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:             600101
                                   DISTRICT NAME:            WAVERLY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,292,133
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      287,730
SUBTOTAL W/ TRANSITION                                     7,579,863
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                55,882
  SUMMER SCHOOL                                               35,410
  GIFTED & TALENTED                                           10,467
  HARDWARE & TECHNOLOGY                                       31,713
  TRANSPORTATION                                             648,271
  BUILDING                                                   866,416
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,240,802
  EXCESS COST - PUBLIC + PRIV                              1,188,853
  SOFTWARE, LIBRARY, TEXTBOOK                                118,199
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 82,429
TOTAL                                                     11,858,305

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           7,982,121
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                57,452
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,584
  HARDWARE & TECHNOLOGY                                       21,881
  TRANSPORTATION W/SUMMER                                    607,679
  BUILDING                                                   323,160
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,371,489
  EXCESS COST - PUBLIC + PRIV                              1,178,153
  SOFTWARE, LIBRARY, TEXTBOOK                                119,474
  GROWTH + TSA                                                     0
  LADDER AIDS                                                408,566
2001-02 TOTAL                                             12,080,559

$ CHG 01-02 MINUS 00-01                                      222,254
% CHG TOTAL AID                                                 1.87
$ CHG W/O TRNSP,BLDG,BL INCENT                               806,102
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.79

2002-03 TOTAL                                             12,327,559

$ CHG 02-03 MINUS 00-01                                      469,254
% CHG TOTAL AID                                                 3.96
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,053,102
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.18


 * 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:             600301
                                   DISTRICT NAME:             CANDOR

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,261,073
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -4,759
SUBTOTAL W/ TRANSITION                                     4,256,314
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                31,932
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       18,280
  TRANSPORTATION                                             507,162
  BUILDING                                                   582,443
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                464,978
  EXCESS COST - PUBLIC + PRIV                                647,665
  SOFTWARE, LIBRARY, TEXTBOOK                                 66,548
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 17,092
TOTAL                                                      6,592,414

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,490,411
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                31,575
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,880
  HARDWARE & TECHNOLOGY                                       18,800
  TRANSPORTATION W/SUMMER                                    593,333
  BUILDING                                                 1,049,733
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                572,840
  EXCESS COST - PUBLIC + PRIV                                641,331
  SOFTWARE, LIBRARY, TEXTBOOK                                 67,412
  GROWTH + TSA                                                     0
  LADDER AIDS                                                251,547
2001-02 TOTAL                                              7,722,862

$ CHG 01-02 MINUS 00-01                                    1,130,448
% CHG TOTAL AID                                                17.15
$ CHG W/O TRNSP,BLDG,BL INCENT                               576,987
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.49

2002-03 TOTAL                                              8,593,955

$ CHG 02-03 MINUS 00-01                                    2,001,541
% CHG TOTAL AID                                                30.36
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,448,080
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.32


 * 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:             600402
                                   DISTRICT NAME:      NEWARK VALLEY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,865,086
  TAX EFFORT, EQUALZ, LIMTATN                                261,656
  TRANSITION ADJUSTMENT                                      237,689
SUBTOTAL W/ TRANSITION                                     6,364,431
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                43,680
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       25,827
  TRANSPORTATION                                             967,734
  BUILDING                                                   505,320
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                708,910
  EXCESS COST - PUBLIC + PRIV                                934,733
  SOFTWARE, LIBRARY, TEXTBOOK                                 99,925
  GROWTH + TSA                                                     0
  LADDER AIDS                                                219,881
TOTAL                                                      9,870,441

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           6,714,474
  LIMITED ENGLISH PROFICIENCY                                  2,331
  EDUC RELATED SUPPORT SERVICE                                44,409
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,232
  HARDWARE & TECHNOLOGY                                       43,877
  TRANSPORTATION W/SUMMER                                    976,178
  BUILDING                                                 1,084,730
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                777,385
  EXCESS COST - PUBLIC + PRIV                              1,062,124
  SOFTWARE, LIBRARY, TEXTBOOK                                147,412
  GROWTH + TSA                                                     0
  LADDER AIDS                                                395,910
2001-02 TOTAL                                             11,257,062

$ CHG 01-02 MINUS 00-01                                    1,386,621
% CHG TOTAL AID                                                14.05
$ CHG W/O TRNSP,BLDG,BL INCENT                               798,767
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.51

2002-03 TOTAL                                             11,800,276

$ CHG 02-03 MINUS 00-01                                    1,929,835
% CHG TOTAL AID                                                19.55
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,341,981
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.98


 * 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:             600601
                                   DISTRICT NAME:     OWEGO-APALACHI

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,667,454
  TAX EFFORT, EQUALZ, LIMTATN                                 34,308
  TRANSITION ADJUSTMENT                                      526,826
SUBTOTAL W/ TRANSITION                                     8,228,588
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                58,486
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           14,258
  HARDWARE & TECHNOLOGY                                        6,070
  TRANSPORTATION                                           1,304,738
  BUILDING                                                   944,681
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,457,372
  EXCESS COST - PUBLIC + PRIV                              1,952,229
  SOFTWARE, LIBRARY, TEXTBOOK                                201,416
  GROWTH + TSA                                                     0
  LADDER AIDS                                                309,292
TOTAL                                                     14,477,130

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           8,485,319
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                56,301
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,936
  HARDWARE & TECHNOLOGY                                       25,000
  TRANSPORTATION W/SUMMER                                  1,220,798
  BUILDING                                                 1,648,723
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,644,389
  EXCESS COST - PUBLIC + PRIV                              1,952,255
  SOFTWARE, LIBRARY, TEXTBOOK                                232,837
  GROWTH + TSA                                                     0
  LADDER AIDS                                                419,535
2001-02 TOTAL                                             15,698,093

$ CHG 01-02 MINUS 00-01                                    1,220,963
% CHG TOTAL AID                                                 8.43
$ CHG W/O TRNSP,BLDG,BL INCENT                               600,861
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.91

2002-03 TOTAL                                             15,997,927

$ CHG 02-03 MINUS 00-01                                    1,520,797
% CHG TOTAL AID                                                10.50
$ CHG W/O TRNSP,BLDG,BL INCENT                               900,695
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.37


 * 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:             600801
                                   DISTRICT NAME:     SPENCER VAN ET

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,591,036
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      121,248
SUBTOTAL W/ TRANSITION                                     4,712,284
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                48,819
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,637
  HARDWARE & TECHNOLOGY                                       10,542
  TRANSPORTATION                                             531,969
  BUILDING                                                   599,815
  REORGANIZATION INCENTIVE                                    68,208
  BOCES + SPECIAL SRVC, BIG 5                                833,155
  EXCESS COST - PUBLIC + PRIV                                863,029
  SOFTWARE, LIBRARY, TEXTBOOK                                 56,270
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  6,834
TOTAL                                                      7,737,562

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,971,459
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                55,271
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,664
  HARDWARE & TECHNOLOGY                                       10,000
  TRANSPORTATION W/SUMMER                                    563,431
  BUILDING                                                   608,608
  REORGANIZATION INCENTIVE                                    66,582
  BOCES + SPECIAL SRVC, BIG 5                              1,141,600
  EXCESS COST - PUBLIC + PRIV                                885,059
  SOFTWARE, LIBRARY, TEXTBOOK                                 77,858
  GROWTH + TSA                                                     0
  LADDER AIDS                                                188,031
2001-02 TOTAL                                              8,574,563

$ CHG 01-02 MINUS 00-01                                      837,001
% CHG TOTAL AID                                                10.82
$ CHG W/O TRNSP,BLDG,BL INCENT                               798,372
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.21

2002-03 TOTAL                                              9,763,471

$ CHG 02-03 MINUS 00-01                                    2,025,909
% CHG TOTAL AID                                                26.18
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,987,280
% CHG W/O TRNSP,BLDG,BL INCENT                                 30.40


 * 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:             600903
                                   DISTRICT NAME:              TIOGA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,366,889
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                     5,366,889
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                40,041
  SUMMER SCHOOL                                                1,712
  GIFTED & TALENTED                                            7,556
  HARDWARE & TECHNOLOGY                                       22,609
  TRANSPORTATION                                             523,046
  BUILDING                                                   940,288
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                413,169
  EXCESS COST - PUBLIC + PRIV                                364,467
  SOFTWARE, LIBRARY, TEXTBOOK                                100,212
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  9,490
TOTAL                                                      7,789,479

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           5,662,067
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                49,147
  SUMMER SCHOOL                                                1,621
  GIFTED & TALENTED                                            7,644
  HARDWARE & TECHNOLOGY                                       13,956
  TRANSPORTATION W/SUMMER                                    532,474
  BUILDING                                                 1,581,324
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                521,009
  EXCESS COST - PUBLIC + PRIV                                380,934
  SOFTWARE, LIBRARY, TEXTBOOK                                 98,837
  GROWTH + TSA                                                28,310
  LADDER AIDS                                                326,402
2001-02 TOTAL                                              9,203,725

$ CHG 01-02 MINUS 00-01                                    1,414,246
% CHG TOTAL AID                                                18.16
$ CHG W/O TRNSP,BLDG,BL INCENT                               763,782
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.07

2002-03 TOTAL                                             11,228,606

$ CHG 02-03 MINUS 00-01                                    3,439,127
% CHG TOTAL AID                                                44.15
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,788,663
% CHG W/O TRNSP,BLDG,BL INCENT                                 44.08


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