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

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 Population all Cities July 2009

1,584,985 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

400,842 205,707 19,668 11,891 13,909 68,516

5,040

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

25.290% 19.467%

1.861% 1.125% 1.316% 6.484% 0.477%

323,210.50 249,480.91 23,853.30 14,421.38 16,868.80 83,096.03

6,112.50

886,116.07 939,431.54 30,482.12 35,154.77 19,782.94 121,528.45

7,216.41

Subtotal:

1,259,684.72

1,322,668.89

717,043.41 2,039,712.30

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.

Page 1 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 Population all Cities July 2009

1,584,985 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

3,977 678 490

73,813.67 5,105.61 3,278.59

1.050 1.050 1.050

77,504.35 5,360.89 3,442.52

0.251% 0.064% 0.046%

2,941.81 822.28

1,002.55

80,446.16 6,183.17 4,445.07

Subtotal:

82,197.87

86,307.76

4,766.64

91,074.40

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.

Page 2 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 Population all Cities July 2009

1,584,985 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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)

83,691 337

12,483 592 784 523 865

54,856

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

5.280% 0.032% 1.181% 0.056% 0.074% 0.049% 0.082% 5.191%

68,222.02 408.71

15,139.35 717.98 950.83 634.29

1,049.07 66,529.22

352,405.17 975.35

45,729.00 4,458.48 3,847.15 3,229.49 3,371.20 454,322.92

Subtotal:

680,654.56

714,687.29

153,651.47 868,338.76

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.

Page 3 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 Population all Cities July 2009

1,584,985 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

6,001 224 464

2,350 483 130

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

0.379% 0.021% 0.044% 0.222% 0.046% 0.012%

4,735.64 271.67 562.74

2,850.07 585.78 157.66

68,555.45 646.00

1,284.37 26,759.87 2,426.89

787.93

Subtotal:

86,949.48

91,296.95

9,163.56 100,460.51

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.

Page 4 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 1,584,985 Population all Cities July 2009 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

9,209 984

2,609 124

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

0.581% 0.093% 0.247% 0.012%

7,461.26 1,193.39 3,164.19

150.39

62,587.12 3,119.50 21,092.78

319.42

Subtotal:

71,571.04

75,149.59

11,969.23

87,118.82

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.

Page 5 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 Population all Cities July 2009

1,584,985 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

45,952 1,775

25 425 11,153 493 4,366

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

2.899% 0.168% 0.002% 0.040% 1.055% 0.047% 0.413%

37,149.39 2,152.72

30.32 515.44 13,526.33 597.91 5,295.07

279,888.84 14,078.85

80.79 846.67 109,824.98 2,489.84 27,787.82

Subtotal:

357,838.69

375,730.61

59,267.18 434,997.79

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.

Page 6 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 1,584,985 Population all Cities July 2009 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

21,199 2,229

538 8,075 3,376 1,483

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

1.337% 0.211% 0.051% 0.764% 0.319% 0.140%

17,583.69 2,703.33

652.49 9,793.34 4,094.40 1,798.58

63,080.04 3,901.70

802.85 20,158.01 17,945.45 16,426.33

Subtotal:

81,608.14

85,688.55

36,625.83 122,314.38

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.

Page 7 of 44

EPB00676_04-11-2012

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

Quarter Ending: March 31, 2012

April 11, 2012

Statewide Dollar Distribution Information:

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

Population Information:

Total City Excess Distribution: 1,281,525.53

Population all Counties July 2010 1,584,985 Population all Cities July 2009 1,056,669

Total County Excess Distribution: 1,281,525.53 City and County Distribution: 12,101,872.17

(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

7,025 160 849 475 56

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

0.443% 0.015% 0.080% 0.045% 0.005%

5,948.64 194.05

1,029.67 576.08 67.92

45,582.97 194.05

4,509.75 1,622.47

236.08

Subtotal:

42,218.05

44,328.96

7,816.36

52,145.32

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.

Page 8 of 44

EPB00676_04-11-2012

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

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

Google Online Preview   Download