Date post: | 17-Oct-2015 |
Category: |
Documents |
Upload: | progress-missouri |
View: | 167 times |
Download: | 0 times |
of 12
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
001-090 ADAIR CO. R-I $1,275,932 $1,250,730 ($25,202)
001-091 KIRKSVILLE R-III $8,968,965 $8,242,076 ($726,889)
001-092 ADAIR CO. R-II $1,085,489 $1,064,048 ($21,440)
002-089 NORTH ANDREW CO. R-VI $1,904,442 $1,866,826 ($37,616)
002-090 AVENUE CITY R-IX $703,464 $647,951 ($55,513)
002-097 SAVANNAH R-III $9,332,288 $8,642,523 ($689,766)
003-031 TARKIO R-I $1,884,832 $1,847,603 ($37,229)
003-032 ROCK PORT R-II $778,560 $710,958 ($67,602)
003-033 FAIRFAX R-III $430,106 $421,611 ($8,495)
004-106 COMMUNITY R-VI $1,091,057 $1,069,506 ($21,550)
004-109 VAN-FAR R-I $2,312,335 $2,131,218 ($181,116)
004-110 MEXICO 59 $8,756,799 $8,057,998 ($698,802)
005-120 WHEATON R-III $2,530,816 $2,371,591 ($159,226)
005-121 SOUTHWEST R-V $4,283,029 $4,011,691 ($271,339)
005-122 EXETER R-VI $1,922,380 $1,801,538 ($120,842)
005-123 CASSVILLE R-IV $7,032,178 $6,492,237 ($539,940)
005-124 PURDY R-II $3,706,656 $3,472,384 ($234,273)
005-127 SHELL KNOB 78 $447,088 $438,257 ($8,831)
005-128 MONETT R-I $12,155,559 $11,333,459 ($822,100)
006-101 LIBERAL R-II $1,958,935 $1,815,202 ($143,733)
006-103 GOLDEN CITY R-III $936,315 $896,410 ($39,905)
006-104 LAMAR R-I $4,843,301 $4,455,214 ($388,087)
007-121 MIAMI R-I $1,040,605 $1,020,052 ($20,554)
007-122 BALLARD R-II $738,009 $723,432 ($14,577)
007-123 ADRIAN R-III $3,497,164 $3,262,198 ($234,966)
007-124 RICH HILL R-IV $2,133,153 $1,986,616 ($146,537)
007-125 HUME R-VIII $712,606 $698,531 ($14,075)
007-126 HUDSON R-IX $251,935 $230,315 ($21,620)
007-129 BUTLER R-V $4,256,117 $3,933,564 ($322,554)
008-106 LINCOLN R-II $1,889,151 $1,741,391 ($147,760)
008-107 WARSAW R-IX $4,598,009 $4,206,560 ($391,450)
008-111 COLE CAMP R-I $2,892,125 $2,677,914 ($214,210)
009-077 MEADOW HEIGHTS R-II $2,390,937 $2,222,179 ($168,758)
009-078 LEOPOLD R-III $861,123 $803,733 ($57,390)
009-079 ZALMA R-V $1,177,894 $1,098,354 ($79,540)
009-080 WOODLAND R-IV $4,327,500 $4,030,869 ($296,630)
010-087 SOUTHERN BOONE CO. R-I $6,284,291 $5,847,009 ($437,282)
010-089 HALLSVILLE R-IV $6,500,878 $6,078,185 ($422,693)
010-090 STURGEON R-V $1,800,060 $1,764,505 ($35,555)
010-091 CENTRALIA R-VI $5,727,429 $5,317,408 ($410,021)
010-092 HARRISBURG R-VIII $2,503,838 $2,331,498 ($172,341)
010-093 COLUMBIA 93 $54,457,770 $49,642,550 ($4,815,219)
011-076 EAST BUCHANAN CO. C-1 $3,183,486 $3,120,606 ($62,880)
011-078 MID-BUCHANAN CO. R-V $2,502,877 $2,306,369 ($196,509)
011-079 BUCHANAN CO. R-IV $1,980,985 $1,941,856 ($39,128)
1
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
011-082 ST. JOSEPH $47,491,584 $43,812,899 ($3,678,685)
012-108 NEELYVILLE R-IV $2,999,586 $2,798,986 ($200,600)
012-109 POPLAR BLUFF R-I $20,785,716 $19,236,111 ($1,549,605)
012-110 TWIN RIVERS R-X $4,418,281 $4,111,647 ($306,634)
013-054 BRECKENRIDGE R-I $642,679 $629,985 ($12,694)
013-055 HAMILTON R-II $3,320,932 $3,095,066 ($225,866)
013-057 NEW YORK R-IV $294,368 $288,554 ($5,814)
013-058 COWGILL R-VI $370,476 $363,159 ($7,318)
013-059 POLO R-VII $1,842,606 $1,717,141 ($125,466)
013-060 MIRABILE C-1 $370,367 $345,494 ($24,874)
013-061 BRAYMER C-4 $1,376,388 $1,349,201 ($27,186)
013-062 KINGSTON 42 $290,139 $284,408 ($5,731)
014-126 NORTH CALLAWAY CO. R-I $4,527,677 $4,182,951 ($344,726)
014-127 NEW BLOOMFIELD R-III $2,827,971 $2,625,284 ($202,688)
014-129 FULTON 58 $8,205,826 $7,571,174 ($634,651)
014-130 SOUTH CALLAWAY CO. R-II $616,576 $604,398 ($12,179)
015-001 STOUTLAND R-II $2,216,223 $2,066,092 ($150,132)
015-002 CAMDENTON R-III $4,622,240 $4,530,941 ($91,298)
015-003 CLIMAX SPRINGS R-IV $283,576 $277,975 ($5,601)
015-004 MACKS CREEK R-V $1,264,664 $1,165,184 ($99,481)
016-090 JACKSON R-II $16,644,579 $15,344,622 ($1,299,957)
016-092 DELTA R-V $1,319,569 $1,222,383 ($97,186)
016-094 OAK RIDGE R-VI $1,380,211 $1,352,949 ($27,262)
016-096 CAPE GIRARDEAU 63 $9,679,835 $8,570,643 ($1,109,193)
016-097 NELL HOLCOMB R-IV $1,077,831 $970,496 ($107,335)
017-121 HALE R-I $618,332 $606,119 ($12,213)
017-122 TINA-AVALON R-II $768,407 $753,229 ($15,177)
017-124 BOSWORTH R-V $631,831 $619,351 ($12,480)
017-125 CARROLLTON R-VII $2,890,403 $2,719,373 ($171,029)
017-126 NORBORNE R-VIII $928,564 $910,223 ($18,341)
018-047 EAST CARTER CO. R-II $3,881,516 $3,633,365 ($248,152)
018-050 VAN BUREN R-I $2,497,929 $2,329,296 ($168,633)
019-139 ARCHIE R-V $2,657,692 $2,477,234 ($180,457)
019-140 STRASBURG C-3 $632,294 $615,457 ($16,837)
019-142 RAYMORE-PECULIAR R-II $24,873,064 $23,080,849 ($1,792,215)
019-144 SHERWOOD CASS R-VIII $4,127,830 $3,838,982 ($288,848)
019-147 EAST LYNNE 40 $958,561 $916,006 ($42,556)
019-148 PLEASANT HILL R-III $9,190,129 $8,538,475 ($651,654)
019-149 HARRISONVILLE R-IX $9,794,857 $9,035,147 ($759,710)
019-150 DREXEL R-IV $1,587,861 $1,556,498 ($31,363)
019-151 MIDWAY R-I $1,990,843 $1,951,520 ($39,323)
019-152 BELTON 124 $22,634,554 $21,053,750 ($1,580,804)
019-153 BELTON FEDERAL LANDS $489,548 $455,357 ($34,190)
020-001 STOCKTON R-I $4,181,946 $3,869,144 ($312,802)
020-002 EL DORADO SPRINGS R-II $5,254,723 $4,872,620 ($382,103)
2
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
021-148 NORTHWESTERN R-I $540,969 $530,284 ($10,685)
021-149 BRUNSWICK R-II $922,974 $844,772 ($78,202)
021-150 KEYTESVILLE R-III $554,908 $543,947 ($10,960)
021-151 SALISBURY R-IV $749,090 $734,294 ($14,796)
022-088 CHADWICK R-I $1,086,582 $1,013,634 ($72,948)
022-089 NIXA R-II $26,745,339 $24,980,509 ($1,764,830)
022-090 SPARTA R-III $4,036,776 $3,782,221 ($254,555)
022-091 BILLINGS R-IV $1,916,294 $1,783,190 ($133,104)
022-092 CLEVER R-V $5,568,109 $5,223,459 ($344,650)
022-093 OZARK R-VI $25,094,859 $23,425,670 ($1,669,189)
022-094 SPOKANE R-VII $3,761,761 $3,511,767 ($249,993)
023-099 LURAY 33 $247,740 $239,181 ($8,558)
023-101 CLARK CO. R-I $3,374,699 $3,108,576 ($266,123)
024-086 KEARNEY R-I $14,364,723 $13,264,661 ($1,100,062)
024-087 SMITHVILLE R-II $10,327,786 $9,571,960 ($755,826)
024-089 EXCELSIOR SPRINGS 40 $12,832,008 $11,987,999 ($844,009)
024-090 LIBERTY 53 $51,459,441 $47,944,796 ($3,514,644)
024-091 MISSOURI CITY 56 $218,719 $214,399 ($4,320)
024-093 NORTH KANSAS CITY 74 $60,784,722 $55,107,457 ($5,677,265)
025-001 CAMERON R-I $8,846,504 $8,241,678 ($604,825)
025-002 LATHROP R-II $4,368,400 $4,282,115 ($86,284)
025-003 CLINTON CO. R-III $2,797,273 $2,742,022 ($55,251)
026-001 COLE CO. R-I $2,217,360 $2,038,802 ($178,558)
026-002 BLAIR OAKS R-II $4,862,190 $4,516,308 ($345,882)
026-005 COLE CO. R-V $2,178,505 $1,995,038 ($183,467)
026-006 JEFFERSON CITY $20,059,150 $17,745,888 ($2,313,262)
027-055 BLACKWATER R-II $633,925 $621,404 ($12,521)
027-056 COOPER CO. R-IV $1,011,247 $991,273 ($19,974)
027-057 PRAIRIE HOME R-V $636,722 $587,379 ($49,343)
027-058 OTTERVILLE R-VI $1,092,785 $1,071,200 ($21,585)
027-059 PILOT GROVE C-4 $1,028,165 $976,991 ($51,174)
027-061 BOONVILLE R-I $4,643,500 $4,233,610 ($409,890)
028-101 CRAWFORD CO. R-I $4,436,388 $4,126,076 ($310,312)
028-102 CRAWFORD CO. R-II $6,823,731 $6,337,138 ($486,593)
028-103 STEELVILLE R-III $4,149,843 $3,862,299 ($287,544)
029-001 LOCKWOOD R-I $1,364,875 $1,260,103 ($104,771)
029-002 DADEVILLE R-II $758,676 $743,690 ($14,985)
029-003 EVERTON R-III $745,912 $731,178 ($14,733)
029-004 GREENFIELD R-IV $1,820,388 $1,681,127 ($139,261)
030-093 DALLAS CO. R-I $7,697,211 $7,146,238 ($550,972)
031-116 PATTONSBURG R-II $993,234 $973,616 ($19,618)
031-117 WINSTON R-VI $808,822 $792,846 ($15,976)
031-118 NORTH DAVIESS R-III $528,127 $517,695 ($10,432)
031-121 GALLATIN R-V $2,705,986 $2,515,187 ($190,799)
031-122 TRI-COUNTY R-VII $888,222 $870,678 ($17,544)
3
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
032-054 OSBORN R-O $789,343 $773,752 ($15,591)
032-055 MAYSVILLE R-I $2,070,021 $1,905,878 ($164,143)
032-056 UNION STAR R-II $745,239 $730,519 ($14,720)
032-058 STEWARTSVILLE C-2 $1,187,327 $1,163,875 ($23,452)
033-090 SALEM R-80 $5,116,241 $4,763,166 ($353,075)
033-091 OAK HILL R-I $578,206 $566,785 ($11,421)
033-092 GREEN FOREST R-II $1,199,321 $1,116,580 ($82,741)
033-093 DENT-PHELPS R-III $1,441,369 $1,334,585 ($106,784)
033-094 NORTH WOOD R-IV $1,283,580 $1,194,877 ($88,703)
034-121 SKYLINE R-II $574,055 $533,501 ($40,554)
034-122 PLAINVIEW R-VIII $786,742 $737,546 ($49,196)
034-124 AVA R-I $5,816,089 $5,400,857 ($415,232)
035-092 MALDEN R-I $5,475,844 $5,120,194 ($355,650)
035-093 CAMPBELL R-II $1,900,392 $1,729,158 ($171,235)
035-094 HOLCOMB R-III $2,844,083 $2,660,898 ($183,184)
035-097 CLARKTON C-4 $1,645,656 $1,538,155 ($107,501)
035-098 SENATH-HORNERSVILLE C-8 $3,827,253 $3,562,854 ($264,399)
035-099 SOUTHLAND C-9 $1,659,843 $1,548,797 ($111,045)
035-102 KENNETT 39 $9,111,216 $8,486,208 ($625,008)
036-123 FRANKLIN CO. R-II $634,629 $585,696 ($48,933)
036-126 MERAMEC VALLEY R-III $12,171,385 $11,160,831 ($1,010,554)
036-131 UNION R-XI $11,483,943 $10,565,304 ($918,638)
036-133 LONEDELL R-XIV $2,036,302 $1,996,081 ($40,221)
036-134 SPRING BLUFF R-XV $1,548,712 $1,438,518 ($110,194)
036-135 STRAIN-JAPAN R-XVI $349,744 $318,390 ($31,355)
036-136 ST. CLAIR R-XIII $10,141,857 $9,420,538 ($721,319)
036-137 SULLIVAN C-2 $9,381,772 $8,703,423 ($678,350)
036-138 NEW HAVEN $2,066,706 $1,910,069 ($156,637)
036-139 WASHINGTON $6,906,677 $5,847,228 ($1,059,449)
037-037 GASCONADE CO. R-II $6,692,051 $6,158,231 ($533,820)
037-039 GASCONADE CO. R-I $2,565,066 $2,303,006 ($262,060)
038-044 KING CITY R-I $1,388,146 $1,360,727 ($27,419)
038-045 STANBERRY R-II $1,601,619 $1,569,984 ($31,635)
038-046 ALBANY R-III $1,758,865 $1,622,431 ($136,434)
039-133 WILLARD R-II $18,950,996 $17,631,449 ($1,319,546)
039-134 REPUBLIC R-III $21,211,893 $19,815,436 ($1,396,457)
039-135 ASH GROVE R-IV $3,414,595 $3,170,218 ($244,377)
039-136 WALNUT GROVE R-V $1,156,385 $1,133,544 ($22,841)
039-137 STRAFFORD R-VI $3,438,041 $3,108,311 ($329,729)
039-139 LOGAN-ROGERSVILLE R-VIII $8,047,477 $7,427,639 ($619,838)
039-141 SPRINGFIELD R-XII $60,223,688 $53,666,946 ($6,556,742)
039-142 FAIR GROVE R-X $5,052,725 $4,712,027 ($340,698)
040-100 GRUNDY CO R-V $975,678 $956,407 ($19,272)
040-101 SPICKARD R-II $359,502 $352,401 ($7,101)
040-103 PLEASANT VIEW R-VI $309,775 $303,656 ($6,119)
4
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
040-104 LAREDO R-VII $397,077 $369,744 ($27,333)
040-107 TRENTON R-IX $5,173,558 $4,796,970 ($376,588)
041-001 CAINSVILLE R-I $499,678 $489,808 ($9,870)
041-002 SOUTH HARRISON CO. R-II $3,119,127 $2,870,951 ($248,176)
041-003 NORTH HARRISON R-III $1,022,335 $1,002,142 ($20,193)
041-004 GILMAN CITY R-IV $564,281 $553,135 ($11,146)
041-005 RIDGEWAY R-V $454,936 $445,950 ($8,986)
042-111 HENRY CO. R-I $2,945,324 $2,731,404 ($213,920)
042-113 SHAWNEE R-III $261,148 $255,990 ($5,158)
042-117 CALHOUN R-VIII $839,828 $823,240 ($16,588)
042-118 LEESVILLE R-IX $315,409 $309,179 ($6,230)
042-119 DAVIS R-XII $52,600 $51,561 ($1,039)
042-121 MONTROSE R-XIV $430,328 $421,829 ($8,500)
042-124 CLINTON $5,407,650 $4,930,858 ($476,793)
043-001 HICKORY CO. R-I $3,297,920 $3,072,292 ($225,628)
043-002 WHEATLAND R-II $918,665 $900,520 ($18,145)
043-003 WEAUBLEAU R-III $1,380,779 $1,346,470 ($34,308)
043-004 HERMITAGE R-IV $847,101 $830,369 ($16,732)
044-078 CRAIG R-III $262,221 $257,042 ($5,179)
044-083 MOUND CITY R-II $725,197 $710,873 ($14,324)
044-084 SOUTH HOLT CO. R-I $850,878 $834,071 ($16,806)
045-076 NEW FRANKLIN R-I $1,922,634 $1,786,206 ($136,428)
045-077 FAYETTE R-III $2,434,522 $2,242,522 ($192,000)
045-078 GLASGOW $921,810 $842,808 ($79,002)
046-128 HOWELL VALLEY R-I $1,192,641 $1,169,084 ($23,557)
046-130 MOUNTAIN VIEW-BIRCH TREE R-III $5,630,136 $5,245,430 ($384,706)
046-131 WILLOW SPRINGS R-IV $6,688,288 $6,255,448 ($432,841)
046-132 RICHARDS R-V $2,729,688 $2,543,164 ($186,524)
046-134 WEST PLAINS R-VII $8,306,480 $7,696,884 ($609,596)
046-135 GLENWOOD R-VIII $1,626,756 $1,514,249 ($112,507)
046-137 JUNCTION HILL C-12 $1,458,424 $1,429,617 ($28,807)
046-140 FAIRVIEW R-XI $3,159,661 $2,943,596 ($216,065)
047-060 SOUTH IRON CO. R-I $1,305,861 $1,191,651 ($114,210)
047-062 ARCADIA VALLEY R-II $4,719,203 $4,393,254 ($325,948)
047-064 BELLEVIEW R-III $703,072 $650,818 ($52,254)
047-065 IRON CO. C-4 $529,976 $423,307 ($106,669)
048-066 FORT OSAGE R-I $24,271,391 $23,791,985 ($479,406)
048-068 BLUE SPRINGS R-IV $51,010,440 $46,869,710 ($4,140,730)
048-069 GRAIN VALLEY R-V $17,692,671 $16,525,070 ($1,167,601)
048-070 OAK GROVE R-VI $9,014,334 $8,378,190 ($636,144)
048-071 LEE'S SUMMIT R-VII $66,029,957 $60,825,890 ($5,204,067)
048-072 HICKMAN MILLS C-1 $33,121,578 $32,467,364 ($654,214)
048-073 RAYTOWN C-2 $36,934,241 $34,123,730 ($2,810,511)
048-074 GRANDVIEW C-4 $12,962,041 $12,706,017 ($256,025)
048-075 LONE JACK C-6 $2,258,110 $2,090,169 ($167,940)
5
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
048-077 INDEPENDENCE 30 $74,654,447 $69,649,770 ($5,004,677)
048-078 KANSAS CITY 33 & LEA CHARTERS $114,981,276 $112,710,555 ($2,270,721)
048-080 CENTER 58 $3,780,527 $3,705,854 ($74,673)
049-132 CARL JUNCTION R-I $13,551,445 $12,580,853 ($970,592)
049-135 AVILLA R-XIII $923,070 $855,021 ($68,049)
049-137 JASPER CO. R-V $1,830,063 $1,790,288 ($39,775)
049-140 SARCOXIE R-II $4,277,361 $3,999,482 ($277,880)
049-142 CARTHAGE R-IX $22,269,901 $20,738,520 ($1,531,381)
049-144 WEBB CITY R-VII $20,266,785 $18,941,902 ($1,324,883)
049-148 JOPLIN SCHOOLS $21,187,619 $19,068,845 ($2,118,774)
050-001 NORTHWEST R-I $28,201,194 $26,787,425 ($1,413,769)
050-002 GRANDVIEW R-II $3,228,486 $2,995,177 ($233,309)
050-003 HILLSBORO R-III $15,607,355 $14,501,871 ($1,105,484)
050-005 DUNKLIN R-V $5,475,255 $5,026,422 ($448,833)
050-006 FESTUS R-VI $13,035,742 $12,086,120 ($949,621)
050-007 JEFFERSON CO. R-VII $1,704,878 $1,453,145 ($251,732)
050-009 SUNRISE R-IX $1,667,386 $1,541,603 ($125,782)
050-010 WINDSOR C-1 $12,993,715 $12,055,269 ($938,446)
050-012 FOX C-6 $51,492,827 $47,802,236 ($3,690,590)
050-013 CRYSTAL CITY 47 $2,457,900 $2,259,539 ($198,361)
050-014 DESOTO 73 $14,339,039 $13,356,584 ($982,455)
051-150 KINGSVILLE R-I $1,021,570 $939,993 ($81,577)
051-152 HOLDEN R-III $5,524,523 $5,120,635 ($403,887)
051-153 CHILHOWEE R-IV $706,431 $668,817 ($37,615)
051-154 JOHNSON CO. R-VII $2,788,855 $2,595,605 ($193,251)
051-155 KNOB NOSTER R-VIII $4,521,559 $4,214,140 ($307,419)
051-156 LEETON R-X $1,720,820 $1,686,830 ($33,989)
051-159 WARRENSBURG R-VI $12,490,932 $11,532,942 ($957,990)
051-160 KNOB NOSTER FEDERAL LANDS $2,125,916 $1,981,376 ($144,540)
052-096 KNOX CO. R-I $1,221,994 $1,197,857 ($24,137)
053-111 LACLEDE CO. R-I $4,003,327 $3,743,657 ($259,671)
053-112 GASCONADE C-4 $501,000 $491,104 ($9,896)
053-113 LEBANON R-III $17,813,760 $16,527,436 ($1,286,323)
053-114 LACLEDE CO. C-5 $3,357,766 $3,140,137 ($217,629)
054-037 CONCORDIA R-II $1,525,299 $1,385,765 ($139,534)
054-039 LAFAYETTE CO. C-1 $4,197,528 $3,880,890 ($316,638)
054-041 ODESSA R-VII $8,325,428 $7,698,580 ($626,848)
054-042 SANTA FE R-X $1,709,606 $1,675,838 ($33,768)
054-043 WELLINGTON-NAPOLEON R-IX $1,690,434 $1,657,044 ($33,389)
054-045 LEXINGTON R-V $3,802,641 $3,515,484 ($287,156)
055-104 MILLER R-II $2,010,751 $1,853,954 ($156,796)
055-105 PIERCE CITY R-VI $3,223,830 $3,006,506 ($217,323)
055-106 MARIONVILLE R-IX $3,392,770 $3,166,413 ($226,357)
055-108 MT. VERNON R-V $6,054,962 $5,613,821 ($441,141)
055-110 AURORA R-VIII $9,862,254 $9,199,525 ($662,729)
6
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
055-111 VERONA R-VII $2,262,734 $2,115,636 ($147,097)
056-015 CANTON R-V $1,968,124 $1,819,749 ($148,374)
056-017 LEWIS CO. C-1 $3,895,099 $3,602,453 ($292,646)
057-001 SILEX R-I $1,637,631 $1,517,161 ($120,471)
057-002 ELSBERRY R-II $3,896,574 $3,632,128 ($264,446)
057-003 TROY R-III $27,985,265 $26,047,305 ($1,937,960)
057-004 WINFIELD R-IV $7,343,688 $6,840,190 ($503,497)
058-106 LINN CO. R-I $1,137,231 $1,114,768 ($22,462)
058-107 BUCKLIN R-II $896,080 $878,381 ($17,699)
058-108 MEADVILLE R-IV $990,090 $918,611 ($71,479)
058-109 MARCELINE R-V $2,733,778 $2,578,940 ($154,838)
058-112 BROOKFIELD R-III $4,325,670 $4,240,229 ($85,440)
059-113 SOUTHWEST LIVINGSTON CO. R-I $912,221 $894,203 ($18,018)
059-114 LIVINGSTON CO. R-III $492,019 $482,300 ($9,718)
059-117 CHILLICOTHE R-II $7,399,063 $6,839,791 ($559,272)
060-077 MCDONALD CO. R-I $19,149,600 $17,888,925 ($1,260,675)
061-150 ATLANTA C-3 $850,232 $833,438 ($16,794)
061-151 BEVIER C-4 $1,033,151 $961,503 ($71,648)
061-154 LA PLATA R-II $1,667,080 $1,634,152 ($32,928)
061-156 MACON CO. R-I $5,318,786 $4,916,588 ($402,198)
061-157 CALLAO C-8 $384,737 $356,126 ($28,611)
061-158 MACON CO. R-IV $674,400 $661,080 ($13,321)
062-070 MARQUAND-ZION R-VI $760,634 $745,610 ($15,024)
062-072 FREDERICKTOWN R-I $7,791,161 $7,233,297 ($557,865)
063-066 MARIES CO. R-I $1,590,655 $1,452,534 ($138,122)
063-067 MARIES CO. R-II $3,185,044 $2,945,125 ($239,919)
064-072 MARION CO. R-II $1,136,385 $1,059,744 ($76,641)
064-074 PALMYRA R-I $3,905,317 $3,564,793 ($340,524)
064-075 HANNIBAL 60 $13,954,004 $12,898,309 ($1,055,695)
065-096 NORTH MERCER CO. R-III $849,797 $833,012 ($16,785)
065-098 PRINCETON R-V $1,268,106 $1,155,316 ($112,790)
066-102 ELDON R-I $6,423,206 $5,892,109 ($531,097)
066-103 MILLER CO. R-III $1,379,146 $1,351,905 ($27,241)
066-104 ST. ELIZABETH R-IV $1,046,283 $1,025,616 ($20,666)
066-105 SCHOOL OF THE OSAGE $1,400,534 $1,372,870 ($27,663)
066-107 IBERIA R-V $3,208,569 $2,991,841 ($216,728)
067-055 EAST PRAIRIE R-II $5,164,941 $4,818,850 ($346,091)
067-061 CHARLESTON R-I $4,015,431 $3,706,203 ($309,228)
068-070 MONITEAU CO. R-I $5,440,981 $5,044,070 ($396,911)
068-071 HIGH POINT R-III $476,785 $440,342 ($36,443)
068-072 MONITEAU CO. R-V $263,458 $240,480 ($22,978)
068-073 TIPTON R-VI $2,161,518 $1,988,742 ($172,776)
068-074 JAMESTOWN C-1 $888,883 $871,326 ($17,557)
068-075 CLARKSBURG C-2 $645,668 $632,915 ($12,753)
069-104 MIDDLE GROVE C-1 $269,744 $264,416 ($5,328)
7
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
069-106 MONROE CITY R-I $1,966,201 $1,927,364 ($38,836)
069-107 HOLLIDAY C-2 $278,096 $272,603 ($5,493)
069-108 MADISON C-3 $975,799 $955,812 ($19,988)
069-109 PARIS R-II $1,459,690 $1,430,858 ($28,832)
070-092 WELLSVILLE MIDDLETOWN R-I $1,418,542 $1,355,317 ($63,225)
070-093 MONTGOMERY CO. R-II $4,054,534 $3,697,493 ($357,041)
071-091 MORGAN CO. R-I $1,867,079 $1,687,620 ($179,459)
071-092 MORGAN CO. R-II $1,977,340 $1,777,319 ($200,020)
072-066 RISCO R-II $1,015,747 $995,684 ($20,063)
072-068 PORTAGEVILLE $2,985,356 $2,756,868 ($228,488)
072-073 GIDEON 37 $1,358,720 $1,315,857 ($42,862)
072-074 NEW MADRID CO. R-I $2,623,071 $2,571,260 ($51,811)
073-099 EAST NEWTON CO. R-VI $7,766,962 $7,260,604 ($506,358)
073-102 DIAMOND R-IV $3,914,462 $3,636,087 ($278,375)
073-105 WESTVIEW C-6 $979,280 $915,685 ($63,595)
073-106 SENECA R-VII $7,008,395 $6,528,287 ($480,108)
073-108 NEOSHO R-V $21,466,038 $19,993,830 ($1,472,208)
074-187 NODAWAY-HOLT R-VII $803,637 $787,763 ($15,873)
074-190 WEST NODAWAY CO. R-I $1,161,456 $1,138,515 ($22,941)
074-194 NORTHEAST NODAWAY CO. R-V $1,134,673 $1,112,261 ($22,412)
074-195 JEFFERSON C-123 $893,986 $876,328 ($17,658)
074-197 NORTH NODAWAY CO. R-VI $1,225,592 $1,201,384 ($24,208)
074-201 MARYVILLE R-II $2,116,647 $1,786,959 ($329,688)
074-202 SOUTH NODAWAY CO. R-IV $1,120,349 $1,098,220 ($22,129)
075-084 COUCH R-I $874,169 $856,902 ($17,266)
075-085 THAYER R-II $3,074,512 $2,871,065 ($203,447)
075-086 OREGON-HOWELL R-III $991,462 $971,879 ($19,583)
075-087 ALTON R-IV $3,818,724 $3,571,875 ($246,849)
076-081 OSAGE CO. R-I $1,085,978 $1,064,528 ($21,450)
076-082 OSAGE CO. R-II $1,846,723 $1,676,733 ($169,990)
076-083 OSAGE CO. R-III $2,081,047 $1,875,405 ($205,642)
077-100 THORNFIELD R-I $394,266 $364,662 ($29,604)
077-101 BAKERSFIELD R-IV $1,926,970 $1,805,544 ($121,427)
077-102 GAINESVILLE R-V $2,528,561 $2,340,783 ($187,778)
077-103 DORA R-III $1,551,098 $1,450,696 ($100,403)
077-104 LUTIE R-VI $593,727 $556,969 ($36,758)
078-001 NORTH PEMISCOT CO. R-I $1,627,425 $1,595,281 ($32,145)
078-002 HAYTI R-II $4,159,599 $4,055,267 ($104,332)
078-003 PEMISCOT CO. R-III $967,609 $948,497 ($19,112)
078-004 COOTER R-IV $1,243,981 $1,163,729 ($80,252)
078-005 SOUTH PEMISCOT CO. R-V $3,202,035 $2,985,974 ($216,061)
078-009 DELTA C-7 $1,119,186 $1,097,080 ($22,106)
078-012 CARUTHERSVILLE 18 $5,663,163 $5,274,681 ($388,482)
079-077 PERRY CO. 32 $6,128,490 $5,502,382 ($626,107)
079-078 ALTENBURG 48 $276,458 $243,324 ($33,134)
8
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
080-116 PETTIS CO. R-V $1,404,910 $1,377,160 ($27,750)
080-118 LA MONTE R-IV $2,124,488 $1,986,988 ($137,500)
080-119 SMITHTON R-VI $2,657,543 $2,471,418 ($186,125)
080-121 GREEN RIDGE R-VIII $1,803,902 $1,680,217 ($123,685)
080-122 PETTIS CO. R-XII $269,357 $264,037 ($5,320)
080-125 SEDALIA 200 $20,333,191 $18,863,492 ($1,469,699)
081-094 ST. JAMES R-I $8,824,157 $8,241,289 ($582,868)
081-095 NEWBURG R-II $2,103,277 $1,962,269 ($141,008)
081-096 ROLLA 31 $15,083,688 $13,938,880 ($1,144,808)
081-097 PHELPS CO. R-III $1,214,183 $1,131,639 ($82,544)
082-100 BOWLING GREEN R-I $4,414,308 $4,048,379 ($365,928)
082-101 PIKE CO. R-III $1,243,440 $1,212,625 ($30,815)
082-105 BONCL R-X $58,437 $57,283 ($1,154)
082-108 LOUISIANA R-II $2,469,049 $2,263,799 ($205,250)
083-001 NORTH PLATTE CO. R-I $2,561,272 $2,510,682 ($50,590)
083-002 WEST PLATTE CO. R-II $1,357,472 $1,330,659 ($26,813)
083-003 PLATTE CO. R-III $12,199,221 $11,141,372 ($1,057,849)
083-005 PARK HILL $28,706,520 $25,800,603 ($2,905,918)
084-001 BOLIVAR R-I $12,346,680 $11,511,753 ($834,928)
084-002 FAIR PLAY R-II $2,070,707 $1,937,219 ($133,488)
084-003 HALFWAY R-III $1,179,882 $1,095,645 ($84,237)
084-004 HUMANSVILLE R-IV $1,842,309 $1,717,734 ($124,575)
084-005 MARION C. EARLY R-V $2,919,605 $2,724,369 ($195,236)
084-006 PLEASANT HOPE R-VI $4,388,767 $4,102,878 ($285,888)
085-043 SWEDEBORG R-III $364,164 $339,687 ($24,477)
085-044 RICHLAND R-IV $3,120,233 $2,917,930 ($202,303)
085-045 LAQUEY R-V $3,734,828 $3,501,229 ($233,599)
085-046 WAYNESVILLE R-VI $23,680,821 $22,210,015 ($1,470,806)
085-048 DIXON R-I $5,007,586 $4,676,609 ($330,977)
085-049 CROCKER R-II $2,779,345 $2,601,381 ($177,964)
085-050 WAYNESVILLE FEDERAL LANDS $8,140,251 $7,634,663 ($505,588)
086-100 PUTNAM CO. R-I $2,621,064 $2,406,429 ($214,635)
087-083 RALLS CO. R-II $2,182,509 $1,981,043 ($201,466)
088-072 NORTHEAST RANDOLPH CO. R-IV $1,697,700 $1,578,660 ($119,040)
088-073 RENICK R-V $1,032,111 $1,011,725 ($20,386)
088-075 HIGBEE R-VIII $1,134,110 $1,111,709 ($22,401)
088-080 WESTRAN R-I $660,278 $645,604 ($14,674)
088-081 MOBERLY $9,511,900 $8,808,278 ($703,622)
089-080 LAWSON R-XIV $5,309,381 $4,930,663 ($378,717)
089-087 ORRICK R-XI $1,918,046 $1,880,161 ($37,885)
089-088 HARDIN-CENTRAL C-2 $1,251,507 $1,226,788 ($24,720)
089-089 RICHMOND R-XVI $6,664,683 $6,176,504 ($488,179)
090-075 CENTERVILLE R-I $368,695 $357,922 ($10,773)
090-076 SOUTHERN REYNOLDS CO. R-II $2,207,633 $2,049,908 ($157,726)
090-077 BUNKER R-III $464,188 $455,019 ($9,169)
9
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
090-078 LESTERVILLE R-IV $841,103 $761,911 ($79,192)
091-091 NAYLOR R-II $2,475,615 $2,327,491 ($148,124)
091-092 DONIPHAN R-I $7,227,055 $6,756,254 ($470,801)
091-093 RIPLEY CO. R-IV $1,169,667 $1,094,819 ($74,848)
091-095 RIPLEY CO. R-III $775,995 $727,074 ($48,921)
092-087 FT. ZUMWALT R-II $61,105,326 $55,684,895 ($5,420,431)
092-088 FRANCIS HOWELL R-III $45,163,041 $40,456,049 ($4,706,991)
092-089 WENTZVILLE R-IV $51,164,444 $47,242,457 ($3,921,987)
092-090 ST. CHARLES R-VI $9,267,948 $9,084,888 ($183,060)
092-091 ORCHARD FARM R-V $3,003,748 $2,608,114 ($395,634)
093-120 APPLETON CITY R-II $1,275,672 $1,250,475 ($25,197)
093-121 ROSCOE C-1 $396,252 $366,929 ($29,324)
093-123 LAKELAND R-III $1,643,090 $1,518,647 ($124,443)
093-124 OSCEOLA $1,975,046 $1,832,572 ($142,474)
094-076 BISMARCK R-V $2,752,100 $2,578,438 ($173,663)
094-078 FARMINGTON R-VII $14,623,670 $13,494,475 ($1,129,195)
094-083 NORTH ST. FRANCOIS CO. R-I $14,123,487 $13,159,828 ($963,660)
094-086 CENTRAL R-III $9,468,387 $8,841,588 ($626,799)
094-087 WEST ST. FRANCOIS CO. R-IV $5,217,140 $4,878,874 ($338,266)
095-059 STE. GENEVIEVE CO. R-II $3,238,088 $2,759,620 ($478,467)
096-088 HAZELWOOD $63,904,369 $58,367,355 ($5,537,014)
096-089 FERGUSON-FLORISSANT R-II $44,937,476 $41,821,306 ($3,116,170)
096-090 PATTONVILLE R-III $4,617,998 $4,526,784 ($91,214)
096-091 ROCKWOOD R-VI $36,213,509 $31,044,652 ($5,168,857)
096-092 KIRKWOOD R-VII $2,522,154 $2,472,337 ($49,817)
096-093 LINDBERGH SCHOOLS $3,374,425 $3,307,774 ($66,651)
096-094 MEHLVILLE R-IX $14,590,006 $12,069,267 ($2,520,739)
096-095 PARKWAY C-2 $8,871,013 $8,695,793 ($175,219)
096-098 AFFTON 101 $3,614,651 $2,999,733 ($614,918)
096-099 BAYLESS $5,843,527 $5,359,563 ($483,964)
096-101 BRENTWOOD $335,169 $328,549 ($6,620)
096-102 CLAYTON $1,046,387 $1,025,718 ($20,668)
096-103 HANCOCK PLACE $7,240,432 $7,097,420 ($143,012)
096-104 JENNINGS $16,334,688 $16,012,047 ($322,641)
096-106 LADUE $2,166,872 $2,124,072 ($42,800)
096-107 MAPLEWOOD-RICHMOND HEIGHTS $1,298,429 $1,272,783 ($25,646)
096-109 NORMANDY $26,760,296 $26,231,729 ($528,567)
096-110 RITENOUR $24,799,472 $22,774,798 ($2,024,674)
096-111 RIVERVIEW GARDENS $34,133,769 $33,459,562 ($674,207)
096-112 UNIVERSITY CITY $6,961,318 $6,823,819 ($137,499)
096-113 VALLEY PARK $1,211,142 $991,395 ($219,747)
096-114 WEBSTER GROVES $5,950,283 $4,949,417 ($1,000,866)
096-119 SPECL. SCH. DST. ST. LOUIS CO. $37,394,143 $36,655,538 ($738,605)
096-121 VICC $44,524,965 $43,645,513 ($879,453)
097-116 MIAMI R-I $377,614 $370,156 ($7,459)
10
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
097-118 OREARVILLE R-IV $218,700 $214,380 ($4,320)
097-119 MALTA BEND R-V $538,231 $527,600 ($10,631)
097-122 HARDEMAN R-X $223,803 $219,382 ($4,421)
097-127 GILLIAM C-4 $307,766 $301,687 ($6,079)
097-129 MARSHALL $10,268,025 $9,515,426 ($752,600)
097-130 SLATER $1,362,653 $1,335,738 ($26,915)
097-131 SWEET SPRINGS R-VII $1,974,775 $1,833,567 ($141,208)
098-080 SCHUYLER CO. R-I $2,768,478 $2,570,303 ($198,175)
099-078 GORIN R-III $352,227 $345,270 ($6,957)
099-082 SCOTLAND CO. R-I $1,949,697 $1,786,553 ($163,143)
100-059 SCOTT CITY R-I $3,411,974 $3,161,286 ($250,688)
100-060 CHAFFEE R-II $2,887,346 $2,698,509 ($188,837)
100-061 SCOTT CO. R-IV $4,259,598 $3,964,738 ($294,860)
100-062 SCOTT CO. CENTRAL $1,765,817 $1,648,730 ($117,087)
100-063 SIKESTON R-6 $13,622,142 $12,597,751 ($1,024,391)
100-064 KELSO C-7 $289,027 $283,318 ($5,709)
100-065 ORAN R-III $1,507,710 $1,401,431 ($106,279)
101-105 WINONA R-III $2,724,307 $2,550,780 ($173,527)
101-107 EMINENCE R-I $1,202,302 $1,114,715 ($87,587)
102-081 NORTH SHELBY $1,338,718 $1,312,276 ($26,442)
102-085 SHELBY CO. R-IV $2,734,065 $2,517,652 ($216,413)
103-127 RICHLAND R-I $1,546,880 $1,516,326 ($30,554)
103-128 BELL CITY R-II $894,480 $876,812 ($17,668)
103-129 ADVANCE R-IV $1,771,789 $1,638,312 ($133,477)
103-130 PUXICO R-VIII $3,930,655 $3,662,321 ($268,334)
103-131 BLOOMFIELD R-XIV $2,756,546 $2,551,389 ($205,158)
103-132 DEXTER R-XI $7,407,961 $6,812,430 ($595,531)
103-135 BERNIE R-XIII $2,185,439 $2,024,623 ($160,816)
104-041 HURLEY R-I $1,374,047 $1,346,907 ($27,140)
104-042 GALENA R-II $2,589,713 $2,417,873 ($171,839)
104-043 CRANE R-III $3,519,023 $3,297,321 ($221,702)
104-044 REEDS SPRING R-IV $4,398,551 $3,872,452 ($526,099)
104-045 BLUE EYE R-V $1,520,232 $1,353,365 ($166,867)
105-123 GREEN CITY R-I $1,418,332 $1,390,317 ($28,015)
105-124 MILAN C-2 $3,819,110 $3,564,561 ($254,549)
105-125 NEWTOWN-HARRIS R-III $474,742 $465,365 ($9,377)
106-001 BRADLEYVILLE R-I $712,888 $662,620 ($50,269)
106-002 TANEYVILLE R-II $1,446,421 $1,354,281 ($92,140)
106-003 FORSYTH R-III $5,293,273 $4,923,840 ($369,433)
106-004 BRANSON R-IV $11,196,570 $9,998,675 ($1,197,895)
106-005 HOLLISTER R-V $5,019,582 $4,611,932 ($407,650)
106-006 KIRBYVILLE R-VI $1,887,261 $1,747,816 ($139,446)
106-008 MARK TWAIN R-VIII $322,433 $296,825 ($25,608)
107-151 SUCCESS R-VI $519,297 $509,040 ($10,257)
107-152 HOUSTON R-I $4,398,140 $4,099,534 ($298,606)
11
FOUNDATION FORMULA COMPARISONS
Governor's FY 15 SB 509
Recommedation Full Cost Impact
$3,353,283,124 $3,130,283,124 $223,000,000
Redux of $223 M Change
107-153 SUMMERSVILLE R-II $1,737,449 $1,614,173 ($123,276)
107-154 LICKING R-VIII $3,846,548 $3,596,386 ($250,161)
107-155 CABOOL R-IV $3,621,744 $3,374,524 ($247,220)
107-156 PLATO R-V $2,737,544 $2,556,604 ($180,940)
107-158 RAYMONDVILLE R-VII $961,834 $900,282 ($61,552)
108-142 NEVADA R-V $10,030,423 $9,288,356 ($742,066)
108-143 BRONAUGH R-VII $1,004,145 $934,132 ($70,014)
108-144 SHELDON R-VIII $744,211 $712,697 ($31,515)
108-147 NORTHEAST VERNON CO. R-I $887,454 $819,045 ($68,409)
109-002 WRIGHT CITY R-II $5,733,181 $5,257,259 ($475,922)
109-003 WARREN CO. R-III $12,603,566 $11,661,315 ($942,252)
110-014 KINGSTON K-14 $4,215,853 $3,944,566 ($271,287)
110-029 POTOSI R-III $13,187,237 $12,348,433 ($838,805)
110-030 RICHWOODS R-VII $1,219,733 $1,139,556 ($80,177)
110-031 VALLEY R-VI $2,344,008 $2,297,709 ($46,299)
111-086 GREENVILLE R-II $3,409,520 $3,174,868 ($234,653)
111-087 CLEARWATER R-I $4,313,037 $3,995,467 ($317,570)
112-099 NIANGUA R-V $1,160,966 $1,082,621 ($78,345)
112-101 FORDLAND R-III $3,198,776 $2,989,483 ($209,292)
112-102 MARSHFIELD R-I $13,253,386 $12,346,964 ($906,422)
112-103 SEYMOUR R-II $3,860,080 $3,599,158 ($260,922)
113-001 WORTH CO. R-III $1,298,169 $1,272,528 ($25,641)
114-112 NORWOOD R-I $2,211,543 $2,072,672 ($138,871)
114-113 HARTVILLE R-II $3,605,445 $3,370,187 ($235,258)
114-114 MOUNTAIN GROVE R-III $6,489,662 $6,040,618 ($449,044)
114-115 MANSFIELD R-IV $3,736,807 $3,495,344 ($241,462)
114-116 MANES R-V $459,769 $450,687 ($9,081)
115-115 ST. LOUIS CITY & LEA CHARTERS $130,374,433 $127,799,290 ($2,575,143)
347-347 DIVISION OF YOUTH SERVICE $4,139,530 $4,057,766 ($81,764)
$3,352,785,621 $3,129,880,721 ($222,904,900)
12