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:             580101
                                   DISTRICT NAME:            BABYLON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,744,435
  TAX EFFORT, EQUALZ, LIMTATN                              2,654,619
  TRANSITION ADJUSTMENT                                   -1,963,913
SUBTOTAL W/ TRANSITION                                     3,435,141
  LIMITED ENGLISH PROFICIENCY                                  8,953
  EDUC RELATED SUPPORT SERVICE                                20,732
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                        5,033
  TRANSPORTATION                                             345,592
  BUILDING                                                   535,644
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                624,682
  EXCESS COST - PUBLIC + PRIV                                857,374
  SOFTWARE, LIBRARY, TEXTBOOK                                159,902
  GROWTH + TSA                                                21,244
  LADDER AIDS                                                 24,671
TOTAL                                                      6,038,968

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,624,073
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                19,889
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           11,368
  HARDWARE & TECHNOLOGY                                       29,838
  TRANSPORTATION W/SUMMER                                    335,271
  BUILDING                                                   531,970
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                581,658
  EXCESS COST - PUBLIC + PRIV                                870,303
  SOFTWARE, LIBRARY, TEXTBOOK                                214,522
  GROWTH + TSA                                                     0
  LADDER AIDS                                                414,468
2001-02 TOTAL                                              6,633,360

$ CHG 01-02 MINUS 00-01                                      594,392
% CHG TOTAL AID                                                 9.84
$ CHG W/O TRNSP,BLDG,BL INCENT                               608,387
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.80

2002-03 TOTAL                                              6,654,587

$ CHG 02-03 MINUS 00-01                                      615,619
% CHG TOTAL AID                                                10.19
$ CHG W/O TRNSP,BLDG,BL INCENT                               629,614
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.21


 * 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:             580102
                                   DISTRICT NAME:       WEST BABYLON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,096,563
  TAX EFFORT, EQUALZ, LIMTATN                             10,875,851
  TRANSITION ADJUSTMENT                                   -6,246,061
SUBTOTAL W/ TRANSITION                                    14,726,353
  LIMITED ENGLISH PROFICIENCY                                -29,784
  EDUC RELATED SUPPORT SERVICE                                75,044
  SUMMER SCHOOL                                               57,117
  GIFTED & TALENTED                                           26,511
  HARDWARE & TECHNOLOGY                                       54,066
  TRANSPORTATION                                           1,392,204
  BUILDING                                                   979,508
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                933,897
  EXCESS COST - PUBLIC + PRIV                              3,542,106
  SOFTWARE, LIBRARY, TEXTBOOK                                317,210
  GROWTH + TSA                                                96,898
  LADDER AIDS                                                 69,198
TOTAL                                                     22,240,328

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,031,188
  LIMITED ENGLISH PROFICIENCY                                 55,899
  EDUC RELATED SUPPORT SERVICE                                73,993
  SUMMER SCHOOL                                               57,290
  GIFTED & TALENTED                                           26,264
  HARDWARE & TECHNOLOGY                                       83,929
  TRANSPORTATION W/SUMMER                                  1,455,188
  BUILDING                                                   785,282
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                762,956
  EXCESS COST - PUBLIC + PRIV                              3,536,666
  SOFTWARE, LIBRARY, TEXTBOOK                                339,829
  GROWTH + TSA                                               150,311
  LADDER AIDS                                              1,018,824
2001-02 TOTAL                                             23,377,619

$ CHG 01-02 MINUS 00-01                                    1,137,291
% CHG TOTAL AID                                                 5.11
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,268,533
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.38

2002-03 TOTAL                                             23,769,510

$ CHG 02-03 MINUS 00-01                                    1,529,182
% CHG TOTAL AID                                                 6.88
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,660,424
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.36


 * 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:             580103
                                   DISTRICT NAME:      NORTH BABYLON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     13,086,652
  TAX EFFORT, EQUALZ, LIMTATN                             11,132,821
  TRANSITION ADJUSTMENT                                   -5,283,021
SUBTOTAL W/ TRANSITION                                    18,936,452
  LIMITED ENGLISH PROFICIENCY                                 48,709
  EDUC RELATED SUPPORT SERVICE                                96,247
  SUMMER SCHOOL                                               20,069
  GIFTED & TALENTED                                           27,930
  HARDWARE & TECHNOLOGY                                       66,633
  TRANSPORTATION                                           2,487,102
  BUILDING                                                 1,044,305
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                496,382
  EXCESS COST - PUBLIC + PRIV                              5,597,643
  SOFTWARE, LIBRARY, TEXTBOOK                                392,300
  GROWTH + TSA                                               199,375
  LADDER AIDS                                                501,910
TOTAL                                                     29,915,057

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          19,426,906
  LIMITED ENGLISH PROFICIENCY                                 76,414
  EDUC RELATED SUPPORT SERVICE                                93,823
  SUMMER SCHOOL                                               20,320
  GIFTED & TALENTED                                           28,028
  HARDWARE & TECHNOLOGY                                      113,598
  TRANSPORTATION W/SUMMER                                  2,476,232
  BUILDING                                                 2,401,281
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                469,314
  EXCESS COST - PUBLIC + PRIV                              5,752,006
  SOFTWARE, LIBRARY, TEXTBOOK                                431,921
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,457,070
2001-02 TOTAL                                             32,746,913

$ CHG 01-02 MINUS 00-01                                    2,831,856
% CHG TOTAL AID                                                 9.47
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,485,750
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.63

2002-03 TOTAL                                             33,328,077

$ CHG 02-03 MINUS 00-01                                    3,413,020
% CHG TOTAL AID                                                11.41
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,066,914
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.83


 * 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:             580104
                                   DISTRICT NAME:        LINDENHURST

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     17,654,720
  TAX EFFORT, EQUALZ, LIMTATN                             14,457,218
  TRANSITION ADJUSTMENT                                   -9,572,969
SUBTOTAL W/ TRANSITION                                    22,538,969
  LIMITED ENGLISH PROFICIENCY                                 84,724
  EDUC RELATED SUPPORT SERVICE                               132,229
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           42,713
  HARDWARE & TECHNOLOGY                                       91,964
  TRANSPORTATION                                           2,010,868
  BUILDING                                                 1,655,723
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,397,768
  EXCESS COST - PUBLIC + PRIV                              5,330,250
  SOFTWARE, LIBRARY, TEXTBOOK                                629,769
  GROWTH + TSA                                               355,626
  LADDER AIDS                                                 67,346
TOTAL                                                     34,337,949

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          23,778,612
  LIMITED ENGLISH PROFICIENCY                                127,307
  EDUC RELATED SUPPORT SERVICE                               136,105
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           42,728
  HARDWARE & TECHNOLOGY                                       98,768
  TRANSPORTATION W/SUMMER                                  2,205,282
  BUILDING                                                 1,716,269
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                989,059
  EXCESS COST - PUBLIC + PRIV                              5,604,574
  SOFTWARE, LIBRARY, TEXTBOOK                                846,902
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,972,007
2001-02 TOTAL                                             37,517,613

$ CHG 01-02 MINUS 00-01                                    3,179,664
% CHG TOTAL AID                                                 9.26
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,924,704
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.54

2002-03 TOTAL                                             38,694,025

$ CHG 02-03 MINUS 00-01                                    4,356,076
% CHG TOTAL AID                                                12.69
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,101,116
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.37


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


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

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

                                   DISTRICT CODE:             580105
                                   DISTRICT NAME:           COPIAGUE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,691,365
  TAX EFFORT, EQUALZ, LIMTATN                              6,224,913
  TRANSITION ADJUSTMENT                                   -4,160,431
SUBTOTAL W/ TRANSITION                                    12,755,847
  LIMITED ENGLISH PROFICIENCY                                178,496
  EDUC RELATED SUPPORT SERVICE                                89,073
  SUMMER SCHOOL                                               40,568
  GIFTED & TALENTED                                           24,812
  HARDWARE & TECHNOLOGY                                       11,720
  TRANSPORTATION                                           1,762,556
  BUILDING                                                   557,215
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,584,429
  EXCESS COST - PUBLIC + PRIV                              4,561,753
  SOFTWARE, LIBRARY, TEXTBOOK                                318,112
  GROWTH + TSA                                               114,259
  LADDER AIDS                                                673,312
TOTAL                                                     22,672,152

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          13,457,418
  LIMITED ENGLISH PROFICIENCY                                231,885
  EDUC RELATED SUPPORT SERVICE                                82,176
  SUMMER SCHOOL                                               47,605
  GIFTED & TALENTED                                           24,892
  HARDWARE & TECHNOLOGY                                       19,854
  TRANSPORTATION W/SUMMER                                  1,883,353
  BUILDING                                                   579,535
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,536,351
  EXCESS COST - PUBLIC + PRIV                              4,545,268
  SOFTWARE, LIBRARY, TEXTBOOK                                475,758
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,089,616
2001-02 TOTAL                                             23,973,711

$ CHG 01-02 MINUS 00-01                                    1,301,559
% CHG TOTAL AID                                                 5.74
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,158,442
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.69

2002-03 TOTAL                                             25,675,103

$ CHG 02-03 MINUS 00-01                                    3,002,951
% CHG TOTAL AID                                                13.25
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,859,834
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.05


 * 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:             580106
                                   DISTRICT NAME:         AMITYVILLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,920,598
  TAX EFFORT, EQUALZ, LIMTATN                              2,290,843
  TRANSITION ADJUSTMENT                                     -919,623
SUBTOTAL W/ TRANSITION                                     7,291,818
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                52,899
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           18,340
  HARDWARE & TECHNOLOGY                                       21,833
  TRANSPORTATION                                           1,093,804
  BUILDING                                                   998,653
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                679,223
  EXCESS COST - PUBLIC + PRIV                              2,536,657
  SOFTWARE, LIBRARY, TEXTBOOK                                274,889
  GROWTH + TSA                                                83,404
  LADDER AIDS                                                 43,716
TOTAL                                                     13,095,236

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           7,692,867
  LIMITED ENGLISH PROFICIENCY                                108,984
  EDUC RELATED SUPPORT SERVICE                                48,381
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           18,424
  HARDWARE & TECHNOLOGY                                       42,242
  TRANSPORTATION W/SUMMER                                  1,155,148
  BUILDING                                                 1,361,676
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                582,190
  EXCESS COST - PUBLIC + PRIV                              2,644,792
  SOFTWARE, LIBRARY, TEXTBOOK                                198,234
  GROWTH + TSA                                                     0
  LADDER AIDS                                                742,689
2001-02 TOTAL                                             14,595,627

$ CHG 01-02 MINUS 00-01                                    1,500,391
% CHG TOTAL AID                                                11.46
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,076,024
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.78

2002-03 TOTAL                                             15,422,684

$ CHG 02-03 MINUS 00-01                                    2,327,448
% CHG TOTAL AID                                                17.77
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,903,081
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.30


 * 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:             580107
                                   DISTRICT NAME:          DEER PARK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,010,944
  TAX EFFORT, EQUALZ, LIMTATN                              3,445,411
  TRANSITION ADJUSTMENT                                   -2,027,339
SUBTOTAL W/ TRANSITION                                     8,429,016
  LIMITED ENGLISH PROFICIENCY                                 18,180
  EDUC RELATED SUPPORT SERVICE                                51,595
  SUMMER SCHOOL                                                2,093
  GIFTED & TALENTED                                           22,540
  HARDWARE & TECHNOLOGY                                       30,728
  TRANSPORTATION                                           1,416,435
  BUILDING                                                 1,422,678
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,545,835
  EXCESS COST - PUBLIC + PRIV                              2,142,994
  SOFTWARE, LIBRARY, TEXTBOOK                                348,970
  GROWTH + TSA                                               337,029
  LADDER AIDS                                                211,135
TOTAL                                                     15,979,228

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           8,892,611
  LIMITED ENGLISH PROFICIENCY                                 22,584
  EDUC RELATED SUPPORT SERVICE                                54,269
  SUMMER SCHOOL                                               14,000
  GIFTED & TALENTED                                           22,736
  HARDWARE & TECHNOLOGY                                       55,784
  TRANSPORTATION W/SUMMER                                  1,178,970
  BUILDING                                                 2,506,334
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                593,453
  EXCESS COST - PUBLIC + PRIV                              2,370,204
  SOFTWARE, LIBRARY, TEXTBOOK                                401,948
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,392,991
2001-02 TOTAL                                             17,505,884

$ CHG 01-02 MINUS 00-01                                    1,526,656
% CHG TOTAL AID                                                 9.55
$ CHG W/O TRNSP,BLDG,BL INCENT                               680,465
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.18

2002-03 TOTAL                                             18,582,406

$ CHG 02-03 MINUS 00-01                                    2,603,178
% CHG TOTAL AID                                                16.29
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,756,987
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.37


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


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

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

                                   DISTRICT CODE:             580109
                                   DISTRICT NAME:          WYANDANCH

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     12,689,935
  TAX EFFORT, EQUALZ, LIMTATN                              5,581,039
  TRANSITION ADJUSTMENT                                   -4,626,992
SUBTOTAL W/ TRANSITION                                    13,643,982
  LIMITED ENGLISH PROFICIENCY                                142,760
  EDUC RELATED SUPPORT SERVICE                               138,532
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                           1,273,654
  BUILDING                                                   714,254
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                579,998
  EXCESS COST - PUBLIC + PRIV                              5,809,361
  SOFTWARE, LIBRARY, TEXTBOOK                                176,201
  GROWTH + TSA                                               143,820
  LADDER AIDS                                                249,703
TOTAL                                                     22,872,265

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,281,259
  LIMITED ENGLISH PROFICIENCY                                243,146
  EDUC RELATED SUPPORT SERVICE                               167,624
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,740
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                  1,435,100
  BUILDING                                                   715,929
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                423,026
  EXCESS COST - PUBLIC + PRIV                              5,757,076
  SOFTWARE, LIBRARY, TEXTBOOK                                222,152
  GROWTH + TSA                                                     0
  LADDER AIDS                                                699,838
2001-02 TOTAL                                             24,957,890

$ CHG 01-02 MINUS 00-01                                    2,085,625
% CHG TOTAL AID                                                 9.12
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,922,504
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.21

2002-03 TOTAL                                             28,365,226

$ CHG 02-03 MINUS 00-01                                    5,492,961
% CHG TOTAL AID                                                24.02
$ CHG W/O TRNSP,BLDG,BL INCENT                             5,329,840
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.52


 * 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:             580201
                                   DISTRICT NAME:      THREE VILLAGE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,046,922
  TAX EFFORT, EQUALZ, LIMTATN                              8,764,178
  TRANSITION ADJUSTMENT                                      845,087
SUBTOTAL W/ TRANSITION                                    19,656,187
  LIMITED ENGLISH PROFICIENCY                                 21,098
  EDUC RELATED SUPPORT SERVICE                                76,795
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           42,060
  HARDWARE & TECHNOLOGY                                       64,357
  TRANSPORTATION                                           2,099,201
  BUILDING                                                 2,165,458
  REORGANIZATION INCENTIVE                                   521,565
  BOCES + SPECIAL SRVC, BIG 5                              1,016,267
  EXCESS COST - PUBLIC + PRIV                              2,927,353
  SOFTWARE, LIBRARY, TEXTBOOK                                613,054
  GROWTH + TSA                                               304,930
  LADDER AIDS                                                866,432
TOTAL                                                     30,374,757

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          20,049,310
  LIMITED ENGLISH PROFICIENCY                                 29,261
  EDUC RELATED SUPPORT SERVICE                                74,676
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           43,512
  HARDWARE & TECHNOLOGY                                      117,507
  TRANSPORTATION W/SUMMER                                  2,290,088
  BUILDING                                                 5,389,826
  REORGANIZATION INCENTIVE                                 1,357,523
  BOCES + SPECIAL SRVC, BIG 5                              1,096,287
  EXCESS COST - PUBLIC + PRIV                              2,933,927
  SOFTWARE, LIBRARY, TEXTBOOK                                868,017
  GROWTH + TSA                                               541,331
  LADDER AIDS                                              1,785,227
2001-02 TOTAL                                             36,576,492

$ CHG 01-02 MINUS 00-01                                    6,201,735
% CHG TOTAL AID                                                20.42
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,950,522
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.62

2002-03 TOTAL                                             37,029,293

$ CHG 02-03 MINUS 00-01                                    6,654,536
% CHG TOTAL AID                                                21.91
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,403,323
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.39


 * 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:             580203
                                   DISTRICT NAME:         COMSEWOGUE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,835,680
  TAX EFFORT, EQUALZ, LIMTATN                              7,290,465
  TRANSITION ADJUSTMENT                                      -78,373
SUBTOTAL W/ TRANSITION                                    15,047,772
  LIMITED ENGLISH PROFICIENCY                                 38,094
  EDUC RELATED SUPPORT SERVICE                                58,427
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,373
  HARDWARE & TECHNOLOGY                                       29,686
  TRANSPORTATION                                           1,206,235
  BUILDING                                                   688,492
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                794,909
  EXCESS COST - PUBLIC + PRIV                              3,322,139
  SOFTWARE, LIBRARY, TEXTBOOK                                257,733
  GROWTH + TSA                                               119,882
  LADDER AIDS                                                 22,837
TOTAL                                                     21,606,579

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,374,308
  LIMITED ENGLISH PROFICIENCY                                 78,567
  EDUC RELATED SUPPORT SERVICE                                57,595
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,580
  HARDWARE & TECHNOLOGY                                       50,425
  TRANSPORTATION W/SUMMER                                  1,252,482
  BUILDING                                                 1,416,601
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                889,441
  EXCESS COST - PUBLIC + PRIV                              3,413,775
  SOFTWARE, LIBRARY, TEXTBOOK                                323,082
  GROWTH + TSA                                                     0
  LADDER AIDS                                                992,760
2001-02 TOTAL                                             23,869,616

$ CHG 01-02 MINUS 00-01                                    2,263,037
% CHG TOTAL AID                                                10.47
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,488,681
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.55

2002-03 TOTAL                                             24,251,443

$ CHG 02-03 MINUS 00-01                                    2,644,864
% CHG TOTAL AID                                                12.24
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,870,508
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.49


 * 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:             580205
                                   DISTRICT NAME:             SACHEM

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     29,294,186
  TAX EFFORT, EQUALZ, LIMTATN                             27,780,334
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                    57,074,520
  LIMITED ENGLISH PROFICIENCY                                 66,501
  EDUC RELATED SUPPORT SERVICE                               218,383
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           78,698
  HARDWARE & TECHNOLOGY                                      147,095
  TRANSPORTATION                                           3,992,697
  BUILDING                                                 3,683,976
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              4,033,905
  EXCESS COST - PUBLIC + PRIV                             12,213,304
  SOFTWARE, LIBRARY, TEXTBOOK                              1,216,341
  GROWTH + TSA                                               394,008
  LADDER AIDS                                                220,857
TOTAL                                                     83,340,285

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          58,244,547
  LIMITED ENGLISH PROFICIENCY                                138,009
  EDUC RELATED SUPPORT SERVICE                               215,540
  SUMMER SCHOOL                                                2,016
  GIFTED & TALENTED                                           80,164
  HARDWARE & TECHNOLOGY                                      266,450
  TRANSPORTATION W/SUMMER                                  4,039,088
  BUILDING                                                 4,554,430
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              4,429,012
  EXCESS COST - PUBLIC + PRIV                             12,403,236
  SOFTWARE, LIBRARY, TEXTBOOK                              1,607,007
  GROWTH + TSA                                               116,489
  LADDER AIDS                                              2,937,507
2001-02 TOTAL                                             89,033,495

$ CHG 01-02 MINUS 00-01                                    5,693,210
% CHG TOTAL AID                                                 6.83
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,776,365
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.31

2002-03 TOTAL                                             90,383,786

$ CHG 02-03 MINUS 00-01                                    7,043,501
% CHG TOTAL AID                                                 8.45
$ CHG W/O TRNSP,BLDG,BL INCENT                             6,126,656
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.10


 * 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:             580206
                                   DISTRICT NAME:     PORT JEFFERSON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        492,027
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                    1,574,425
SUBTOTAL W/ TRANSITION                                     2,066,452
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,041
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              56,471
  BUILDING                                                   312,329
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                215,506
  EXCESS COST - PUBLIC + PRIV                                350,478
  SOFTWARE, LIBRARY, TEXTBOOK                                 95,173
  GROWTH + TSA                                                 6,900
  LADDER AIDS                                                 72,733
TOTAL                                                      3,182,083

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,107,781
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 9,582
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,076
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     67,347
  BUILDING                                                   710,566
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                228,027
  EXCESS COST - PUBLIC + PRIV                                357,952
  SOFTWARE, LIBRARY, TEXTBOOK                                121,217
  GROWTH + TSA                                                     0
  LADDER AIDS                                                267,812
2001-02 TOTAL                                              3,876,360

$ CHG 01-02 MINUS 00-01                                      694,277
% CHG TOTAL AID                                                21.82
$ CHG W/O TRNSP,BLDG,BL INCENT                               285,164
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.14

2002-03 TOTAL                                              3,924,989

$ CHG 02-03 MINUS 00-01                                      742,906
% CHG TOTAL AID                                                23.35
$ CHG W/O TRNSP,BLDG,BL INCENT                               333,793
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.86


 * 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:             580207
                                   DISTRICT NAME:        MOUNT SINAI

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,279,621
  TAX EFFORT, EQUALZ, LIMTATN                              6,474,667
  TRANSITION ADJUSTMENT                                   -1,822,707
SUBTOTAL W/ TRANSITION                                     8,931,581
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                32,623
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,160
  HARDWARE & TECHNOLOGY                                       24,963
  TRANSPORTATION                                           1,113,404
  BUILDING                                                 1,606,630
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                374,712
  EXCESS COST - PUBLIC + PRIV                              1,394,241
  SOFTWARE, LIBRARY, TEXTBOOK                                180,213
  GROWTH + TSA                                               222,560
  LADDER AIDS                                                171,175
TOTAL                                                     14,064,262

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           9,111,105
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                33,396
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,152
  HARDWARE & TECHNOLOGY                                       45,340
  TRANSPORTATION W/SUMMER                                  1,173,857
  BUILDING                                                 1,325,322
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                418,004
  EXCESS COST - PUBLIC + PRIV                              1,402,251
  SOFTWARE, LIBRARY, TEXTBOOK                                223,295
  GROWTH + TSA                                                     0
  LADDER AIDS                                                345,866
2001-02 TOTAL                                             14,090,588

$ CHG 01-02 MINUS 00-01                                       26,326
% CHG TOTAL AID                                                 0.19
$ CHG W/O TRNSP,BLDG,BL INCENT                               247,181
% CHG W/O TRNSP,BLDG,BL INCENT                                  2.18

2002-03 TOTAL                                             14,295,939

$ CHG 02-03 MINUS 00-01                                      231,677
% CHG TOTAL AID                                                 1.65
$ CHG W/O TRNSP,BLDG,BL INCENT                               452,532
% CHG W/O TRNSP,BLDG,BL INCENT                                  3.99


 * 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:             580208
                                   DISTRICT NAME:       MILLER PLACE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      5,465,814
  TAX EFFORT, EQUALZ, LIMTATN                              5,479,166
  TRANSITION ADJUSTMENT                                   -2,063,264
SUBTOTAL W/ TRANSITION                                     8,881,716
  LIMITED ENGLISH PROFICIENCY                                  9,433
  EDUC RELATED SUPPORT SERVICE                                37,304
  SUMMER SCHOOL                                               22,223
  GIFTED & TALENTED                                           15,686
  HARDWARE & TECHNOLOGY                                       31,932
  TRANSPORTATION                                             801,745
  BUILDING                                                   749,219
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                534,535
  EXCESS COST - PUBLIC + PRIV                              1,610,898
  SOFTWARE, LIBRARY, TEXTBOOK                                176,851
  GROWTH + TSA                                                90,346
  LADDER AIDS                                                 31,895
TOTAL                                                     12,993,783

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           9,059,350
  LIMITED ENGLISH PROFICIENCY                                  8,857
  EDUC RELATED SUPPORT SERVICE                                41,251
  SUMMER SCHOOL                                               24,480
  GIFTED & TALENTED                                           16,072
  HARDWARE & TECHNOLOGY                                       55,506
  TRANSPORTATION W/SUMMER                                    861,519
  BUILDING                                                   724,754
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                604,293
  EXCESS COST - PUBLIC + PRIV                              1,789,810
  SOFTWARE, LIBRARY, TEXTBOOK                                333,532
  GROWTH + TSA                                                90,593
  LADDER AIDS                                                457,773
2001-02 TOTAL                                             14,067,790

$ CHG 01-02 MINUS 00-01                                    1,074,007
% CHG TOTAL AID                                                 8.27
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,038,698
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.08

2002-03 TOTAL                                             14,287,364

$ CHG 02-03 MINUS 00-01                                    1,293,581
% CHG TOTAL AID                                                 9.96
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,258,272
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.00


 * 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:             580209
                                   DISTRICT NAME:        ROCKY POINT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,382,869
  TAX EFFORT, EQUALZ, LIMTATN                              3,737,035
  TRANSITION ADJUSTMENT                                   -1,721,782
SUBTOTAL W/ TRANSITION                                     9,398,122
  LIMITED ENGLISH PROFICIENCY                                 13,932
  EDUC RELATED SUPPORT SERVICE                                56,019
  SUMMER SCHOOL                                                3,806
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       38,143
  TRANSPORTATION                                           1,055,526
  BUILDING                                                   455,865
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                388,809
  EXCESS COST - PUBLIC + PRIV                              2,436,497
  SOFTWARE, LIBRARY, TEXTBOOK                                224,142
  GROWTH + TSA                                               149,271
  LADDER AIDS                                                 69,513
TOTAL                                                     14,289,645

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           9,915,018
  LIMITED ENGLISH PROFICIENCY                                 22,678
  EDUC RELATED SUPPORT SERVICE                                55,708
  SUMMER SCHOOL                                                3,671
  GIFTED & TALENTED                                           17,640
  HARDWARE & TECHNOLOGY                                       67,435
  TRANSPORTATION W/SUMMER                                  1,183,895
  BUILDING                                                   568,841
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                451,186
  EXCESS COST - PUBLIC + PRIV                              2,620,727
  SOFTWARE, LIBRARY, TEXTBOOK                                231,182
  GROWTH + TSA                                                     0
  LADDER AIDS                                                885,005
2001-02 TOTAL                                             16,022,986

$ CHG 01-02 MINUS 00-01                                    1,733,341
% CHG TOTAL AID                                                12.13
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,491,996
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.68

2002-03 TOTAL                                             16,340,305

$ CHG 02-03 MINUS 00-01                                    2,050,660
% CHG TOTAL AID                                                14.35
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,809,315
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.16


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


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

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

                                   DISTRICT CODE:             580211
                                   DISTRICT NAME:     MIDDLE COUNTRY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     24,611,111
  TAX EFFORT, EQUALZ, LIMTATN                             19,305,849
  TRANSITION ADJUSTMENT                                     -330,760
SUBTOTAL W/ TRANSITION                                    43,586,200
  LIMITED ENGLISH PROFICIENCY                                 83,601
  EDUC RELATED SUPPORT SERVICE                               182,345
  SUMMER SCHOOL                                               55,356
  GIFTED & TALENTED                                           57,374
  HARDWARE & TECHNOLOGY                                      118,849
  TRANSPORTATION                                           4,443,899
  BUILDING                                                 5,010,953
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,117,996
  EXCESS COST - PUBLIC + PRIV                             11,619,308
  SOFTWARE, LIBRARY, TEXTBOOK                                750,183
  GROWTH + TSA                                               307,241
  LADDER AIDS                                              1,699,044
TOTAL                                                     69,032,349

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          44,662,779
  LIMITED ENGLISH PROFICIENCY                                193,060
  EDUC RELATED SUPPORT SERVICE                               181,623
  SUMMER SCHOOL                                               54,029
  GIFTED & TALENTED                                           60,368
  HARDWARE & TECHNOLOGY                                      138,712
  TRANSPORTATION W/SUMMER                                  4,326,325
  BUILDING                                                 3,444,989
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,272,483
  EXCESS COST - PUBLIC + PRIV                             11,595,731
  SOFTWARE, LIBRARY, TEXTBOOK                                705,658
  GROWTH + TSA                                               357,302
  LADDER AIDS                                              2,038,448
2001-02 TOTAL                                             69,031,507

$ CHG 01-02 MINUS 00-01                                         -842
% CHG TOTAL AID                                                 0.00
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,682,696
% CHG W/O TRNSP,BLDG,BL INCENT                                  2.82

2002-03 TOTAL                                             70,291,983

$ CHG 02-03 MINUS 00-01                                    1,259,634
% CHG TOTAL AID                                                 1.82
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,943,172
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.94


 * 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:             580212
                                   DISTRICT NAME:           LONGWOOD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     23,510,686
  TAX EFFORT, EQUALZ, LIMTATN                             21,927,999
  TRANSITION ADJUSTMENT                                   -9,497,308
SUBTOTAL W/ TRANSITION                                    35,941,377
  LIMITED ENGLISH PROFICIENCY                                115,788
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                               20,027
  GIFTED & TALENTED                                           49,686
  HARDWARE & TECHNOLOGY                                      113,581
  TRANSPORTATION                                           4,875,551
  BUILDING                                                 5,151,436
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,712,525
  EXCESS COST - PUBLIC + PRIV                             11,638,760
  SOFTWARE, LIBRARY, TEXTBOOK                                777,162
  GROWTH + TSA                                               176,497
  LADDER AIDS                                              1,427,312
TOTAL                                                     61,999,702

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          36,811,158
  LIMITED ENGLISH PROFICIENCY                                168,490
  EDUC RELATED SUPPORT SERVICE                               162,083
  SUMMER SCHOOL                                               21,224
  GIFTED & TALENTED                                           49,980
  HARDWARE & TECHNOLOGY                                       76,803
  TRANSPORTATION W/SUMMER                                  4,664,899
  BUILDING                                                 7,664,360
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,859,758
  EXCESS COST - PUBLIC + PRIV                             11,995,104
  SOFTWARE, LIBRARY, TEXTBOOK                                775,841
  GROWTH + TSA                                               331,300
  LADDER AIDS                                              2,387,432
2001-02 TOTAL                                             66,968,432

$ CHG 01-02 MINUS 00-01                                    4,968,730
% CHG TOTAL AID                                                 8.01
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,666,458
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.13

2002-03 TOTAL                                             67,991,008

$ CHG 02-03 MINUS 00-01                                    5,991,306
% CHG TOTAL AID                                                 9.66
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,689,034
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.10


 * 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:             580221
                                   DISTRICT NAME:        SOUTH MANOR

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,093,300
  TAX EFFORT, EQUALZ, LIMTATN                              2,239,789
  TRANSITION ADJUSTMENT                                     -699,439
SUBTOTAL W/ TRANSITION                                     3,633,650
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                15,682
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,110
  HARDWARE & TECHNOLOGY                                        2,407
  TRANSPORTATION                                             424,351
  BUILDING                                                   107,425
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                437,250
  EXCESS COST - PUBLIC + PRIV                                891,199
  SOFTWARE, LIBRARY, TEXTBOOK                                 66,470
  GROWTH + TSA                                                38,213
  LADDER AIDS                                                  7,334
TOTAL                                                      5,629,091

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,719,767
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                14,127
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,292
  HARDWARE & TECHNOLOGY                                        5,710
  TRANSPORTATION W/SUMMER                                    325,467
  BUILDING                                                   102,688
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                374,138
  EXCESS COST - PUBLIC + PRIV                                961,886
  SOFTWARE, LIBRARY, TEXTBOOK                                 77,834
  GROWTH + TSA                                               137,631
  LADDER AIDS                                                320,574
2001-02 TOTAL                                              6,045,114

$ CHG 01-02 MINUS 00-01                                      416,023
% CHG TOTAL AID                                                 7.39
$ CHG W/O TRNSP,BLDG,BL INCENT                               519,644
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.19

2002-03 TOTAL                                              6,142,449

$ CHG 02-03 MINUS 00-01                                      513,358
% CHG TOTAL AID                                                 9.12
$ CHG W/O TRNSP,BLDG,BL INCENT                               616,979
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.10


 * 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:             580224
                                   DISTRICT NAME:     PATCHOGUE-MEDF

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     22,521,323
  TAX EFFORT, EQUALZ, LIMTATN                              9,704,833
  TRANSITION ADJUSTMENT                                     -163,283
SUBTOTAL W/ TRANSITION                                    32,062,873
  LIMITED ENGLISH PROFICIENCY                                136,141
  EDUC RELATED SUPPORT SERVICE                               166,735
  SUMMER SCHOOL                                               91,770
  GIFTED & TALENTED                                           50,171
  HARDWARE & TECHNOLOGY                                      104,699
  TRANSPORTATION                                           3,352,978
  BUILDING                                                 1,620,749
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,048,801
  EXCESS COST - PUBLIC + PRIV                              9,722,688
  SOFTWARE, LIBRARY, TEXTBOOK                                676,028
  GROWTH + TSA                                                     0
  LADDER AIDS                                                736,269
TOTAL                                                     50,769,902

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          32,922,157
  LIMITED ENGLISH PROFICIENCY                                207,490
  EDUC RELATED SUPPORT SERVICE                               173,091
  SUMMER SCHOOL                                               90,862
  GIFTED & TALENTED                                           52,136
  HARDWARE & TECHNOLOGY                                      122,416
  TRANSPORTATION W/SUMMER                                  3,397,159
  BUILDING                                                 1,576,619
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,283,817
  EXCESS COST - PUBLIC + PRIV                              9,697,499
  SOFTWARE, LIBRARY, TEXTBOOK                                870,884
  GROWTH + TSA                                             1,415,652
  LADDER AIDS                                              2,136,243
2001-02 TOTAL                                             54,946,025

$ CHG 01-02 MINUS 00-01                                    4,176,123
% CHG TOTAL AID                                                 8.23
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,176,072
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.12

2002-03 TOTAL                                             56,003,131

$ CHG 02-03 MINUS 00-01                                    5,233,229
% CHG TOTAL AID                                                10.31
$ CHG W/O TRNSP,BLDG,BL INCENT                             5,233,178
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.43


 * 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:             580232
                                   DISTRICT NAME:      WILLIAM FLOYD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     36,392,887
  TAX EFFORT, EQUALZ, LIMTATN                             14,496,724
  TRANSITION ADJUSTMENT                                   -5,869,904
SUBTOTAL W/ TRANSITION                                    45,019,707
  LIMITED ENGLISH PROFICIENCY                                 90,448
  EDUC RELATED SUPPORT SERVICE                               254,827
  SUMMER SCHOOL                                              141,264
  GIFTED & TALENTED                                           53,356
  HARDWARE & TECHNOLOGY                                      142,872
  TRANSPORTATION                                           5,602,005
  BUILDING                                                 5,894,462
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,150,833
  EXCESS COST - PUBLIC + PRIV                             15,824,724
  SOFTWARE, LIBRARY, TEXTBOOK                                823,709
  GROWTH + TSA                                               134,921
  LADDER AIDS                                              2,113,941
TOTAL                                                     78,247,069

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          47,495,790
  LIMITED ENGLISH PROFICIENCY                                125,853
  EDUC RELATED SUPPORT SERVICE                               294,063
  SUMMER SCHOOL                                              139,594
  GIFTED & TALENTED                                           53,116
  HARDWARE & TECHNOLOGY                                      267,851
  TRANSPORTATION W/SUMMER                                  5,830,543
  BUILDING                                                 8,021,060
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,270,517
  EXCESS COST - PUBLIC + PRIV                             16,363,485
  SOFTWARE, LIBRARY, TEXTBOOK                              1,139,888
  GROWTH + TSA                                                     0
  LADDER AIDS                                              3,170,624
2001-02 TOTAL                                             85,172,384

$ CHG 01-02 MINUS 00-01                                    6,925,315
% CHG TOTAL AID                                                 8.85
$ CHG W/O TRNSP,BLDG,BL INCENT                             4,570,179
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.85

2002-03 TOTAL                                             91,641,231

$ CHG 02-03 MINUS 00-01                                   13,394,162
% CHG TOTAL AID                                                17.12
$ CHG W/O TRNSP,BLDG,BL INCENT                            11,039,026
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.54


 * 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:             580233
                                   DISTRICT NAME:     CENTER MORICHE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,633,262
  TAX EFFORT, EQUALZ, LIMTATN                              2,712,834
  TRANSITION ADJUSTMENT                                     -993,205
SUBTOTAL W/ TRANSITION                                     4,352,891
  LIMITED ENGLISH PROFICIENCY                                  7,200
  EDUC RELATED SUPPORT SERVICE                                11,260
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       12,807
  TRANSPORTATION                                             606,227
  BUILDING                                                   383,732
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                273,574
  EXCESS COST - PUBLIC + PRIV                              1,242,636
  SOFTWARE, LIBRARY, TEXTBOOK                                101,492
  GROWTH + TSA                                                42,311
  LADDER AIDS                                                169,711
TOTAL                                                      7,203,841

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,447,784
  LIMITED ENGLISH PROFICIENCY                                 11,935
  EDUC RELATED SUPPORT SERVICE                                20,744
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            7,448
  HARDWARE & TECHNOLOGY                                       24,113
  TRANSPORTATION W/SUMMER                                    786,676
  BUILDING                                                   368,343
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                304,186
  EXCESS COST - PUBLIC + PRIV                              1,231,452
  SOFTWARE, LIBRARY, TEXTBOOK                                146,819
  GROWTH + TSA                                                 8,895
  LADDER AIDS                                                506,201
2001-02 TOTAL                                              7,864,596

$ CHG 01-02 MINUS 00-01                                      660,755
% CHG TOTAL AID                                                 9.17
$ CHG W/O TRNSP,BLDG,BL INCENT                               495,695
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.98

2002-03 TOTAL                                              7,977,086

$ CHG 02-03 MINUS 00-01                                      773,245
% CHG TOTAL AID                                                10.73
$ CHG W/O TRNSP,BLDG,BL INCENT                               608,185
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.79


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


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

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

                                   DISTRICT CODE:             580234
                                   DISTRICT NAME:      EAST MORICHES

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,265,064
  TAX EFFORT, EQUALZ, LIMTATN                              1,346,366
  TRANSITION ADJUSTMENT                                     -261,131
SUBTOTAL W/ TRANSITION                                     2,350,299
  LIMITED ENGLISH PROFICIENCY                                  3,180
  EDUC RELATED SUPPORT SERVICE                                 9,566
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,713
  HARDWARE & TECHNOLOGY                                        1,987
  TRANSPORTATION                                             473,661
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                391,854
  EXCESS COST - PUBLIC + PRIV                                796,344
  SOFTWARE, LIBRARY, TEXTBOOK                                 46,263
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  5,334
TOTAL                                                      4,082,201

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           2,397,304
  LIMITED ENGLISH PROFICIENCY                                  6,437
  EDUC RELATED SUPPORT SERVICE                                 8,519
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,724
  HARDWARE & TECHNOLOGY                                        6,000
  TRANSPORTATION W/SUMMER                                    443,846
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                427,623
  EXCESS COST - PUBLIC + PRIV                                816,442
  SOFTWARE, LIBRARY, TEXTBOOK                                 58,036
  GROWTH + TSA                                                83,905
  LADDER AIDS                                                154,335
2001-02 TOTAL                                              4,406,171

$ CHG 01-02 MINUS 00-01                                      323,970
% CHG TOTAL AID                                                 7.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               353,785
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.80

2002-03 TOTAL                                              4,460,559

$ CHG 02-03 MINUS 00-01                                      378,358
% CHG TOTAL AID                                                 9.27
$ CHG W/O TRNSP,BLDG,BL INCENT                               408,173
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.31


 * 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:             580235
                                   DISTRICT NAME:      SOUTH COUNTRY

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      9,815,886
  TAX EFFORT, EQUALZ, LIMTATN                              9,662,629
  TRANSITION ADJUSTMENT                                    1,928,601
SUBTOTAL W/ TRANSITION                                    21,407,116
  LIMITED ENGLISH PROFICIENCY                                 40,727
  EDUC RELATED SUPPORT SERVICE                                70,146
  SUMMER SCHOOL                                               13,251
  GIFTED & TALENTED                                           24,814
  HARDWARE & TECHNOLOGY                                       45,827
  TRANSPORTATION                                           2,277,852
  BUILDING                                                 1,462,197
  REORGANIZATION INCENTIVE                                   543,228
  BOCES + SPECIAL SRVC, BIG 5                              1,348,077
  EXCESS COST - PUBLIC + PRIV                              5,534,662
  SOFTWARE, LIBRARY, TEXTBOOK                                316,417
  GROWTH + TSA                                                54,743
  LADDER AIDS                                                358,639
TOTAL                                                     33,497,696

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          21,938,012
  LIMITED ENGLISH PROFICIENCY                                 86,930
  EDUC RELATED SUPPORT SERVICE                                81,232
  SUMMER SCHOOL                                               15,097
  GIFTED & TALENTED                                           24,108
  HARDWARE & TECHNOLOGY                                       68,228
  TRANSPORTATION W/SUMMER                                  2,304,959
  BUILDING                                                 1,528,830
  REORGANIZATION INCENTIVE                                   363,378
  BOCES + SPECIAL SRVC, BIG 5                              1,520,972
  EXCESS COST - PUBLIC + PRIV                              5,907,429
  SOFTWARE, LIBRARY, TEXTBOOK                                298,016
  GROWTH + TSA                                                     0
  LADDER AIDS                                                734,513
2001-02 TOTAL                                             34,871,704

$ CHG 01-02 MINUS 00-01                                    1,374,008
% CHG TOTAL AID                                                 4.10
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,277,642
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.35

2002-03 TOTAL                                             35,483,349

$ CHG 02-03 MINUS 00-01                                    1,985,653
% CHG TOTAL AID                                                 5.93
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,889,287
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.43


 * 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:             580251
                                   DISTRICT NAME:     ESTPT- S MANOR

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,245,389
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                   -1,153,714
SUBTOTAL W/ TRANSITION                                     1,091,675
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                16,855
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                       11,604
  TRANSPORTATION                                             726,360
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                   874,715
  BOCES + SPECIAL SRVC, BIG 5                                      0
  EXCESS COST - PUBLIC + PRIV                              1,207,545
  SOFTWARE, LIBRARY, TEXTBOOK                                 72,488
  GROWTH + TSA                                               170,570
  LADDER AIDS                                                 74,727
TOTAL                                                      4,246,539

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,151,717
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                18,340
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            6,076
  HARDWARE & TECHNOLOGY                                       22,048
  TRANSPORTATION W/SUMMER                                    836,081
  BUILDING                                                 2,743,650
  REORGANIZATION INCENTIVE                                   695,856
  BOCES + SPECIAL SRVC, BIG 5                                      0
  EXCESS COST - PUBLIC + PRIV                              1,237,418
  SOFTWARE, LIBRARY, TEXTBOOK                                105,454
  GROWTH + TSA                                               114,019
  LADDER AIDS                                                 14,124
2001-02 TOTAL                                              6,944,783

$ CHG 01-02 MINUS 00-01                                    2,698,244
% CHG TOTAL AID                                                63.54
$ CHG W/O TRNSP,BLDG,BL INCENT                              -390,297
% CHG W/O TRNSP,BLDG,BL INCENT                                -11.09

2002-03 TOTAL                                              9,153,126

$ CHG 02-03 MINUS 00-01                                    4,906,587
% CHG TOTAL AID                                               115.54
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,818,046
% CHG W/O TRNSP,BLDG,BL INCENT                                 51.65


 * 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:             580301
                                   DISTRICT NAME:       EAST HAMPTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        834,929
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -152,344
SUBTOTAL W/ TRANSITION                                       682,585
  LIMITED ENGLISH PROFICIENCY                                 14,169
  EDUC RELATED SUPPORT SERVICE                                16,360
  SUMMER SCHOOL                                                4,184
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              71,214
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                153,219
  EXCESS COST - PUBLIC + PRIV                                499,532
  SOFTWARE, LIBRARY, TEXTBOOK                                104,662
  GROWTH + TSA                                                 1,594
  LADDER AIDS                                                 78,964
TOTAL                                                      1,626,483

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             720,127
  LIMITED ENGLISH PROFICIENCY                                 12,940
  EDUC RELATED SUPPORT SERVICE                                16,334
  SUMMER SCHOOL                                                6,640
  GIFTED & TALENTED                                            9,800
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     73,021
  BUILDING                                                     2,289
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                160,228
  EXCESS COST - PUBLIC + PRIV                                495,126
  SOFTWARE, LIBRARY, TEXTBOOK                                130,200
  GROWTH + TSA                                                35,286
  LADDER AIDS                                                256,265
2001-02 TOTAL                                              1,918,256

$ CHG 01-02 MINUS 00-01                                      291,773
% CHG TOTAL AID                                                17.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               287,677
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.50

2002-03 TOTAL                                              2,004,208

$ CHG 02-03 MINUS 00-01                                      377,725
% CHG TOTAL AID                                                23.22
$ CHG W/O TRNSP,BLDG,BL INCENT                               373,629
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.02


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


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

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

                                   DISTRICT CODE:             580303
                                   DISTRICT NAME:         AMAGANSETT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         45,765
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                        8,727
SUBTOTAL W/ TRANSITION                                        54,492
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   912
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                               5,038
  BUILDING                                                    14,027
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 24,499
  EXCESS COST - PUBLIC + PRIV                                 44,261
  SOFTWARE, LIBRARY, TEXTBOOK                                 11,928
  GROWTH + TSA                                                 3,952
  LADDER AIDS                                                  2,000
TOTAL                                                        161,109

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              55,581
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   913
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              588
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                      6,946
  BUILDING                                                    26,714
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 26,141
  EXCESS COST - PUBLIC + PRIV                                 43,862
  SOFTWARE, LIBRARY, TEXTBOOK                                 19,123
  GROWTH + TSA                                                18,286
  LADDER AIDS                                                 29,300
2001-02 TOTAL                                                227,454

$ CHG 01-02 MINUS 00-01                                       66,345
% CHG TOTAL AID                                                41.18
$ CHG W/O TRNSP,BLDG,BL INCENT                                51,750
% CHG W/O TRNSP,BLDG,BL INCENT                                 36.43

2002-03 TOTAL                                                229,183

$ CHG 02-03 MINUS 00-01                                       68,074
% CHG TOTAL AID                                                42.25
$ CHG W/O TRNSP,BLDG,BL INCENT                                53,479
% CHG W/O TRNSP,BLDG,BL INCENT                                 37.65


 * 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:             580304
                                   DISTRICT NAME:            SPRINGS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        262,171
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -32,408
SUBTOTAL W/ TRANSITION                                       229,763
  LIMITED ENGLISH PROFICIENCY                                  4,060
  EDUC RELATED SUPPORT SERVICE                                 4,756
  SUMMER SCHOOL                                                1,204
  GIFTED & TALENTED                                            3,158
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              31,187
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 35,472
  EXCESS COST - PUBLIC + PRIV                                240,157
  SOFTWARE, LIBRARY, TEXTBOOK                                 44,681
  GROWTH + TSA                                                24,318
  LADDER AIDS                                                 27,486
TOTAL                                                        646,242

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             242,399
  LIMITED ENGLISH PROFICIENCY                                  3,077
  EDUC RELATED SUPPORT SERVICE                                 5,202
  SUMMER SCHOOL                                                1,280
  GIFTED & TALENTED                                            3,136
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     32,366
  BUILDING                                                    20,000
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 38,492
  EXCESS COST - PUBLIC + PRIV                                246,883
  SOFTWARE, LIBRARY, TEXTBOOK                                 47,159
  GROWTH + TSA                                                     0
  LADDER AIDS                                                128,236
2001-02 TOTAL                                                768,230

$ CHG 01-02 MINUS 00-01                                      121,988
% CHG TOTAL AID                                                18.88
$ CHG W/O TRNSP,BLDG,BL INCENT                               100,809
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.39

2002-03 TOTAL                                                781,434

$ CHG 02-03 MINUS 00-01                                      135,192
% CHG TOTAL AID                                                20.92
$ CHG W/O TRNSP,BLDG,BL INCENT                               114,013
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.54


 * 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:             580305
                                   DISTRICT NAME:         SAG HARBOR

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        371,670
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -9,749
SUBTOTAL W/ TRANSITION                                       361,921
  LIMITED ENGLISH PROFICIENCY                                  2,946
  EDUC RELATED SUPPORT SERVICE                                 7,145
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              31,154
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 66,320
  EXCESS COST - PUBLIC + PRIV                                247,416
  SOFTWARE, LIBRARY, TEXTBOOK                                 70,618
  GROWTH + TSA                                                 8,004
  LADDER AIDS                                                 28,229
TOTAL                                                        823,753

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             369,159
  LIMITED ENGLISH PROFICIENCY                                  2,527
  EDUC RELATED SUPPORT SERVICE                                 7,209
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,704
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     40,479
  BUILDING                                                   132,395
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 70,419
  EXCESS COST - PUBLIC + PRIV                                257,822
  SOFTWARE, LIBRARY, TEXTBOOK                                103,879
  GROWTH + TSA                                                16,981
  LADDER AIDS                                                 56,964
2001-02 TOTAL                                              1,062,538

$ CHG 01-02 MINUS 00-01                                      238,785
% CHG TOTAL AID                                                28.99
$ CHG W/O TRNSP,BLDG,BL INCENT                                97,065
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.25

2002-03 TOTAL                                              1,075,494

$ CHG 02-03 MINUS 00-01                                      251,741
% CHG TOTAL AID                                                30.56
$ CHG W/O TRNSP,BLDG,BL INCENT                               110,021
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.88


 * 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:             580306
                                   DISTRICT NAME:            MONTAUK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        193,628
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -35,246
SUBTOTAL W/ TRANSITION                                       158,382
  LIMITED ENGLISH PROFICIENCY                                  5,572
  EDUC RELATED SUPPORT SERVICE                                 3,327
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,219
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              35,173
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 30,284
  EXCESS COST - PUBLIC + PRIV                                116,802
  SOFTWARE, LIBRARY, TEXTBOOK                                 34,639
  GROWTH + TSA                                                 6,642
  LADDER AIDS                                                 11,754
TOTAL                                                        404,794

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             164,800
  LIMITED ENGLISH PROFICIENCY                                  6,766
  EDUC RELATED SUPPORT SERVICE                                 3,377
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,352
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     31,099
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 33,557
  EXCESS COST - PUBLIC + PRIV                                119,390
  SOFTWARE, LIBRARY, TEXTBOOK                                 38,025
  GROWTH + TSA                                                     0
  LADDER AIDS                                                100,202
2001-02 TOTAL                                                499,568

$ CHG 01-02 MINUS 00-01                                       94,774
% CHG TOTAL AID                                                23.41
$ CHG W/O TRNSP,BLDG,BL INCENT                                98,848
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.74

2002-03 TOTAL                                                502,871

$ CHG 02-03 MINUS 00-01                                       98,077
% CHG TOTAL AID                                                24.23
$ CHG W/O TRNSP,BLDG,BL INCENT                               102,151
% CHG W/O TRNSP,BLDG,BL INCENT                                 27.64


 * 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:             580401
                                   DISTRICT NAME:             ELWOOD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,922,400
  TAX EFFORT, EQUALZ, LIMTATN                              1,479,627
  TRANSITION ADJUSTMENT                                      316,907
SUBTOTAL W/ TRANSITION                                     4,718,934
  LIMITED ENGLISH PROFICIENCY                                 18,352
  EDUC RELATED SUPPORT SERVICE                                21,517
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,268
  HARDWARE & TECHNOLOGY                                       14,315
  TRANSPORTATION                                             457,525
  BUILDING                                                   667,713
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                434,357
  EXCESS COST - PUBLIC + PRIV                                844,271
  SOFTWARE, LIBRARY, TEXTBOOK                                172,372
  GROWTH + TSA                                                79,923
  LADDER AIDS                                                274,900
TOTAL                                                      7,716,447

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,813,312
  LIMITED ENGLISH PROFICIENCY                                 32,622
  EDUC RELATED SUPPORT SERVICE                                20,167
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,348
  HARDWARE & TECHNOLOGY                                       26,017
  TRANSPORTATION W/SUMMER                                    497,233
  BUILDING                                                   544,443
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                360,607
  EXCESS COST - PUBLIC + PRIV                                858,863
  SOFTWARE, LIBRARY, TEXTBOOK                                236,766
  GROWTH + TSA                                                     0
  LADDER AIDS                                                560,934
2001-02 TOTAL                                              7,963,312

$ CHG 01-02 MINUS 00-01                                      246,865
% CHG TOTAL AID                                                 3.20
$ CHG W/O TRNSP,BLDG,BL INCENT                               330,427
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.01

2002-03 TOTAL                                              8,077,155

$ CHG 02-03 MINUS 00-01                                      360,708
% CHG TOTAL AID                                                 4.67
$ CHG W/O TRNSP,BLDG,BL INCENT                               444,270
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.74


 * 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:             580402
                                   DISTRICT NAME:     COLD SPRING HA

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        801,094
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      209,843
SUBTOTAL W/ TRANSITION                                     1,010,937
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                15,957
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             113,210
  BUILDING                                                   216,224
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                304,454
  EXCESS COST - PUBLIC + PRIV                                320,991
  SOFTWARE, LIBRARY, TEXTBOOK                                136,853
  GROWTH + TSA                                                17,099
  LADDER AIDS                                                 22,210
TOTAL                                                      2,157,935

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,031,155
  LIMITED ENGLISH PROFICIENCY                                    420
  EDUC RELATED SUPPORT SERVICE                                16,152
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,976
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    124,849
  BUILDING                                                   323,608
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                147,248
  EXCESS COST - PUBLIC + PRIV                                320,814
  SOFTWARE, LIBRARY, TEXTBOOK                                192,498
  GROWTH + TSA                                                26,810
  LADDER AIDS                                                341,213
2001-02 TOTAL                                              2,535,743

$ CHG 01-02 MINUS 00-01                                      377,808
% CHG TOTAL AID                                                17.51
$ CHG W/O TRNSP,BLDG,BL INCENT                               258,785
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.15

2002-03 TOTAL                                              2,568,154

$ CHG 02-03 MINUS 00-01                                      410,219
% CHG TOTAL AID                                                19.01
$ CHG W/O TRNSP,BLDG,BL INCENT                               291,196
% 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:             580403
                                   DISTRICT NAME:         HUNTINGTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,897,419
  TAX EFFORT, EQUALZ, LIMTATN                                303,458
  TRANSITION ADJUSTMENT                                    2,086,664
SUBTOTAL W/ TRANSITION                                     4,287,541
  LIMITED ENGLISH PROFICIENCY                                 41,552
  EDUC RELATED SUPPORT SERVICE                                35,470
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           22,258
  HARDWARE & TECHNOLOGY                                        1,331
  TRANSPORTATION                                             740,421
  BUILDING                                                   564,177
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                986,953
  EXCESS COST - PUBLIC + PRIV                              1,702,476
  SOFTWARE, LIBRARY, TEXTBOOK                                373,786
  GROWTH + TSA                                                     0
  LADDER AIDS                                                218,358
TOTAL                                                      8,974,323

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           4,373,291
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                37,230
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           22,148
  HARDWARE & TECHNOLOGY                                        3,195
  TRANSPORTATION W/SUMMER                                    758,323
  BUILDING                                                   868,380
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                796,980
  EXCESS COST - PUBLIC + PRIV                              1,733,464
  SOFTWARE, LIBRARY, TEXTBOOK                                392,252
  GROWTH + TSA                                                     0
  LADDER AIDS                                                897,342
2001-02 TOTAL                                              9,882,605

$ CHG 01-02 MINUS 00-01                                      908,282
% CHG TOTAL AID                                                10.12
$ CHG W/O TRNSP,BLDG,BL INCENT                               586,177
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.64

2002-03 TOTAL                                              9,996,188

$ CHG 02-03 MINUS 00-01                                    1,021,865
% CHG TOTAL AID                                                11.39
$ CHG W/O TRNSP,BLDG,BL INCENT                               699,760
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.12


 * 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:             580404
                                   DISTRICT NAME:          NORTHPORT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,579,908
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      863,981
SUBTOTAL W/ TRANSITION                                     3,443,889
  LIMITED ENGLISH PROFICIENCY                                  5,334
  EDUC RELATED SUPPORT SERVICE                                49,275
  SUMMER SCHOOL                                               28,291
  GIFTED & TALENTED                                           31,513
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             238,051
  BUILDING                                                   305,630
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                503,515
  EXCESS COST - PUBLIC + PRIV                              2,004,286
  SOFTWARE, LIBRARY, TEXTBOOK                                502,935
  GROWTH + TSA                                                69,600
  LADDER AIDS                                                439,447
TOTAL                                                      7,621,766

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,512,766
  LIMITED ENGLISH PROFICIENCY                                  7,339
  EDUC RELATED SUPPORT SERVICE                                51,374
  SUMMER SCHOOL                                               30,240
  GIFTED & TALENTED                                           31,948
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    204,461
  BUILDING                                                 1,433,638
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                466,155
  EXCESS COST - PUBLIC + PRIV                              2,195,571
  SOFTWARE, LIBRARY, TEXTBOOK                                631,211
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,147,985
2001-02 TOTAL                                              9,712,688

$ CHG 01-02 MINUS 00-01                                    2,090,922
% CHG TOTAL AID                                                27.43
$ CHG W/O TRNSP,BLDG,BL INCENT                               996,504
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.08

2002-03 TOTAL                                              9,833,049

$ CHG 02-03 MINUS 00-01                                    2,211,283
% CHG TOTAL AID                                                29.01
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,116,865
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.78


 * 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:             580405
                                   DISTRICT NAME:     HALF HOLLOW HI

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      4,087,166
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                    5,965,342
SUBTOTAL W/ TRANSITION                                    10,052,508
  LIMITED ENGLISH PROFICIENCY                                 11,902
  EDUC RELATED SUPPORT SERVICE                                72,944
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           46,072
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             760,113
  BUILDING                                                   648,938
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                555,051
  EXCESS COST - PUBLIC + PRIV                              2,859,788
  SOFTWARE, LIBRARY, TEXTBOOK                                644,774
  GROWTH + TSA                                               134,722
  LADDER AIDS                                                401,466
TOTAL                                                     16,188,278

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          10,253,558
  LIMITED ENGLISH PROFICIENCY                                 31,529
  EDUC RELATED SUPPORT SERVICE                                75,190
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           49,000
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    587,804
  BUILDING                                                 2,204,795
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                569,218
  EXCESS COST - PUBLIC + PRIV                              2,838,571
  SOFTWARE, LIBRARY, TEXTBOOK                                913,322
  GROWTH + TSA                                               399,888
  LADDER AIDS                                              2,027,692
2001-02 TOTAL                                             19,950,567

$ CHG 01-02 MINUS 00-01                                    3,762,289
% CHG TOTAL AID                                                23.24
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,378,741
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.10

2002-03 TOTAL                                             20,211,999

$ CHG 02-03 MINUS 00-01                                    4,023,721
% CHG TOTAL AID                                                24.86
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,640,173
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.86


 * 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:             580406
                                   DISTRICT NAME:       HARBORFIELDS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,377,094
  TAX EFFORT, EQUALZ, LIMTATN                                495,447
  TRANSITION ADJUSTMENT                                    1,046,257
SUBTOTAL W/ TRANSITION                                     3,918,798
  LIMITED ENGLISH PROFICIENCY                                  8,209
  EDUC RELATED SUPPORT SERVICE                                26,001
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           16,933
  HARDWARE & TECHNOLOGY                                       16,517
  TRANSPORTATION                                             858,876
  BUILDING                                                   156,744
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                289,955
  EXCESS COST - PUBLIC + PRIV                                875,563
  SOFTWARE, LIBRARY, TEXTBOOK                                252,162
  GROWTH + TSA                                                43,533
  LADDER AIDS                                                 22,736
TOTAL                                                      6,486,027

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           3,997,173
  LIMITED ENGLISH PROFICIENCY                                 16,642
  EDUC RELATED SUPPORT SERVICE                                26,919
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           17,444
  HARDWARE & TECHNOLOGY                                       30,385
  TRANSPORTATION W/SUMMER                                    941,198
  BUILDING                                                 1,400,909
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                250,222
  EXCESS COST - PUBLIC + PRIV                                959,236
  SOFTWARE, LIBRARY, TEXTBOOK                                211,232
  GROWTH + TSA                                               159,886
  LADDER AIDS                                                604,212
2001-02 TOTAL                                              8,615,458

$ CHG 01-02 MINUS 00-01                                    2,129,431
% CHG TOTAL AID                                                32.83
$ CHG W/O TRNSP,BLDG,BL INCENT                               802,944
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.68

2002-03 TOTAL                                              8,716,202

$ CHG 02-03 MINUS 00-01                                    2,230,175
% CHG TOTAL AID                                                34.38
$ CHG W/O TRNSP,BLDG,BL INCENT                               903,688
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.52


 * 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:             580410
                                   DISTRICT NAME:            COMMACK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,705,282
  TAX EFFORT, EQUALZ, LIMTATN                              3,728,098
  TRANSITION ADJUSTMENT                                    1,648,361
SUBTOTAL W/ TRANSITION                                    13,081,741
  LIMITED ENGLISH PROFICIENCY                                 11,932
  EDUC RELATED SUPPORT SERVICE                                58,983
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           37,190
  HARDWARE & TECHNOLOGY                                       46,315
  TRANSPORTATION                                           1,959,642
  BUILDING                                                   880,902
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                847,956
  EXCESS COST - PUBLIC + PRIV                              2,197,475
  SOFTWARE, LIBRARY, TEXTBOOK                                529,116
  GROWTH + TSA                                               287,073
  LADDER AIDS                                                195,392
TOTAL                                                     20,133,717

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          13,343,375
  LIMITED ENGLISH PROFICIENCY                                 22,029
  EDUC RELATED SUPPORT SERVICE                                60,043
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           38,220
  HARDWARE & TECHNOLOGY                                       76,036
  TRANSPORTATION W/SUMMER                                  1,970,106
  BUILDING                                                   900,021
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                715,266
  EXCESS COST - PUBLIC + PRIV                              2,296,509
  SOFTWARE, LIBRARY, TEXTBOOK                                788,521
  GROWTH + TSA                                               360,271
  LADDER AIDS                                              1,350,147
2001-02 TOTAL                                             21,920,544

$ CHG 01-02 MINUS 00-01                                    1,786,827
% CHG TOTAL AID                                                 8.87
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,757,244
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.16

2002-03 TOTAL                                             22,229,898

$ CHG 02-03 MINUS 00-01                                    2,096,181
% CHG TOTAL AID                                                10.41
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,066,598
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.95


 * 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:             580413
                                   DISTRICT NAME:      S. HUNTINGTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,550,748
  TAX EFFORT, EQUALZ, LIMTATN                              2,460,358
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                    10,011,106
  LIMITED ENGLISH PROFICIENCY                                 88,945
  EDUC RELATED SUPPORT SERVICE                                55,103
  SUMMER SCHOOL                                               16,882
  GIFTED & TALENTED                                           32,331
  HARDWARE & TECHNOLOGY                                       15,170
  TRANSPORTATION                                           1,482,883
  BUILDING                                                   695,298
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,811,879
  EXCESS COST - PUBLIC + PRIV                              2,194,740
  SOFTWARE, LIBRARY, TEXTBOOK                                238,417
  GROWTH + TSA                                                63,523
  LADDER AIDS                                                314,687
TOTAL                                                     17,020,964

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          10,211,328
  LIMITED ENGLISH PROFICIENCY                                119,305
  EDUC RELATED SUPPORT SERVICE                                54,569
  SUMMER SCHOOL                                               17,920
  GIFTED & TALENTED                                           32,144
  HARDWARE & TECHNOLOGY                                       62,629
  TRANSPORTATION W/SUMMER                                  1,584,692
  BUILDING                                                 1,172,719
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,456,994
  EXCESS COST - PUBLIC + PRIV                              2,192,380
  SOFTWARE, LIBRARY, TEXTBOOK                                161,433
  GROWTH + TSA                                                71,479
  LADDER AIDS                                              1,317,026
2001-02 TOTAL                                             18,454,618

$ CHG 01-02 MINUS 00-01                                    1,433,654
% CHG TOTAL AID                                                 8.42
$ CHG W/O TRNSP,BLDG,BL INCENT                               854,424
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.76

2002-03 TOTAL                                             18,718,537

$ CHG 02-03 MINUS 00-01                                    1,697,573
% CHG TOTAL AID                                                 9.97
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,118,343
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.53


 * 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:             580501
                                   DISTRICT NAME:          BAY SHORE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,173,345
  TAX EFFORT, EQUALZ, LIMTATN                              9,125,975
  TRANSITION ADJUSTMENT                                   -4,514,652
SUBTOTAL W/ TRANSITION                                    14,784,668
  LIMITED ENGLISH PROFICIENCY                                 74,504
  EDUC RELATED SUPPORT SERVICE                                73,388
  SUMMER SCHOOL                                               21,476
  GIFTED & TALENTED                                           29,906
  HARDWARE & TECHNOLOGY                                       31,363
  TRANSPORTATION                                           2,120,801
  BUILDING                                                   740,225
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,159,758
  EXCESS COST - PUBLIC + PRIV                              4,142,837
  SOFTWARE, LIBRARY, TEXTBOOK                                369,411
  GROWTH + TSA                                               253,789
  LADDER AIDS                                                497,280
TOTAL                                                     25,299,406

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,080,361
  LIMITED ENGLISH PROFICIENCY                                112,798
  EDUC RELATED SUPPORT SERVICE                                81,582
  SUMMER SCHOOL                                               21,387
  GIFTED & TALENTED                                           29,792
  HARDWARE & TECHNOLOGY                                       94,620
  TRANSPORTATION W/SUMMER                                  2,369,336
  BUILDING                                                 2,315,784
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,302,881
  EXCESS COST - PUBLIC + PRIV                              4,310,469
  SOFTWARE, LIBRARY, TEXTBOOK                                349,015
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,369,290
2001-02 TOTAL                                             28,437,315

$ CHG 01-02 MINUS 00-01                                    3,137,909
% CHG TOTAL AID                                                12.40
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,313,815
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.86

2002-03 TOTAL                                             28,817,529

$ CHG 02-03 MINUS 00-01                                    3,518,123
% CHG TOTAL AID                                                13.91
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,694,029
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.55


 * 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:             580502
                                   DISTRICT NAME:              ISLIP

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      6,168,544
  TAX EFFORT, EQUALZ, LIMTATN                              6,509,119
  TRANSITION ADJUSTMENT                                   -3,086,067
SUBTOTAL W/ TRANSITION                                     9,591,596
  LIMITED ENGLISH PROFICIENCY                                 30,617
  EDUC RELATED SUPPORT SERVICE                                46,220
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           19,201
  HARDWARE & TECHNOLOGY                                       37,208
  TRANSPORTATION                                           1,023,854
  BUILDING                                                 1,278,106
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                700,918
  EXCESS COST - PUBLIC + PRIV                              1,790,980
  SOFTWARE, LIBRARY, TEXTBOOK                                290,791
  GROWTH + TSA                                                41,440
  LADDER AIDS                                                 33,691
TOTAL                                                     14,884,622

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           9,784,387
  LIMITED ENGLISH PROFICIENCY                                 56,195
  EDUC RELATED SUPPORT SERVICE                                51,252
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           19,796
  HARDWARE & TECHNOLOGY                                       54,801
  TRANSPORTATION W/SUMMER                                  1,132,202
  BUILDING                                                   938,568
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                776,784
  EXCESS COST - PUBLIC + PRIV                              1,779,073
  SOFTWARE, LIBRARY, TEXTBOOK                                311,142
  GROWTH + TSA                                               313,100
  LADDER AIDS                                                727,977
2001-02 TOTAL                                             15,945,277

$ CHG 01-02 MINUS 00-01                                    1,060,655
% CHG TOTAL AID                                                 7.13
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,291,845
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.27

2002-03 TOTAL                                             16,183,798

$ CHG 02-03 MINUS 00-01                                    1,299,176
% CHG TOTAL AID                                                 8.73
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,530,366
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.16


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


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

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

                                   DISTRICT CODE:             580503
                                   DISTRICT NAME:         EAST ISLIP

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,214,594
  TAX EFFORT, EQUALZ, LIMTATN                             13,298,448
  TRANSITION ADJUSTMENT                                   -5,636,199
SUBTOTAL W/ TRANSITION                                    17,876,843
  LIMITED ENGLISH PROFICIENCY                                 23,952
  EDUC RELATED SUPPORT SERVICE                                76,968
  SUMMER SCHOOL                                               46,683
  GIFTED & TALENTED                                           26,719
  HARDWARE & TECHNOLOGY                                        5,987
  TRANSPORTATION                                           1,397,133
  BUILDING                                                 4,374,012
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,100,136
  EXCESS COST - PUBLIC + PRIV                              4,277,190
  SOFTWARE, LIBRARY, TEXTBOOK                                340,375
  GROWTH + TSA                                               168,715
  LADDER AIDS                                                 97,139
TOTAL                                                     29,811,852

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          18,239,742
  LIMITED ENGLISH PROFICIENCY                                 44,759
  EDUC RELATED SUPPORT SERVICE                                73,082
  SUMMER SCHOOL                                               45,228
  GIFTED & TALENTED                                           27,440
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                  1,435,101
  BUILDING                                                 4,998,076
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,175,391
  EXCESS COST - PUBLIC + PRIV                              4,352,196
  SOFTWARE, LIBRARY, TEXTBOOK                                537,502
  GROWTH + TSA                                                     0
  LADDER AIDS                                              2,517,287
2001-02 TOTAL                                             33,445,804

$ CHG 01-02 MINUS 00-01                                    3,633,952
% CHG TOTAL AID                                                12.19
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,971,920
% CHG W/O TRNSP,BLDG,BL INCENT                                 12.36

2002-03 TOTAL                                             33,889,297

$ CHG 02-03 MINUS 00-01                                    4,077,445
% CHG TOTAL AID                                                13.68
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,415,413
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.21


 * 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:             580504
                                   DISTRICT NAME:           SAYVILLE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,424,924
  TAX EFFORT, EQUALZ, LIMTATN                              9,104,005
  TRANSITION ADJUSTMENT                                   -4,074,293
SUBTOTAL W/ TRANSITION                                    12,454,636
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                56,356
  SUMMER SCHOOL                                               10,027
  GIFTED & TALENTED                                           20,612
  HARDWARE & TECHNOLOGY                                       12,575
  TRANSPORTATION                                             930,593
  BUILDING                                                 1,873,343
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,460,927
  EXCESS COST - PUBLIC + PRIV                              2,740,065
  SOFTWARE, LIBRARY, TEXTBOOK                                277,018
  GROWTH + TSA                                                43,631
  LADDER AIDS                                                 27,505
TOTAL                                                     19,907,288

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          12,709,956
  LIMITED ENGLISH PROFICIENCY                                 16,036
  EDUC RELATED SUPPORT SERVICE                                55,011
  SUMMER SCHOOL                                                9,431
  GIFTED & TALENTED                                           20,776
  HARDWARE & TECHNOLOGY                                       24,745
  TRANSPORTATION W/SUMMER                                    968,231
  BUILDING                                                 1,861,769
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,547,468
  EXCESS COST - PUBLIC + PRIV                              2,713,948
  SOFTWARE, LIBRARY, TEXTBOOK                                338,216
  GROWTH + TSA                                                     0
  LADDER AIDS                                                676,342
2001-02 TOTAL                                             20,941,929

$ CHG 01-02 MINUS 00-01                                    1,034,641
% CHG TOTAL AID                                                 5.20
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,008,577
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.90

2002-03 TOTAL                                             21,245,579

$ CHG 02-03 MINUS 00-01                                    1,338,291
% CHG TOTAL AID                                                 6.72
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,312,227
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.67


 * 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:             580505
                                   DISTRICT NAME:     BAYPORT BLUE P

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,611,899
  TAX EFFORT, EQUALZ, LIMTATN                              4,022,719
  TRANSITION ADJUSTMENT                                     -433,678
SUBTOTAL W/ TRANSITION                                     7,200,940
  LIMITED ENGLISH PROFICIENCY                                  5,928
  EDUC RELATED SUPPORT SERVICE                                27,526
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           12,697
  HARDWARE & TECHNOLOGY                                       20,915
  TRANSPORTATION                                             437,612
  BUILDING                                                 1,286,998
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                693,173
  EXCESS COST - PUBLIC + PRIV                              1,362,942
  SOFTWARE, LIBRARY, TEXTBOOK                                144,887
  GROWTH + TSA                                               137,496
  LADDER AIDS                                                 43,585
TOTAL                                                     11,374,699

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           7,344,958
  LIMITED ENGLISH PROFICIENCY                                 11,117
  EDUC RELATED SUPPORT SERVICE                                27,921
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           13,132
  HARDWARE & TECHNOLOGY                                       37,739
  TRANSPORTATION W/SUMMER                                    458,203
  BUILDING                                                   747,979
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                744,305
  EXCESS COST - PUBLIC + PRIV                              1,384,456
  SOFTWARE, LIBRARY, TEXTBOOK                                220,824
  GROWTH + TSA                                                36,724
  LADDER AIDS                                                401,924
2001-02 TOTAL                                             11,429,282

$ CHG 01-02 MINUS 00-01                                       54,583
% CHG TOTAL AID                                                 0.48
$ CHG W/O TRNSP,BLDG,BL INCENT                               573,011
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.94

2002-03 TOTAL                                             11,595,682

$ CHG 02-03 MINUS 00-01                                      220,983
% CHG TOTAL AID                                                 1.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               739,411
% CHG W/O TRNSP,BLDG,BL INCENT                                  7.66


 * 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:             580506
                                   DISTRICT NAME:          HAUPPAUGE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      2,395,623
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                    4,020,550
SUBTOTAL W/ TRANSITION                                     6,416,173
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                32,703
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,706
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             431,565
  BUILDING                                                   622,005
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                662,731
  EXCESS COST - PUBLIC + PRIV                              1,575,210
  SOFTWARE, LIBRARY, TEXTBOOK                                305,952
  GROWTH + TSA                                                75,194
  LADDER AIDS                                                 18,336
TOTAL                                                     10,160,575

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           6,544,496
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                33,398
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,972
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    429,176
  BUILDING                                                   794,847
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                714,262
  EXCESS COST - PUBLIC + PRIV                              1,807,776
  SOFTWARE, LIBRARY, TEXTBOOK                                445,153
  GROWTH + TSA                                                     0
  LADDER AIDS                                                770,490
2001-02 TOTAL                                             11,560,570

$ CHG 01-02 MINUS 00-01                                    1,399,995
% CHG TOTAL AID                                                13.78
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,229,542
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.50

2002-03 TOTAL                                             11,713,987

$ CHG 02-03 MINUS 00-01                                    1,553,412
% CHG TOTAL AID                                                15.29
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,382,959
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.19


 * 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:             580507
                                   DISTRICT NAME:         CONNETQUOT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     11,648,398
  TAX EFFORT, EQUALZ, LIMTATN                              7,950,331
  TRANSITION ADJUSTMENT                                       47,138
SUBTOTAL W/ TRANSITION                                    19,645,867
  LIMITED ENGLISH PROFICIENCY                                 32,480
  EDUC RELATED SUPPORT SERVICE                                81,862
  SUMMER SCHOOL                                               21,422
  GIFTED & TALENTED                                           37,868
  HARDWARE & TECHNOLOGY                                       56,672
  TRANSPORTATION                                           2,070,489
  BUILDING                                                   685,191
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                787,459
  EXCESS COST - PUBLIC + PRIV                              4,863,387
  SOFTWARE, LIBRARY, TEXTBOOK                                541,349
  GROWTH + TSA                                                     0
  LADDER AIDS                                                445,785
TOTAL                                                     29,269,831

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          20,038,784
  LIMITED ENGLISH PROFICIENCY                                 55,431
  EDUC RELATED SUPPORT SERVICE                                86,172
  SUMMER SCHOOL                                               21,440
  GIFTED & TALENTED                                           37,828
  HARDWARE & TECHNOLOGY                                       98,211
  TRANSPORTATION W/SUMMER                                  1,975,037
  BUILDING                                                 3,742,972
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                833,940
  EXCESS COST - PUBLIC + PRIV                              5,015,959
  SOFTWARE, LIBRARY, TEXTBOOK                                713,622
  GROWTH + TSA                                               220,426
  LADDER AIDS                                              1,514,670
2001-02 TOTAL                                             34,354,492

$ CHG 01-02 MINUS 00-01                                    5,084,661
% CHG TOTAL AID                                                17.37
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,122,332
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.00

2002-03 TOTAL                                             34,827,750

$ CHG 02-03 MINUS 00-01                                    5,557,919
% CHG TOTAL AID                                                18.99
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,595,590
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.79


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


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

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

                                   DISTRICT CODE:             580509
                                   DISTRICT NAME:         WEST ISLIP

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     10,112,277
  TAX EFFORT, EQUALZ, LIMTATN                             10,554,048
  TRANSITION ADJUSTMENT                                   -4,655,362
SUBTOTAL W/ TRANSITION                                    16,010,963
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                77,599
  SUMMER SCHOOL                                               15,318
  GIFTED & TALENTED                                           30,435
  HARDWARE & TECHNOLOGY                                       58,730
  TRANSPORTATION                                           1,437,118
  BUILDING                                                 1,495,811
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,345,228
  EXCESS COST - PUBLIC + PRIV                              3,143,738
  SOFTWARE, LIBRARY, TEXTBOOK                                472,139
  GROWTH + TSA                                               236,834
  LADDER AIDS                                                 40,341
TOTAL                                                     24,364,254

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          16,331,182
  LIMITED ENGLISH PROFICIENCY                                 16,502
  EDUC RELATED SUPPORT SERVICE                                74,090
  SUMMER SCHOOL                                               28,160
  GIFTED & TALENTED                                           30,968
  HARDWARE & TECHNOLOGY                                       30,426
  TRANSPORTATION W/SUMMER                                  1,496,289
  BUILDING                                                 3,737,134
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,439,505
  EXCESS COST - PUBLIC + PRIV                              3,205,497
  SOFTWARE, LIBRARY, TEXTBOOK                                669,572
  GROWTH + TSA                                                     0
  LADDER AIDS                                              2,066,911
2001-02 TOTAL                                             29,126,236

$ CHG 01-02 MINUS 00-01                                    4,761,982
% CHG TOTAL AID                                                19.54
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,461,488
% CHG W/O TRNSP,BLDG,BL INCENT                                 11.49

2002-03 TOTAL                                             29,515,367

$ CHG 02-03 MINUS 00-01                                    5,151,113
% CHG TOTAL AID                                                21.14
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,850,619
% CHG W/O TRNSP,BLDG,BL INCENT                                 13.30


 * 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:             580512
                                   DISTRICT NAME:          BRENTWOOD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     62,803,646
  TAX EFFORT, EQUALZ, LIMTATN                             39,996,250
  TRANSITION ADJUSTMENT                                  -32,953,598
SUBTOTAL W/ TRANSITION                                    69,846,298
  LIMITED ENGLISH PROFICIENCY                              1,544,231
  EDUC RELATED SUPPORT SERVICE                               685,508
  SUMMER SCHOOL                                              403,135
  GIFTED & TALENTED                                           83,271
  HARDWARE & TECHNOLOGY                                      229,237
  TRANSPORTATION                                           8,863,377
  BUILDING                                                 1,342,289
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,451,486
  EXCESS COST - PUBLIC + PRIV                             20,735,492
  SOFTWARE, LIBRARY, TEXTBOOK                              1,304,846
  GROWTH + TSA                                             1,940,701
  LADDER AIDS                                              1,255,888
TOTAL                                                    110,685,759

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          73,687,844
  LIMITED ENGLISH PROFICIENCY                              1,448,570
  EDUC RELATED SUPPORT SERVICE                               888,292
  SUMMER SCHOOL                                              450,357
  GIFTED & TALENTED                                           84,672
  HARDWARE & TECHNOLOGY                                      409,357
  TRANSPORTATION W/SUMMER                                  9,399,233
  BUILDING                                                 3,006,380
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,692,115
  EXCESS COST - PUBLIC + PRIV                             22,489,765
  SOFTWARE, LIBRARY, TEXTBOOK                              1,856,455
  GROWTH + TSA                                                     0
  LADDER AIDS                                              5,073,018
2001-02 TOTAL                                            121,486,058

$ CHG 01-02 MINUS 00-01                                   10,800,299
% CHG TOTAL AID                                                 9.76
$ CHG W/O TRNSP,BLDG,BL INCENT                             8,600,352
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.56

2002-03 TOTAL                                            161,459,314

$ CHG 02-03 MINUS 00-01                                   50,773,555
% CHG TOTAL AID                                                45.87
$ CHG W/O TRNSP,BLDG,BL INCENT                            48,573,608
% CHG W/O TRNSP,BLDG,BL INCENT                                 48.34


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


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

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

                                   DISTRICT CODE:             580513
                                   DISTRICT NAME:      CENTRAL ISLIP

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                     21,054,129
  TAX EFFORT, EQUALZ, LIMTATN                             19,248,916
  TRANSITION ADJUSTMENT                                  -10,413,453
SUBTOTAL W/ TRANSITION                                    29,889,592
  LIMITED ENGLISH PROFICIENCY                                502,238
  EDUC RELATED SUPPORT SERVICE                               233,093
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           34,767
  HARDWARE & TECHNOLOGY                                       84,559
  TRANSPORTATION                                           3,925,827
  BUILDING                                                 1,092,373
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              2,955,756
  EXCESS COST - PUBLIC + PRIV                              9,658,330
  SOFTWARE, LIBRARY, TEXTBOOK                                528,124
  GROWTH + TSA                                               684,583
  LADDER AIDS                                                905,348
TOTAL                                                     50,494,590

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          31,533,519
  LIMITED ENGLISH PROFICIENCY                                851,546
  EDUC RELATED SUPPORT SERVICE                               293,301
  SUMMER SCHOOL                                               27,000
  GIFTED & TALENTED                                           35,280
  HARDWARE & TECHNOLOGY                                       90,000
  TRANSPORTATION W/SUMMER                                  4,557,212
  BUILDING                                                 5,614,646
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              3,193,036
  EXCESS COST - PUBLIC + PRIV                              9,588,592
  SOFTWARE, LIBRARY, TEXTBOOK                                468,304
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,961,854
2001-02 TOTAL                                             58,214,290

$ CHG 01-02 MINUS 00-01                                    7,719,700
% CHG TOTAL AID                                                15.29
$ CHG W/O TRNSP,BLDG,BL INCENT                             2,566,042
% CHG W/O TRNSP,BLDG,BL INCENT                                  5.64

2002-03 TOTAL                                             67,648,636

$ CHG 02-03 MINUS 00-01                                   17,154,046
% CHG TOTAL AID                                                33.97
$ CHG W/O TRNSP,BLDG,BL INCENT                            12,000,388
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.39


 * 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:             580514
                                   DISTRICT NAME:        FIRE ISLAND

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         22,514
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       50,892
SUBTOTAL W/ TRANSITION                                        73,406
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   444
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              28,059
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 16,028
  EXCESS COST - PUBLIC + PRIV                                 21,508
  SOFTWARE, LIBRARY, TEXTBOOK                                  6,527
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  6,466
TOTAL                                                        152,438

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              74,874
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   365
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              392
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     29,168
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 17,694
  EXCESS COST - PUBLIC + PRIV                                 21,314
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,118
  GROWTH + TSA                                                 2,470
  LADDER AIDS                                                 17,448
2001-02 TOTAL                                                172,843

$ CHG 01-02 MINUS 00-01                                       20,405
% CHG TOTAL AID                                                13.39
$ CHG W/O TRNSP,BLDG,BL INCENT                                19,296
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.51

2002-03 TOTAL                                                174,676

$ CHG 02-03 MINUS 00-01                                       22,238
% CHG TOTAL AID                                                14.59
$ CHG W/O TRNSP,BLDG,BL INCENT                                21,129
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.99


 * 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:             580601
                                   DISTRICT NAME:     SHOREHAM-WADIN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,541,209
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -425,585
SUBTOTAL W/ TRANSITION                                     1,115,624
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                22,043
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                             214,898
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                215,822
  EXCESS COST - PUBLIC + PRIV                                573,033
  SOFTWARE, LIBRARY, TEXTBOOK                                135,705
  GROWTH + TSA                                                49,193
  LADDER AIDS                                                 13,836
TOTAL                                                      2,340,154

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,176,983
  LIMITED ENGLISH PROFICIENCY                                    871
  EDUC RELATED SUPPORT SERVICE                                22,265
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           14,112
  HARDWARE & TECHNOLOGY                                        2,199
  TRANSPORTATION W/SUMMER                                    388,989
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                299,933
  EXCESS COST - PUBLIC + PRIV                                568,432
  SOFTWARE, LIBRARY, TEXTBOOK                                156,188
  GROWTH + TSA                                                77,680
  LADDER AIDS                                                379,071
2001-02 TOTAL                                              3,086,723

$ CHG 01-02 MINUS 00-01                                      746,569
% CHG TOTAL AID                                                31.90
$ CHG W/O TRNSP,BLDG,BL INCENT                               572,478
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.94

2002-03 TOTAL                                              5,624,899

$ CHG 02-03 MINUS 00-01                                    3,284,745
% CHG TOTAL AID                                               140.36
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,110,654
% CHG W/O TRNSP,BLDG,BL INCENT                                146.37


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


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

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

                                   DISTRICT CODE:             580602
                                   DISTRICT NAME:          RIVERHEAD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,116,518
  TAX EFFORT, EQUALZ, LIMTATN                              2,486,166
  TRANSITION ADJUSTMENT                                   -2,588,190
SUBTOTAL W/ TRANSITION                                     7,014,494
  LIMITED ENGLISH PROFICIENCY                                 49,477
  EDUC RELATED SUPPORT SERVICE                                49,205
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           24,169
  HARDWARE & TECHNOLOGY                                       14,965
  TRANSPORTATION                                           1,415,909
  BUILDING                                                   307,580
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                673,946
  EXCESS COST - PUBLIC + PRIV                              2,979,295
  SOFTWARE, LIBRARY, TEXTBOOK                                361,879
  GROWTH + TSA                                               340,317
  LADDER AIDS                                                615,589
TOTAL                                                     13,846,825

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           7,400,291
  LIMITED ENGLISH PROFICIENCY                                 64,138
  EDUC RELATED SUPPORT SERVICE                                53,980
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           25,284
  HARDWARE & TECHNOLOGY                                       24,449
  TRANSPORTATION W/SUMMER                                  1,505,134
  BUILDING                                                   245,397
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                719,651
  EXCESS COST - PUBLIC + PRIV                              3,159,340
  SOFTWARE, LIBRARY, TEXTBOOK                                553,114
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,135,255
2001-02 TOTAL                                             14,886,033

$ CHG 01-02 MINUS 00-01                                    1,039,208
% CHG TOTAL AID                                                 7.51
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,012,166
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.35

2002-03 TOTAL                                             17,411,199

$ CHG 02-03 MINUS 00-01                                    3,564,374
% CHG TOTAL AID                                                25.74
$ CHG W/O TRNSP,BLDG,BL INCENT                             3,537,332
% CHG W/O TRNSP,BLDG,BL INCENT                                 29.18


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


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

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

                                   DISTRICT CODE:             580701
                                   DISTRICT NAME:     SHELTER ISLAND

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        120,778
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                            0
SUBTOTAL W/ TRANSITION                                       120,778
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 2,349
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                               5,378
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 33,868
  EXCESS COST - PUBLIC + PRIV                                 40,777
  SOFTWARE, LIBRARY, TEXTBOOK                                 18,203
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  4,958
TOTAL                                                        226,311

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             123,193
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 2,373
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            1,568
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                      6,370
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 39,372
  EXCESS COST - PUBLIC + PRIV                                 40,410
  SOFTWARE, LIBRARY, TEXTBOOK                                 10,615
  GROWTH + TSA                                                 4,434
  LADDER AIDS                                                 49,169
2001-02 TOTAL                                                277,504

$ CHG 01-02 MINUS 00-01                                       51,193
% CHG TOTAL AID                                                22.62
$ CHG W/O TRNSP,BLDG,BL INCENT                                50,201
% CHG W/O TRNSP,BLDG,BL INCENT                                 22.72

2002-03 TOTAL                                                281,654

$ CHG 02-03 MINUS 00-01                                       55,343
% CHG TOTAL AID                                                24.45
$ CHG W/O TRNSP,BLDG,BL INCENT                                54,351
% CHG W/O TRNSP,BLDG,BL INCENT                                 24.60


 * 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:             580801
                                   DISTRICT NAME:          SMITHTOWN

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      7,620,492
  TAX EFFORT, EQUALZ, LIMTATN                              2,583,300
  TRANSITION ADJUSTMENT                                    4,507,999
SUBTOTAL W/ TRANSITION                                    14,711,791
  LIMITED ENGLISH PROFICIENCY                                 14,277
  EDUC RELATED SUPPORT SERVICE                                73,831
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           45,618
  HARDWARE & TECHNOLOGY                                       42,573
  TRANSPORTATION                                           2,129,485
  BUILDING                                                 2,577,000
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                              1,154,238
  EXCESS COST - PUBLIC + PRIV                              2,892,759
  SOFTWARE, LIBRARY, TEXTBOOK                                736,298
  GROWTH + TSA                                               296,552
  LADDER AIDS                                                100,455
TOTAL                                                     24,774,877

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                          15,006,026
  LIMITED ENGLISH PROFICIENCY                                 30,125
  EDUC RELATED SUPPORT SERVICE                                74,004
  SUMMER SCHOOL                                                1,760
  GIFTED & TALENTED                                           48,216
  HARDWARE & TECHNOLOGY                                       26,390
  TRANSPORTATION W/SUMMER                                  2,482,947
  BUILDING                                                 2,708,276
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                903,259
  EXCESS COST - PUBLIC + PRIV                              2,937,810
  SOFTWARE, LIBRARY, TEXTBOOK                                987,200
  GROWTH + TSA                                                     0
  LADDER AIDS                                              1,675,519
2001-02 TOTAL                                             26,881,532

$ CHG 01-02 MINUS 00-01                                    2,106,655
% CHG TOTAL AID                                                 8.50
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,621,917
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.08

2002-03 TOTAL                                             27,235,848

$ CHG 02-03 MINUS 00-01                                    2,460,971
% CHG TOTAL AID                                                 9.93
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,976,233
% CHG W/O TRNSP,BLDG,BL INCENT                                  9.85


 * 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:             580805
                                   DISTRICT NAME:         KINGS PARK

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      3,678,670
  TAX EFFORT, EQUALZ, LIMTATN                                715,927
  TRANSITION ADJUSTMENT                                    2,343,090
SUBTOTAL W/ TRANSITION                                     6,737,687
  LIMITED ENGLISH PROFICIENCY                                  7,759
  EDUC RELATED SUPPORT SERVICE                                30,855
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,004
  HARDWARE & TECHNOLOGY                                       10,000
  TRANSPORTATION                                             930,549
  BUILDING                                                   552,050
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                795,226
  EXCESS COST - PUBLIC + PRIV                              1,550,468
  SOFTWARE, LIBRARY, TEXTBOOK                                260,891
  GROWTH + TSA                                                42,870
  LADDER AIDS                                                 21,837
TOTAL                                                     10,960,196

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           6,872,440
  LIMITED ENGLISH PROFICIENCY                                 19,633
  EDUC RELATED SUPPORT SERVICE                                31,755
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           20,188
  HARDWARE & TECHNOLOGY                                       27,584
  TRANSPORTATION W/SUMMER                                  1,119,214
  BUILDING                                                   389,867
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                267,206
  EXCESS COST - PUBLIC + PRIV                              1,570,929
  SOFTWARE, LIBRARY, TEXTBOOK                                325,350
  GROWTH + TSA                                               158,066
  LADDER AIDS                                                648,373
2001-02 TOTAL                                             11,450,605

$ CHG 01-02 MINUS 00-01                                      490,409
% CHG TOTAL AID                                                 4.47
$ CHG W/O TRNSP,BLDG,BL INCENT                               463,927
% CHG W/O TRNSP,BLDG,BL INCENT                                  4.89

2002-03 TOTAL                                             11,611,775

$ CHG 02-03 MINUS 00-01                                      651,579
% CHG TOTAL AID                                                 5.94
$ CHG W/O TRNSP,BLDG,BL INCENT                               625,097
% CHG W/O TRNSP,BLDG,BL INCENT                                  6.60


 * 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:             580901
                                   DISTRICT NAME:         REMSENBURG

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         71,608
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -3,385
SUBTOTAL W/ TRANSITION                                        68,223
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 1,221
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              926
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              11,201
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 26,322
  EXCESS COST - PUBLIC + PRIV                                 86,156
  SOFTWARE, LIBRARY, TEXTBOOK                                 16,138
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 16,850
TOTAL                                                        227,037

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              69,587
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 1,278
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              980
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     13,899
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 32,325
  EXCESS COST - PUBLIC + PRIV                                 95,986
  SOFTWARE, LIBRARY, TEXTBOOK                                 19,199
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 61,997
2001-02 TOTAL                                                295,251

$ CHG 01-02 MINUS 00-01                                       68,214
% CHG TOTAL AID                                                30.05
$ CHG W/O TRNSP,BLDG,BL INCENT                                65,516
% CHG W/O TRNSP,BLDG,BL INCENT                                 30.35

2002-03 TOTAL                                                297,619

$ CHG 02-03 MINUS 00-01                                       70,582
% CHG TOTAL AID                                                31.09
$ CHG W/O TRNSP,BLDG,BL INCENT                                67,884
% CHG W/O TRNSP,BLDG,BL INCENT                                 31.45


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


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

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

                                   DISTRICT CODE:             580902
                                   DISTRICT NAME:     WESTHAMPTON BE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        863,298
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                     -135,182
SUBTOTAL W/ TRANSITION                                       728,116
  LIMITED ENGLISH PROFICIENCY                                  3,344
  EDUC RELATED SUPPORT SERVICE                                15,727
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,761
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              38,833
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 89,629
  EXCESS COST - PUBLIC + PRIV                                382,064
  SOFTWARE, LIBRARY, TEXTBOOK                                 89,111
  GROWTH + TSA                                                 7,660
  LADDER AIDS                                                133,843
TOTAL                                                      1,498,088

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             768,162
  LIMITED ENGLISH PROFICIENCY                                  3,403
  EDUC RELATED SUPPORT SERVICE                                16,699
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                           10,192
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     40,167
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 97,023
  EXCESS COST - PUBLIC + PRIV                                401,064
  SOFTWARE, LIBRARY, TEXTBOOK                                116,691
  GROWTH + TSA                                                 3,072
  LADDER AIDS                                                262,119
2001-02 TOTAL                                              1,718,592

$ CHG 01-02 MINUS 00-01                                      220,504
% CHG TOTAL AID                                                14.72
$ CHG W/O TRNSP,BLDG,BL INCENT                               219,170
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.02

2002-03 TOTAL                                              1,771,998

$ CHG 02-03 MINUS 00-01                                      273,910
% CHG TOTAL AID                                                18.28
$ CHG W/O TRNSP,BLDG,BL INCENT                               272,576
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.68


 * 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:             580903
                                   DISTRICT NAME:             QUOGUE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         44,116
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                        3,495
SUBTOTAL W/ TRANSITION                                        47,611
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              15,742
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 35,154
  EXCESS COST - PUBLIC + PRIV                                 64,524
  SOFTWARE, LIBRARY, TEXTBOOK                                  9,913
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  2,207
TOTAL                                                        175,151

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              48,563
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   822
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              588
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     18,154
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 37,801
  EXCESS COST - PUBLIC + PRIV                                 63,943
  SOFTWARE, LIBRARY, TEXTBOOK                                 12,372
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 18,867
2001-02 TOTAL                                                201,110

$ CHG 01-02 MINUS 00-01                                       25,959
% CHG TOTAL AID                                                14.82
$ CHG W/O TRNSP,BLDG,BL INCENT                                23,547
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.77

2002-03 TOTAL                                                202,700

$ CHG 02-03 MINUS 00-01                                       27,549
% CHG TOTAL AID                                                15.73
$ CHG W/O TRNSP,BLDG,BL INCENT                                25,137
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.77


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


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

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

                                   DISTRICT CODE:             580905
                                   DISTRICT NAME:       HAMPTON BAYS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        783,887
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       16,905
SUBTOTAL W/ TRANSITION                                       800,792
  LIMITED ENGLISH PROFICIENCY                                 12,338
  EDUC RELATED SUPPORT SERVICE                                12,943
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,182
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              89,387
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                160,844
  EXCESS COST - PUBLIC + PRIV                                611,489
  SOFTWARE, LIBRARY, TEXTBOOK                                102,866
  GROWTH + TSA                                                41,607
  LADDER AIDS                                                 16,621
TOTAL                                                      1,857,069

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             844,835
  LIMITED ENGLISH PROFICIENCY                                 17,174
  EDUC RELATED SUPPORT SERVICE                                14,144
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            8,428
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                    106,320
  BUILDING                                                    19,500
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                163,398
  EXCESS COST - PUBLIC + PRIV                                645,248
  SOFTWARE, LIBRARY, TEXTBOOK                                183,137
  GROWTH + TSA                                                75,190
  LADDER AIDS                                                333,606
2001-02 TOTAL                                              2,410,980

$ CHG 01-02 MINUS 00-01                                      553,911
% CHG TOTAL AID                                                29.83
$ CHG W/O TRNSP,BLDG,BL INCENT                               517,478
% CHG W/O TRNSP,BLDG,BL INCENT                                 29.27

2002-03 TOTAL                                              2,451,318

$ CHG 02-03 MINUS 00-01                                      594,249
% CHG TOTAL AID                                                32.00
$ CHG W/O TRNSP,BLDG,BL INCENT                               557,816
% CHG W/O TRNSP,BLDG,BL INCENT                                 31.56


 * 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:             580906
                                   DISTRICT NAME:        SOUTHAMPTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        740,898
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -38,702
SUBTOTAL W/ TRANSITION                                       702,196
  LIMITED ENGLISH PROFICIENCY                                  8,518
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,058
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              96,437
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                200,173
  EXCESS COST - PUBLIC + PRIV                                579,426
  SOFTWARE, LIBRARY, TEXTBOOK                                114,619
  GROWTH + TSA                                                 3,476
  LADDER AIDS                                                117,586
TOTAL                                                      1,831,489

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             716,239
  LIMITED ENGLISH PROFICIENCY                                  7,971
  EDUC RELATED SUPPORT SERVICE                                14,783
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            9,212
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     95,435
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                200,403
  EXCESS COST - PUBLIC + PRIV                                569,053
  SOFTWARE, LIBRARY, TEXTBOOK                                105,013
  GROWTH + TSA                                                     0
  LADDER AIDS                                                259,757
2001-02 TOTAL                                              1,977,866

$ CHG 01-02 MINUS 00-01                                      146,377
% CHG TOTAL AID                                                 7.99
$ CHG W/O TRNSP,BLDG,BL INCENT                               147,379
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.49

2002-03 TOTAL                                              2,004,097

$ CHG 02-03 MINUS 00-01                                      172,608
% CHG TOTAL AID                                                 9.42
$ CHG W/O TRNSP,BLDG,BL INCENT                               173,610
% CHG W/O TRNSP,BLDG,BL INCENT                                 10.01


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


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

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

                                   DISTRICT CODE:             580909
                                   DISTRICT NAME:      BRIDGEHAMPTON

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         71,869
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       83,377
SUBTOTAL W/ TRANSITION                                       155,246
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              28,376
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 78,254
  EXCESS COST - PUBLIC + PRIV                                 98,170
  SOFTWARE, LIBRARY, TEXTBOOK                                 16,239
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  9,496
TOTAL                                                        385,781

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             158,350
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 1,846
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              784
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     27,851
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 80,533
  EXCESS COST - PUBLIC + PRIV                                 99,064
  SOFTWARE, LIBRARY, TEXTBOOK                                 26,288
  GROWTH + TSA                                                 5,383
  LADDER AIDS                                                 76,733
2001-02 TOTAL                                                476,832

$ CHG 01-02 MINUS 00-01                                       91,051
% CHG TOTAL AID                                                23.60
$ CHG W/O TRNSP,BLDG,BL INCENT                                91,576
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.62

2002-03 TOTAL                                                480,941

$ CHG 02-03 MINUS 00-01                                       95,160
% CHG TOTAL AID                                                24.67
$ CHG W/O TRNSP,BLDG,BL INCENT                                95,685
% CHG W/O TRNSP,BLDG,BL INCENT                                 26.77


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


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

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

                                   DISTRICT CODE:             580911
                                   DISTRICT NAME:           EASTPORT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                      1,308,253
  TAX EFFORT, EQUALZ, LIMTATN                                854,318
  TRANSITION ADJUSTMENT                                     -842,952
SUBTOTAL W/ TRANSITION                                     1,319,619
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                10,277
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,542
  HARDWARE & TECHNOLOGY                                        6,450
  TRANSPORTATION                                             216,414
  BUILDING                                                   248,613
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                349,495
  EXCESS COST - PUBLIC + PRIV                                515,089
  SOFTWARE, LIBRARY, TEXTBOOK                                 64,938
  GROWTH + TSA                                                51,777
  LADDER AIDS                                                 28,877
TOTAL                                                      2,816,091

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                           1,392,198
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                12,857
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            4,704
  HARDWARE & TECHNOLOGY                                       14,907
  TRANSPORTATION W/SUMMER                                    385,634
  BUILDING                                                   380,660
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                353,429
  EXCESS COST - PUBLIC + PRIV                                643,114
  SOFTWARE, LIBRARY, TEXTBOOK                                 81,800
  GROWTH + TSA                                                     0
  LADDER AIDS                                                267,920
2001-02 TOTAL                                              3,537,223

$ CHG 01-02 MINUS 00-01                                      721,132
% CHG TOTAL AID                                                25.61
$ CHG W/O TRNSP,BLDG,BL INCENT                               419,865
% CHG W/O TRNSP,BLDG,BL INCENT                                 17.86

2002-03 TOTAL                                              4,511,267

$ CHG 02-03 MINUS 00-01                                    1,695,176
% CHG TOTAL AID                                                60.20
$ CHG W/O TRNSP,BLDG,BL INCENT                             1,393,909
% CHG W/O TRNSP,BLDG,BL INCENT                                 59.29


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


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

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

                                   DISTRICT CODE:             580913
                                   DISTRICT NAME:     TUCKAHOE COMMO

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        126,396
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -3,662
SUBTOTAL W/ TRANSITION                                       122,734
  LIMITED ENGLISH PROFICIENCY                                  3,980
  EDUC RELATED SUPPORT SERVICE                                 2,251
  SUMMER SCHOOL                                                  932
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                               7,967
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 19,965
  EXCESS COST - PUBLIC + PRIV                                172,139
  SOFTWARE, LIBRARY, TEXTBOOK                                 14,100
  GROWTH + TSA                                                 6,686
  LADDER AIDS                                                 20,486
TOTAL                                                        371,240

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             125,188
  LIMITED ENGLISH PROFICIENCY                                  3,442
  EDUC RELATED SUPPORT SERVICE                                 2,008
  SUMMER SCHOOL                                                  880
  GIFTED & TALENTED                                            1,176
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                      8,071
  BUILDING                                                    30,087
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 20,873
  EXCESS COST - PUBLIC + PRIV                                170,589
  SOFTWARE, LIBRARY, TEXTBOOK                                 21,980
  GROWTH + TSA                                                     0
  LADDER AIDS                                                104,041
2001-02 TOTAL                                                488,335

$ CHG 01-02 MINUS 00-01                                      117,095
% CHG TOTAL AID                                                31.54
$ CHG W/O TRNSP,BLDG,BL INCENT                                86,904
% CHG W/O TRNSP,BLDG,BL INCENT                                 23.92

2002-03 TOTAL                                                493,149

$ CHG 02-03 MINUS 00-01                                      121,909
% CHG TOTAL AID                                                32.84
$ CHG W/O TRNSP,BLDG,BL INCENT                                91,718
% CHG W/O TRNSP,BLDG,BL INCENT                                 25.25


 * 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:             580917
                                   DISTRICT NAME:        EAST QUOGUE

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        171,792
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      191,029
SUBTOTAL W/ TRANSITION                                       362,821
  LIMITED ENGLISH PROFICIENCY                                  1,911
  EDUC RELATED SUPPORT SERVICE                                 3,294
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              30,937
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 92,324
  EXCESS COST - PUBLIC + PRIV                                357,190
  SOFTWARE, LIBRARY, TEXTBOOK                                 47,538
  GROWTH + TSA                                                 6,256
  LADDER AIDS                                                 14,606
TOTAL                                                        916,877

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             370,077
  LIMITED ENGLISH PROFICIENCY                                  3,857
  EDUC RELATED SUPPORT SERVICE                                 3,468
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            2,352
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     74,697
  BUILDING                                                    10,000
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                102,537
  EXCESS COST - PUBLIC + PRIV                                356,473
  SOFTWARE, LIBRARY, TEXTBOOK                                 53,453
  GROWTH + TSA                                                     0
  LADDER AIDS                                                157,248
2001-02 TOTAL                                              1,134,162

$ CHG 01-02 MINUS 00-01                                      217,285
% CHG TOTAL AID                                                23.70
$ CHG W/O TRNSP,BLDG,BL INCENT                               163,525
% CHG W/O TRNSP,BLDG,BL INCENT                                 18.46

2002-03 TOTAL                                              1,144,483

$ CHG 02-03 MINUS 00-01                                      227,606
% CHG TOTAL AID                                                24.82
$ CHG W/O TRNSP,BLDG,BL INCENT                               173,846
% CHG W/O TRNSP,BLDG,BL INCENT                                 19.62


 * 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:             581002
                                   DISTRICT NAME:        OYSTERPONDS

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         57,913
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       22,058
SUBTOTAL W/ TRANSITION                                        79,971
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   942
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              10,740
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 19,170
  EXCESS COST - PUBLIC + PRIV                                 82,476
  SOFTWARE, LIBRARY, TEXTBOOK                                 11,890
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  8,508
TOTAL                                                        213,697

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              81,570
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 1,004
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            1,176
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     12,738
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 20,255
  EXCESS COST - PUBLIC + PRIV                                 83,511
  SOFTWARE, LIBRARY, TEXTBOOK                                 18,832
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 26,072
2001-02 TOTAL                                                245,158

$ CHG 01-02 MINUS 00-01                                       31,461
% CHG TOTAL AID                                                14.72
$ CHG W/O TRNSP,BLDG,BL INCENT                                29,463
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.52

2002-03 TOTAL                                                247,487

$ CHG 02-03 MINUS 00-01                                       33,790
% CHG TOTAL AID                                                15.81
$ CHG W/O TRNSP,BLDG,BL INCENT                                31,792
% CHG W/O TRNSP,BLDG,BL INCENT                                 15.66


 * 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:             581004
                                   DISTRICT NAME:     FISHERS ISLAND

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                         35,144
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -1,965
SUBTOTAL W/ TRANSITION                                        33,179
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   625
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                                   0
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                  6,128
  EXCESS COST - PUBLIC + PRIV                                 14,220
  SOFTWARE, LIBRARY, TEXTBOOK                                  3,555
  GROWTH + TSA                                                     0
  LADDER AIDS                                                  2,000
TOTAL                                                         59,707

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                              33,842
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                   548
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                              392
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                          0
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                  6,363
  EXCESS COST - PUBLIC + PRIV                                 14,345
  SOFTWARE, LIBRARY, TEXTBOOK                                  5,198
  GROWTH + TSA                                                 1,996
  LADDER AIDS                                                  5,636
2001-02 TOTAL                                                 68,320

$ CHG 01-02 MINUS 00-01                                        8,613
% CHG TOTAL AID                                                14.43
$ CHG W/O TRNSP,BLDG,BL INCENT                                 8,613
% CHG W/O TRNSP,BLDG,BL INCENT                                 14.43

2002-03 TOTAL                                                 69,440

$ CHG 02-03 MINUS 00-01                                        9,733
% CHG TOTAL AID                                                16.30
$ CHG W/O TRNSP,BLDG,BL INCENT                                 9,733
% CHG W/O TRNSP,BLDG,BL INCENT                                 16.30


 * 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:             581005
                                   DISTRICT NAME:           SOUTHOLD

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        410,473
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                       -9,358
SUBTOTAL W/ TRANSITION                                       401,115
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 7,917
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,149
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              21,463
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 63,869
  EXCESS COST - PUBLIC + PRIV                                262,511
  SOFTWARE, LIBRARY, TEXTBOOK                                 51,444
  GROWTH + TSA                                                23,522
  LADDER AIDS                                                 34,575
TOTAL                                                        871,565

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             412,800
  LIMITED ENGLISH PROFICIENCY                                      0
  EDUC RELATED SUPPORT SERVICE                                 8,487
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            5,488
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     24,645
  BUILDING                                                         0
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 76,965
  EXCESS COST - PUBLIC + PRIV                                275,349
  SOFTWARE, LIBRARY, TEXTBOOK                                 84,435
  GROWTH + TSA                                                     0
  LADDER AIDS                                                159,359
2001-02 TOTAL                                              1,047,528

$ CHG 01-02 MINUS 00-01                                      175,963
% CHG TOTAL AID                                                20.19
$ CHG W/O TRNSP,BLDG,BL INCENT                               172,781
% CHG W/O TRNSP,BLDG,BL INCENT                                 20.32

2002-03 TOTAL                                              1,058,365

$ CHG 02-03 MINUS 00-01                                      186,800
% CHG TOTAL AID                                                21.43
$ CHG W/O TRNSP,BLDG,BL INCENT                               183,618
% CHG W/O TRNSP,BLDG,BL INCENT                                 21.60


 * 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:             581010
                                   DISTRICT NAME:          GREENPORT

2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA                                        432,514
  TAX EFFORT, EQUALZ, LIMTATN                                      0
  TRANSITION ADJUSTMENT                                      -32,537
SUBTOTAL W/ TRANSITION                                       399,977
  LIMITED ENGLISH PROFICIENCY                                  3,150
  EDUC RELATED SUPPORT SERVICE                                     0
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                                0
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION                                              13,174
  BUILDING                                                     7,587
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 79,913
  EXCESS COST - PUBLIC + PRIV                                336,091
  SOFTWARE, LIBRARY, TEXTBOOK                                 43,664
  GROWTH + TSA                                                17,908
  LADDER AIDS                                                 54,566
TOTAL                                                        956,030

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING                                             421,975
  LIMITED ENGLISH PROFICIENCY                                  2,167
  EDUC RELATED SUPPORT SERVICE                                 6,388
  SUMMER SCHOOL                                                    0
  GIFTED & TALENTED                                            3,528
  HARDWARE & TECHNOLOGY                                            0
  TRANSPORTATION W/SUMMER                                     33,638
  BUILDING                                                       187
  REORGANIZATION INCENTIVE                                         0
  BOCES + SPECIAL SRVC, BIG 5                                 83,307
  EXCESS COST - PUBLIC + PRIV                                371,220
  SOFTWARE, LIBRARY, TEXTBOOK                                 66,413
  GROWTH + TSA                                                     0
  LADDER AIDS                                                 62,224
2001-02 TOTAL                                              1,051,047

$ CHG 01-02 MINUS 00-01                                       95,017
% CHG TOTAL AID                                                 9.94
$ CHG W/O TRNSP,BLDG,BL INCENT                                81,953
% CHG W/O TRNSP,BLDG,BL INCENT                                  8.76

2002-03 TOTAL                                              1,600,014

$ CHG 02-03 MINUS 00-01                                      643,984
% CHG TOTAL AID                                                67.36
$ CHG W/O TRNSP,BLDG,BL INCENT                               630,920
% CHG W/O TRNSP,BLDG,BL INCENT                                 67.46


 * 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:             581012
                                   DISTRICT NAME:     MATTITUCK-CUTC
                                                       UNVERIFIED
2000-01 BASE YEAR AIDS:
  OPERATING, ENA, OSA
  TAX EFFORT, EQUALZ, LIMTATN
  TRANSITION ADJUSTMENT
SUBTOTAL W/ TRANSITION
  LIMITED ENGLISH PROFICIENCY
  EDUC RELATED SUPPORT SERVICE
  SUMMER SCHOOL
  GIFTED & TALENTED
  HARDWARE & TECHNOLOGY
  TRANSPORTATION
  BUILDING
  REORGANIZATION INCENTIVE
  BOCES + SPECIAL SRVC, BIG 5
  EXCESS COST - PUBLIC + PRIV
  SOFTWARE, LIBRARY, TEXTBOOK
  GROWTH + TSA
  LADDER AIDS
TOTAL

2001-02 AND 2002-03 ESTIMATES:
  CORE OPERATING
  LIMITED ENGLISH PROFICIENCY
  EDUC RELATED SUPPORT SERVICE
  SUMMER SCHOOL
  GIFTED & TALENTED
  HARDWARE & TECHNOLOGY
  TRANSPORTATION W/SUMMER
  BUILDING
  REORGANIZATION INCENTIVE
  BOCES + SPECIAL SRVC, BIG 5
  EXCESS COST - PUBLIC + PRIV
  SOFTWARE, LIBRARY, TEXTBOOK
  GROWTH + TSA
  LADDER AIDS
2001-02 TOTAL

$ CHG 01-02 MINUS 00-01
% CHG TOTAL AID
$ CHG W/O TRNSP,BLDG,BL INCENT
% CHG W/O TRNSP,BLDG,BL INCENT

2002-03 TOTAL

$ CHG 02-03 MINUS 00-01
% CHG TOTAL AID
$ CHG W/O TRNSP,BLDG,BL INCENT
% CHG W/O TRNSP,BLDG,BL INCENT


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