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:             280212                      
                                   DISTRICT NAME:           MALVERNE                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.94800                      
                                                                                          
2022-23 APPR OPER EXPEND.(AOE)                            53,061,034                      
2022-23 TAPU FOR EXPENDITURES                                  2,388                      
2022-23 AOE/TAPU FOR EXPEND.                                  22,219                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.51700                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                        106,303                      
  DEDUCT/PUPIL                                                66,657                      
  AIDABLE HIGH COST/PUPIL                                     39,646                      
  HIGH COST AID/PUPIL                                      20,496.98                      
  HIGH COST PUPILS                                                44                      
2024-25 PUBLIC EC HIGH CST AID                               901,868                      
2023-24 PUBLIC EC HIGH CST AID                               872,016                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.85800                      
  PRIVATE EC COST/PUPIL                                       58,995                      
  DEDUCT/PUPIL                                                25,388                      
  AIDABLE COST/PUPIL                                          33,607                      
  PRIVATE EC PUPILS                                               10                      
  PRIVATE EC AID/PUPIL                                     28,834.80                      
  2024-25 PRIVATE EC AID                                     288,348                      
  2023-24 PRIVATE EC AID                                     242,152                      
                                                                                          
SET-ASIDE FROM FOUNDATION:                                                                
2024-25 PUB EX CST SET PRELIM                              1,475,284                      
2006-07 PUBLIC EX CST W/O HC                                 948,126                      
  2023-24 MAX TPK AID                                              0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2023-24 90M FED UPK EXP GRT                                264,600                      
  2023-24 15M SUFDPK EXP GRT                                       0                      
  2023-24 100M UPK EXP GRT                                   151,221                      
  2023-24 25M SUFDPK EXP GRT                                       0                      
  2023-24 MAX SUFDPK AID(1415)                                     0                      
  2023-24 MAX UPK AID                                        259,221                      
  2023-24 PAYABLE UPK AID                                          0                      
2024-25 MAX UPK + SUFDPK +EXPS                               523,821                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 16 DISTRICTS                          
                                                                                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE