County and City Base and Excess Distribution (S-2)

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 Population all Cities July 2012

1,595,728 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2)

(3)

Hypothetical

Population1

Base

(4) Factor2

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Ada Boise City Eagle Garden City Kuna Meridian Star

409,061 212,303 21,025 11,251 16,189 80,386

6,182

536,100.55 657,095.91

6,313.16 19,746.09 2,775.37 36,602.30 1,051.34

1.050 1.050 1.050 1.050 1.050 1.050 1.050

562,905.57 689,950.64

6,628.82 20,733.39 2,914.14 38,432.42 1,103.91

25.635% 19.268% 1.908% 1.021% 1.469% 7.296% 0.561%

516,338.15 388,095.18 38,434.23 20,567.11 29,593.90 146,947.62 11,300.85

1,079,243.72 1,078,045.82

45,063.05 41,300.50 32,508.04 185,380.04 12,404.76

Subtotal:

1,259,684.72

1,322,668.89

1,151,277.04 2,473,945.93

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

1 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 Population all Cities July 2012

1,595,728 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2) Population1

(3) Hypothetical

Base

(4) Factor2

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Adams Council New Meadows

3,915 819 484

73,813.67 5,105.61 3,278.59

1.050 1.050 1.050

77,504.35 5,360.89 3,442.52

0.245% 0.074% 0.044%

4,941.72 1,497.15

884.76

82,446.07 6,858.04 4,327.28

Subtotal:

82,197.87

86,307.76

7,323.63

93,631.39

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

2 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 Population all Cities July 2012

1,595,728 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2) Population1

(3) Hypothetical

Base

(4) Factor2

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Bannock Arimo Chubbuck Downey Inkom Lava Hot Springs McCammon Pocatello (part)

83,800 360

14,166 628 869 410 811

54,763

270,650.62 539.66

29,133.00 3,562.38 2,758.40 2,471.62 2,211.55 369,327.33

1.050 1.050 1.050 1.050 1.050 1.050 1.050 1.050

284,183.15 566.64

30,589.65 3,740.50 2,896.32 2,595.20 2,322.13 387,793.70

5.252% 0.033% 1.286% 0.057% 0.079% 0.037% 0.074% 4.970%

105,776.73 658.09

25,895.80 1,148.00 1,588.55

749.49 1,482.53 100,108.13

389,959.88 1,224.73 56,485.45 4,888.50 4,484.87 3,344.69 3,804.66

487,901.83

Subtotal:

680,654.56

714,687.29

237,407.32 952,094.61

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

3 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 Population all Cities July 2012

1,595,728 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2) Population1

(3) Hypothetical

Base

(4) Factor2

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Bear Lake Bloomington Georgetown Montpelier Paris St. Charles

5,907 207 465

2,537 504 133

60,780.77 356.50 687.27

22,771.24 1,753.44

600.26

1.050 1.050 1.050 1.050 1.050 1.050

63,819.81 374.33 721.63

23,909.80 1,841.11

630.27

0.370% 0.019% 0.042% 0.230% 0.046% 0.012%

7,456.12 378.40 850.03

4,637.70 921.32 243.13

71,275.93 752.73

1,571.66 28,547.50 2,762.43

873.40

Subtotal:

86,949.48

91,296.95

14,486.70 105,783.65

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

4 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 1,595,728 Population all Cities July 2012 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2)

(3)

(4)

Hypothetical Factor2

Population1 Base

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Benewah Plummer St. Maries Tensed

9,117 1,028 2,351

121

52,500.82 1,834.39 17,074.85

160.98

1.050 1.050 1.050 1.050

55,125.86 1,926.11 17,928.59

169.03

0.571% 0.093% 0.213% 0.011%

11,507.95 1,879.21 4,297.69

221.19

66,633.81 3,805.32 22,226.28

390.22

Subtotal:

71,571.04

75,149.59

17,906.04

93,055.63

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

5 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 Population all Cities July 2012

1,595,728 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2) Population1

(3) Hypothetical

Base

(4) Factor2

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Bingham Aberdeen Atomic City Basalt Blackfoot Firth Shelley

45,474 1,969 29 392 11,852 475 4,413

231,180.43 11,358.22

48.07 315.46 91,713.00 1,801.84 21,421.67

1.050 1.050 1.050 1.050 1.050 1.050 1.050

242,739.45 11,926.13

50.47 331.23 96,298.65 1,891.93 22,492.75

2.850% 0.179% 0.003% 0.036% 1.076% 0.043% 0.401%

57,399.66 3,599.38

53.01 716.59 21,665.75 868.31 8,067.07

300,139.11 15,525.51

103.48 1,047.82 117,964.40 2,760.24 30,559.82

Subtotal:

357,838.69

375,730.61

92,369.77 468,100.38

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

6 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 1,595,728 Population all Cities July 2012 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2)

(3)

(4)

Hypothetical Factor2

Population1 Base

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Blaine Bellevue Carey Hailey Ketchum Sun Valley

21,146 2,281

594 7,920 2,680 1,394

43,329.86 1,141.30

143.20 9,871.11 13,191.48 13,931.19

1.050 1.050 1.050 1.050 1.050 1.050

45,496.35 1,198.37

150.36 10,364.67 13,851.05 14,627.75

1.325% 0.207% 0.054% 0.719% 0.243% 0.127%

26,691.59 4,169.73 1,085.85 14,477.96 4,899.11 2,548.27

72,187.94 5,368.10 1,236.21 24,842.63 18,750.16 17,176.02

Subtotal:

81,608.14

85,688.55

53,872.51 139,561.06

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

7 of 44

EPB00679_01-10-2014

County and City Base and Excess Distribution (S-2)

Quarter Ending: December 31, 2013

January 15, 2014

Statewide Dollar Distribution Information:

City and County Total Actual Base: 9,538,821.12

Population Information:

Total City Excess Distribution: 2,014,211.18

Population all Counties July 2012 1,595,728 Population all Cities July 2012 1,101,851

Total County Excess Distribution: 2,013,034.48 City and County Distribution: 13,567,243.48

(1) County or City

(2)

(3)

(4)

Hypothetical Factor2

Population1 Base

(5)

Actual Base Distribution

Col 3 X Col 4

(6)

% Based on Population3

(7)

New Excess4

(8)

Total to be Distributed Col 5 + Col 7

Boise Crouch Horseshoe Bend Idaho City Placerville

6,835 157 680 466 52

37,746.98 -

3,314.36 996.56 160.15

1.050 1.050 1.050 1.050 1.050

39,634.33 -

3,480.08 1,046.39

168.16

0.428% 0.014% 0.062% 0.042% 0.005%

8,627.49 287.00

1,243.06 851.86 95.06

48,261.82 287.00

4,723.14 1,898.25

263.22

Subtotal:

42,218.05

44,328.96

11,104.47

55,433.43

Note:Calculations may not agree due to rounding. 1-Most current census info. 2-Lesser of 1.05 or total City/Cnty dist divided by total City/Cnty hypo base. 3-Col. 2 divided by statwide pop. of Counties or Cities. 4-Col. 6 X total City or Cnty excess.

8 of 44

EPB00679_01-10-2014

 ................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download