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:             420701                      
                                   DISTRICT NAME:           WESTHILL                      
                                                                                          
SEE NOTE BELOW                                                                            
COMBINED WEALTH RATIO (CWR)                                  0.64300                      
                                                                                          
2022-23 APPR OPER EXPEND.(AOE)                            30,748,736                      
2022-23 TAPU FOR EXPENDITURES                                  2,042                      
2022-23 AOE/TAPU FOR EXPEND.                                  15,058                      
                                                                                          
PUB EC AID RATIO  1-(0.51*CWR)                               0.67300                      
HIGH COST EC AID:                                                                         
  EST HIGH COST/PUPIL                                         57,915                      
  DEDUCT/PUPIL                                                45,174                      
  AIDABLE HIGH COST/PUPIL                                     12,741                      
  HIGH COST AID/PUPIL                                       8,574.69                      
  HIGH COST PUPILS                                                30                      
2024-25 PUBLIC EC HIGH CST AID                               257,241                      
2023-24 PUBLIC EC HIGH CST AID                               311,962                      
                                                                                          
PRIV EC AID RATIO 1-(0.15*CWR)                               0.90400                      
  PRIVATE EC COST/PUPIL                                       88,379                      
  DEDUCT/PUPIL                                                13,437                      
  AIDABLE COST/PUPIL                                          74,942                      
  PRIVATE EC PUPILS                                                3                      
  PRIVATE EC AID/PUPIL                                     67,747.56                      
  2024-25 PRIVATE EC AID                                     203,243                      
  2023-24 PRIVATE EC AID                                     199,324                      
                                                                                          
SET-ASIDE FROM FOUNDATION:                                                                
2024-25 PUB EX CST SET PRELIM                              2,290,806                      
2006-07 PUBLIC EX CST W/O HC                               1,472,241                      
  2023-24 MAX TPK AID                                              0                      
                                                                                          
UNIVERSAL PREK:                                                                           
  2023-24 90M FED UPK EXP GRT                                243,584                      
  2023-24 15M SUFDPK EXP GRT                                       0                      
  2023-24 100M UPK EXP GRT                                   362,748                      
  2023-24 25M SUFDPK EXP GRT                                       0                      
  2023-24 MAX SUFDPK AID(1415)                                     0                      
  2023-24 MAX UPK AID                                        362,748                      
  2023-24 PAYABLE UPK AID                                     30,227                      
2024-25 MAX UPK + SUFDPK +EXPS                               606,332                      
                                                                                          
NOTE: STATE AID ESTABLISHED BY EXECUTIVE BUDGET FOR 16 DISTRICTS                          
                                                                                          
      WITH INCOMPLETE DATA.                                                               
                                                                                   
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE