b17004wx (w=without) oklahoma state department …...tentative final state allocation county: 01...

B17004WX (W=WITHOUT) OKLAHOMA STATE DEPARTMENT OF EDUCATION 03/31/2020

STATE AID ALLOCATION 2019-2020 TENTATIVE FINAL STATE ALLOCATION

COUNTY: 01 ADAIR DISTRICT: C019 PEAVINE

FOUNDATION AID: FOUNDATION WEIGHTED ADM (228.39) X FOUNDATION AID FACTOR ($1,825.76) = $416,985.33

LESS CHARGEABLES: AD VALOREM CHARGEABLE* $53,618.24 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($10,677) 8,007.75 SCHOOL LAND EARNINGS 18,941.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 0.00 REA TAX 31,296.00 ____________ TOTAL CHARGEABLES 111,862.99 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $305,122.00

TRANSPORTATION: REGULAR A.D.H.(104.00) X PER CAPITA ($66.00) X TRANSPORTATION FACTOR (1.39) = 9,541.00

SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (228.39) = $20,045.7903 2: ADJUSTED DISTRICT VALUATION ($3,148,458) / 1000 = 3,148.4580 ____________ 3: #1 - #2 = $16,897.3323 4: #3 X INCENTIVE MILLS (20.0) = 337,947.00 ______________

BASIC FORMULA $652,610.00

SUPPLEMENT 0.00 ______________ $652,610.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $652,610.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 13,329.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 13,329.00 ______________

TOTAL NET STATE AID $639,281.00

Midyear Adjustment - FY 2020



COUNTY: 01 ADAIR DISTRICT: C022 MARYETTA

FOUNDATION AID: FOUNDATION WEIGHTED ADM (1,035.88) X FOUNDATION AID FACTOR ($1,825.76) = $1,891,268.27

LESS CHARGEABLES: AD VALOREM CHARGEABLE* $63,503.61 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($54,461) 40,845.75 SCHOOL LAND EARNINGS 96,555.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 0.00 REA TAX 34,829.00 ____________ TOTAL CHARGEABLES 235,733.36 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $1,655,535.00


SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (1,035.88) = $90,919.1876 2: ADJUSTED DISTRICT VALUATION ($3,855,714) / 1000 = 3,855.7140 ____________ 3: #1 - #2 = $87,063.4736 4: #3 X INCENTIVE MILLS (20.0) = 1,741,269.00 ______________

BASIC FORMULA $3,423,225.00

SUPPLEMENT 0.00 ______________ $3,423,225.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $3,423,225.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 0.00 ______________

TOTAL NET STATE AID $3,423,225.00




COUNTY: 01 ADAIR DISTRICT: C024 ROCKY MOUNTAIN











COUNTY: 01 ADAIR DISTRICT: C028 ZION

FOUNDATION AID: FOUNDATION WEIGHTED ADM (575.89) X FOUNDATION AID FACTOR ($1,825.76) = $1,051,436.93










COUNTY: 01 ADAIR DISTRICT: C029 DAHLONEGAH






SUPPLEMENT 0.00 ______________ $865,898.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $865,898.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 0.00 ______________





COUNTY: 01 ADAIR DISTRICT: C032 GREASY






SUPPLEMENT 0.00 ______________ $391,552.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $391,552.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 1,864.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 1,864.00 ______________





COUNTY: 01 ADAIR DISTRICT: I004 WATTS


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $123,355.17 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($22,884) 17,163.00 SCHOOL LAND EARNINGS 40,452.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 106,459.00 REA TAX 44,641.00 ____________ TOTAL CHARGEABLES 332,070.17 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $560,544.00









COUNTY: 01 ADAIR DISTRICT: I011 WESTVILLE


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $481,768.85 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($94,195) 70,646.25 SCHOOL LAND EARNINGS 167,073.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 429,177.00 REA TAX 198,767.00 ____________ TOTAL CHARGEABLES 1,347,432.10 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $2,326,508.00









COUNTY: 01 ADAIR DISTRICT: I025 STILWELL


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $527,804.86 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($103,916) 77,937.00 SCHOOL LAND EARNINGS 184,484.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 478,508.00 REA TAX 98,827.00 ____________ TOTAL CHARGEABLES 1,367,560.86 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $2,911,181.00









COUNTY: 01 ADAIR DISTRICT: I030 CAVE SPRINGS


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $33,035.27 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($15,738) 11,803.50 SCHOOL LAND EARNINGS 27,916.00 GROSS PRODUCTION 0.00 MOTOR VEHICLE 73,446.00 REA TAX 15,674.00 ____________ TOTAL CHARGEABLES 161,874.77 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $503,067.00









COUNTY: 02 ALFALFA DISTRICT: I001 BURLINGTON


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $673,843.88 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($86,623) 64,967.25 SCHOOL LAND EARNINGS 23,450.00 GROSS PRODUCTION 705,228.00 MOTOR VEHICLE 61,779.00 REA TAX 260,963.00 ____________ TOTAL CHARGEABLES 1,790,231.13 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $0.00


SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (359.78) = $31,577.8906 2: ADJUSTED DISTRICT VALUATION ($37,311,400) / 1000 = 37,311.4000 ____________ 3: #1 - #2 = $0.0000 4: #3 X INCENTIVE MILLS (20.0) = 0.00 ______________







COUNTY: 02 ALFALFA DISTRICT: I046 CHEROKEE


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $599,281.42 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($215,016) 161,262.00 SCHOOL LAND EARNINGS 59,741.00 GROSS PRODUCTION 1,774,902.00 MOTOR VEHICLE 155,921.00 REA TAX 172,987.00 ____________ TOTAL CHARGEABLES 2,924,094.42 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $0.00




SUPPLEMENT 0.00 ______________ $693,580.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $693,580.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 16,460.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 9,286.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 25,746.00 ______________





COUNTY: 02 ALFALFA DISTRICT: I093 TIMBERLAKE


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $571,663.56 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($148,427) 111,320.25 SCHOOL LAND EARNINGS 41,467.00 GROSS PRODUCTION 1,225,494.00 MOTOR VEHICLE 112,578.00 REA TAX 233,868.00 ____________ TOTAL CHARGEABLES 2,296,390.81 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $0.00









COUNTY: 03 ATOKA DISTRICT: C021 HARMONY











COUNTY: 03 ATOKA DISTRICT: C022 LANE











COUNTY: 03 ATOKA DISTRICT: I007 STRINGTOWN


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $110,043.03 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($28,148) 21,111.00 SCHOOL LAND EARNINGS 33,693.00 GROSS PRODUCTION 14,964.00 MOTOR VEHICLE 86,301.00 REA TAX 52,557.00 ____________ TOTAL CHARGEABLES 318,669.03 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $498,651.00









COUNTY: 03 ATOKA DISTRICT: I015 ATOKA


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $492,142.01 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($131,619) 98,714.25 SCHOOL LAND EARNINGS 127,043.00 GROSS PRODUCTION 56,398.00 MOTOR VEHICLE 332,537.00 REA TAX 57,905.00 ____________ TOTAL CHARGEABLES 1,164,739.26 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $2,059,900.00









COUNTY: 03 ATOKA DISTRICT: I019 TUSHKA


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $240,881.33 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($60,081) 45,060.75 SCHOOL LAND EARNINGS 65,800.00 GROSS PRODUCTION 29,035.00 MOTOR VEHICLE 167,468.00 REA TAX 36,418.00 ____________ TOTAL CHARGEABLES 584,663.08 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $1,062,884.00


SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (902.39) = $79,202.7703 2: ADJUSTED DISTRICT VALUATION ($14,989,504) / 1000 = 14,989.5040 ____________ 3: #1 - #2 = $64,213.2663 4: #3 X INCENTIVE MILLS (20.0) = 1,284,265.00 ______________







COUNTY: 03 ATOKA DISTRICT: I026 CANEY


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $187,191.35 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($45,774) 34,330.50 SCHOOL LAND EARNINGS 34,614.00 GROSS PRODUCTION 15,299.00 MOTOR VEHICLE 89,984.00 REA TAX 34,797.00 ____________ TOTAL CHARGEABLES 396,215.85 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $466,638.00









COUNTY: 04 BEAVER DISTRICT: I022 BEAVER


LESS CHARGEABLES: AD VALOREM CHARGEABLE $368,729.42 COUNTY 4 MILL LEVY (0.75000) X ($296,682) 222,511.50 SCHOOL LAND EARNINGS 51,203.00 GROSS PRODUCTION 228,468.00 MOTOR VEHICLE 137,889.00 REA TAX 92,569.00 ____________ TOTAL CHARGEABLES 1,101,369.92 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $164,466.00




SUPPLEMENT 0.00 ______________ $895,916.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $895,916.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 33,898.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 33,898.00 ______________





COUNTY: 04 BEAVER DISTRICT: I075 BALKO


LESS CHARGEABLES: AD VALOREM CHARGEABLE $1,488,517.91 COUNTY 4 MILL LEVY (0.75000) X ($135,575) 101,681.25 SCHOOL LAND EARNINGS 23,291.00 GROSS PRODUCTION 103,629.00 MOTOR VEHICLE 61,256.00 REA TAX 204,972.00 ____________ TOTAL CHARGEABLES 1,983,347.16 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $0.00


SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (357.62) = $31,388.3074 2: ADJUSTED DISTRICT VALUATION ($99,234,527) / 1000 = 99,234.5270 ____________ 3: #1 - #2 = $0.0000 4: #3 X INCENTIVE MILLS (20.0) = 0.00 ______________


SUPPLEMENT 0.00 ______________ $30,409.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $30,409.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 0.00 AND REDUCTIONS 30,409.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 30,409.00 ______________

TOTAL NET STATE AID $0.00




COUNTY: 04 BEAVER DISTRICT: I123 FORGAN


LESS CHARGEABLES: AD VALOREM CHARGEABLE $404,562.80 COUNTY 4 MILL LEVY (0.75000) X ($125,216) 93,912.00 SCHOOL LAND EARNINGS 21,667.00 GROSS PRODUCTION 96,397.00 MOTOR VEHICLE 58,042.00 REA TAX 78,378.00 ____________ TOTAL CHARGEABLES 752,958.80 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $0.00




SUPPLEMENT 0.00 ______________ $96,758.00 BASIC STATE AID (BASIC FORMULA + SUPPLEMENT) X PRORATE FACTOR (1.0000000) $96,758.00 OCAS NONCOMPLIANCE PENALTY $0.00 CLASS SIZE GRADE LEVEL WEIGHTED PENALTY (0.00) X $3,581.16 = CLASS SIZE PENALTY AMOUNT 0.00 PENALTY FOR PER PUPIL REVENUE IN EXCESS 150% 0.00 ADMINISTRATIVE COSTS PENALTY 0.00 ADJUSTMENTS DUE TO ADDITIONS 28,529.00 AND REDUCTIONS 0.00 GENERAL FUND BALANCE PENALTY 0.00 ____________ TOTAL ADDITIONS/REDUCTIONS 28,529.00 ______________





COUNTY: 04 BEAVER DISTRICT: I128 TURPIN


LESS CHARGEABLES: AD VALOREM CHARGEABLE $397,619.57 COUNTY 4 MILL LEVY (0.75000) X ($379,597) 284,697.75 SCHOOL LAND EARNINGS 65,911.00 GROSS PRODUCTION 292,149.00 MOTOR VEHICLE 172,937.00 REA TAX 131,690.00 ____________ TOTAL CHARGEABLES 1,345,004.32 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $251,440.00


SALARY INCENTIVE AID: 1: INC. AID GUARANTEE FACTOR (87.77) X INC. WEIGHTED ADM (874.40) = $76,746.0880 2: ADJUSTED DISTRICT VALUATION ($26,507,971) / 1000 = 26,507.9710 ____________ 3: #1 - #2 = $50,238.1170 4: #3 X INCENTIVE MILLS (20.0) = 1,004,762.00 ______________







COUNTY: 05 BECKHAM DISTRICT: I002 MERRITT


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $761,885.47 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($205,417) 154,062.75 SCHOOL LAND EARNINGS 119,866.00 GROSS PRODUCTION 259,123.00 MOTOR VEHICLE 305,493.00 REA TAX 134,940.00 ____________ TOTAL CHARGEABLES 1,735,370.22 ______________ NET FOUNDATION AID (ZERO IF LESS THAN ZERO) $591,086.00









COUNTY: 05 BECKHAM DISTRICT: I006 ELK CITY


LESS CHARGEABLES: AD VALOREM CHARGEABLE* $1,516,606.97 *increased millage due to personal property tax adjustment COUNTY 4 MILL LEVY (0.75000) X ($540,598) 405,448.50 SCHOOL LAND EARNINGS 315,161.00 GROSS PRODUCTION 680,256.00 MOTOR VEHICLE 823,345.00 REA TAX 38,325.00

b17004wx (w=without) oklahoma state department …...tentative final state allocation county: 01...

Documents