DB ED: 0252E             STATE OF NEW YORK                   12/16/08               
RUN NO: BT112-1                                                                     
                  2009-10 EXECUTIVE BUDGET PROPOSAL                                 
                                                                                    
                   2008-09 AND 2009-10 AIDS PAYABLE                                 
                  UNDER SECTION 3609 PLUS OTHER AIDS                                
                                                                                    
                                   DISTRICT CODE:             151701                
                                   DISTRICT NAME:          WILLSBORO                
SEE NOTE BELOW                                                  NA                  
2008-09 BASE YEAR AIDS:                                                             
  FOUNDATION AID                                           1,602,444                
  UNIVERSAL PREKINDERGARTEN                                   48,600                
  FULL DAY K CONVERSION                                            0                
  BOCES + SPECIAL SERVICES                                    73,301                
  HIGH COST EXCESS COST                                       30,883                
  PRIVATE EXCESS COST                                         44,008                
  HARDWARE & TECHNOLOGY                                        2,469                
  SOFTWARE, LIBRARY, TEXTBOOK                                 25,371                
  TRANSPORTATION INCL SUMMER                                 183,651                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS,ACADEMIC EN                                     0                
  HIGH TAX AID                                               127,909                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
TOTAL                                                      2,138,636                
                                                                                    
  08-09 BLD + BLD REORG INCENT                               313,733                
  08-09 EXCEL DEBT SERV (NYC)                                      0                
                                                                                    
2009-10 ESTIMATED AIDS:                                                             
  FOUNDATION AID                                           1,602,444                
  UNIVERSAL PREKINDERGARTEN                                   48,600                
  FULL DAY K CONVERSION                                            0                
  BOCES + SPECIAL SERVICES                                    80,021                
  HIGH COST EXCESS COST                                       27,448                
  PRIVATE EXCESS COST                                         84,556                
  HARDWARE & TECHNOLOGY                                        2,097                
  SOFTWARE, LIBRARY, TEXTBOOK                                 24,220                
  TRANSPORTATION INCL SUMMER                                 217,442                
  OPERATING REORG INCENTIVE                                        0                
  CHARTER SCHOOL TRANSITIONAL                                      0                
  EDUCATION GRANTS,ACADEMIC EN                                     0                
  HIGH TAX AID                                               127,909                
  SUPPLEMENTAL PUB EXCESS COST                                     0                
  DEFICIT REDUCTION ASSESSMENT                              -112,639                
TOTAL                                                      2,102,098                
                                                                                    
$ CHG TOTAL 09-10 MINUS 08-09                                -36,538                
% CHG TOTAL AID                                                -1.71                
                                                                                    
  09-10 BLD + BLD REORG INCENT                               324,658                
  09-10 EXCEL DEBT SERV (NYC)                                      0                
                                                                                    
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR  5 DISTRICTS                    
                                                                                    
      WITH INCOMPLETE DATA.                                                         
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE