DB ED: 0070D             STATE OF NEW YORK                   01/16/24                     
RUN NO: BT242-5                                                                           
                  2024-25 EXECUTIVE BUDGET PROPOSAL                                       
                                                                                          
         PUBLIC HIGH COST AND PRIVATE EXCESS COST AIDS FOR                                
     STUDENTS WITH DISABILITIES & UNIVERSAL PRE-KINDERGARTEN                              
                                                                                          
                                   DISTRICT CODE:             140301                      
                                   DISTRICT NAME:        EAST AURORA                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  1.14200                      
                                                                                          
2022-23 APPR OPER EXPEND.(AOE)                            30,601,949                      
2022-23 TAPU FOR EXPENDITURES                                  2,097                      
2022-23 AOE/TAPU FOR EXPEND.                                  14,593                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.41800                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         74,957                      
  DEDUCT/PUPIL                                                43,779                      
  AIDABLE HIGH COST/PUPIL                                     31,178                      
  HIGH COST AID/PUPIL                                      13,032.40                      
  HIGH COST PUPILS                                                37                      
2024-25 PUBLIC EC HIGH CST AID                               482,199                      
2023-24 PUBLIC EC HIGH CST AID                               386,530                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.82900                      
  PRIVATE EC COST/PUPIL                                       51,801                      
  DEDUCT/PUPIL                                                17,126                      
  AIDABLE COST/PUPIL                                          34,675                      
  PRIVATE EC PUPILS                                                7                      
  PRIVATE EC AID/PUPIL                                     28,745.57                      
  2024-25 PRIVATE EC AID                                     201,219                      
  2023-24 PRIVATE EC AID                                     257,827                      
                                                                                          
SET-ASIDE FROM FOUNDATION:                                                                
2024-25 PUB EX CST SET PRELIM                              1,039,404                      
2006-07 PUBLIC EX CST W/O HC                                 667,998                      
  2023-24 MAX TPK AID                                              0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2023-24 90M FED UPK EXP GRT                                248,400                      
  2023-24 15M SUFDPK EXP GRT                                       0                      
  2023-24 100M UPK EXP GRT                                   221,400                      
  2023-24 25M SUFDPK EXP GRT                                       0                      
  2023-24 MAX SUFDPK AID(1415)                                     0                      
  2023-24 MAX UPK AID                                        351,000                      
  2023-24 PAYABLE UPK AID                                    183,601                      
2024-25 MAX UPK + SUFDPK +EXPS                               599,400                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 16 DISTRICTS                          
                                                                                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE