FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
001-090
001-091
001-092
002-089
002-090
002-097
003-031
003-032
003-033
004-106
004-109
004-110
005-120
005-121
005-122
005-123
005-124
005-127
005-128
006-101
006-103
006-104
007-121
007-122
007-123
007-124
007-125
007-126
007-129
008-106
008-107
008-111
009-077
009-078
009-079
009-080
010-087
010-089
010-090
010-091
010-092
010-093
011-076
011-078
011-079

ADAIR CO. R-I

KIRKSVILLE R-III
ADAIR CO. R-II
NORTH ANDREW CO. R-VI
AVENUE CITY R-IX
SAVANNAH R-III
TARKIO R-I
ROCK PORT R-II
FAIRFAX R-III
COMMUNITY R-VI
VAN-FAR R-I
MEXICO 59
WHEATON R-III
SOUTHWEST R-V
EXETER R-VI
CASSVILLE R-IV
PURDY R-II
SHELL KNOB 78
MONETT R-I
LIBERAL R-II
GOLDEN CITY R-III
LAMAR R-I
MIAMI R-I
BALLARD R-II
ADRIAN R-III
RICH HILL R-IV
HUME R-VIII
HUDSON R-IX
BUTLER R-V
LINCOLN R-II
WARSAW R-IX
COLE CAMP R-I
MEADOW HEIGHTS R-II
LEOPOLD R-III
ZALMA R-V
WOODLAND R-IV
SOUTHERN BOONE CO. R-I
HALLSVILLE R-IV
STURGEON R-V
CENTRALIA R-VI
HARRISBURG R-VIII
COLUMBIA 93
EAST BUCHANAN CO. C-1
MID-BUCHANAN CO. R-V
BUCHANAN CO. R-IV

$1,275,932
$8,968,965
$1,085,489
$1,904,442
$703,464
$9,332,288
$1,884,832
$778,560
$430,106
$1,091,057
$2,312,335
$8,756,799
$2,530,816
$4,283,029
$1,922,380
$7,032,178
$3,706,656
$447,088
$12,155,559
$1,958,935
$936,315
$4,843,301
$1,040,605
$738,009
$3,497,164
$2,133,153
$712,606
$251,935
$4,256,117
$1,889,151
$4,598,009
$2,892,125
$2,390,937
$861,123
$1,177,894
$4,327,500
$6,284,291
$6,500,878
$1,800,060
$5,727,429
$2,503,838
$54,457,770
$3,183,486
$2,502,877
$1,980,985
1

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$1,250,730
$8,242,076
$1,064,048
$1,866,826
$647,951
$8,642,523
$1,847,603
$710,958
$421,611
$1,069,506
$2,131,218
$8,057,998
$2,371,591
$4,011,691
$1,801,538
$6,492,237
$3,472,384
$438,257
$11,333,459
$1,815,202
$896,410
$4,455,214
$1,020,052
$723,432
$3,262,198
$1,986,616
$698,531
$230,315
$3,933,564
$1,741,391
$4,206,560
$2,677,914
$2,222,179
$803,733
$1,098,354
$4,030,869
$5,847,009
$6,078,185
$1,764,505
$5,317,408
$2,331,498
$49,642,550
$3,120,606
$2,306,369
$1,941,856

$223,000,000
Change
($25,202)
($726,889)
($21,440)
($37,616)
($55,513)
($689,766)
($37,229)
($67,602)
($8,495)
($21,550)
($181,116)
($698,802)
($159,226)
($271,339)
($120,842)
($539,940)
($234,273)
($8,831)
($822,100)
($143,733)
($39,905)
($388,087)
($20,554)
($14,577)
($234,966)
($146,537)
($14,075)
($21,620)
($322,554)
($147,760)
($391,450)
($214,210)
($168,758)
($57,390)
($79,540)
($296,630)
($437,282)
($422,693)
($35,555)
($410,021)
($172,341)
($4,815,219)
($62,880)
($196,509)
($39,128)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
011-082
012-108
012-109
012-110
013-054
013-055
013-057
013-058
013-059
013-060
013-061
013-062
014-126
014-127
014-129
014-130
015-001
015-002
015-003
015-004
016-090
016-092
016-094
016-096
016-097
017-121
017-122
017-124
017-125
017-126
018-047
018-050
019-139
019-140
019-142
019-144
019-147
019-148
019-149
019-150
019-151
019-152
019-153
020-001
020-002

ST. JOSEPH
NEELYVILLE R-IV
POPLAR BLUFF R-I
TWIN RIVERS R-X
BRECKENRIDGE R-I
HAMILTON R-II
NEW YORK R-IV
COWGILL R-VI
POLO R-VII
MIRABILE C-1
BRAYMER C-4
KINGSTON 42
NORTH CALLAWAY CO. R-I
NEW BLOOMFIELD R-III
FULTON 58
SOUTH CALLAWAY CO. R-II
STOUTLAND R-II
CAMDENTON R-III
CLIMAX SPRINGS R-IV
MACKS CREEK R-V
JACKSON R-II
DELTA R-V
OAK RIDGE R-VI
CAPE GIRARDEAU 63
NELL HOLCOMB R-IV
HALE R-I
TINA-AVALON R-II
BOSWORTH R-V
CARROLLTON R-VII
NORBORNE R-VIII
EAST CARTER CO. R-II
VAN BUREN R-I
ARCHIE R-V
STRASBURG C-3
RAYMORE-PECULIAR R-II
SHERWOOD CASS R-VIII
EAST LYNNE 40
PLEASANT HILL R-III
HARRISONVILLE R-IX
DREXEL R-IV
MIDWAY R-I
BELTON 124
BELTON FEDERAL LANDS
STOCKTON R-I
EL DORADO SPRINGS R-II

$47,491,584
$2,999,586
$20,785,716
$4,418,281
$642,679
$3,320,932
$294,368
$370,476
$1,842,606
$370,367
$1,376,388
$290,139
$4,527,677
$2,827,971
$8,205,826
$616,576
$2,216,223
$4,622,240
$283,576
$1,264,664
$16,644,579
$1,319,569
$1,380,211
$9,679,835
$1,077,831
$618,332
$768,407
$631,831
$2,890,403
$928,564
$3,881,516
$2,497,929
$2,657,692
$632,294
$24,873,064
$4,127,830
$958,561
$9,190,129
$9,794,857
$1,587,861
$1,990,843
$22,634,554
$489,548
$4,181,946
$5,254,723
2

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$43,812,899
$2,798,986
$19,236,111
$4,111,647
$629,985
$3,095,066
$288,554
$363,159
$1,717,141
$345,494
$1,349,201
$284,408
$4,182,951
$2,625,284
$7,571,174
$604,398
$2,066,092
$4,530,941
$277,975
$1,165,184
$15,344,622
$1,222,383
$1,352,949
$8,570,643
$970,496
$606,119
$753,229
$619,351
$2,719,373
$910,223
$3,633,365
$2,329,296
$2,477,234
$615,457
$23,080,849
$3,838,982
$916,006
$8,538,475
$9,035,147
$1,556,498
$1,951,520
$21,053,750
$455,357
$3,869,144
$4,872,620

$223,000,000
Change
($3,678,685)
($200,600)
($1,549,605)
($306,634)
($12,694)
($225,866)
($5,814)
($7,318)
($125,466)
($24,874)
($27,186)
($5,731)
($344,726)
($202,688)
($634,651)
($12,179)
($150,132)
($91,298)
($5,601)
($99,481)
($1,299,957)
($97,186)
($27,262)
($1,109,193)
($107,335)
($12,213)
($15,177)
($12,480)
($171,029)
($18,341)
($248,152)
($168,633)
($180,457)
($16,837)
($1,792,215)
($288,848)
($42,556)
($651,654)
($759,710)
($31,363)
($39,323)
($1,580,804)
($34,190)
($312,802)
($382,103)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
021-148
021-149
021-150
021-151
022-088
022-089
022-090
022-091
022-092
022-093
022-094
023-099
023-101
024-086
024-087
024-089
024-090
024-091
024-093
025-001
025-002
025-003
026-001
026-002
026-005
026-006
027-055
027-056
027-057
027-058
027-059
027-061
028-101
028-102
028-103
029-001
029-002
029-003
029-004
030-093
031-116
031-117
031-118
031-121
031-122

NORTHWESTERN R-I
BRUNSWICK R-II
KEYTESVILLE R-III
SALISBURY R-IV
CHADWICK R-I
NIXA R-II
SPARTA R-III
BILLINGS R-IV
CLEVER R-V
OZARK R-VI
SPOKANE R-VII
LURAY 33
CLARK CO. R-I
KEARNEY R-I
SMITHVILLE R-II
EXCELSIOR SPRINGS 40
LIBERTY 53
MISSOURI CITY 56
NORTH KANSAS CITY 74
CAMERON R-I
LATHROP R-II
CLINTON CO. R-III
COLE CO. R-I
BLAIR OAKS R-II
COLE CO. R-V
JEFFERSON CITY
BLACKWATER R-II
COOPER CO. R-IV
PRAIRIE HOME R-V
OTTERVILLE R-VI
PILOT GROVE C-4
BOONVILLE R-I
CRAWFORD CO. R-I
CRAWFORD CO. R-II
STEELVILLE R-III
LOCKWOOD R-I
DADEVILLE R-II
EVERTON R-III
GREENFIELD R-IV
DALLAS CO. R-I
PATTONSBURG R-II
WINSTON R-VI
NORTH DAVIESS R-III
GALLATIN R-V
TRI-COUNTY R-VII

$540,969
$922,974
$554,908
$749,090
$1,086,582
$26,745,339
$4,036,776
$1,916,294
$5,568,109
$25,094,859
$3,761,761
$247,740
$3,374,699
$14,364,723
$10,327,786
$12,832,008
$51,459,441
$218,719
$60,784,722
$8,846,504
$4,368,400
$2,797,273
$2,217,360
$4,862,190
$2,178,505
$20,059,150
$633,925
$1,011,247
$636,722
$1,092,785
$1,028,165
$4,643,500
$4,436,388
$6,823,731
$4,149,843
$1,364,875
$758,676
$745,912
$1,820,388
$7,697,211
$993,234
$808,822
$528,127
$2,705,986
$888,222
3

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$530,284
$844,772
$543,947
$734,294
$1,013,634
$24,980,509
$3,782,221
$1,783,190
$5,223,459
$23,425,670
$3,511,767
$239,181
$3,108,576
$13,264,661
$9,571,960
$11,987,999
$47,944,796
$214,399
$55,107,457
$8,241,678
$4,282,115
$2,742,022
$2,038,802
$4,516,308
$1,995,038
$17,745,888
$621,404
$991,273
$587,379
$1,071,200
$976,991
$4,233,610
$4,126,076
$6,337,138
$3,862,299
$1,260,103
$743,690
$731,178
$1,681,127
$7,146,238
$973,616
$792,846
$517,695
$2,515,187
$870,678

$223,000,000
Change
($10,685)
($78,202)
($10,960)
($14,796)
($72,948)
($1,764,830)
($254,555)
($133,104)
($344,650)
($1,669,189)
($249,993)
($8,558)
($266,123)
($1,100,062)
($755,826)
($844,009)
($3,514,644)
($4,320)
($5,677,265)
($604,825)
($86,284)
($55,251)
($178,558)
($345,882)
($183,467)
($2,313,262)
($12,521)
($19,974)
($49,343)
($21,585)
($51,174)
($409,890)
($310,312)
($486,593)
($287,544)
($104,771)
($14,985)
($14,733)
($139,261)
($550,972)
($19,618)
($15,976)
($10,432)
($190,799)
($17,544)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
032-054
032-055
032-056
032-058
033-090
033-091
033-092
033-093
033-094
034-121
034-122
034-124
035-092
035-093
035-094
035-097
035-098
035-099
035-102
036-123
036-126
036-131
036-133
036-134
036-135
036-136
036-137
036-138
036-139
037-037
037-039
038-044
038-045
038-046
039-133
039-134
039-135
039-136
039-137
039-139
039-141
039-142
040-100
040-101
040-103

OSBORN R-O
MAYSVILLE R-I
UNION STAR R-II
STEWARTSVILLE C-2
SALEM R-80
OAK HILL R-I
GREEN FOREST R-II
DENT-PHELPS R-III
NORTH WOOD R-IV
SKYLINE R-II
PLAINVIEW R-VIII
AVA R-I
MALDEN R-I
CAMPBELL R-II
HOLCOMB R-III
CLARKTON C-4
SENATH-HORNERSVILLE C-8
SOUTHLAND C-9
KENNETT 39
FRANKLIN CO. R-II
MERAMEC VALLEY R-III
UNION R-XI
LONEDELL R-XIV
SPRING BLUFF R-XV
STRAIN-JAPAN R-XVI
ST. CLAIR R-XIII
SULLIVAN C-2
NEW HAVEN
WASHINGTON
GASCONADE CO. R-II
GASCONADE CO. R-I
KING CITY R-I
STANBERRY R-II
ALBANY R-III
WILLARD R-II
REPUBLIC R-III
ASH GROVE R-IV
WALNUT GROVE R-V
STRAFFORD R-VI
LOGAN-ROGERSVILLE R-VIII
SPRINGFIELD R-XII
FAIR GROVE R-X
GRUNDY CO R-V
SPICKARD R-II
PLEASANT VIEW R-VI

$789,343
$2,070,021
$745,239
$1,187,327
$5,116,241
$578,206
$1,199,321
$1,441,369
$1,283,580
$574,055
$786,742
$5,816,089
$5,475,844
$1,900,392
$2,844,083
$1,645,656
$3,827,253
$1,659,843
$9,111,216
$634,629
$12,171,385
$11,483,943
$2,036,302
$1,548,712
$349,744
$10,141,857
$9,381,772
$2,066,706
$6,906,677
$6,692,051
$2,565,066
$1,388,146
$1,601,619
$1,758,865
$18,950,996
$21,211,893
$3,414,595
$1,156,385
$3,438,041
$8,047,477
$60,223,688
$5,052,725
$975,678
$359,502
$309,775
4

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$773,752
$1,905,878
$730,519
$1,163,875
$4,763,166
$566,785
$1,116,580
$1,334,585
$1,194,877
$533,501
$737,546
$5,400,857
$5,120,194
$1,729,158
$2,660,898
$1,538,155
$3,562,854
$1,548,797
$8,486,208
$585,696
$11,160,831
$10,565,304
$1,996,081
$1,438,518
$318,390
$9,420,538
$8,703,423
$1,910,069
$5,847,228
$6,158,231
$2,303,006
$1,360,727
$1,569,984
$1,622,431
$17,631,449
$19,815,436
$3,170,218
$1,133,544
$3,108,311
$7,427,639
$53,666,946
$4,712,027
$956,407
$352,401
$303,656

$223,000,000
Change
($15,591)
($164,143)
($14,720)
($23,452)
($353,075)
($11,421)
($82,741)
($106,784)
($88,703)
($40,554)
($49,196)
($415,232)
($355,650)
($171,235)
($183,184)
($107,501)
($264,399)
($111,045)
($625,008)
($48,933)
($1,010,554)
($918,638)
($40,221)
($110,194)
($31,355)
($721,319)
($678,350)
($156,637)
($1,059,449)
($533,820)
($262,060)
($27,419)
($31,635)
($136,434)
($1,319,546)
($1,396,457)
($244,377)
($22,841)
($329,729)
($619,838)
($6,556,742)
($340,698)
($19,272)
($7,101)
($6,119)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
040-104
040-107
041-001
041-002
041-003
041-004
041-005
042-111
042-113
042-117
042-118
042-119
042-121
042-124
043-001
043-002
043-003
043-004
044-078
044-083
044-084
045-076
045-077
045-078
046-128
046-130
046-131
046-132
046-134
046-135
046-137
046-140
047-060
047-062
047-064
047-065
048-066
048-068
048-069
048-070
048-071
048-072
048-073
048-074
048-075

LAREDO R-VII
TRENTON R-IX
CAINSVILLE R-I
SOUTH HARRISON CO. R-II
NORTH HARRISON R-III
GILMAN CITY R-IV
RIDGEWAY R-V
HENRY CO. R-I
SHAWNEE R-III
CALHOUN R-VIII
LEESVILLE R-IX
DAVIS R-XII
MONTROSE R-XIV
CLINTON
HICKORY CO. R-I
WHEATLAND R-II
WEAUBLEAU R-III
HERMITAGE R-IV
CRAIG R-III
MOUND CITY R-II
SOUTH HOLT CO. R-I
NEW FRANKLIN R-I
FAYETTE R-III
GLASGOW
HOWELL VALLEY R-I
MOUNTAIN VIEW-BIRCH TREE R-III
WILLOW SPRINGS R-IV
RICHARDS R-V
WEST PLAINS R-VII
GLENWOOD R-VIII
JUNCTION HILL C-12
FAIRVIEW R-XI
SOUTH IRON CO. R-I
ARCADIA VALLEY R-II
BELLEVIEW R-III
IRON CO. C-4
FORT OSAGE R-I
BLUE SPRINGS R-IV
GRAIN VALLEY R-V
OAK GROVE R-VI
LEE'S SUMMIT R-VII
HICKMAN MILLS C-1
RAYTOWN C-2
GRANDVIEW C-4
LONE JACK C-6

$397,077
$5,173,558
$499,678
$3,119,127
$1,022,335
$564,281
$454,936
$2,945,324
$261,148
$839,828
$315,409
$52,600
$430,328
$5,407,650
$3,297,920
$918,665
$1,380,779
$847,101
$262,221
$725,197
$850,878
$1,922,634
$2,434,522
$921,810
$1,192,641
$5,630,136
$6,688,288
$2,729,688
$8,306,480
$1,626,756
$1,458,424
$3,159,661
$1,305,861
$4,719,203
$703,072
$529,976
$24,271,391
$51,010,440
$17,692,671
$9,014,334
$66,029,957
$33,121,578
$36,934,241
$12,962,041
$2,258,110
5

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$369,744
$4,796,970
$489,808
$2,870,951
$1,002,142
$553,135
$445,950
$2,731,404
$255,990
$823,240
$309,179
$51,561
$421,829
$4,930,858
$3,072,292
$900,520
$1,346,470
$830,369
$257,042
$710,873
$834,071
$1,786,206
$2,242,522
$842,808
$1,169,084
$5,245,430
$6,255,448
$2,543,164
$7,696,884
$1,514,249
$1,429,617
$2,943,596
$1,191,651
$4,393,254
$650,818
$423,307
$23,791,985
$46,869,710
$16,525,070
$8,378,190
$60,825,890
$32,467,364
$34,123,730
$12,706,017
$2,090,169

$223,000,000
Change
($27,333)
($376,588)
($9,870)
($248,176)
($20,193)
($11,146)
($8,986)
($213,920)
($5,158)
($16,588)
($6,230)
($1,039)
($8,500)
($476,793)
($225,628)
($18,145)
($34,308)
($16,732)
($5,179)
($14,324)
($16,806)
($136,428)
($192,000)
($79,002)
($23,557)
($384,706)
($432,841)
($186,524)
($609,596)
($112,507)
($28,807)
($216,065)
($114,210)
($325,948)
($52,254)
($106,669)
($479,406)
($4,140,730)
($1,167,601)
($636,144)
($5,204,067)
($654,214)
($2,810,511)
($256,025)
($167,940)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
048-077
048-078
048-080
049-132
049-135
049-137
049-140
049-142
049-144
049-148
050-001
050-002
050-003
050-005
050-006
050-007
050-009
050-010
050-012
050-013
050-014
051-150
051-152
051-153
051-154
051-155
051-156
051-159
051-160
052-096
053-111
053-112
053-113
053-114
054-037
054-039
054-041
054-042
054-043
054-045
055-104
055-105
055-106
055-108
055-110

INDEPENDENCE 30
KANSAS CITY 33 & LEA CHARTERS
CENTER 58
CARL JUNCTION R-I
AVILLA R-XIII
JASPER CO. R-V
SARCOXIE R-II
CARTHAGE R-IX
WEBB CITY R-VII
JOPLIN SCHOOLS
NORTHWEST R-I
GRANDVIEW R-II
HILLSBORO R-III
DUNKLIN R-V
FESTUS R-VI
JEFFERSON CO. R-VII
SUNRISE R-IX
WINDSOR C-1
FOX C-6
CRYSTAL CITY 47
DESOTO 73
KINGSVILLE R-I
HOLDEN R-III
CHILHOWEE R-IV
JOHNSON CO. R-VII
KNOB NOSTER R-VIII
LEETON R-X
WARRENSBURG R-VI
KNOB NOSTER FEDERAL LANDS
KNOX CO. R-I
LACLEDE CO. R-I
GASCONADE C-4
LEBANON R-III
LACLEDE CO. C-5
CONCORDIA R-II
LAFAYETTE CO. C-1
ODESSA R-VII
SANTA FE R-X
WELLINGTON-NAPOLEON R-IX
LEXINGTON R-V
MILLER R-II
PIERCE CITY R-VI
MARIONVILLE R-IX
MT. VERNON R-V
AURORA R-VIII

$74,654,447
$114,981,276
$3,780,527
$13,551,445
$923,070
$1,830,063
$4,277,361
$22,269,901
$20,266,785
$21,187,619
$28,201,194
$3,228,486
$15,607,355
$5,475,255
$13,035,742
$1,704,878
$1,667,386
$12,993,715
$51,492,827
$2,457,900
$14,339,039
$1,021,570
$5,524,523
$706,431
$2,788,855
$4,521,559
$1,720,820
$12,490,932
$2,125,916
$1,221,994
$4,003,327
$501,000
$17,813,760
$3,357,766
$1,525,299
$4,197,528
$8,325,428
$1,709,606
$1,690,434
$3,802,641
$2,010,751
$3,223,830
$3,392,770
$6,054,962
$9,862,254
6

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$69,649,770
$112,710,555
$3,705,854
$12,580,853
$855,021
$1,790,288
$3,999,482
$20,738,520
$18,941,902
$19,068,845
$26,787,425
$2,995,177
$14,501,871
$5,026,422
$12,086,120
$1,453,145
$1,541,603
$12,055,269
$47,802,236
$2,259,539
$13,356,584
$939,993
$5,120,635
$668,817
$2,595,605
$4,214,140
$1,686,830
$11,532,942
$1,981,376
$1,197,857
$3,743,657
$491,104
$16,527,436
$3,140,137
$1,385,765
$3,880,890
$7,698,580
$1,675,838
$1,657,044
$3,515,484
$1,853,954
$3,006,506
$3,166,413
$5,613,821
$9,199,525

$223,000,000
Change
($5,004,677)
($2,270,721)
($74,673)
($970,592)
($68,049)
($39,775)
($277,880)
($1,531,381)
($1,324,883)
($2,118,774)
($1,413,769)
($233,309)
($1,105,484)
($448,833)
($949,621)
($251,732)
($125,782)
($938,446)
($3,690,590)
($198,361)
($982,455)
($81,577)
($403,887)
($37,615)
($193,251)
($307,419)
($33,989)
($957,990)
($144,540)
($24,137)
($259,671)
($9,896)
($1,286,323)
($217,629)
($139,534)
($316,638)
($626,848)
($33,768)
($33,389)
($287,156)
($156,796)
($217,323)
($226,357)
($441,141)
($662,729)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
055-111
056-015
056-017
057-001
057-002
057-003
057-004
058-106
058-107
058-108
058-109
058-112
059-113
059-114
059-117
060-077
061-150
061-151
061-154
061-156
061-157
061-158
062-070
062-072
063-066
063-067
064-072
064-074
064-075
065-096
065-098
066-102
066-103
066-104
066-105
066-107
067-055
067-061
068-070
068-071
068-072
068-073
068-074
068-075
069-104

VERONA R-VII
CANTON R-V
LEWIS CO. C-1
SILEX R-I
ELSBERRY R-II
TROY R-III
WINFIELD R-IV
LINN CO. R-I
BUCKLIN R-II
MEADVILLE R-IV
MARCELINE R-V
BROOKFIELD R-III
SOUTHWEST LIVINGSTON CO. R-I
LIVINGSTON CO. R-III
CHILLICOTHE R-II
MCDONALD CO. R-I
ATLANTA C-3
BEVIER C-4
LA PLATA R-II
MACON CO. R-I
CALLAO C-8
MACON CO. R-IV
MARQUAND-ZION R-VI
FREDERICKTOWN R-I
MARIES CO. R-I
MARIES CO. R-II
MARION CO. R-II
PALMYRA R-I
HANNIBAL 60
NORTH MERCER CO. R-III
PRINCETON R-V
ELDON R-I
MILLER CO. R-III
ST. ELIZABETH R-IV
SCHOOL OF THE OSAGE
IBERIA R-V
EAST PRAIRIE R-II
CHARLESTON R-I
MONITEAU CO. R-I
HIGH POINT R-III
MONITEAU CO. R-V
TIPTON R-VI
JAMESTOWN C-1
CLARKSBURG C-2
MIDDLE GROVE C-1

$2,262,734
$1,968,124
$3,895,099
$1,637,631
$3,896,574
$27,985,265
$7,343,688
$1,137,231
$896,080
$990,090
$2,733,778
$4,325,670
$912,221
$492,019
$7,399,063
$19,149,600
$850,232
$1,033,151
$1,667,080
$5,318,786
$384,737
$674,400
$760,634
$7,791,161
$1,590,655
$3,185,044
$1,136,385
$3,905,317
$13,954,004
$849,797
$1,268,106
$6,423,206
$1,379,146
$1,046,283
$1,400,534
$3,208,569
$5,164,941
$4,015,431
$5,440,981
$476,785
$263,458
$2,161,518
$888,883
$645,668
$269,744
7

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$2,115,636
$1,819,749
$3,602,453
$1,517,161
$3,632,128
$26,047,305
$6,840,190
$1,114,768
$878,381
$918,611
$2,578,940
$4,240,229
$894,203
$482,300
$6,839,791
$17,888,925
$833,438
$961,503
$1,634,152
$4,916,588
$356,126
$661,080
$745,610
$7,233,297
$1,452,534
$2,945,125
$1,059,744
$3,564,793
$12,898,309
$833,012
$1,155,316
$5,892,109
$1,351,905
$1,025,616
$1,372,870
$2,991,841
$4,818,850
$3,706,203
$5,044,070
$440,342
$240,480
$1,988,742
$871,326
$632,915
$264,416

$223,000,000
Change
($147,097)
($148,374)
($292,646)
($120,471)
($264,446)
($1,937,960)
($503,497)
($22,462)
($17,699)
($71,479)
($154,838)
($85,440)
($18,018)
($9,718)
($559,272)
($1,260,675)
($16,794)
($71,648)
($32,928)
($402,198)
($28,611)
($13,321)
($15,024)
($557,865)
($138,122)
($239,919)
($76,641)
($340,524)
($1,055,695)
($16,785)
($112,790)
($531,097)
($27,241)
($20,666)
($27,663)
($216,728)
($346,091)
($309,228)
($396,911)
($36,443)
($22,978)
($172,776)
($17,557)
($12,753)
($5,328)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
069-106
069-107
069-108
069-109
070-092
070-093
071-091
071-092
072-066
072-068
072-073
072-074
073-099
073-102
073-105
073-106
073-108
074-187
074-190
074-194
074-195
074-197
074-201
074-202
075-084
075-085
075-086
075-087
076-081
076-082
076-083
077-100
077-101
077-102
077-103
077-104
078-001
078-002
078-003
078-004
078-005
078-009
078-012
079-077
079-078

MONROE CITY R-I

HOLLIDAY C-2
MADISON C-3
PARIS R-II
WELLSVILLE MIDDLETOWN R-I
MONTGOMERY CO. R-II
MORGAN CO. R-I
MORGAN CO. R-II
RISCO R-II
PORTAGEVILLE
GIDEON 37
NEW MADRID CO. R-I
EAST NEWTON CO. R-VI
DIAMOND R-IV
WESTVIEW C-6
SENECA R-VII
NEOSHO R-V
NODAWAY-HOLT R-VII
WEST NODAWAY CO. R-I
NORTHEAST NODAWAY CO. R-V
JEFFERSON C-123
NORTH NODAWAY CO. R-VI
MARYVILLE R-II
SOUTH NODAWAY CO. R-IV
COUCH R-I
THAYER R-II
OREGON-HOWELL R-III
ALTON R-IV
OSAGE CO. R-I
OSAGE CO. R-II
OSAGE CO. R-III
THORNFIELD R-I
BAKERSFIELD R-IV
GAINESVILLE R-V
DORA R-III
LUTIE R-VI
NORTH PEMISCOT CO. R-I
HAYTI R-II
PEMISCOT CO. R-III
COOTER R-IV
SOUTH PEMISCOT CO. R-V
DELTA C-7
CARUTHERSVILLE 18
PERRY CO. 32
ALTENBURG 48

$1,966,201
$278,096
$975,799
$1,459,690
$1,418,542
$4,054,534
$1,867,079
$1,977,340
$1,015,747
$2,985,356
$1,358,720
$2,623,071
$7,766,962
$3,914,462
$979,280
$7,008,395
$21,466,038
$803,637
$1,161,456
$1,134,673
$893,986
$1,225,592
$2,116,647
$1,120,349
$874,169
$3,074,512
$991,462
$3,818,724
$1,085,978
$1,846,723
$2,081,047
$394,266
$1,926,970
$2,528,561
$1,551,098
$593,727
$1,627,425
$4,159,599
$967,609
$1,243,981
$3,202,035
$1,119,186
$5,663,163
$6,128,490
$276,458
8

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$1,927,364
$272,603
$955,812
$1,430,858
$1,355,317
$3,697,493
$1,687,620
$1,777,319
$995,684
$2,756,868
$1,315,857
$2,571,260
$7,260,604
$3,636,087
$915,685
$6,528,287
$19,993,830
$787,763
$1,138,515
$1,112,261
$876,328
$1,201,384
$1,786,959
$1,098,220
$856,902
$2,871,065
$971,879
$3,571,875
$1,064,528
$1,676,733
$1,875,405
$364,662
$1,805,544
$2,340,783
$1,450,696
$556,969
$1,595,281
$4,055,267
$948,497
$1,163,729
$2,985,974
$1,097,080
$5,274,681
$5,502,382
$243,324

$223,000,000
Change
($38,836)
($5,493)
($19,988)
($28,832)
($63,225)
($357,041)
($179,459)
($200,020)
($20,063)
($228,488)
($42,862)
($51,811)
($506,358)
($278,375)
($63,595)
($480,108)
($1,472,208)
($15,873)
($22,941)
($22,412)
($17,658)
($24,208)
($329,688)
($22,129)
($17,266)
($203,447)
($19,583)
($246,849)
($21,450)
($169,990)
($205,642)
($29,604)
($121,427)
($187,778)
($100,403)
($36,758)
($32,145)
($104,332)
($19,112)
($80,252)
($216,061)
($22,106)
($388,482)
($626,107)
($33,134)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
080-116
080-118
080-119
080-121
080-122
080-125
081-094
081-095
081-096
081-097
082-100
082-101
082-105
082-108
083-001
083-002
083-003
083-005
084-001
084-002
084-003
084-004
084-005
084-006
085-043
085-044
085-045
085-046
085-048
085-049
085-050
086-100
087-083
088-072
088-073
088-075
088-080
088-081
089-080
089-087
089-088
089-089
090-075
090-076
090-077

PETTIS CO. R-V

LA MONTE R-IV
SMITHTON R-VI
GREEN RIDGE R-VIII
PETTIS CO. R-XII
SEDALIA 200
ST. JAMES R-I
NEWBURG R-II
ROLLA 31
PHELPS CO. R-III
BOWLING GREEN R-I
PIKE CO. R-III
BONCL R-X
LOUISIANA R-II
NORTH PLATTE CO. R-I
WEST PLATTE CO. R-II
PLATTE CO. R-III
PARK HILL
BOLIVAR R-I
FAIR PLAY R-II
HALFWAY R-III
HUMANSVILLE R-IV
MARION C. EARLY R-V
PLEASANT HOPE R-VI
SWEDEBORG R-III
RICHLAND R-IV
LAQUEY R-V
WAYNESVILLE R-VI
DIXON R-I
CROCKER R-II
WAYNESVILLE FEDERAL LANDS
PUTNAM CO. R-I
RALLS CO. R-II
NORTHEAST RANDOLPH CO. R-IV
RENICK R-V
HIGBEE R-VIII
WESTRAN R-I
MOBERLY
LAWSON R-XIV
ORRICK R-XI
HARDIN-CENTRAL C-2
RICHMOND R-XVI
CENTERVILLE R-I
SOUTHERN REYNOLDS CO. R-II
BUNKER R-III

$1,404,910
$2,124,488
$2,657,543
$1,803,902
$269,357
$20,333,191
$8,824,157
$2,103,277
$15,083,688
$1,214,183
$4,414,308
$1,243,440
$58,437
$2,469,049
$2,561,272
$1,357,472
$12,199,221
$28,706,520
$12,346,680
$2,070,707
$1,179,882
$1,842,309
$2,919,605
$4,388,767
$364,164
$3,120,233
$3,734,828
$23,680,821
$5,007,586
$2,779,345
$8,140,251
$2,621,064
$2,182,509
$1,697,700
$1,032,111
$1,134,110
$660,278
$9,511,900
$5,309,381
$1,918,046
$1,251,507
$6,664,683
$368,695
$2,207,633
$464,188
9

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$1,377,160
$1,986,988
$2,471,418
$1,680,217
$264,037
$18,863,492
$8,241,289
$1,962,269
$13,938,880
$1,131,639
$4,048,379
$1,212,625
$57,283
$2,263,799
$2,510,682
$1,330,659
$11,141,372
$25,800,603
$11,511,753
$1,937,219
$1,095,645
$1,717,734
$2,724,369
$4,102,878
$339,687
$2,917,930
$3,501,229
$22,210,015
$4,676,609
$2,601,381
$7,634,663
$2,406,429
$1,981,043
$1,578,660
$1,011,725
$1,111,709
$645,604
$8,808,278
$4,930,663
$1,880,161
$1,226,788
$6,176,504
$357,922
$2,049,908
$455,019

$223,000,000
Change
($27,750)
($137,500)
($186,125)
($123,685)
($5,320)
($1,469,699)
($582,868)
($141,008)
($1,144,808)
($82,544)
($365,928)
($30,815)
($1,154)
($205,250)
($50,590)
($26,813)
($1,057,849)
($2,905,918)
($834,928)
($133,488)
($84,237)
($124,575)
($195,236)
($285,888)
($24,477)
($202,303)
($233,599)
($1,470,806)
($330,977)
($177,964)
($505,588)
($214,635)
($201,466)
($119,040)
($20,386)
($22,401)
($14,674)
($703,622)
($378,717)
($37,885)
($24,720)
($488,179)
($10,773)
($157,726)
($9,169)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
090-078
091-091
091-092
091-093
091-095
092-087
092-088
092-089
092-090
092-091
093-120
093-121
093-123
093-124
094-076
094-078
094-083
094-086
094-087
095-059
096-088
096-089
096-090
096-091
096-092
096-093
096-094
096-095
096-098
096-099
096-101
096-102
096-103
096-104
096-106
096-107
096-109
096-110
096-111
096-112
096-113
096-114
096-119
096-121
097-116

LESTERVILLE R-IV
NAYLOR R-II
DONIPHAN R-I
RIPLEY CO. R-IV
RIPLEY CO. R-III
FT. ZUMWALT R-II
FRANCIS HOWELL R-III
WENTZVILLE R-IV
ST. CHARLES R-VI
ORCHARD FARM R-V
APPLETON CITY R-II
ROSCOE C-1
LAKELAND R-III
OSCEOLA
BISMARCK R-V
FARMINGTON R-VII
NORTH ST. FRANCOIS CO. R-I
CENTRAL R-III
WEST ST. FRANCOIS CO. R-IV
STE. GENEVIEVE CO. R-II
HAZELWOOD
FERGUSON-FLORISSANT R-II
PATTONVILLE R-III
ROCKWOOD R-VI
KIRKWOOD R-VII
LINDBERGH SCHOOLS
MEHLVILLE R-IX
PARKWAY C-2
AFFTON 101
BAYLESS
BRENTWOOD
CLAYTON
HANCOCK PLACE
JENNINGS
LADUE
MAPLEWOOD-RICHMOND HEIGHTS
NORMANDY
RITENOUR
RIVERVIEW GARDENS
UNIVERSITY CITY
VALLEY PARK
WEBSTER GROVES
SPECL. SCH. DST. ST. LOUIS CO.
VICC
MIAMI R-I

$841,103
$2,475,615
$7,227,055
$1,169,667
$775,995
$61,105,326
$45,163,041
$51,164,444
$9,267,948
$3,003,748
$1,275,672
$396,252
$1,643,090
$1,975,046
$2,752,100
$14,623,670
$14,123,487
$9,468,387
$5,217,140
$3,238,088
$63,904,369
$44,937,476
$4,617,998
$36,213,509
$2,522,154
$3,374,425
$14,590,006
$8,871,013
$3,614,651
$5,843,527
$335,169
$1,046,387
$7,240,432
$16,334,688
$2,166,872
$1,298,429
$26,760,296
$24,799,472
$34,133,769
$6,961,318
$1,211,142
$5,950,283
$37,394,143
$44,524,965
$377,614
10

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$761,911
$2,327,491
$6,756,254
$1,094,819
$727,074
$55,684,895
$40,456,049
$47,242,457
$9,084,888
$2,608,114
$1,250,475
$366,929
$1,518,647
$1,832,572
$2,578,438
$13,494,475
$13,159,828
$8,841,588
$4,878,874
$2,759,620
$58,367,355
$41,821,306
$4,526,784
$31,044,652
$2,472,337
$3,307,774
$12,069,267
$8,695,793
$2,999,733
$5,359,563
$328,549
$1,025,718
$7,097,420
$16,012,047
$2,124,072
$1,272,783
$26,231,729
$22,774,798
$33,459,562
$6,823,819
$991,395
$4,949,417
$36,655,538
$43,645,513
$370,156

$223,000,000
Change
($79,192)
($148,124)
($470,801)
($74,848)
($48,921)
($5,420,431)
($4,706,991)
($3,921,987)
($183,060)
($395,634)
($25,197)
($29,324)
($124,443)
($142,474)
($173,663)
($1,129,195)
($963,660)
($626,799)
($338,266)
($478,467)
($5,537,014)
($3,116,170)
($91,214)
($5,168,857)
($49,817)
($66,651)
($2,520,739)
($175,219)
($614,918)
($483,964)
($6,620)
($20,668)
($143,012)
($322,641)
($42,800)
($25,646)
($528,567)
($2,024,674)
($674,207)
($137,499)
($219,747)
($1,000,866)
($738,605)
($879,453)
($7,459)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
097-118
097-119
097-122
097-127
097-129
097-130
097-131
098-080
099-078
099-082
100-059
100-060
100-061
100-062
100-063
100-064
100-065
101-105
101-107
102-081
102-085
103-127
103-128
103-129
103-130
103-131
103-132
103-135
104-041
104-042
104-043
104-044
104-045
105-123
105-124
105-125
106-001
106-002
106-003
106-004
106-005
106-006
106-008
107-151
107-152

OREARVILLE R-IV
MALTA BEND R-V
HARDEMAN R-X
GILLIAM C-4
MARSHALL
SLATER
SWEET SPRINGS R-VII
SCHUYLER CO. R-I
GORIN R-III
SCOTLAND CO. R-I
SCOTT CITY R-I
CHAFFEE R-II
SCOTT CO. R-IV
SCOTT CO. CENTRAL
SIKESTON R-6
KELSO C-7
ORAN R-III
WINONA R-III
EMINENCE R-I
NORTH SHELBY
SHELBY CO. R-IV
RICHLAND R-I
BELL CITY R-II
ADVANCE R-IV
PUXICO R-VIII
BLOOMFIELD R-XIV
DEXTER R-XI
BERNIE R-XIII
HURLEY R-I
GALENA R-II
CRANE R-III
REEDS SPRING R-IV
BLUE EYE R-V
GREEN CITY R-I
MILAN C-2
NEWTOWN-HARRIS R-III
BRADLEYVILLE R-I
TANEYVILLE R-II
FORSYTH R-III
BRANSON R-IV
HOLLISTER R-V
KIRBYVILLE R-VI
MARK TWAIN R-VIII
SUCCESS R-VI
HOUSTON R-I

$218,700
$538,231
$223,803
$307,766
$10,268,025
$1,362,653
$1,974,775
$2,768,478
$352,227
$1,949,697
$3,411,974
$2,887,346
$4,259,598
$1,765,817
$13,622,142
$289,027
$1,507,710
$2,724,307
$1,202,302
$1,338,718
$2,734,065
$1,546,880
$894,480
$1,771,789
$3,930,655
$2,756,546
$7,407,961
$2,185,439
$1,374,047
$2,589,713
$3,519,023
$4,398,551
$1,520,232
$1,418,332
$3,819,110
$474,742
$712,888
$1,446,421
$5,293,273
$11,196,570
$5,019,582
$1,887,261
$322,433
$519,297
$4,398,140
11

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$214,380
$527,600
$219,382
$301,687
$9,515,426
$1,335,738
$1,833,567
$2,570,303
$345,270
$1,786,553
$3,161,286
$2,698,509
$3,964,738
$1,648,730
$12,597,751
$283,318
$1,401,431
$2,550,780
$1,114,715
$1,312,276
$2,517,652
$1,516,326
$876,812
$1,638,312
$3,662,321
$2,551,389
$6,812,430
$2,024,623
$1,346,907
$2,417,873
$3,297,321
$3,872,452
$1,353,365
$1,390,317
$3,564,561
$465,365
$662,620
$1,354,281
$4,923,840
$9,998,675
$4,611,932
$1,747,816
$296,825
$509,040
$4,099,534

$223,000,000
Change
($4,320)
($10,631)
($4,421)
($6,079)
($752,600)
($26,915)
($141,208)
($198,175)
($6,957)
($163,143)
($250,688)
($188,837)
($294,860)
($117,087)
($1,024,391)
($5,709)
($106,279)
($173,527)
($87,587)
($26,442)
($216,413)
($30,554)
($17,668)
($133,477)
($268,334)
($205,158)
($595,531)
($160,816)
($27,140)
($171,839)
($221,702)
($526,099)
($166,867)
($28,015)
($254,549)
($9,377)
($50,269)
($92,140)
($369,433)
($1,197,895)
($407,650)
($139,446)
($25,608)
($10,257)
($298,606)

FOUNDATION FORMULA COMPARISONS

Governor's FY 15
Recommedation
$3,353,283,124
107-153
107-154
107-155
107-156
107-158
108-142
108-143
108-144
108-147
109-002
109-003
110-014
110-029
110-030
110-031
111-086
111-087
112-099
112-101
112-102
112-103
113-001
114-112
114-113
114-114
114-115
114-116
115-115
347-347

SUMMERSVILLE R-II
LICKING R-VIII
CABOOL R-IV
PLATO R-V
RAYMONDVILLE R-VII
NEVADA R-V
BRONAUGH R-VII
SHELDON R-VIII
NORTHEAST VERNON CO. R-I
WRIGHT CITY R-II
WARREN CO. R-III
KINGSTON K-14
POTOSI R-III
RICHWOODS R-VII
VALLEY R-VI
GREENVILLE R-II
CLEARWATER R-I
NIANGUA R-V
FORDLAND R-III
MARSHFIELD R-I
SEYMOUR R-II
WORTH CO. R-III
NORWOOD R-I
HARTVILLE R-II
MOUNTAIN GROVE R-III
MANSFIELD R-IV
MANES R-V
ST. LOUIS CITY & LEA CHARTERS
DIVISION OF YOUTH SERVICE

$1,737,449
$3,846,548
$3,621,744
$2,737,544
$961,834
$10,030,423
$1,004,145
$744,211
$887,454
$5,733,181
$12,603,566
$4,215,853
$13,187,237
$1,219,733
$2,344,008
$3,409,520
$4,313,037
$1,160,966
$3,198,776
$13,253,386
$3,860,080
$1,298,169
$2,211,543
$3,605,445
$6,489,662
$3,736,807
$459,769
$130,374,433
$4,139,530
$3,352,785,621

12

SB 509
Full Cost Impact
$3,130,283,124
Redux of $223 M
$1,614,173
$3,596,386
$3,374,524
$2,556,604
$900,282
$9,288,356
$934,132
$712,697
$819,045
$5,257,259
$11,661,315
$3,944,566
$12,348,433
$1,139,556
$2,297,709
$3,174,868
$3,995,467
$1,082,621
$2,989,483
$12,346,964
$3,599,158
$1,272,528
$2,072,672
$3,370,187
$6,040,618
$3,495,344
$450,687
$127,799,290
$4,057,766
$3,129,880,721

$223,000,000
Change
($123,276)
($250,161)
($247,220)
($180,940)
($61,552)
($742,066)
($70,014)
($31,515)
($68,409)
($475,922)
($942,252)
($271,287)
($838,805)
($80,177)
($46,299)
($234,653)
($317,570)
($78,345)
($209,292)
($906,422)
($260,922)
($25,641)
($138,871)
($235,258)
($449,044)
($241,462)
($9,081)
($2,575,143)
($81,764)
($222,904,900)