DB ED: 0170H             STATE OF NEW YORK                   01/16/01               
RUN NO: BT032-1                                                                     
                  2001-02 EXECUTIVE BUDGET PROPOSAL                                 
                                                                                    
                   2000-01 AND 2001-02 AIDS PAYABLE                                 
                  UNDER SECTION 3609 PLUS OTHER AIDS                                
                                                                                    
                                   DISTRICT CODE:             271102                
                                   DISTRICT NAME:      ST JOHNSVILLE                
SEE NOTE BELOW                                                                      
2000-01 BASE YEAR AIDS:                                                             
  OPERATING                                                2,040,137                
  TAX EFFORT + EQUALIZATION                                  218,517                
  TRANSITION ADJUSTMENT                                       17,870                
  GIFTED & TALENTED                                            2,931                
  MINOR MAINTENANCE                                            6,167                
  EXCESS COST - PUBLIC                                       663,295                
  EXCESS COST - PRIVATE                                            0                
  EDUC RELATED SUPPORT SERVICE                                25,548                
  EXTRAORDINARY NEEDS                                        201,038                
  OPERATING STANDARDS                                         29,403                
  LIMITED ENGLISH PROFICIENCY                                      0                
SUBTOTAL                                                   3,204,906                
  TRANSPORTATION                                             310,176                
  BOCES + SPECIAL SERVICES                                   201,693                
  HARDWARE & TECHNOLOGY                                        7,992                
  SOFTWARE                                                     6,670                
  LIBRARY MATERIALS + TEXTBOOK                                25,767                
  FULL DAY K                                                       0                
  PREKINDERGARTEN                                                  0                
  CLASS SIZE REDUCTION                                             0                
  SUMMER SCHOOL                                                    0                
  TAX LIMITATION                                                   0                
  REORG. INCENTIVE (OPERATING)                                     0                
  SHARED SERVICES FOR BIG 5                                        0                
TOTAL                                                      3,757,204                
                                                                                    
2001-02 AIDS:                                                                       
  FLEX AID                                                 3,276,982                
  TRANSPORTATION INCL SUMMER                                 413,009                
  BOCES + SPECIAL SERVICES                                   201,693                
  HARDWARE & TECHNOLOGY                                        7,661                
  SOFTWARE                                                     7,000                
  LIBRARY MATERIALS + TEXTBOOK                                25,767                
  FULL DAY K                                                       0                
  PREKINDERGARTEN                                                  0                
  CLASS SIZE REDUCTION                                             0                
  SUMMER SCHOOL                                                    0                
  TAX LIMITATION                                                   0                
  REORG. INCENTIVE (OPERATING)                                     0                
  FUND FOR INNOVATION                                              0                
TOTAL                                                      3,932,112                
                                                                                    
$ CHG 01-02 MINUS 00-01                                      174,908                
% CHG TOTAL AID                                                 4.66                
                                                                                    
NOTE: AID ESTABLISHED BY EXECUTIVE BUDGET FOR 29 DISTRICTS WITH                     
                                                                                    
      INCOMPLETE DATA.                                                              
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE