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:             460102
                                   DISTRICT NAME:      ALTMAR PARISH

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,600,167
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       48,720
SUBTOTAL W/ TRANSITION                                     7,648,887
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                72,563
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       28,341
  TRANSPORTATION                                             954,297
  BUILDING                                                 1,810,445
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,214,519
  EXCESS COST - PUBLIC + PRIV                              2,458,747
  SOFTWARE, LIBRARY, TEXTBOOK                                126,952
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 29,196
TOTAL                                                     14,343,947

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           8,069,575
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                88,266
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,800
  HARDWARE & TECHNOLOGY                                       50,146
  TRANSPORTATION W/SUMMER                                  1,625,432
  BUILDING                                                 1,046,885
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,067,167
  EXCESS COST - PUBLIC + PRIV                              2,807,202
  SOFTWARE, LIBRARY, TEXTBOOK                                199,681
  GROWTH + TSA                                                40,347
  LADDER AIDS                                                407,239
2001-02 TOTAL                                             15,411,740

$ CHG 01-02 MINUS 00-01                                    1,067,793
% CHG TOTAL AID                                                 7.44
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,160,218
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.02

2002-03 TOTAL                                             18,093,280

$ CHG 02-03 MINUS 00-01                                    3,749,333
% CHG TOTAL AID                                                26.14
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,841,758
% CHG W/O TRNSP,BLDG,BL INCENT                                 33.18


 * 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:             460500
                                   DISTRICT NAME:             FULTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     14,346,568
  TAX EFFORT, EQUALZ, LIMTATN                                197,217
  TRANSITION ADJUSTMENT                                      417,262
SUBTOTAL W/ TRANSITION                                    14,961,047
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                               106,549
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           23,183
  HARDWARE & TECHNOLOGY                                       62,609
  TRANSPORTATION                                           1,474,094
  BUILDING                                                 1,070,039
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,083,041
  EXCESS COST - PUBLIC + PRIV                              3,277,460
  SOFTWARE, LIBRARY, TEXTBOOK                                328,996
  GROWTH + TSA                                                67,285
  LADDER AIDS                                                476,544
TOTAL                                                     23,930,847

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,783,904
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                               119,468
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           23,912
  HARDWARE & TECHNOLOGY                                      114,968
  TRANSPORTATION W/SUMMER                                  1,610,527
  BUILDING                                                 2,595,264
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,030,420
  EXCESS COST - PUBLIC + PRIV                              3,365,239
  SOFTWARE, LIBRARY, TEXTBOOK                                460,840
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,038,910
2001-02 TOTAL                                             27,143,452

$ CHG 01-02 MINUS 00-01                                    3,212,605
% CHG TOTAL AID                                                13.42
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,550,947
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.25

2002-03 TOTAL                                             28,997,562

$ CHG 02-03 MINUS 00-01                                    5,066,715
% CHG TOTAL AID                                                21.17
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,405,057
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.92


 * 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:             460701
                                   DISTRICT NAME:           HANNIBAL

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,512,778
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      122,959
SUBTOTAL W/ TRANSITION                                     7,635,737
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                56,351
  SUMMER SCHOOL                                               15,015
  GIFTED & TALENTED                                            9,969
  HARDWARE & TECHNOLOGY                                       15,490
  TRANSPORTATION                                           1,084,147
  BUILDING                                                   904,031
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                901,213
  EXCESS COST - PUBLIC + PRIV                              1,736,805
  SOFTWARE, LIBRARY, TEXTBOOK                                 92,153
  GROWTH + TSA                                                     0
  LADDER AIDS                                                280,022
TOTAL                                                     12,730,933

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           8,055,702
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                61,430
  SUMMER SCHOOL                                               19,980
  GIFTED & TALENTED                                            9,800
  HARDWARE & TECHNOLOGY                                       15,000
  TRANSPORTATION W/SUMMER                                  1,194,296
  BUILDING                                                 1,137,539
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                870,568
  EXCESS COST - PUBLIC + PRIV                              1,779,203
  SOFTWARE, LIBRARY, TEXTBOOK                                 69,328
  GROWTH + TSA                                                     0
  LADDER AIDS                                                476,425
2001-02 TOTAL                                             13,689,271

$ CHG 01-02 MINUS 00-01                                      958,338
% CHG TOTAL AID                                                 7.53
$ CHG W/O TRNSP,BLDG,BL INCENT                               614,681
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.72

2002-03 TOTAL                                             16,616,147

$ CHG 02-03 MINUS 00-01                                    3,885,214
% CHG TOTAL AID                                                30.52
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,541,557
% CHG W/O TRNSP,BLDG,BL INCENT                                 32.97


 * 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:             460801
                                   DISTRICT NAME:     CENTRAL SQUARE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     17,383,014
  TAX EFFORT, EQUALZ, LIMTATN                                 94,973
  TRANSITION ADJUSTMENT                                     -511,408
SUBTOTAL W/ TRANSITION                                    16,966,579
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                               133,703
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       63,037
  TRANSPORTATION                                           3,170,209
  BUILDING                                                 3,335,590
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,031,892
  EXCESS COST - PUBLIC + PRIV                              3,262,645
  SOFTWARE, LIBRARY, TEXTBOOK                                238,794
  GROWTH + TSA                                                     0
  LADDER AIDS                                                463,064
TOTAL                                                     29,665,513

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          17,899,740
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                               130,980
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           28,028
  HARDWARE & TECHNOLOGY                                       51,176
  TRANSPORTATION W/SUMMER                                  3,182,337
  BUILDING                                                 4,456,359
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,929,828
  EXCESS COST - PUBLIC + PRIV                              3,271,569
  SOFTWARE, LIBRARY, TEXTBOOK                                231,385
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,205,303
2001-02 TOTAL                                             32,386,705

$ CHG 01-02 MINUS 00-01                                    2,721,192
% CHG TOTAL AID                                                 9.17
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,588,295
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.86

2002-03 TOTAL                                             33,812,831

$ CHG 02-03 MINUS 00-01                                    4,147,318
% CHG TOTAL AID                                                13.98
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,014,421
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.02


 * 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:             460901
                                   DISTRICT NAME:             MEXICO

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,981,782
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      200,693
SUBTOTAL W/ TRANSITION                                    11,182,475
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                82,475
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           15,700
  HARDWARE & TECHNOLOGY                                       44,999
  TRANSPORTATION                                           1,570,122
  BUILDING                                                 1,124,134
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,483,126
  EXCESS COST - PUBLIC + PRIV                              2,108,922
  SOFTWARE, LIBRARY, TEXTBOOK                                214,401
  GROWTH + TSA                                               218,013
  LADDER AIDS                                                305,415
TOTAL                                                     18,349,782

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          11,797,511
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                90,795
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           15,484
  HARDWARE & TECHNOLOGY                                       58,475
  TRANSPORTATION W/SUMMER                                  1,693,452
  BUILDING                                                 2,744,229
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,781,467
  EXCESS COST - PUBLIC + PRIV                              2,089,941
  SOFTWARE, LIBRARY, TEXTBOOK                                231,738
  GROWTH + TSA                                                     0
  LADDER AIDS                                                667,240
2001-02 TOTAL                                             21,170,332

$ CHG 01-02 MINUS 00-01                                    2,820,550
% CHG TOTAL AID                                                15.37
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,077,125
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.88

2002-03 TOTAL                                             22,780,317

$ CHG 02-03 MINUS 00-01                                    4,430,535
% CHG TOTAL AID                                                24.14
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,687,110
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.16


 * 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:             461300
                                   DISTRICT NAME:             OSWEGO

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,510,391
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                   -1,648,345
SUBTOTAL W/ TRANSITION                                     3,862,046
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                44,570
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           28,632
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             558,154
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,040,872
  EXCESS COST - PUBLIC + PRIV                                865,192
  SOFTWARE, LIBRARY, TEXTBOOK                                432,774
  GROWTH + TSA                                                     0
  LADDER AIDS                                                161,910
TOTAL                                                      6,994,150

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,074,458
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                48,180
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           28,028
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    865,305
  BUILDING                                                    32,221
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,037,281
  EXCESS COST - PUBLIC + PRIV                                947,047
  SOFTWARE, LIBRARY, TEXTBOOK                                440,844
  GROWTH + TSA                                                61,116
  LADDER AIDS                                                944,181
2001-02 TOTAL                                              8,478,661

$ CHG 01-02 MINUS 00-01                                    1,484,511
% CHG TOTAL AID                                                21.23
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,145,139
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.79

2002-03 TOTAL                                             11,197,170

$ CHG 02-03 MINUS 00-01                                    4,203,020
% CHG TOTAL AID                                                60.09
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,863,648
% CHG W/O TRNSP,BLDG,BL INCENT                                 60.03


 * 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:             461801
                                   DISTRICT NAME:            PULASKI

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,573,374
  TAX EFFORT, EQUALZ, LIMTATN                                137,438
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                     4,710,812
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                33,782
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,043
  HARDWARE & TECHNOLOGY                                       19,744
  TRANSPORTATION                                             425,336
  BUILDING                                                   864,581
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                546,481
  EXCESS COST - PUBLIC + PRIV                              1,135,034
  SOFTWARE, LIBRARY, TEXTBOOK                                100,270
  GROWTH + TSA                                                     0
  LADDER AIDS                                                154,070
TOTAL                                                      7,997,153

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,969,906
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                34,339
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,664
  HARDWARE & TECHNOLOGY                                       27,765
  TRANSPORTATION W/SUMMER                                    568,899
  BUILDING                                                 2,342,809
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                649,832
  EXCESS COST - PUBLIC + PRIV                              1,205,686
  SOFTWARE, LIBRARY, TEXTBOOK                                111,305
  GROWTH + TSA                                                     0
  LADDER AIDS                                                338,725
2001-02 TOTAL                                             10,255,930

$ CHG 01-02 MINUS 00-01                                    2,258,777
% CHG TOTAL AID                                                28.24
$ CHG W/O TRNSP,BLDG,BL INCENT                               636,986
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.50

2002-03 TOTAL                                             10,386,735

$ CHG 02-03 MINUS 00-01                                    2,389,582
% CHG TOTAL AID                                                29.88
$ CHG W/O TRNSP,BLDG,BL INCENT                               767,791
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.45


 * 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:             461901
                                   DISTRICT NAME:        SANDY CREEK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,571,805
  TAX EFFORT, EQUALZ, LIMTATN                                256,455
  TRANSITION ADJUSTMENT                                     -126,687
SUBTOTAL W/ TRANSITION                                     4,701,573
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                56,127
  SUMMER SCHOOL                                               17,519
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       17,035
  TRANSPORTATION                                             893,408
  BUILDING                                                   179,749
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                693,246
  EXCESS COST - PUBLIC + PRIV                                825,940
  SOFTWARE, LIBRARY, TEXTBOOK                                 67,188
  GROWTH + TSA                                                     0
  LADDER AIDS                                                211,042
TOTAL                                                      7,662,827

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           5,265,761
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                62,147
  SUMMER SCHOOL                                               19,800
  GIFTED & TALENTED                                            6,272
  HARDWARE & TECHNOLOGY                                       29,297
  TRANSPORTATION W/SUMMER                                    907,610
  BUILDING                                                 1,733,588
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                695,060
  EXCESS COST - PUBLIC + PRIV                                985,184
  SOFTWARE, LIBRARY, TEXTBOOK                                120,200
  GROWTH + TSA                                                     0
  LADDER AIDS                                                268,739
2001-02 TOTAL                                             10,093,658

$ CHG 01-02 MINUS 00-01                                    2,430,831
% CHG TOTAL AID                                                31.72
$ CHG W/O TRNSP,BLDG,BL INCENT                               862,790
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.09

2002-03 TOTAL                                             10,650,314

$ CHG 02-03 MINUS 00-01                                    2,987,487
% CHG TOTAL AID                                                38.99
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,419,446
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.54


 * 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:             462001
                                   DISTRICT NAME:            PHOENIX

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      9,840,754
  TAX EFFORT, EQUALZ, LIMTATN                              1,128,934
  TRANSITION ADJUSTMENT                                     -578,967
SUBTOTAL W/ TRANSITION                                    10,390,721
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                72,918
  SUMMER SCHOOL                                               19,720
  GIFTED & TALENTED                                           14,824
  HARDWARE & TECHNOLOGY                                       42,674
  TRANSPORTATION                                           1,450,408
  BUILDING                                                 1,171,272
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,409,735
  EXCESS COST - PUBLIC + PRIV                              2,651,852
  SOFTWARE, LIBRARY, TEXTBOOK                                215,847
  GROWTH + TSA                                                     0
  LADDER AIDS                                                190,498
TOTAL                                                     17,630,469

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          10,962,210
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                76,307
  SUMMER SCHOOL                                               19,686
  GIFTED & TALENTED                                           14,700
  HARDWARE & TECHNOLOGY                                       74,005
  TRANSPORTATION W/SUMMER                                  1,564,608
  BUILDING                                                 1,445,915
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,331,367
  EXCESS COST - PUBLIC + PRIV                              2,967,784
  SOFTWARE, LIBRARY, TEXTBOOK                                291,018
  GROWTH + TSA                                                     0
  LADDER AIDS                                                651,524
2001-02 TOTAL                                             19,399,124

$ CHG 01-02 MINUS 00-01                                    1,768,655
% CHG TOTAL AID                                                10.03
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,379,812
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.19

2002-03 TOTAL                                             19,723,856

$ CHG 02-03 MINUS 00-01                                    2,093,387
% CHG TOTAL AID                                                11.87
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,704,544
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.36


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