & TALENTED                                            2,899
  HARDWARE & TECHNOLOGY                                        7,191
  TRANSPORTATION                                             263,228
  BUILDING                                                   236,037
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                304,899
  EXCESS COST - PUBLIC + PRIV                                536,094
  SOFTWARE, LIBRARY, TEXTBOOK                                 35,499
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  6,668
TOTAL                                                      3,267,627

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,958,088
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,245
  SUMMER SCHOOL                                                2,238
  GIFTED & TALENTED                                            2,940
  HARDWARE & TECHNOLOGY                                       14,274
  TRANSPORTATION W/SUMMER                                    308,418
  BUILDING                                                   229,920
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                389,344
  EXCESS COST - PUBLIC + PRIV                                592,376
  SOFTWARE, LIBRARY, TEXTBOOK                                 45,798
  GROWTH + TSA                                               133,149
  LADDER AIDS                                                 92,102
2001-02 TOTAL                                              3,788,892

$ CHG 01-02 MINUS 00-01                                      521,265
% CHG TOTAL AID                                                15.95
$ CHG W/O TRNSP,BLDG,BL INCENT                               482,192
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.42

2002-03 TOTAL                                              4,574,386

$ CHG 02-03 MINUS 00-01                                    1,306,759
% CHG TOTAL AID                                                39.99
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,267,686
% CHG W/O TRNSP,BLDG,BL INCENT                                 45.79


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             470901
                                   DISTRICT NAME:          SCHENEVUS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,562,695
  TAX EFFORT, EQUALZ, LIMTATN                                190,213
  TRANSITION ADJUSTMENT                                      -54,558
SUBTOTAL W/ TRANSITION                                     1,698,350
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                18,226
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,419
  HARDWARE & TECHNOLOGY                                        5,887
  TRANSPORTATION                                             289,073
  BUILDING                                                   359,213
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                291,821
  EXCESS COST - PUBLIC + PRIV                                457,081
  SOFTWARE, LIBRARY, TEXTBOOK                                 31,226
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  6,985
TOTAL                                                      3,160,281

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,902,152
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                24,307
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,548
  HARDWARE & TECHNOLOGY                                       10,006
  TRANSPORTATION W/SUMMER                                    413,239
  BUILDING                                                   464,317
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                358,544
  EXCESS COST - PUBLIC + PRIV                                452,967
  SOFTWARE, LIBRARY, TEXTBOOK                                 47,684
  GROWTH + TSA                                                89,401
  LADDER AIDS                                                 87,468
2001-02 TOTAL                                              3,852,633

$ CHG 01-02 MINUS 00-01                                      692,352
% CHG TOTAL AID                                                21.91
$ CHG W/O TRNSP,BLDG,BL INCENT                               463,082
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.43

2002-03 TOTAL                                              4,026,156

$ CHG 02-03 MINUS 00-01                                      865,875
% CHG TOTAL AID                                                27.40
$ CHG W/O TRNSP,BLDG,BL INCENT                               636,605
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.34


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             471101
                                   DISTRICT NAME:            MILFORD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,774,251
  TAX EFFORT, EQUALZ, LIMTATN                                304,042
  TRANSITION ADJUSTMENT                                     -145,262
SUBTOTAL W/ TRANSITION                                     1,933,031
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                17,980
  SUMMER SCHOOL                                                5,651
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                        7,296
  TRANSPORTATION                                             224,919
  BUILDING                                                   582,970
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                334,018
  EXCESS COST - PUBLIC + PRIV                                433,462
  SOFTWARE, LIBRARY, TEXTBOOK                                 33,718
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 85,407
TOTAL                                                      3,658,452

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,039,347
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                19,080
  SUMMER SCHOOL                                                5,649
  GIFTED & TALENTED                                            2,940
  HARDWARE & TECHNOLOGY                                       12,752
  TRANSPORTATION W/SUMMER                                    218,049
  BUILDING                                                   713,245
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                345,786
  EXCESS COST - PUBLIC + PRIV                                466,522
  SOFTWARE, LIBRARY, TEXTBOOK                                 28,369
  GROWTH + TSA                                                 6,118
  LADDER AIDS                                                 86,997
2001-02 TOTAL                                              3,944,854

$ CHG 01-02 MINUS 00-01                                      286,402
% CHG TOTAL AID                                                 7.83
$ CHG W/O TRNSP,BLDG,BL INCENT                               162,997
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.72

2002-03 TOTAL                                              4,046,778

$ CHG 02-03 MINUS 00-01                                      388,326
% CHG TOTAL AID                                                10.61
$ CHG W/O TRNSP,BLDG,BL INCENT                               264,921
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.29


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             471201
                                   DISTRICT NAME:             MORRIS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,024,105
  TAX EFFORT, EQUALZ, LIMTATN                                 90,324
  TRANSITION ADJUSTMENT                                     -233,562
SUBTOTAL W/ TRANSITION                                     1,880,867
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                22,105
  SUMMER SCHOOL                                                2,323
  GIFTED & TALENTED                                            2,839
  HARDWARE & TECHNOLOGY                                        7,750
  TRANSPORTATION                                             380,630
  BUILDING                                                   265,926
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                323,735
  EXCESS COST - PUBLIC + PRIV                                727,512
  SOFTWARE, LIBRARY, TEXTBOOK                                 33,703
  GROWTH + TSA                                                55,693
  LADDER AIDS                                                  9,277
TOTAL                                                      3,712,360

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,984,314
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                17,701
  SUMMER SCHOOL                                                3,125
  GIFTED & TALENTED                                            2,940
  HARDWARE & TECHNOLOGY                                        7,195
  TRANSPORTATION W/SUMMER                                    383,812
  BUILDING                                                   468,095
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                349,553
  EXCESS COST - PUBLIC + PRIV                                729,304
  SOFTWARE, LIBRARY, TEXTBOOK                                 35,088
  GROWTH + TSA                                                21,827
  LADDER AIDS                                                 91,020
2001-02 TOTAL                                              4,093,974

$ CHG 01-02 MINUS 00-01                                      381,614
% CHG TOTAL AID                                                10.28
$ CHG W/O TRNSP,BLDG,BL INCENT                               176,263
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.75

2002-03 TOTAL                                              4,623,598

$ CHG 02-03 MINUS 00-01                                      911,238
% CHG TOTAL AID                                                24.55
$ CHG W/O TRNSP,BLDG,BL INCENT                               705,887
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.02


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             471400
                                   DISTRICT NAME:            ONEONTA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,009,215
  TAX EFFORT, EQUALZ, LIMTATN                                694,772
  TRANSITION ADJUSTMENT                                     -307,091
SUBTOTAL W/ TRANSITION                                     5,396,896
  LIMITED ENGLISH PROFICIENCY                                  8,608
  EDUC RELATED SUPPORT SERVICE                                36,995
  SUMMER SCHOOL                                               15,788
  GIFTED & TALENTED                                           12,107
  HARDWARE & TECHNOLOGY                                       26,088
  TRANSPORTATION                                             435,741
  BUILDING                                                 1,807,940
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                529,194
  EXCESS COST - PUBLIC + PRIV                              1,593,208
  SOFTWARE, LIBRARY, TEXTBOOK                                188,067
  GROWTH + TSA                                                60,345
  LADDER AIDS                                                205,482
TOTAL                                                     10,316,459

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           5,525,342
  LIMITED ENGLISH PROFICIENCY                                  8,771
  EDUC RELATED SUPPORT SERVICE                                39,447
  SUMMER SCHOOL                                               20,477
  GIFTED & TALENTED                                           12,348
  HARDWARE & TECHNOLOGY                                       47,202
  TRANSPORTATION W/SUMMER                                    334,555
  BUILDING                                                 1,669,486
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                735,982
  EXCESS COST - PUBLIC + PRIV                              1,678,769
  SOFTWARE, LIBRARY, TEXTBOOK                                264,586
  GROWTH + TSA                                                     0
  LADDER AIDS                                                360,760
2001-02 TOTAL                                             10,697,725

$ CHG 01-02 MINUS 00-01                                      381,266
% CHG TOTAL AID                                                 3.70
$ CHG W/O TRNSP,BLDG,BL INCENT                               620,906
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.69

2002-03 TOTAL                                             10,865,509

$ CHG 02-03 MINUS 00-01                                      549,050
% CHG TOTAL AID                                                 5.32
$ CHG W/O TRNSP,BLDG,BL INCENT                               788,690
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.77


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             471601
                                   DISTRICT NAME:     OTEGO-UNADILLA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,398,575
  TAX EFFORT, EQUALZ, LIMTATN                                371,896
  TRANSITION ADJUSTMENT                                      230,227
SUBTOTAL W/ TRANSITION                                     5,000,698
  LIMITED ENGLISH PROFICIENCY                                  5,168
  EDUC RELATED SUPPORT SERVICE                                31,986
  SUMMER SCHOOL                                                1,046
  GIFTED & TALENTED                                            7,186
  HARDWARE & TECHNOLOGY                                       19,877
  TRANSPORTATION                                             508,636
  BUILDING                                                   460,895
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                635,917
  EXCESS COST - PUBLIC + PRIV                                994,724
  SOFTWARE, LIBRARY, TEXTBOOK                                107,370
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 93,353
TOTAL                                                      7,866,856

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           5,188,224
  LIMITED ENGLISH PROFICIENCY                                  9,036
  EDUC RELATED SUPPORT SERVICE                                32,407
  SUMMER SCHOOL                                                1,003
  GIFTED & TALENTED                                            7,056
  HARDWARE & TECHNOLOGY                                       32,998
  TRANSPORTATION W/SUMMER                                    534,877
  BUILDING                                                   435,674
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                569,800
  EXCESS COST - PUBLIC + PRIV                              1,084,000
  SOFTWARE, LIBRARY, TEXTBOOK                                144,623
  GROWTH + TSA                                                     0
  LADDER AIDS                                                153,738
2001-02 TOTAL                                              8,193,436

$ CHG 01-02 MINUS 00-01                                      326,580
% CHG TOTAL AID                                                 4.15
$ CHG W/O TRNSP,BLDG,BL INCENT                               325,560
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.72

2002-03 TOTAL                                              8,407,530

$ CHG 02-03 MINUS 00-01                                      540,674
% CHG TOTAL AID                                                 6.87
$ CHG W/O TRNSP,BLDG,BL INCENT                               539,654
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.82


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             471701
                                   DISTRICT NAME:        COOPERSTOWN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,787,883
  TAX EFFORT, EQUALZ, LIMTATN                                139,880
  TRANSITION ADJUSTMENT                                      138,452
SUBTOTAL W/ TRANSITION                                     3,066,215
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,821
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,419
  HARDWARE & TECHNOLOGY                                       13,819
  TRANSPORTATION                                             266,308
  BUILDING                                                   275,329
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                333,772
  EXCESS COST - PUBLIC + PRIV                                355,150
  SOFTWARE, LIBRARY, TEXTBOOK                                 77,991
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 60,006
TOTAL                                                      4,476,830

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,128,765
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,493
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,448
  HARDWARE & TECHNOLOGY                                       22,824
  TRANSPORTATION W/SUMMER                                    240,606
  BUILDING                                                   843,083
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                374,411
  EXCESS COST - PUBLIC + PRIV                                369,732
  SOFTWARE, LIBRARY, TEXTBOOK                                102,249
  GROWTH + TSA                                                53,189
  LADDER AIDS                                                165,151
2001-02 TOTAL                                              5,327,951

$ CHG 01-02 MINUS 00-01                                      851,121
% CHG TOTAL AID                                                19.01
$ CHG W/O TRNSP,BLDG,BL INCENT                               309,069
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.85

2002-03 TOTAL                                              5,405,795

$ CHG 02-03 MINUS 00-01                                      928,965
% CHG TOTAL AID                                                20.75
$ CHG W/O TRNSP,BLDG,BL INCENT                               386,913
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.83


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             472001
                                   DISTRICT NAME:     RICHFIELD SPRI

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,187,821
  TAX EFFORT, EQUALZ, LIMTATN                                 43,393
  TRANSITION ADJUSTMENT                                      536,892
SUBTOTAL W/ TRANSITION                                     2,768,106
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,574
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,113
  HARDWARE & TECHNOLOGY                                        9,512
  TRANSPORTATION                                             279,187
  BUILDING                                                 1,502,082
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                296,384
  EXCESS COST - PUBLIC + PRIV                                380,338
  SOFTWARE, LIBRARY, TEXTBOOK                                 57,931
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 45,292
TOTAL                                                      5,363,519

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,855,854
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                23,460
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,920
  HARDWARE & TECHNOLOGY                                       16,675
  TRANSPORTATION W/SUMMER                                    292,049
  BUILDING                                                 2,367,720
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                342,148
  EXCESS COST - PUBLIC + PRIV                                388,352
  SOFTWARE, LIBRARY, TEXTBOOK                                 78,701
  GROWTH + TSA                                                     0
  LADDER AIDS                                                103,510
2001-02 TOTAL                                              6,472,389

$ CHG 01-02 MINUS 00-01                                    1,108,870
% CHG TOTAL AID                                                20.67
$ CHG W/O TRNSP,BLDG,BL INCENT                               230,370
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.43

2002-03 TOTAL                                              6,572,776

$ CHG 02-03 MINUS 00-01                                    1,209,257
% CHG TOTAL AID                                                22.55
$ CHG W/O TRNSP,BLDG,BL INCENT                               330,757
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.23


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             472202
                                   DISTRICT NAME:     CHERRY VLY-SPR

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,664,767
  TAX EFFORT, EQUALZ, LIMTATN                                 35,519
  TRANSITION ADJUSTMENT                                      581,332
SUBTOTAL W/ TRANSITION                                     3,281,618
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                27,216
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,436
  HARDWARE & TECHNOLOGY                                       10,024
  TRANSPORTATION                                             574,615
  BUILDING                                                   366,961
  REORGANIZATION INCENTIVE                                    80,569
  BOCES + SPECIAL SRVC, BIG 5                                357,797
  EXCESS COST - PUBLIC + PRIV                                935,149
  SOFTWARE, LIBRARY, TEXTBOOK                                 55,671
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  2,000
TOTAL                                                      5,696,056

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,401,959
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                29,276
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,116
  HARDWARE & TECHNOLOGY                                       13,620
  TRANSPORTATION W/SUMMER                                    583,167
  BUILDING                                                 1,455,986
  REORGANIZATION INCENTIVE                                   265,948
  BOCES + SPECIAL SRVC, BIG 5                                452,423
  EXCESS COST - PUBLIC + PRIV                                970,266
  SOFTWARE, LIBRARY, TEXTBOOK                                 57,500
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 41,648
2001-02 TOTAL                                              7,275,909

$ CHG 01-02 MINUS 00-01                                    1,579,853
% CHG TOTAL AID                                                27.74
$ CHG W/O TRNSP,BLDG,BL INCENT                               249,705
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.29

2002-03 TOTAL                                              7,402,629

$ CHG 02-03 MINUS 00-01                                    1,706,573
% CHG TOTAL AID                                                29.96
$ CHG W/O TRNSP,BLDG,BL INCENT                               376,425
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.97


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.


DB ED: 0480M             STATE OF NEW YORK                   03/19/01
RUN NO: WM050-1
                2001-02/2002-03 STATE AID PROJECTIONS

           PRELIMINARY ESTIMATE OF 2000-01 AND 2001-02 AIDS
              PAYABLE UNDER SECTION 3609 PLUS OTHER AIDS

                                   DISTRICT CODE:             472506
                                   DISTRICT NAME:          WORCESTER

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,651,382
  TAX EFFORT, EQUALZ, LIMTATN                                 73,384
  TRANSITION ADJUSTMENT                                       88,610
SUBTOTAL W/ TRANSITION                                     1,813,376
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                19,823
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,503
  HARDWARE & TECHNOLOGY                                        6,830
  TRANSPORTATION                                             332,723
  BUILDING                                                   109,038
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                245,468
  EXCESS COST - PUBLIC + PRIV                                377,779
  SOFTWARE, LIBRARY, TEXTBOOK                                 35,003
  GROWTH + TSA                                                21,584
  LADDER AIDS                                                 34,593
TOTAL                                                      2,998,720

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,913,111
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                15,184
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,548
  HARDWARE & TECHNOLOGY                                       11,772
  TRANSPORTATION W/SUMMER                                    371,520
  BUILDING                                                   111,749
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                283,967
  EXCESS COST - PUBLIC + PRIV                                396,788
  SOFTWARE, LIBRARY, TEXTBOOK                                 27,736
  GROWTH + TSA                                                32,522
  LADDER AIDS                                                110,096
2001-02 TOTAL                                              3,276,993

$ CHG 01-02 MINUS 00-01                                      278,273
% CHG TOTAL AID                                                 9.28
$ CHG W/O TRNSP,BLDG,BL INCENT                               236,765
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.26

2002-03 TOTAL                                              3,401,580

$ CHG 02-03 MINUS 00-01                                      402,860
% CHG TOTAL AID                                                13.43
$ CHG W/O TRNSP,BLDG,BL INCENT                               361,352
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.13


 * 2002-03 ESTIMATES SUPPLIED BY WAYS & MEANS, CHANGES IN EXPENSE
   BASED AIDS NOT AVAILABLE.  AID NOT SHOWN FOR INCOMPLETE DISTRICT.