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:             620600
                                   DISTRICT NAME:           KINGSTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     17,156,901
  TAX EFFORT, EQUALZ, LIMTATN                              5,922,948
  TRANSITION ADJUSTMENT                                   -6,960,260
SUBTOTAL W/ TRANSITION                                    16,119,589
  LIMITED ENGLISH PROFICIENCY                                 34,910
  EDUC RELATED SUPPORT SERVICE                               123,468
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           42,781
  HARDWARE & TECHNOLOGY                                       82,776
  TRANSPORTATION                                           2,698,314
  BUILDING                                                   714,784
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,602,100
  EXCESS COST - PUBLIC + PRIV                              7,111,788
  SOFTWARE, LIBRARY, TEXTBOOK                                713,282
  GROWTH + TSA                                               470,877
  LADDER AIDS                                                724,843
TOTAL                                                     30,439,512

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          17,006,166
  LIMITED ENGLISH PROFICIENCY                                 32,130
  EDUC RELATED SUPPORT SERVICE                               146,771
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           44,100
  HARDWARE & TECHNOLOGY                                      163,802
  TRANSPORTATION W/SUMMER                                  2,946,466
  BUILDING                                                 1,261,708
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,766,661
  EXCESS COST - PUBLIC + PRIV                              7,681,981
  SOFTWARE, LIBRARY, TEXTBOOK                                938,563
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,637,392
2001-02 TOTAL                                             33,625,740

$ CHG 01-02 MINUS 00-01                                    3,186,228
% CHG TOTAL AID                                                10.47
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,391,152
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.85

2002-03 TOTAL                                             42,831,681

$ CHG 02-03 MINUS 00-01                                   12,392,169
% CHG TOTAL AID                                                40.71
$ CHG W/O TRNSP,BLDG,BL INCENT                            11,597,093
% CHG W/O TRNSP,BLDG,BL INCENT                                 42.91


 * 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:             620803
                                   DISTRICT NAME:           HIGHLAND

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,875,045
  TAX EFFORT, EQUALZ, LIMTATN                              1,255,683
  TRANSITION ADJUSTMENT                                     -805,241
SUBTOTAL W/ TRANSITION                                     4,325,487
  LIMITED ENGLISH PROFICIENCY                                  7,123
  EDUC RELATED SUPPORT SERVICE                                29,026
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,953
  HARDWARE & TECHNOLOGY                                       19,950
  TRANSPORTATION                                             631,211
  BUILDING                                                 1,063,955
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                621,658
  EXCESS COST - PUBLIC + PRIV                              1,275,223
  SOFTWARE, LIBRARY, TEXTBOOK                                159,483
  GROWTH + TSA                                                47,558
  LADDER AIDS                                                121,020
TOTAL                                                      8,311,647

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,563,388
  LIMITED ENGLISH PROFICIENCY                                  8,528
  EDUC RELATED SUPPORT SERVICE                                30,894
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,996
  HARDWARE & TECHNOLOGY                                       32,225
  TRANSPORTATION W/SUMMER                                    698,001
  BUILDING                                                 1,537,695
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                657,853
  EXCESS COST - PUBLIC + PRIV                              1,295,738
  SOFTWARE, LIBRARY, TEXTBOOK                                228,715
  GROWTH + TSA                                                     0
  LADDER AIDS                                                658,531
2001-02 TOTAL                                              9,721,564

$ CHG 01-02 MINUS 00-01                                    1,409,917
% CHG TOTAL AID                                                16.96
$ CHG W/O TRNSP,BLDG,BL INCENT                               869,387
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.14

2002-03 TOTAL                                             10,674,468

$ CHG 02-03 MINUS 00-01                                    2,362,821
% CHG TOTAL AID                                                28.43
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,822,291
% CHG W/O TRNSP,BLDG,BL INCENT                                 27.54


 * 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:             620901
                                   DISTRICT NAME:     RONDOUT VALLEY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      6,630,322
  TAX EFFORT, EQUALZ, LIMTATN                              5,439,103
  TRANSITION ADJUSTMENT                                   -3,101,956
SUBTOTAL W/ TRANSITION                                     8,967,469
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                48,057
  SUMMER SCHOOL                                               18,260
  GIFTED & TALENTED                                           15,924
  HARDWARE & TECHNOLOGY                                        6,175
  TRANSPORTATION                                           1,028,752
  BUILDING                                                 1,639,791
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,024,754
  EXCESS COST - PUBLIC + PRIV                              2,315,210
  SOFTWARE, LIBRARY, TEXTBOOK                                225,664
  GROWTH + TSA                                                     0
  LADDER AIDS                                                288,799
TOTAL                                                     15,578,855

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           9,171,030
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                46,641
  SUMMER SCHOOL                                               18,778
  GIFTED & TALENTED                                           15,876
  HARDWARE & TECHNOLOGY                                       52,387
  TRANSPORTATION W/SUMMER                                  1,034,382
  BUILDING                                                 2,454,097
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,129,871
  EXCESS COST - PUBLIC + PRIV                              2,725,784
  SOFTWARE, LIBRARY, TEXTBOOK                                203,663
  GROWTH + TSA                                                     0
  LADDER AIDS                                                683,392
2001-02 TOTAL                                             17,535,901

$ CHG 01-02 MINUS 00-01                                    1,957,046
% CHG TOTAL AID                                                12.56
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,137,110
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.81

2002-03 TOTAL                                             17,782,642

$ CHG 02-03 MINUS 00-01                                    2,203,787
% CHG TOTAL AID                                                14.15
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,383,851
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.72


 * 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:             621001
                                   DISTRICT NAME:           MARLBORO

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,735,623
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -814,264
SUBTOTAL W/ TRANSITION                                     1,921,359
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                19,738
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           11,639
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             489,598
  BUILDING                                                    61,519
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                405,126
  EXCESS COST - PUBLIC + PRIV                              1,094,692
  SOFTWARE, LIBRARY, TEXTBOOK                                165,856
  GROWTH + TSA                                                 9,982
  LADDER AIDS                                                 52,815
TOTAL                                                      4,232,324

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,027,033
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                18,980
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           11,564
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    441,727
  BUILDING                                                     3,396
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                481,444
  EXCESS COST - PUBLIC + PRIV                              1,161,699
  SOFTWARE, LIBRARY, TEXTBOOK                                174,600
  GROWTH + TSA                                                     0
  LADDER AIDS                                                400,605
2001-02 TOTAL                                              4,721,048

$ CHG 01-02 MINUS 00-01                                      488,724
% CHG TOTAL AID                                                11.55
$ CHG W/O TRNSP,BLDG,BL INCENT                               594,718
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.16

2002-03 TOTAL                                              6,057,424

$ CHG 02-03 MINUS 00-01                                    1,825,100
% CHG TOTAL AID                                                43.12
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,931,094
% CHG W/O TRNSP,BLDG,BL INCENT                                 52.46


 * 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:             621101
                                   DISTRICT NAME:          NEW PALTZ

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,589,869
  TAX EFFORT, EQUALZ, LIMTATN                              1,950,097
  TRANSITION ADJUSTMENT                                   -1,690,084
SUBTOTAL W/ TRANSITION                                     4,849,882
  LIMITED ENGLISH PROFICIENCY                                 17,291
  EDUC RELATED SUPPORT SERVICE                                34,495
  SUMMER SCHOOL                                                6,511
  GIFTED & TALENTED                                           13,766
  HARDWARE & TECHNOLOGY                                       22,379
  TRANSPORTATION                                           1,086,638
  BUILDING                                                 1,408,505
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                780,337
  EXCESS COST - PUBLIC + PRIV                              1,503,260
  SOFTWARE, LIBRARY, TEXTBOOK                                199,354
  GROWTH + TSA                                                82,862
  LADDER AIDS                                                 29,481
TOTAL                                                     10,034,761

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           5,116,625
  LIMITED ENGLISH PROFICIENCY                                 19,281
  EDUC RELATED SUPPORT SERVICE                                36,900
  SUMMER SCHOOL                                                9,582
  GIFTED & TALENTED                                           13,720
  HARDWARE & TECHNOLOGY                                       43,618
  TRANSPORTATION W/SUMMER                                  1,230,466
  BUILDING                                                 1,420,231
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                842,626
  EXCESS COST - PUBLIC + PRIV                              1,926,538
  SOFTWARE, LIBRARY, TEXTBOOK                                223,590
  GROWTH + TSA                                                     0
  LADDER AIDS                                                507,950
2001-02 TOTAL                                             11,391,127

$ CHG 01-02 MINUS 00-01                                    1,356,366
% CHG TOTAL AID                                                13.52
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,200,812
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.93

2002-03 TOTAL                                             12,892,061

$ CHG 02-03 MINUS 00-01                                    2,857,300
% CHG TOTAL AID                                                28.47
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,701,746
% CHG W/O TRNSP,BLDG,BL INCENT                                 35.83


 * 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:             621201
                                   DISTRICT NAME:            ONTEORA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,330,828
  TAX EFFORT, EQUALZ, LIMTATN                              1,384,944
  TRANSITION ADJUSTMENT                                   -1,003,473
SUBTOTAL W/ TRANSITION                                     3,712,299
  LIMITED ENGLISH PROFICIENCY                                  5,748
  EDUC RELATED SUPPORT SERVICE                                11,211
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,946
  HARDWARE & TECHNOLOGY                                        4,747
  TRANSPORTATION                                             913,263
  BUILDING                                                   656,497
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                592,957
  EXCESS COST - PUBLIC + PRIV                              1,107,794
  SOFTWARE, LIBRARY, TEXTBOOK                                181,277
  GROWTH + TSA                                                     0
  LADDER AIDS                                                118,881
TOTAL                                                      7,317,620

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,786,544
  LIMITED ENGLISH PROFICIENCY                                  6,008
  EDUC RELATED SUPPORT SERVICE                                20,805
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,544
  HARDWARE & TECHNOLOGY                                        4,787
  TRANSPORTATION W/SUMMER                                    922,889
  BUILDING                                                   169,887
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                656,231
  EXCESS COST - PUBLIC + PRIV                              1,208,523
  SOFTWARE, LIBRARY, TEXTBOOK                                188,750
  GROWTH + TSA                                                     0
  LADDER AIDS                                                473,864
2001-02 TOTAL                                              7,450,832

$ CHG 01-02 MINUS 00-01                                      133,212
% CHG TOTAL AID                                                 1.82
$ CHG W/O TRNSP,BLDG,BL INCENT                               610,196
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.62

2002-03 TOTAL                                              7,541,387

$ CHG 02-03 MINUS 00-01                                      223,767
% CHG TOTAL AID                                                 3.06
$ CHG W/O TRNSP,BLDG,BL INCENT                               700,751
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.19


 * 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:             621601
                                   DISTRICT NAME:         SAUGERTIES

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      8,188,371
  TAX EFFORT, EQUALZ, LIMTATN                                720,393
  TRANSITION ADJUSTMENT                                     -973,392
SUBTOTAL W/ TRANSITION                                     7,935,372
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                63,001
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           18,854
  HARDWARE & TECHNOLOGY                                       40,963
  TRANSPORTATION                                           1,251,868
  BUILDING                                                 1,189,169
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                791,525
  EXCESS COST - PUBLIC + PRIV                              1,807,341
  SOFTWARE, LIBRARY, TEXTBOOK                                276,947
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 34,905
TOTAL                                                     13,409,945

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           8,371,817
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                63,948
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           19,012
  HARDWARE & TECHNOLOGY                                       73,952
  TRANSPORTATION W/SUMMER                                  1,253,616
  BUILDING                                                   638,813
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                868,498
  EXCESS COST - PUBLIC + PRIV                              1,925,503
  SOFTWARE, LIBRARY, TEXTBOOK                                304,052
  GROWTH + TSA                                                     0
  LADDER AIDS                                                762,290
2001-02 TOTAL                                             14,281,501

$ CHG 01-02 MINUS 00-01                                      871,556
% CHG TOTAL AID                                                 6.50
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,420,164
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.95

2002-03 TOTAL                                             17,336,743

$ CHG 02-03 MINUS 00-01                                    3,926,798
% CHG TOTAL AID                                                29.28
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,475,406
% CHG W/O TRNSP,BLDG,BL INCENT                                 40.80


 * 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:             621801
                                   DISTRICT NAME:           WALLKILL

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      9,043,520
  TAX EFFORT, EQUALZ, LIMTATN                              1,795,253
  TRANSITION ADJUSTMENT                                     -770,470
SUBTOTAL W/ TRANSITION                                    10,068,303
  LIMITED ENGLISH PROFICIENCY                                 24,021
  EDUC RELATED SUPPORT SERVICE                                68,900
  SUMMER SCHOOL                                               20,858
  GIFTED & TALENTED                                           18,387
  HARDWARE & TECHNOLOGY                                       45,525
  TRANSPORTATION                                           2,154,072
  BUILDING                                                 1,485,954
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                865,050
  EXCESS COST - PUBLIC + PRIV                              3,527,515
  SOFTWARE, LIBRARY, TEXTBOOK                                287,223
  GROWTH + TSA                                               180,836
  LADDER AIDS                                                312,516
TOTAL                                                     19,059,160

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          10,622,059
  LIMITED ENGLISH PROFICIENCY                                 28,464
  EDUC RELATED SUPPORT SERVICE                                69,497
  SUMMER SCHOOL                                               21,244
  GIFTED & TALENTED                                           18,424
  HARDWARE & TECHNOLOGY                                       60,426
  TRANSPORTATION W/SUMMER                                  2,188,827
  BUILDING                                                 1,689,720
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                915,817
  EXCESS COST - PUBLIC + PRIV                              3,868,938
  SOFTWARE, LIBRARY, TEXTBOOK                                374,599
  GROWTH + TSA                                                     0
  LADDER AIDS                                                693,703
2001-02 TOTAL                                             20,551,718

$ CHG 01-02 MINUS 00-01                                    1,492,558
% CHG TOTAL AID                                                 7.83
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,254,037
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.13

2002-03 TOTAL                                             22,375,987

$ CHG 02-03 MINUS 00-01                                    3,316,827
% CHG TOTAL AID                                                17.40
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,078,306
% CHG W/O TRNSP,BLDG,BL INCENT                                 19.96


 * 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:             622002
                                   DISTRICT NAME:         ELLENVILLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,837,777
  TAX EFFORT, EQUALZ, LIMTATN                              3,210,719
  TRANSITION ADJUSTMENT                                   -2,370,051
SUBTOTAL W/ TRANSITION                                     6,678,445
  LIMITED ENGLISH PROFICIENCY                                 43,439
  EDUC RELATED SUPPORT SERVICE                                66,407
  SUMMER SCHOOL                                               21,023
  GIFTED & TALENTED                                           10,318
  HARDWARE & TECHNOLOGY                                       21,289
  TRANSPORTATION                                             816,373
  BUILDING                                                 1,050,596
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                547,389
  EXCESS COST - PUBLIC + PRIV                              1,902,935
  SOFTWARE, LIBRARY, TEXTBOOK                                162,080
  GROWTH + TSA                                               110,612
  LADDER AIDS                                                110,315
TOTAL                                                     11,541,221

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           6,921,131
  LIMITED ENGLISH PROFICIENCY                                 54,630
  EDUC RELATED SUPPORT SERVICE                                54,104
  SUMMER SCHOOL                                               16,934
  GIFTED & TALENTED                                           10,192
  HARDWARE & TECHNOLOGY                                       37,729
  TRANSPORTATION W/SUMMER                                    732,065
  BUILDING                                                 1,779,169
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                552,765
  EXCESS COST - PUBLIC + PRIV                              1,876,468
  SOFTWARE, LIBRARY, TEXTBOOK                                145,459
  GROWTH + TSA                                                     0
  LADDER AIDS                                                363,732
2001-02 TOTAL                                             12,544,378

$ CHG 01-02 MINUS 00-01                                    1,003,157
% CHG TOTAL AID                                                 8.69
$ CHG W/O TRNSP,BLDG,BL INCENT                               358,892
% CHG W/O TRNSP,BLDG,BL INCENT                                  3.71

2002-03 TOTAL                                             12,697,823

$ CHG 02-03 MINUS 00-01                                    1,156,602
% CHG TOTAL AID                                                10.02
$ CHG W/O TRNSP,BLDG,BL INCENT                               512,337
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.30


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