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:             660101
                                   DISTRICT NAME:     KATONAH LEWISB

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,663,895
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      290,346
SUBTOTAL W/ TRANSITION                                     1,954,241
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                32,892
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           21,272
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             192,179
  BUILDING                                                   603,735
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                806,196
  EXCESS COST - PUBLIC + PRIV                              1,017,599
  SOFTWARE, LIBRARY, TEXTBOOK                                320,312
  GROWTH + TSA                                                24,030
  LADDER AIDS                                                323,782
TOTAL                                                      5,296,238

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,993,325
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                33,398
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           21,952
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    242,388
  BUILDING                                                   995,619
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                866,199
  EXCESS COST - PUBLIC + PRIV                              1,096,070
  SOFTWARE, LIBRARY, TEXTBOOK                                354,163
  GROWTH + TSA                                                89,699
  LADDER AIDS                                                960,240
2001-02 TOTAL                                              6,653,053

$ CHG 01-02 MINUS 00-01                                    1,356,815
% CHG TOTAL AID                                                25.62
$ CHG W/O TRNSP,BLDG,BL INCENT                               914,722
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.33

2002-03 TOTAL                                              6,717,140

$ CHG 02-03 MINUS 00-01                                    1,420,902
% CHG TOTAL AID                                                26.83
$ CHG W/O TRNSP,BLDG,BL INCENT                               978,809
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.75


 * 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:             660102
                                   DISTRICT NAME:            BEDFORD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,614,968
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      898,027
SUBTOTAL W/ TRANSITION                                     2,512,995
  LIMITED ENGLISH PROFICIENCY                                 25,632
  EDUC RELATED SUPPORT SERVICE                                32,169
  SUMMER SCHOOL                                               15,492
  GIFTED & TALENTED                                           20,843
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             293,788
  BUILDING                                                    11,267
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                539,366
  EXCESS COST - PUBLIC + PRIV                              1,273,356
  SOFTWARE, LIBRARY, TEXTBOOK                                295,986
  GROWTH + TSA                                                48,571
  LADDER AIDS                                                374,228
TOTAL                                                      5,443,693

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,563,254
  LIMITED ENGLISH PROFICIENCY                                 42,051
  EDUC RELATED SUPPORT SERVICE                                34,219
  SUMMER SCHOOL                                               10,160
  GIFTED & TALENTED                                           21,560
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    315,661
  BUILDING                                                    25,500
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                611,292
  EXCESS COST - PUBLIC + PRIV                              1,287,298
  SOFTWARE, LIBRARY, TEXTBOOK                                402,628
  GROWTH + TSA                                                64,081
  LADDER AIDS                                              1,369,511
2001-02 TOTAL                                              6,747,215

$ CHG 01-02 MINUS 00-01                                    1,303,522
% CHG TOTAL AID                                                23.95
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,267,416
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.66

2002-03 TOTAL                                              6,832,655

$ CHG 02-03 MINUS 00-01                                    1,388,962
% CHG TOTAL AID                                                25.52
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,352,856
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.33


 * 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:             660202
                                   DISTRICT NAME:      CROTON HARMON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        582,344
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      307,512
SUBTOTAL W/ TRANSITION                                       889,856
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                11,383
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             107,360
  BUILDING                                                    97,658
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                520,063
  EXCESS COST - PUBLIC + PRIV                                420,812
  SOFTWARE, LIBRARY, TEXTBOOK                                103,203
  GROWTH + TSA                                                13,860
  LADDER AIDS                                                 41,098
TOTAL                                                      2,205,293

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             907,653
  LIMITED ENGLISH PROFICIENCY                                  2,824
  EDUC RELATED SUPPORT SERVICE                                11,680
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,644
  HARDWARE & TECHNOLOGY                                        2,959
  TRANSPORTATION W/SUMMER                                    188,074
  BUILDING                                                   129,081
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                574,256
  EXCESS COST - PUBLIC + PRIV                                419,970
  SOFTWARE, LIBRARY, TEXTBOOK                                135,313
  GROWTH + TSA                                                     0
  LADDER AIDS                                                316,705
2001-02 TOTAL                                              2,696,159

$ CHG 01-02 MINUS 00-01                                      490,866
% CHG TOTAL AID                                                22.26
$ CHG W/O TRNSP,BLDG,BL INCENT                               378,729
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.93

2002-03 TOTAL                                              2,722,998

$ CHG 02-03 MINUS 00-01                                      517,705
% CHG TOTAL AID                                                23.48
$ CHG W/O TRNSP,BLDG,BL INCENT                               405,568
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.28


 * 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:             660203
                                   DISTRICT NAME:     HENDRICK HUDSO

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,222,889
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                        8,882
SUBTOTAL W/ TRANSITION                                     1,231,771
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                23,661
  SUMMER SCHOOL                                                4,728
  GIFTED & TALENTED                                           15,081
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             138,272
  BUILDING                                                    30,592
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                654,032
  EXCESS COST - PUBLIC + PRIV                              1,060,011
  SOFTWARE, LIBRARY, TEXTBOOK                                169,876
  GROWTH + TSA                                                38,030
  LADDER AIDS                                                 32,215
TOTAL                                                      3,398,269

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,256,406
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                24,364
  SUMMER SCHOOL                                                5,280
  GIFTED & TALENTED                                           15,484
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    171,237
  BUILDING                                                    75,784
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                758,131
  EXCESS COST - PUBLIC + PRIV                              1,139,469
  SOFTWARE, LIBRARY, TEXTBOOK                                165,104
  GROWTH + TSA                                                13,820
  LADDER AIDS                                                566,192
2001-02 TOTAL                                              4,191,271

$ CHG 01-02 MINUS 00-01                                      793,002
% CHG TOTAL AID                                                23.34
$ CHG W/O TRNSP,BLDG,BL INCENT                               714,845
% CHG W/O TRNSP,BLDG,BL INCENT                                 22.14

2002-03 TOTAL                                              4,236,268

$ CHG 02-03 MINUS 00-01                                      837,999
% CHG TOTAL AID                                                24.66
$ CHG W/O TRNSP,BLDG,BL INCENT                               759,842
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.53


 * 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:             660301
                                   DISTRICT NAME:        EASTCHESTER

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,030,973
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       21,583
SUBTOTAL W/ TRANSITION                                     1,052,556
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           13,187
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              74,115
  BUILDING                                                   174,166
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                361,315
  EXCESS COST - PUBLIC + PRIV                                688,674
  SOFTWARE, LIBRARY, TEXTBOOK                                178,090
  GROWTH + TSA                                                65,050
  LADDER AIDS                                                  2,000
TOTAL                                                      2,609,153

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,073,607
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                21,535
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           13,132
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     82,908
  BUILDING                                                   300,624
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                393,715
  EXCESS COST - PUBLIC + PRIV                                715,131
  SOFTWARE, LIBRARY, TEXTBOOK                                260,297
  GROWTH + TSA                                                     0
  LADDER AIDS                                                474,500
2001-02 TOTAL                                              3,335,449

$ CHG 01-02 MINUS 00-01                                      726,296
% CHG TOTAL AID                                                27.84
$ CHG W/O TRNSP,BLDG,BL INCENT                               591,045
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.04

2002-03 TOTAL                                              3,372,560

$ CHG 02-03 MINUS 00-01                                      763,407
% CHG TOTAL AID                                                29.26
$ CHG W/O TRNSP,BLDG,BL INCENT                               628,156
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.61


 * 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:             660302
                                   DISTRICT NAME:           TUCKAHOE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        432,555
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      188,819
SUBTOTAL W/ TRANSITION                                       621,374
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 8,231
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,412
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              34,390
  BUILDING                                                   154,687
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                149,665
  EXCESS COST - PUBLIC + PRIV                                305,659
  SOFTWARE, LIBRARY, TEXTBOOK                                 79,202
  GROWTH + TSA                                                 2,022
  LADDER AIDS                                                 10,002
TOTAL                                                      1,370,644

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             633,801
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 8,669
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,488
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     40,229
  BUILDING                                                   174,757
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                163,601
  EXCESS COST - PUBLIC + PRIV                                318,057
  SOFTWARE, LIBRARY, TEXTBOOK                                106,734
  GROWTH + TSA                                                 1,267
  LADDER AIDS                                                240,294
2001-02 TOTAL                                              1,692,897

$ CHG 01-02 MINUS 00-01                                      322,253
% CHG TOTAL AID                                                23.51
$ CHG W/O TRNSP,BLDG,BL INCENT                               296,344
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.08

2002-03 TOTAL                                              1,711,803

$ CHG 02-03 MINUS 00-01                                      341,159
% CHG TOTAL AID                                                24.89
$ CHG W/O TRNSP,BLDG,BL INCENT                               315,250
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.68


 * 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:             660303
                                   DISTRICT NAME:         BRONXVILLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        584,638
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -101,287
SUBTOTAL W/ TRANSITION                                       483,351
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              13,808
  BUILDING                                                   361,031
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                188,739
  EXCESS COST - PUBLIC + PRIV                                290,471
  SOFTWARE, LIBRARY, TEXTBOOK                                112,820
  GROWTH + TSA                                                12,479
  LADDER AIDS                                                 71,407
TOTAL                                                      1,534,106

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             509,935
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                11,954
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,232
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     12,763
  BUILDING                                                   782,544
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                211,583
  EXCESS COST - PUBLIC + PRIV                                363,841
  SOFTWARE, LIBRARY, TEXTBOOK                                117,660
  GROWTH + TSA                                                 3,059
  LADDER AIDS                                                375,656
2001-02 TOTAL                                              2,397,227

$ CHG 01-02 MINUS 00-01                                      863,121
% CHG TOTAL AID                                                56.26
$ CHG W/O TRNSP,BLDG,BL INCENT                               442,653
% CHG W/O TRNSP,BLDG,BL INCENT                                 38.18

2002-03 TOTAL                                              2,475,926

$ CHG 02-03 MINUS 00-01                                      941,820
% CHG TOTAL AID                                                61.39
$ CHG W/O TRNSP,BLDG,BL INCENT                               521,352
% CHG W/O TRNSP,BLDG,BL INCENT                                 44.97


 * 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:             660401
                                   DISTRICT NAME:          TARRYTOWN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,101,517
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      308,484
SUBTOTAL W/ TRANSITION                                     1,410,001
  LIMITED ENGLISH PROFICIENCY                                 39,482
  EDUC RELATED SUPPORT SERVICE                                23,518
  SUMMER SCHOOL                                                6,666
  GIFTED & TALENTED                                           12,025
  HARDWARE & TECHNOLOGY                                        4,501
  TRANSPORTATION                                             370,358
  BUILDING                                                    54,358
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                286,855
  EXCESS COST - PUBLIC + PRIV                              1,011,078
  SOFTWARE, LIBRARY, TEXTBOOK                                190,645
  GROWTH + TSA                                                20,170
  LADDER AIDS                                                145,521
TOTAL                                                      3,575,178

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,438,201
  LIMITED ENGLISH PROFICIENCY                                 45,140
  EDUC RELATED SUPPORT SERVICE                                24,798
  SUMMER SCHOOL                                                7,040
  GIFTED & TALENTED                                           12,348
  HARDWARE & TECHNOLOGY                                       10,994
  TRANSPORTATION W/SUMMER                                    380,922
  BUILDING                                                    67,953
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                310,016
  EXCESS COST - PUBLIC + PRIV                              1,034,478
  SOFTWARE, LIBRARY, TEXTBOOK                                191,115
  GROWTH + TSA                                                     0
  LADDER AIDS                                                555,127
2001-02 TOTAL                                              4,078,132

$ CHG 01-02 MINUS 00-01                                      502,954
% CHG TOTAL AID                                                14.07
$ CHG W/O TRNSP,BLDG,BL INCENT                               478,795
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.20

2002-03 TOTAL                                              4,130,906

$ CHG 02-03 MINUS 00-01                                      555,728
% CHG TOTAL AID                                                15.54
$ CHG W/O TRNSP,BLDG,BL INCENT                               531,569
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.87


 * 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:             660402
                                   DISTRICT NAME:          IRVINGTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        737,188
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -103,435
SUBTOTAL W/ TRANSITION                                       633,753
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                14,684
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,722
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              38,965
  BUILDING                                                    49,424
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                431,341
  EXCESS COST - PUBLIC + PRIV                                348,854
  SOFTWARE, LIBRARY, TEXTBOOK                                117,869
  GROWTH + TSA                                                24,317
  LADDER AIDS                                                 28,879
TOTAL                                                      1,697,808

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             668,609
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                15,330
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,996
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     57,899
  BUILDING                                                    54,499
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                462,250
  EXCESS COST - PUBLIC + PRIV                                352,146
  SOFTWARE, LIBRARY, TEXTBOOK                                174,258
  GROWTH + TSA                                                14,040
  LADDER AIDS                                                403,588
2001-02 TOTAL                                              2,212,615

$ CHG 01-02 MINUS 00-01                                      514,807
% CHG TOTAL AID                                                30.32
$ CHG W/O TRNSP,BLDG,BL INCENT                               490,798
% CHG W/O TRNSP,BLDG,BL INCENT                                 30.50

2002-03 TOTAL                                              2,296,304

$ CHG 02-03 MINUS 00-01                                      598,496
% CHG TOTAL AID                                                35.25
$ CHG W/O TRNSP,BLDG,BL INCENT                               574,487
% CHG W/O TRNSP,BLDG,BL INCENT                                 35.70


 * 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:             660403
                                   DISTRICT NAME:        DOBBS FERRY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        741,889
  TAX EFFORT, EQUALZ, LIMTATN                                625,145
  TRANSITION ADJUSTMENT                                        4,180
SUBTOTAL W/ TRANSITION                                     1,371,214
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                12,032
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                        8,010
  TRANSPORTATION                                             207,238
  BUILDING                                                   243,250
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                436,018
  EXCESS COST - PUBLIC + PRIV                                405,607
  SOFTWARE, LIBRARY, TEXTBOOK                                122,028
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 20,962
TOTAL                                                      2,826,359

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,398,638
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                11,863
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,644
  HARDWARE & TECHNOLOGY                                       13,388
  TRANSPORTATION W/SUMMER                                    211,408
  BUILDING                                                   301,705
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                460,290
  EXCESS COST - PUBLIC + PRIV                                452,142
  SOFTWARE, LIBRARY, TEXTBOOK                                149,000
  GROWTH + TSA                                                16,783
  LADDER AIDS                                                348,757
2001-02 TOTAL                                              3,371,618

$ CHG 01-02 MINUS 00-01                                      545,259
% CHG TOTAL AID                                                19.29
$ CHG W/O TRNSP,BLDG,BL INCENT                               482,634
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.31

2002-03 TOTAL                                              3,407,893

$ CHG 02-03 MINUS 00-01                                      581,534
% CHG TOTAL AID                                                20.58
$ CHG W/O TRNSP,BLDG,BL INCENT                               518,909
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.84


 * 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:             660404
                                   DISTRICT NAME:     HASTINGS ON HU

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        706,600
  TAX EFFORT, EQUALZ, LIMTATN                                899,308
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                     1,605,908
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                13,362
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              99,981
  BUILDING                                                   257,189
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                418,581
  EXCESS COST - PUBLIC + PRIV                                338,363
  SOFTWARE, LIBRARY, TEXTBOOK                                104,837
  GROWTH + TSA                                                31,853
  LADDER AIDS                                                 34,840
TOTAL                                                      2,904,914

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,638,026
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                14,053
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,016
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    109,478
  BUILDING                                                   249,562
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                445,484
  EXCESS COST - PUBLIC + PRIV                                334,381
  SOFTWARE, LIBRARY, TEXTBOOK                                140,837
  GROWTH + TSA                                                42,588
  LADDER AIDS                                                276,578
2001-02 TOTAL                                              3,260,003

$ CHG 01-02 MINUS 00-01                                      355,089
% CHG TOTAL AID                                                12.22
$ CHG W/O TRNSP,BLDG,BL INCENT                               353,219
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.86

2002-03 TOTAL                                              3,302,615

$ CHG 02-03 MINUS 00-01                                      397,701
% CHG TOTAL AID                                                13.69
$ CHG W/O TRNSP,BLDG,BL INCENT                               395,831
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.54


 * 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:             660405
                                   DISTRICT NAME:            ARDSLEY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,058,082
  TAX EFFORT, EQUALZ, LIMTATN                                 92,637
  TRANSITION ADJUSTMENT                                      214,441
SUBTOTAL W/ TRANSITION                                     1,365,160
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                18,125
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             268,713
  BUILDING                                                   406,518
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                366,655
  EXCESS COST - PUBLIC + PRIV                                524,365
  SOFTWARE, LIBRARY, TEXTBOOK                                123,838
  GROWTH + TSA                                                32,687
  LADDER AIDS                                                 15,669
TOTAL                                                      3,121,730

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,392,463
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                17,247
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,152
  HARDWARE & TECHNOLOGY                                        5,916
  TRANSPORTATION W/SUMMER                                    195,322
  BUILDING                                                   481,626
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                384,160
  EXCESS COST - PUBLIC + PRIV                                512,136
  SOFTWARE, LIBRARY, TEXTBOOK                                129,854
  GROWTH + TSA                                                 4,177
  LADDER AIDS                                                410,556
2001-02 TOTAL                                              3,545,609

$ CHG 01-02 MINUS 00-01                                      423,879
% CHG TOTAL AID                                                13.58
$ CHG W/O TRNSP,BLDG,BL INCENT                               422,162
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.26

2002-03 TOTAL                                              3,585,778

$ CHG 02-03 MINUS 00-01                                      464,048
% CHG TOTAL AID                                                14.87
$ CHG W/O TRNSP,BLDG,BL INCENT                               462,331
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.90


 * 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:             660406
                                   DISTRICT NAME:           EDGEMONT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        711,436
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       75,960
SUBTOTAL W/ TRANSITION                                       787,396
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                14,167
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              54,964
  BUILDING                                                   101,996
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                285,657
  EXCESS COST - PUBLIC + PRIV                                362,785
  SOFTWARE, LIBRARY, TEXTBOOK                                118,836
  GROWTH + TSA                                                87,630
  LADDER AIDS                                                 26,512
TOTAL                                                      1,839,943

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             803,143
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                15,513
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,016
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     44,178
  BUILDING                                                   544,563
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                297,381
  EXCESS COST - PUBLIC + PRIV                                393,751
  SOFTWARE, LIBRARY, TEXTBOOK                                194,798
  GROWTH + TSA                                                     0
  LADDER AIDS                                                360,187
2001-02 TOTAL                                              2,662,530

$ CHG 01-02 MINUS 00-01                                      822,587
% CHG TOTAL AID                                                44.71
$ CHG W/O TRNSP,BLDG,BL INCENT                               390,806
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.22

2002-03 TOTAL                                              2,689,867

$ CHG 02-03 MINUS 00-01                                      849,924
% CHG TOTAL AID                                                46.19
$ CHG W/O TRNSP,BLDG,BL INCENT                               418,143
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.85


 * 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:             660407
                                   DISTRICT NAME:         GREENBURGH

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        843,560
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      858,591
SUBTOTAL W/ TRANSITION                                     1,702,151
  LIMITED ENGLISH PROFICIENCY                                  9,552
  EDUC RELATED SUPPORT SERVICE                                16,803
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,553
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             145,323
  BUILDING                                                    29,578
  REORGANIZATION INCENTIVE                                     7,394
  BOCES + SPECIAL SRVC, BIG 5                                273,532
  EXCESS COST - PUBLIC + PRIV                                884,402
  SOFTWARE, LIBRARY, TEXTBOOK                                207,525
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 20,004
TOTAL                                                      3,306,817

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,736,194
  LIMITED ENGLISH PROFICIENCY                                 20,812
  EDUC RELATED SUPPORT SERVICE                                17,155
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,780
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    188,454
  BUILDING                                                    73,460
  REORGANIZATION INCENTIVE                                    18,363
  BOCES + SPECIAL SRVC, BIG 5                                258,892
  EXCESS COST - PUBLIC + PRIV                              1,011,082
  SOFTWARE, LIBRARY, TEXTBOOK                                204,264
  GROWTH + TSA                                                50,349
  LADDER AIDS                                                306,606
2001-02 TOTAL                                              3,896,411

$ CHG 01-02 MINUS 00-01                                      589,594
% CHG TOTAL AID                                                17.83
$ CHG W/O TRNSP,BLDG,BL INCENT                               491,612
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.73

2002-03 TOTAL                                              3,946,075

$ CHG 02-03 MINUS 00-01                                      639,258
% CHG TOTAL AID                                                19.33
$ CHG W/O TRNSP,BLDG,BL INCENT                               541,276
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.32


 * 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:             660409
                                   DISTRICT NAME:           ELMSFORD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        435,974
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      149,597
SUBTOTAL W/ TRANSITION                                       585,571
  LIMITED ENGLISH PROFICIENCY                                  8,836
  EDUC RELATED SUPPORT SERVICE                                 7,548
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,865
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              51,838
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                151,053
  EXCESS COST - PUBLIC + PRIV                                253,364
  SOFTWARE, LIBRARY, TEXTBOOK                                 77,403
  GROWTH + TSA                                                 1,103
  LADDER AIDS                                                 12,669
TOTAL                                                      1,154,250

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             597,282
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 7,939
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,900
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     52,490
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                159,923
  EXCESS COST - PUBLIC + PRIV                                251,083
  SOFTWARE, LIBRARY, TEXTBOOK                                102,235
  GROWTH + TSA                                                44,796
  LADDER AIDS                                                198,470
2001-02 TOTAL                                              1,419,118

$ CHG 01-02 MINUS 00-01                                      264,868
% CHG TOTAL AID                                                22.95
$ CHG W/O TRNSP,BLDG,BL INCENT                               264,216
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.97

2002-03 TOTAL                                              1,436,760

$ CHG 02-03 MINUS 00-01                                      282,510
% CHG TOTAL AID                                                24.48
$ CHG W/O TRNSP,BLDG,BL INCENT                               281,858
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.57


 * 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:             660501
                                   DISTRICT NAME:           HARRISON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,451,223
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -36,428
SUBTOTAL W/ TRANSITION                                     1,414,795
  LIMITED ENGLISH PROFICIENCY                                 15,204
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             113,348
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                195,879
  EXCESS COST - PUBLIC + PRIV                                913,271
  SOFTWARE, LIBRARY, TEXTBOOK                                289,378
  GROWTH + TSA                                                19,595
  LADDER AIDS                                                574,803
TOTAL                                                      3,536,273

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,443,090
  LIMITED ENGLISH PROFICIENCY                                 15,266
  EDUC RELATED SUPPORT SERVICE                                29,657
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           19,208
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    129,507
  BUILDING                                                    45,820
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                195,879
  EXCESS COST - PUBLIC + PRIV                                919,261
  SOFTWARE, LIBRARY, TEXTBOOK                                407,518
  GROWTH + TSA                                                36,077
  LADDER AIDS                                              1,291,465
2001-02 TOTAL                                              4,532,748

$ CHG 01-02 MINUS 00-01                                      996,475
% CHG TOTAL AID                                                28.18
$ CHG W/O TRNSP,BLDG,BL INCENT                               934,496
% CHG W/O TRNSP,BLDG,BL INCENT                                 27.30

2002-03 TOTAL                                              4,585,237

$ CHG 02-03 MINUS 00-01                                    1,048,964
% CHG TOTAL AID                                                29.66
$ CHG W/O TRNSP,BLDG,BL INCENT                               986,985
% CHG W/O TRNSP,BLDG,BL INCENT                                 28.83


 * 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:             660701
                                   DISTRICT NAME:         MAMARONECK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,968,306
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      184,057
SUBTOTAL W/ TRANSITION                                     2,152,363
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                39,207
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             102,049
  BUILDING                                                   838,227
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                      0
  EXCESS COST - PUBLIC + PRIV                              1,353,421
  SOFTWARE, LIBRARY, TEXTBOOK                                367,646
  GROWTH + TSA                                                72,565
  LADDER AIDS                                                333,776
TOTAL                                                      5,259,254

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,195,410
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                39,147
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           24,892
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    107,455
  BUILDING                                                   953,333
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                      0
  EXCESS COST - PUBLIC + PRIV                              1,548,488
  SOFTWARE, LIBRARY, TEXTBOOK                                421,242
  GROWTH + TSA                                                 6,586
  LADDER AIDS                                              1,138,091
2001-02 TOTAL                                              6,434,644

$ CHG 01-02 MINUS 00-01                                    1,175,390
% CHG TOTAL AID                                                22.35
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,054,878
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.42

2002-03 TOTAL                                              6,506,982

$ CHG 02-03 MINUS 00-01                                    1,247,728
% CHG TOTAL AID                                                23.72
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,127,216
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.10


 * 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:             660801
                                   DISTRICT NAME:      MT PLEAS CENT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        786,617
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      661,299
SUBTOTAL W/ TRANSITION                                     1,447,916
  LIMITED ENGLISH PROFICIENCY                                  3,344
  EDUC RELATED SUPPORT SERVICE                                13,614
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,859
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             130,303
  BUILDING                                                   110,078
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                245,898
  EXCESS COST - PUBLIC + PRIV                                724,215
  SOFTWARE, LIBRARY, TEXTBOOK                                134,790
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 42,761
TOTAL                                                      2,862,778

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,476,874
  LIMITED ENGLISH PROFICIENCY                                  6,333
  EDUC RELATED SUPPORT SERVICE                                15,330
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,192
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    126,674
  BUILDING                                                   113,829
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                284,238
  EXCESS COST - PUBLIC + PRIV                                757,121
  SOFTWARE, LIBRARY, TEXTBOOK                                175,229
  GROWTH + TSA                                                     0
  LADDER AIDS                                                427,451
2001-02 TOTAL                                              3,393,271

$ CHG 01-02 MINUS 00-01                                      530,493
% CHG TOTAL AID                                                18.53
$ CHG W/O TRNSP,BLDG,BL INCENT                               530,371
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.22

2002-03 TOTAL                                              3,434,657

$ CHG 02-03 MINUS 00-01                                      571,879
% CHG TOTAL AID                                                19.98
$ CHG W/O TRNSP,BLDG,BL INCENT                               571,757
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.80


 * 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:             660802
                                   DISTRICT NAME:     POCANTICO HILL

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        151,377
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       69,692
SUBTOTAL W/ TRANSITION                                       221,069
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 2,776
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            1,882
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              44,174
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 38,233
  EXCESS COST - PUBLIC + PRIV                                220,549
  SOFTWARE, LIBRARY, TEXTBOOK                                 32,189
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 10,656
TOTAL                                                        571,528

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             225,490
  LIMITED ENGLISH PROFICIENCY                                    269
  EDUC RELATED SUPPORT SERVICE                                 2,738
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            1,764
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     44,431
  BUILDING                                                    10,400
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 38,233
  EXCESS COST - PUBLIC + PRIV                                220,342
  SOFTWARE, LIBRARY, TEXTBOOK                                 29,103
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 65,421
2001-02 TOTAL                                                638,191

$ CHG 01-02 MINUS 00-01                                       66,663
% CHG TOTAL AID                                                11.66
$ CHG W/O TRNSP,BLDG,BL INCENT                                56,006
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.62

2002-03 TOTAL                                                644,655

$ CHG 02-03 MINUS 00-01                                       73,127
% CHG TOTAL AID                                                12.79
$ CHG W/O TRNSP,BLDG,BL INCENT                                62,470
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.85


 * 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:             660805
                                   DISTRICT NAME:           VALHALLA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        552,226
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      464,477
SUBTOTAL W/ TRANSITION                                     1,016,703
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                10,578
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             162,300
  BUILDING                                                    73,332
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                191,837
  EXCESS COST - PUBLIC + PRIV                                423,824
  SOFTWARE, LIBRARY, TEXTBOOK                                 98,572
  GROWTH + TSA                                                17,002
  LADDER AIDS                                                 98,988
TOTAL                                                      2,093,136

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,037,037
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                11,315
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,252
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    129,644
  BUILDING                                                   285,611
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                205,268
  EXCESS COST - PUBLIC + PRIV                                443,457
  SOFTWARE, LIBRARY, TEXTBOOK                                141,829
  GROWTH + TSA                                                     0
  LADDER AIDS                                                252,286
2001-02 TOTAL                                              2,513,699

$ CHG 01-02 MINUS 00-01                                      420,563
% CHG TOTAL AID                                                20.09
$ CHG W/O TRNSP,BLDG,BL INCENT                               240,940
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.97

2002-03 TOTAL                                              2,542,611

$ CHG 02-03 MINUS 00-01                                      449,475
% CHG TOTAL AID                                                21.47
$ CHG W/O TRNSP,BLDG,BL INCENT                               269,852
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.53


 * 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:             660809
                                   DISTRICT NAME:      PLEASANTVILLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        980,438
  TAX EFFORT, EQUALZ, LIMTATN                                 98,110
  TRANSITION ADJUSTMENT                                      -18,618
SUBTOTAL W/ TRANSITION                                     1,059,930
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                13,797
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                        6,468
  TRANSPORTATION                                             148,107
  BUILDING                                                   308,640
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                331,937
  EXCESS COST - PUBLIC + PRIV                                533,430
  SOFTWARE, LIBRARY, TEXTBOOK                                119,839
  GROWTH + TSA                                                24,627
  LADDER AIDS                                                 29,270
TOTAL                                                      2,576,045

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,118,226
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                14,144
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,212
  HARDWARE & TECHNOLOGY                                       11,611
  TRANSPORTATION W/SUMMER                                    147,163
  BUILDING                                                 1,242,978
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                356,235
  EXCESS COST - PUBLIC + PRIV                                619,212
  SOFTWARE, LIBRARY, TEXTBOOK                                151,156
  GROWTH + TSA                                                15,655
  LADDER AIDS                                                275,061
2001-02 TOTAL                                              3,960,653

$ CHG 01-02 MINUS 00-01                                    1,384,608
% CHG TOTAL AID                                                53.75
$ CHG W/O TRNSP,BLDG,BL INCENT                               451,214
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.29

2002-03 TOTAL                                              4,012,569

$ CHG 02-03 MINUS 00-01                                    1,436,524
% CHG TOTAL AID                                                55.76
$ CHG W/O TRNSP,BLDG,BL INCENT                               503,130
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.74


 * 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:             660900
                                   DISTRICT NAME:       MOUNT VERNON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     23,652,634
  TAX EFFORT, EQUALZ, LIMTATN                             16,285,684
  TRANSITION ADJUSTMENT                                   -9,858,783
SUBTOTAL W/ TRANSITION                                    30,079,535
  LIMITED ENGLISH PROFICIENCY                                316,719
  EDUC RELATED SUPPORT SERVICE                               232,380
  SUMMER SCHOOL                                               98,452
  GIFTED & TALENTED                                           54,298
  HARDWARE & TECHNOLOGY                                       61,441
  TRANSPORTATION                                           1,355,154
  BUILDING                                                 1,488,820
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                539,677
  EXCESS COST - PUBLIC + PRIV                              8,206,118
  SOFTWARE, LIBRARY, TEXTBOOK                                754,246
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,167,541
TOTAL                                                     44,354,381

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          31,733,909
  LIMITED ENGLISH PROFICIENCY                                498,600
  EDUC RELATED SUPPORT SERVICE                               227,181
  SUMMER SCHOOL                                               90,695
  GIFTED & TALENTED                                           54,684
  HARDWARE & TECHNOLOGY                                       50,000
  TRANSPORTATION W/SUMMER                                  1,544,072
  BUILDING                                                 3,090,858
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                557,634
  EXCESS COST - PUBLIC + PRIV                              8,222,605
  SOFTWARE, LIBRARY, TEXTBOOK                              1,044,980
  GROWTH + TSA                                             1,078,952
  LADDER AIDS                                              2,369,553
2001-02 TOTAL                                             50,563,723

$ CHG 01-02 MINUS 00-01                                    6,209,342
% CHG TOTAL AID                                                14.00
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,418,386
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.64

2002-03 TOTAL                                             51,692,073

$ CHG 02-03 MINUS 00-01                                    7,337,692
% CHG TOTAL AID                                                16.54
$ CHG W/O TRNSP,BLDG,BL INCENT                             5,546,736
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.36


 * 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:             661004
                                   DISTRICT NAME:          CHAPPAQUA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,610,845
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      374,841
SUBTOTAL W/ TRANSITION                                     1,985,686
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                32,087
  SUMMER SCHOOL                                                  268
  GIFTED & TALENTED                                           20,655
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             212,377
  BUILDING                                                   445,182
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                515,767
  EXCESS COST - PUBLIC + PRIV                                723,958
  SOFTWARE, LIBRARY, TEXTBOOK                                228,869
  GROWTH + TSA                                                28,131
  LADDER AIDS                                                 44,342
TOTAL                                                      4,237,322

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,025,399
  LIMITED ENGLISH PROFICIENCY                                    503
  EDUC RELATED SUPPORT SERVICE                                33,215
  SUMMER SCHOOL                                                  240
  GIFTED & TALENTED                                           21,168
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    213,151
  BUILDING                                                   724,882
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                577,733
  EXCESS COST - PUBLIC + PRIV                                771,531
  SOFTWARE, LIBRARY, TEXTBOOK                                207,839
  GROWTH + TSA                                                74,939
  LADDER AIDS                                                563,947
2001-02 TOTAL                                              5,214,547

$ CHG 01-02 MINUS 00-01                                      977,225
% CHG TOTAL AID                                                23.06
$ CHG W/O TRNSP,BLDG,BL INCENT                               696,751
% CHG W/O TRNSP,BLDG,BL INCENT                                 19.46

2002-03 TOTAL                                              5,279,243

$ CHG 02-03 MINUS 00-01                                    1,041,921
% CHG TOTAL AID                                                24.59
$ CHG W/O TRNSP,BLDG,BL INCENT                               761,447
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.27


 * 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:             661100
                                   DISTRICT NAME:       NEW ROCHELLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      8,479,376
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                   -2,644,875
SUBTOTAL W/ TRANSITION                                     5,834,501
  LIMITED ENGLISH PROFICIENCY                                188,327
  EDUC RELATED SUPPORT SERVICE                                87,114
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           53,932
  HARDWARE & TECHNOLOGY                                       49,956
  TRANSPORTATION                                           2,349,627
  BUILDING                                                 1,311,537
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,302,687
  EXCESS COST - PUBLIC + PRIV                              4,329,367
  SOFTWARE, LIBRARY, TEXTBOOK                                889,385
  GROWTH + TSA                                               305,624
  LADDER AIDS                                                902,958
TOTAL                                                     17,605,015

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           6,155,398
  LIMITED ENGLISH PROFICIENCY                                163,970
  EDUC RELATED SUPPORT SERVICE                               103,532
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           55,272
  HARDWARE & TECHNOLOGY                                      114,365
  TRANSPORTATION W/SUMMER                                  2,581,808
  BUILDING                                                 2,239,739
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,353,211
  EXCESS COST - PUBLIC + PRIV                              5,112,595
  SOFTWARE, LIBRARY, TEXTBOOK                              1,329,723
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,709,233
2001-02 TOTAL                                             20,918,846

$ CHG 01-02 MINUS 00-01                                    3,313,831
% CHG TOTAL AID                                                18.82
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,153,448
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.44

2002-03 TOTAL                                             30,742,657

$ CHG 02-03 MINUS 00-01                                   13,137,642
% CHG TOTAL AID                                                74.62
$ CHG W/O TRNSP,BLDG,BL INCENT                            11,977,259
% CHG W/O TRNSP,BLDG,BL INCENT                                 85.90


 * 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:             661201
                                   DISTRICT NAME:        BYRAM HILLS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        950,345
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       51,482
SUBTOTAL W/ TRANSITION                                     1,001,827
  LIMITED ENGLISH PROFICIENCY                                    876
  EDUC RELATED SUPPORT SERVICE                                18,930
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           13,689
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             128,115
  BUILDING                                                     8,003
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                346,282
  EXCESS COST - PUBLIC + PRIV                                719,311
  SOFTWARE, LIBRARY, TEXTBOOK                                193,363
  GROWTH + TSA                                                37,802
  LADDER AIDS                                                126,104
TOTAL                                                      2,594,302

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,056,927
  LIMITED ENGLISH PROFICIENCY                                    477
  EDUC RELATED SUPPORT SERVICE                                21,900
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           14,112
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    129,747
  BUILDING                                                 1,100,673
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                351,056
  EXCESS COST - PUBLIC + PRIV                                816,513
  SOFTWARE, LIBRARY, TEXTBOOK                                236,528
  GROWTH + TSA                                                16,910
  LADDER AIDS                                                650,759
2001-02 TOTAL                                              4,395,602

$ CHG 01-02 MINUS 00-01                                    1,801,300
% CHG TOTAL AID                                                69.43
$ CHG W/O TRNSP,BLDG,BL INCENT                               706,998
% CHG W/O TRNSP,BLDG,BL INCENT                                 28.76

2002-03 TOTAL                                              4,412,753

$ CHG 02-03 MINUS 00-01                                    1,818,451
% CHG TOTAL AID                                                70.09
$ CHG W/O TRNSP,BLDG,BL INCENT                               724,149
% CHG W/O TRNSP,BLDG,BL INCENT                                 29.46


 * 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:             661301
                                   DISTRICT NAME:        NORTH SALEM

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        558,727
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      111,807
SUBTOTAL W/ TRANSITION                                       670,534
  LIMITED ENGLISH PROFICIENCY                                  2,229
  EDUC RELATED SUPPORT SERVICE                                10,816
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,086
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              96,931
  BUILDING                                                   312,500
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                220,708
  EXCESS COST - PUBLIC + PRIV                                484,777
  SOFTWARE, LIBRARY, TEXTBOOK                                104,002
  GROWTH + TSA                                                41,618
  LADDER AIDS                                                  8,168
TOTAL                                                      1,959,369

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             683,944
  LIMITED ENGLISH PROFICIENCY                                  2,195
  EDUC RELATED SUPPORT SERVICE                                11,772
  SUMMER SCHOOL                                                1,680
  GIFTED & TALENTED                                            7,252
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     90,636
  BUILDING                                                   307,137
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                244,313
  EXCESS COST - PUBLIC + PRIV                                508,499
  SOFTWARE, LIBRARY, TEXTBOOK                                146,211
  GROWTH + TSA                                                     0
  LADDER AIDS                                                303,636
2001-02 TOTAL                                              2,307,275

$ CHG 01-02 MINUS 00-01                                      347,906
% CHG TOTAL AID                                                17.76
$ CHG W/O TRNSP,BLDG,BL INCENT                               359,564
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.20

2002-03 TOTAL                                              2,330,499

$ CHG 02-03 MINUS 00-01                                      371,130
% CHG TOTAL AID                                                18.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               382,788
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.70


 * 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:             661401
                                   DISTRICT NAME:           OSSINING

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,053,930
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      707,550
SUBTOTAL W/ TRANSITION                                     2,761,480
  LIMITED ENGLISH PROFICIENCY                                 31,591
  EDUC RELATED SUPPORT SERVICE                                31,775
  SUMMER SCHOOL                                               27,432
  GIFTED & TALENTED                                           19,836
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             748,557
  BUILDING                                                   532,865
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                973,747
  EXCESS COST - PUBLIC + PRIV                              1,699,906
  SOFTWARE, LIBRARY, TEXTBOOK                                311,087
  GROWTH + TSA                                                80,580
  LADDER AIDS                                                462,037
TOTAL                                                      7,680,893

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,816,709
  LIMITED ENGLISH PROFICIENCY                                 45,654
  EDUC RELATED SUPPORT SERVICE                                35,679
  SUMMER SCHOOL                                               27,360
  GIFTED & TALENTED                                           21,560
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    861,793
  BUILDING                                                   567,112
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,072,917
  EXCESS COST - PUBLIC + PRIV                              1,742,947
  SOFTWARE, LIBRARY, TEXTBOOK                                415,001
  GROWTH + TSA                                                28,167
  LADDER AIDS                                                664,771
2001-02 TOTAL                                              8,299,670

$ CHG 01-02 MINUS 00-01                                      618,777
% CHG TOTAL AID                                                 8.06
$ CHG W/O TRNSP,BLDG,BL INCENT                               471,294
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.36

2002-03 TOTAL                                              8,398,530

$ CHG 02-03 MINUS 00-01                                      717,637
% CHG TOTAL AID                                                 9.34
$ CHG W/O TRNSP,BLDG,BL INCENT                               570,154
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.91


 * 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:             661402
                                   DISTRICT NAME:     BRIARCLIFF MAN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        660,088
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -49,759
SUBTOTAL W/ TRANSITION                                       610,329
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                13,149
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,252
  HARDWARE & TECHNOLOGY                                        2,250
  TRANSPORTATION                                             200,742
  BUILDING                                                   374,182
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                491,635
  EXCESS COST - PUBLIC + PRIV                                260,937
  SOFTWARE, LIBRARY, TEXTBOOK                                127,380
  GROWTH + TSA                                                49,311
  LADDER AIDS                                                 20,232
TOTAL                                                      2,158,399

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             643,897
  LIMITED ENGLISH PROFICIENCY                                  1,922
  EDUC RELATED SUPPORT SERVICE                                13,779
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,428
  HARDWARE & TECHNOLOGY                                        1,941
  TRANSPORTATION W/SUMMER                                    196,656
  BUILDING                                                   158,081
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                541,919
  EXCESS COST - PUBLIC + PRIV                                293,288
  SOFTWARE, LIBRARY, TEXTBOOK                                144,388
  GROWTH + TSA                                                     0
  LADDER AIDS                                                273,175
2001-02 TOTAL                                              2,277,474

$ CHG 01-02 MINUS 00-01                                      119,075
% CHG TOTAL AID                                                 5.52
$ CHG W/O TRNSP,BLDG,BL INCENT                               339,262
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.43

2002-03 TOTAL                                              2,310,576

$ CHG 02-03 MINUS 00-01                                      152,177
% CHG TOTAL AID                                                 7.05
$ CHG W/O TRNSP,BLDG,BL INCENT                               372,364
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.52


 * 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:             661500
                                   DISTRICT NAME:          PEEKSKILL

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      6,785,689
  TAX EFFORT, EQUALZ, LIMTATN                              6,585,164
  TRANSITION ADJUSTMENT                                   -3,304,534
SUBTOTAL W/ TRANSITION                                    10,066,319
  LIMITED ENGLISH PROFICIENCY                                 41,246
  EDUC RELATED SUPPORT SERVICE                                47,551
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       33,192
  TRANSPORTATION                                             992,959
  BUILDING                                                 1,720,889
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                513,850
  EXCESS COST - PUBLIC + PRIV                              4,341,465
  SOFTWARE, LIBRARY, TEXTBOOK                                200,795
  GROWTH + TSA                                               185,384
  LADDER AIDS                                                113,888
TOTAL                                                     18,257,538

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          10,316,970
  LIMITED ENGLISH PROFICIENCY                                 77,745
  EDUC RELATED SUPPORT SERVICE                                65,707
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           15,484
  HARDWARE & TECHNOLOGY                                       57,300
  TRANSPORTATION W/SUMMER                                    994,833
  BUILDING                                                   529,708
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                564,109
  EXCESS COST - PUBLIC + PRIV                              4,555,320
  SOFTWARE, LIBRARY, TEXTBOOK                                193,555
  GROWTH + TSA                                                     0
  LADDER AIDS                                                452,597
2001-02 TOTAL                                             17,823,328

$ CHG 01-02 MINUS 00-01                                     -434,210
% CHG TOTAL AID                                                -2.38
$ CHG W/O TRNSP,BLDG,BL INCENT                               755,097
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.86

2002-03 TOTAL                                             18,126,173

$ CHG 02-03 MINUS 00-01                                     -131,365
% CHG TOTAL AID                                                -0.72
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,057,942
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.81


 * 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:             661601
                                   DISTRICT NAME:             PELHAM

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,013,856
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       59,368
SUBTOTAL W/ TRANSITION                                     1,073,224
  LIMITED ENGLISH PROFICIENCY                                  2,713
  EDUC RELATED SUPPORT SERVICE                                20,039
  SUMMER SCHOOL                                                2,938
  GIFTED & TALENTED                                           12,919
  HARDWARE & TECHNOLOGY                                          282
  TRANSPORTATION                                              42,924
  BUILDING                                                   672,739
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                201,037
  EXCESS COST - PUBLIC + PRIV                                505,327
  SOFTWARE, LIBRARY, TEXTBOOK                                192,530
  GROWTH + TSA                                                35,136
  LADDER AIDS                                                 99,349
TOTAL                                                      2,861,157

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,094,688
  LIMITED ENGLISH PROFICIENCY                                  3,329
  EDUC RELATED SUPPORT SERVICE                                20,623
  SUMMER SCHOOL                                                3,040
  GIFTED & TALENTED                                           13,328
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     40,296
  BUILDING                                                   678,934
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                199,841
  EXCESS COST - PUBLIC + PRIV                                613,640
  SOFTWARE, LIBRARY, TEXTBOOK                                271,021
  GROWTH + TSA                                                43,787
  LADDER AIDS                                                661,048
2001-02 TOTAL                                              3,643,575

$ CHG 01-02 MINUS 00-01                                      782,418
% CHG TOTAL AID                                                27.35
$ CHG W/O TRNSP,BLDG,BL INCENT                               778,851
% CHG W/O TRNSP,BLDG,BL INCENT                                 36.30

2002-03 TOTAL                                              3,682,117

$ CHG 02-03 MINUS 00-01                                      820,960
% CHG TOTAL AID                                                28.69
$ CHG W/O TRNSP,BLDG,BL INCENT                               817,393
% CHG W/O TRNSP,BLDG,BL INCENT                                 38.10


 * 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:             661800
                                   DISTRICT NAME:                RYE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,049,296
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      148,134
SUBTOTAL W/ TRANSITION                                     1,197,430
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                20,901
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                               6,712
  BUILDING                                                   291,545
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                182,739
  EXCESS COST - PUBLIC + PRIV                                540,342
  SOFTWARE, LIBRARY, TEXTBOOK                                208,021
  GROWTH + TSA                                                23,414
  LADDER AIDS                                                 66,654
TOTAL                                                      2,537,758

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,221,378
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                21,353
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           13,328
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                      8,125
  BUILDING                                                   242,110
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                203,423
  EXCESS COST - PUBLIC + PRIV                                552,590
  SOFTWARE, LIBRARY, TEXTBOOK                                276,359
  GROWTH + TSA                                                     0
  LADDER AIDS                                                918,119
2001-02 TOTAL                                              3,456,785

$ CHG 01-02 MINUS 00-01                                      919,027
% CHG TOTAL AID                                                36.21
$ CHG W/O TRNSP,BLDG,BL INCENT                               967,049
% CHG W/O TRNSP,BLDG,BL INCENT                                 43.18

2002-03 TOTAL                                              3,496,611

$ CHG 02-03 MINUS 00-01                                      958,853
% CHG TOTAL AID                                                37.78
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,006,875
% CHG W/O TRNSP,BLDG,BL INCENT                                 44.96


 * 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:             661901
                                   DISTRICT NAME:           RYE NECK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        573,918
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       22,968
SUBTOTAL W/ TRANSITION                                       596,886
  LIMITED ENGLISH PROFICIENCY                                  4,697
  EDUC RELATED SUPPORT SERVICE                                11,432
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,603
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              21,778
  BUILDING                                                   139,149
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 94,523
  EXCESS COST - PUBLIC + PRIV                                329,939
  SOFTWARE, LIBRARY, TEXTBOOK                                 83,362
  GROWTH + TSA                                                18,375
  LADDER AIDS                                                 60,594
TOTAL                                                      1,368,338

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             608,823
  LIMITED ENGLISH PROFICIENCY                                  4,948
  EDUC RELATED SUPPORT SERVICE                                12,137
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,840
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     31,648
  BUILDING                                                   226,749
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 94,523
  EXCESS COST - PUBLIC + PRIV                                328,123
  SOFTWARE, LIBRARY, TEXTBOOK                                101,236
  GROWTH + TSA                                                35,920
  LADDER AIDS                                                368,186
2001-02 TOTAL                                              1,820,133

$ CHG 01-02 MINUS 00-01                                      451,795
% CHG TOTAL AID                                                33.02
$ CHG W/O TRNSP,BLDG,BL INCENT                               354,325
% CHG W/O TRNSP,BLDG,BL INCENT                                 29.35

2002-03 TOTAL                                              1,841,850

$ CHG 02-03 MINUS 00-01                                      473,512
% CHG TOTAL AID                                                34.60
$ CHG W/O TRNSP,BLDG,BL INCENT                               376,042
% CHG W/O TRNSP,BLDG,BL INCENT                                 31.14


 * 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:             661904
                                   DISTRICT NAME:       PORT CHESTER

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,771,791
  TAX EFFORT, EQUALZ, LIMTATN                                178,080
  TRANSITION ADJUSTMENT                                     -886,919
SUBTOTAL W/ TRANSITION                                     3,062,952
  LIMITED ENGLISH PROFICIENCY                                119,573
  EDUC RELATED SUPPORT SERVICE                                40,074
  SUMMER SCHOOL                                                9,082
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                        7,514
  TRANSPORTATION                                             327,498
  BUILDING                                                   108,956
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                299,088
  EXCESS COST - PUBLIC + PRIV                              1,398,687
  SOFTWARE, LIBRARY, TEXTBOOK                                291,033
  GROWTH + TSA                                                     0
  LADDER AIDS                                                277,937
TOTAL                                                      5,942,394

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,231,414
  LIMITED ENGLISH PROFICIENCY                                119,244
  EDUC RELATED SUPPORT SERVICE                                51,184
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           17,052
  HARDWARE & TECHNOLOGY                                       11,270
  TRANSPORTATION W/SUMMER                                    344,020
  BUILDING                                                 1,048,059
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                320,875
  EXCESS COST - PUBLIC + PRIV                              1,504,342
  SOFTWARE, LIBRARY, TEXTBOOK                                358,835
  GROWTH + TSA                                                90,479
  LADDER AIDS                                              1,033,942
2001-02 TOTAL                                              8,130,716

$ CHG 01-02 MINUS 00-01                                    2,188,322
% CHG TOTAL AID                                                36.83
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,232,697
% CHG W/O TRNSP,BLDG,BL INCENT                                 22.39

2002-03 TOTAL                                              9,802,739

$ CHG 02-03 MINUS 00-01                                    3,860,345
% CHG TOTAL AID                                                64.96
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,904,720
% CHG W/O TRNSP,BLDG,BL INCENT                                 52.76


 * 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:             661905
                                   DISTRICT NAME:     BLIND BROOK-RY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        476,204
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       85,410
SUBTOTAL W/ TRANSITION                                       561,614
  LIMITED ENGLISH PROFICIENCY                                  2,468
  EDUC RELATED SUPPORT SERVICE                                 9,486
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,388
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              28,548
  BUILDING                                                    59,645
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                133,232
  EXCESS COST - PUBLIC + PRIV                                245,296
  SOFTWARE, LIBRARY, TEXTBOOK                                 72,234
  GROWTH + TSA                                                38,346
  LADDER AIDS                                                 23,244
TOTAL                                                      1,180,501

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             572,846
  LIMITED ENGLISH PROFICIENCY                                  3,292
  EDUC RELATED SUPPORT SERVICE                                10,585
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,860
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     29,638
  BUILDING                                                   673,293
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                149,891
  EXCESS COST - PUBLIC + PRIV                                311,952
  SOFTWARE, LIBRARY, TEXTBOOK                                103,004
  GROWTH + TSA                                                 9,738
  LADDER AIDS                                                221,644
2001-02 TOTAL                                              2,092,743

$ CHG 01-02 MINUS 00-01                                      912,242
% CHG TOTAL AID                                                77.28
$ CHG W/O TRNSP,BLDG,BL INCENT                               297,504
% CHG W/O TRNSP,BLDG,BL INCENT                                 27.24

2002-03 TOTAL                                              2,112,350

$ CHG 02-03 MINUS 00-01                                      931,849
% CHG TOTAL AID                                                78.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               317,111
% CHG W/O TRNSP,BLDG,BL INCENT                                 29.03


 * 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:             662001
                                   DISTRICT NAME:          SCARSDALE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,943,156
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                     1,943,156
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                38,706
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           24,575
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             115,406
  BUILDING                                                   447,684
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                142,639
  EXCESS COST - PUBLIC + PRIV                                860,665
  SOFTWARE, LIBRARY, TEXTBOOK                                367,985
  GROWTH + TSA                                                 5,656
  LADDER AIDS                                                744,551
TOTAL                                                      4,691,023

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,982,019
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                38,508
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           25,088
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    125,996
  BUILDING                                                   942,844
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                142,639
  EXCESS COST - PUBLIC + PRIV                                915,154
  SOFTWARE, LIBRARY, TEXTBOOK                                390,992
  GROWTH + TSA                                                57,478
  LADDER AIDS                                              1,673,940
2001-02 TOTAL                                              6,294,658

$ CHG 01-02 MINUS 00-01                                    1,603,635
% CHG TOTAL AID                                                34.19
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,097,885
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.60

2002-03 TOTAL                                              6,362,265

$ CHG 02-03 MINUS 00-01                                    1,671,242
% CHG TOTAL AID                                                35.63
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,165,492
% CHG W/O TRNSP,BLDG,BL INCENT                                 28.23


 * 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:             662101
                                   DISTRICT NAME:             SOMERS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,169,841
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      705,505
SUBTOTAL W/ TRANSITION                                     1,875,346
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                22,355
  SUMMER SCHOOL                                                7,156
  GIFTED & TALENTED                                           14,318
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             157,225
  BUILDING                                                 1,512,328
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                424,635
  EXCESS COST - PUBLIC + PRIV                                960,104
  SOFTWARE, LIBRARY, TEXTBOOK                                207,462
  GROWTH + TSA                                                40,286
  LADDER AIDS                                                451,548
TOTAL                                                      5,672,763

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,912,852
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                23,269
  SUMMER SCHOOL                                                7,840
  GIFTED & TALENTED                                           14,700
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    168,043
  BUILDING                                                 1,270,569
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                474,545
  EXCESS COST - PUBLIC + PRIV                              1,130,233
  SOFTWARE, LIBRARY, TEXTBOOK                                284,675
  GROWTH + TSA                                                43,995
  LADDER AIDS                                                868,884
2001-02 TOTAL                                              6,199,605

$ CHG 01-02 MINUS 00-01                                      526,842
% CHG TOTAL AID                                                 9.29
$ CHG W/O TRNSP,BLDG,BL INCENT                               757,783
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.93

2002-03 TOTAL                                              6,257,586

$ CHG 02-03 MINUS 00-01                                      584,823
% CHG TOTAL AID                                                10.31
$ CHG W/O TRNSP,BLDG,BL INCENT                               815,764
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.38


 * 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:             662200
                                   DISTRICT NAME:       WHITE PLAINS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,272,057
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -23,606
SUBTOTAL W/ TRANSITION                                     3,248,451
  LIMITED ENGLISH PROFICIENCY                                 62,407
  EDUC RELATED SUPPORT SERVICE                                56,831
  SUMMER SCHOOL                                               18,884
  GIFTED & TALENTED                                           35,586
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             179,334
  BUILDING                                                    56,208
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,543,933
  EXCESS COST - PUBLIC + PRIV                              1,945,106
  SOFTWARE, LIBRARY, TEXTBOOK                                554,185
  GROWTH + TSA                                                 5,536
  LADDER AIDS                                                563,551
TOTAL                                                      8,270,012

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,313,420
  LIMITED ENGLISH PROFICIENCY                                 69,264
  EDUC RELATED SUPPORT SERVICE                                61,868
  SUMMER SCHOOL                                               17,840
  GIFTED & TALENTED                                           36,064
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    300,010
  BUILDING                                                   358,590
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,736,086
  EXCESS COST - PUBLIC + PRIV                              2,084,796
  SOFTWARE, LIBRARY, TEXTBOOK                                631,619
  GROWTH + TSA                                                49,701
  LADDER AIDS                                              1,186,390
2001-02 TOTAL                                              9,845,648

$ CHG 01-02 MINUS 00-01                                    1,575,636
% CHG TOTAL AID                                                19.05
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,152,578
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.35

2002-03 TOTAL                                              9,973,186

$ CHG 02-03 MINUS 00-01                                    1,703,174
% CHG TOTAL AID                                                20.59
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,280,116
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.93


 * 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:             662300
                                   DISTRICT NAME:            YONKERS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     49,536,906
  TAX EFFORT, EQUALZ, LIMTATN                             29,934,347
  TRANSITION ADJUSTMENT                                  -42,821,403
SUBTOTAL W/ TRANSITION                                    36,649,850
  LIMITED ENGLISH PROFICIENCY                              1,282,318
  EDUC RELATED SUPPORT SERVICE                               588,026
  SUMMER SCHOOL                                              112,435
  GIFTED & TALENTED                                          126,130
  HARDWARE & TECHNOLOGY                                      207,894
  TRANSPORTATION                                          10,047,660
  BUILDING                                                 3,369,136
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              3,929,529
  EXCESS COST - PUBLIC + PRIV                             18,920,700
  SOFTWARE, LIBRARY, TEXTBOOK                              2,473,039
  GROWTH + TSA                                             1,472,148
  LADDER AIDS                                              7,410,598
TOTAL                                                     86,589,463

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          38,665,591
  LIMITED ENGLISH PROFICIENCY                              1,224,786
  EDUC RELATED SUPPORT SERVICE                               680,733
  SUMMER SCHOOL                                               69,255
  GIFTED & TALENTED                                          128,380
  HARDWARE & TECHNOLOGY                                      388,089
  TRANSPORTATION W/SUMMER                                 11,170,037
  BUILDING                                                 6,007,707
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              4,150,392
  EXCESS COST - PUBLIC + PRIV                             20,532,513
  SOFTWARE, LIBRARY, TEXTBOOK                              2,544,003
  GROWTH + TSA                                             1,533,655
  LADDER AIDS                                             14,016,268
2001-02 TOTAL                                            101,111,409

$ CHG 01-02 MINUS 00-01                                   14,521,946
% CHG TOTAL AID                                                16.77
$ CHG W/O TRNSP,BLDG,BL INCENT                            10,760,998
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.71

2002-03 TOTAL                                            127,442,600

$ CHG 02-03 MINUS 00-01                                   40,853,137
% CHG TOTAL AID                                                47.18
$ CHG W/O TRNSP,BLDG,BL INCENT                            37,092,189
% CHG W/O TRNSP,BLDG,BL INCENT                                 50.69


 * 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:             662401
                                   DISTRICT NAME:           LAKELAND

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,586,094
  TAX EFFORT, EQUALZ, LIMTATN                              1,821,622
  TRANSITION ADJUSTMENT                                      707,294
SUBTOTAL W/ TRANSITION                                    13,115,010
  LIMITED ENGLISH PROFICIENCY                                 16,529
  EDUC RELATED SUPPORT SERVICE                                81,048
  SUMMER SCHOOL                                                2,666
  GIFTED & TALENTED                                           34,814
  HARDWARE & TECHNOLOGY                                       49,554
  TRANSPORTATION                                           2,637,424
  BUILDING                                                 1,786,675
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,330,772
  EXCESS COST - PUBLIC + PRIV                              4,447,075
  SOFTWARE, LIBRARY, TEXTBOOK                                559,142
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 45,342
TOTAL                                                     24,106,051

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          13,377,310
  LIMITED ENGLISH PROFICIENCY                                 20,072
  EDUC RELATED SUPPORT SERVICE                                74,169
  SUMMER SCHOOL                                                2,640
  GIFTED & TALENTED                                           34,692
  HARDWARE & TECHNOLOGY                                       57,847
  TRANSPORTATION W/SUMMER                                  2,921,415
  BUILDING                                                 8,132,880
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,524,609
  EXCESS COST - PUBLIC + PRIV                              4,695,928
  SOFTWARE, LIBRARY, TEXTBOOK                                571,137
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,013,247
2001-02 TOTAL                                             32,425,946

$ CHG 01-02 MINUS 00-01                                    8,319,895
% CHG TOTAL AID                                                34.51
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,689,699
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.59

2002-03 TOTAL                                             32,747,432

$ CHG 02-03 MINUS 00-01                                    8,641,381
% CHG TOTAL AID                                                35.85
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,011,185
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.22


 * 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:             662402
                                   DISTRICT NAME:           YORKTOWN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,286,292
  TAX EFFORT, EQUALZ, LIMTATN                                700,780
  TRANSITION ADJUSTMENT                                     -269,420
SUBTOTAL W/ TRANSITION                                     4,717,652
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                33,910
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           21,835
  HARDWARE & TECHNOLOGY                                       25,117
  TRANSPORTATION                                           1,290,331
  BUILDING                                                   639,581
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                658,571
  EXCESS COST - PUBLIC + PRIV                              1,792,482
  SOFTWARE, LIBRARY, TEXTBOOK                                324,581
  GROWTH + TSA                                                62,918
  LADDER AIDS                                                207,670
TOTAL                                                      9,774,648

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,977,122
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                34,584
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           22,148
  HARDWARE & TECHNOLOGY                                       45,597
  TRANSPORTATION W/SUMMER                                  1,355,036
  BUILDING                                                 2,796,833
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                742,656
  EXCESS COST - PUBLIC + PRIV                              1,963,304
  SOFTWARE, LIBRARY, TEXTBOOK                                316,798
  GROWTH + TSA                                                     0
  LADDER AIDS                                                848,061
2001-02 TOTAL                                             13,102,139

$ CHG 01-02 MINUS 00-01                                    3,327,491
% CHG TOTAL AID                                                34.04
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,105,534
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.09

2002-03 TOTAL                                             14,129,461

$ CHG 02-03 MINUS 00-01                                    4,354,813
% CHG TOTAL AID                                                44.55
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,132,856
% CHG W/O TRNSP,BLDG,BL INCENT                                 27.19


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