DISTRICT CODE: 200901 STATE AID 2005-06 DISTRICT NAME: WELLS DATE: APR 15, 2014 EDITION NO. 6575 DISTRICT LAST UPDATED ON 04/14/14 NOTE: DATA DISPLAYED IS TENTATIVE PENDING AUDIT 2005-06 FLEX AID OUTPUT REPORT (FLEX) PAGE 1 TIER 1 FLEX AID: ________________ 1. 2004-05 COMPREHENSIVE OPERATING AID 351,486 2. 2004-05 EXTRAORDINARY NEEDS AID 94,925 3. 2004-05 EDUCATIONALLY RELATED SUPPORT SERVICES AID 1,663 4. 2004-05 LIMITED ENGLISH PROFICIENCY AID 0 5. 2004-05 SUMMER SCHOOL AID 0 6. 2004-05 MINOR MAINTENANCE & REPAIR AID 0 7. TOTAL TIER 1 FLEX AID (ENTS 1 + 2 + 3 + 4 + 5 + 6) 448,074 TIER 2 FLEX AID: ________________ 8. 2002 ACTUAL VALUATION PER FLEX TWPU (GEN ENT 69 / 2003-04 FLEX TWPU (ATT ENT 217)) 914,178 9. FLEX PUPIL WEALTH RATIO (FXPWR) (ENT 8 /$315,000) 2.902 10. 2002 ADJUSTED INCOME / 2003-04 FLEX TWPU (GEN ENT 74 / ATT ENT 217) 56,735 11. FLEX ALTERNATE PUPIL WEALTH RATIO (FXAPWR) (ENT 10 / $107,700) 0.526 12. FLEX COMBINED WEALTH RATIO (FXCWR) (.5 * ENT 9) + (.5 * ENT 11) 1.714 13. FLEX AID RATIO 1 (1.37 - (1.10 * ENT 12), MAX .90 & MIN .05) 0.050 14. FLEX SELECTED TAPU (ATT ENT 237) 240 15. GCEI-BASED COST ADJUSTMENT 1.12224 16. 2005-06 TIER 2 FLEX AID (ENT 14 * ($6 + ($55 * ENT 15 * ENT 13))) 2,180 AID DUE MIN OR CAP: 17. A. AID DUE MIN (POSITIVE AMOUNT) ((ENT 7 * 1.005) - (ENT 7 + ENT 16) MIN 0) 60 18. B. AID CAP (NEGATIVE AMOUNT) (ENT 7 * (1.0 + (.025/ENT 12))) - (ENT 7 + ENT 16) MAX 0) 0 TIER 3 FLEX AID: ________________ 19. FRPL INDEX (GEN ENT 139 / 0.50) 1.0822 20. FLEX AID RATIO 2 (1.00 - (0.64 * ENT 12), MIN 0.100) 0.100 21. 2005-06 TIER 3 FLEX AID IF ENT 12 < 1.200 AND ENT 19 > 0.500 THEN ($9 * ENT 19 * ENT 20 * (2004-05 PUB ENROLL, ATT, ENT 123)) 0 22. TOTAL 2005-06 FLEX AID (ENT 7 + ENT 16 + ENT 17 + ENT 18 + ENT 21) 450,314 23. 2005-06 FLEX AID, NOVEMBER 2004 (AS SHOWN ON EXECUTIVE BUDGET BT033-1) 452,324 24. 2005-06 SELECTED FLEX AID (LSR ENT 22 OR ENT 23) 450,314NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE