Target

District Name
CDN
Revenue
ABBOTT ISD
109901 4,935.94
ABERNATHY ISD
95901 5,894.14
ABILENE ISD
221901 4,948.21
ACADEMY ISD
14901 5,019.99
ADRIAN ISD
180903 4,894.90
AGUA DULCE ISD
178901 4,973.71
ALAMO HEIGHTS ISD 15901 6,246.30
ALBA-GOLDEN ISD
250906 5,025.57
ALBANY ISD
209901 4,936.27
ALDINE ISD
101902 5,274.33
ALEDO ISD
184907 5,941.09
ALICE ISD
125901 5,047.34
ALIEF ISD
101903 5,038.83
ALLEN ISD
43901 5,535.61
ALPINE ISD
22901 5,200.08
ALTO ISD
37901 4,924.34
ALVARADO ISD
126901 5,204.59
ALVIN ISD
20901 5,059.43
ALVORD ISD
249901 5,259.60
AMARILLO ISD
188901 4,968.67
AMHERST ISD
140901 4,852.20
ANAHUAC ISD
36901 5,105.91
ANDERSON-SHIRO CISD93901 5,550.01
ANDREWS ISD
2901 6,596.43
ANGLETON ISD
20902 5,266.87
ANNA ISD
43902 5,524.34
ANSON ISD
127901 4,902.97
ANTHONY ISD
71906 5,009.62
ANTON ISD
110901 4,585.72
APPLE SPRINGS ISD 228905 5,000.06
AQUILLA ISD
109912 5,019.73
ARANSAS COUNTY ISD 4901 6,452.38
ARANSAS PASS ISD
205901 5,198.75
ARCHER CITY ISD
5901 5,312.71
ARGYLE ISD
61910 6,331.90
ARLINGTON ISD
220901 4,979.46

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.11
1.11
0.00
1.00
1.17
1.17
0.00
1.00
1.04
1.04
0.03
1.00
1.04
1.03
0.00
0.97
1.04
1.02
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.07
0.00
1.00
1.04
1.08
0.00
0.85
1.04
1.04
0.00
1.09
1.13
1.12
0.00
1.00
1.04
1.04
0.00
0.98
1.04
1.03
0.00
1.00
1.13
1.11
0.00
1.00
1.04
1.03
0.00
1.00
1.17
1.08
0.05
0.98
1.04
1.04
0.00
0.98
1.04
1.01
0.00
0.96
1.04
1.00
0.00
0.96
1.17
1.15
0.00
1.00
1.08
1.07
0.00
1.00
1.04
1.02
0.00
1.00
1.04
0.94
0.10
1.00
1.04
1.04
0.00
1.00
1.06
1.05
0.02
0.94
1.04
1.02
0.00
0.97
1.04
1.04
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.05
0.00
0.95
1.04
1.01
0.01
0.97
1.04
1.04
0.00
1.00
1.17
1.11
0.00
0.97
1.04
1.04
0.00
0.99
1.03
1.02
0.00
0.90
0.99
0.97
0.00
1.00
1.04
1.06
0.00
1.00
1.04
1.03
0.00

ADA
279.80
749.62
15,438.99
1,069.89
120.07
326.34
4,551.00
814.76
463.44
58,845.80
4,641.65
4,606.15
40,861.01
18,447.37
1,000.98
640.45
3,195.64
17,228.04
691.68
29,457.40
150.00
1,111.22
684.20
2,978.15
5,753.00
2,490.93
679.02
787.69
207.13
179.57
240.95
2,837.86
1,554.27
432.21
1,745.16
57,773.61

Current Law Current Law Total
WADA
Revenue
451.89
2,475,839.95
1,166.97
7,762,022.75
20,507.08
107,073,218.74
1,485.43
7,866,849.55
281.15
1,491,282.06
538.96
3,061,608.47
5,256.99
35,025,736.00
1,253.69
6,655,664.66
860.43
4,907,428.98
81,087.92
450,382,055.25
5,396.58
33,522,695.44
6,188.91
33,575,971.77
55,812.64
314,060,820.95
21,930.58
127,362,977.00
1,638.66
9,574,557.59
1,019.06
5,425,385.71
4,291.65
23,898,438.76
22,690.06
123,926,606.95
1,050.23
6,403,656.71
38,460.39
208,391,491.49
281.79
1,440,867.74
1,767.27
9,421,815.70
1,045.75
6,090,864.45
3,980.94
28,215,132.86
7,628.87
44,180,264.80
3,296.57
19,588,087.14
1,134.21
5,861,677.36
1,271.49
6,715,366.70
399.81
2,019,229.14
325.79
1,762,148.27
394.46
2,236,766.34
3,964.16
27,344,695.36
2,305.74
12,631,908.45
783.50
4,524,011.79
2,156.11
14,250,592.37
75,521.37
396,506,006.45

Rev. after HB 1
Cuts
2,300,575.33
6,138,496.49
99,636,046.52
7,103,897.25
1,380,116.97
2,829,360.74
29,354,363.46
6,217,211.87
4,056,498.99
433,481,866.62
26,444,973.84
30,527,697.63
299,463,786.68
106,171,117.89
8,150,855.19
4,961,519.90
20,096,764.84
106,054,290.10
4,911,086.77
195,078,469.00
1,325,895.49
6,594,972.14
5,167,392.08
20,432,661.74
37,532,638.86
16,162,400.03
5,342,040.69
5,891,753.28
1,837,364.70
1,574,475.85
2,026,313.14
20,446,984.85
11,174,073.59
3,515,492.70
11,280,429.30
369,446,580.91

Loss in M&O
Recapture New Recapture
Revenue
District
District
175,264.62
No
No
1,623,526.26
No
No
7,437,172.22
No
No
762,952.30
No
No
111,165.09
No
No
232,247.74
No
No
5,671,372.54
Yes
Yes
438,452.79
No
No
850,929.99
No
No
16,900,188.63
No
No
7,077,721.60
No
No
3,048,274.14
No
No
14,597,034.27
No
No
21,191,859.10
No
No
1,423,702.40
No
No
463,865.81
No
No
3,801,673.92
No
No
17,872,316.85
No
No
1,492,569.94
No
No
13,313,022.49
No
No
114,972.25
No
No
2,826,843.56
No
No
923,472.38
No
No
7,782,471.12
Yes
Yes
6,647,625.93
No
No
3,425,687.11
No
No
519,636.66
No
No
823,613.42
No
No
181,864.43
No
No
187,672.42
No
No
210,453.20
No
No
6,897,710.51
No
Yes
1,457,834.86
No
No
1,008,519.09
No
No
2,970,163.08
No
No
27,059,425.54
No
No

Target
District Name
CDN
Revenue
ARP ISD
212901 6,342.81
ASPERMONT ISD
217901 5,861.95
ATHENS ISD
107901 4,997.86
ATLANTA ISD
34901 5,123.20
AUBREY ISD
61907 5,427.23
AUSTIN ISD
227901 6,098.67
AUSTWELL-TIVOLI ISD 196901 8,084.91
AVALON ISD
70901 4,719.76
AVERY ISD
194902 4,756.25
AVINGER ISD
34902 5,193.68
AXTELL ISD
161918 4,948.45
AZLE ISD
220915 5,474.28
BAIRD ISD
30903 4,790.98
BALLINGER ISD
200901 5,253.45
BALMORHEA ISD
195902 6,165.95
BANDERA ISD
10902 5,470.78
BANGS ISD
25901 4,922.02
BANQUETE ISD
178913 4,931.76
BARBERS HILL ISD
36902 7,196.23
BARTLETT ISD
14902 4,921.36
BASTROP ISD
11901 5,149.15
BAY CITY ISD
158901 5,316.26
BEAUMONT ISD
123910 5,574.37
BECKVILLE ISD
183901 6,998.19
BEEVILLE ISD
13901 4,909.31
BELLEVUE ISD
39904 5,012.74
BELLS ISD
91901 5,045.63
BELLVILLE ISD
8901 5,416.60
BELTON ISD
14903 5,163.09
BEN BOLT-PALITO BLANCO
125902
ISD 5,060.98
BENAVIDES ISD
66901 5,818.96
BENJAMIN ISD
138904 4,941.84
BIG SANDY ISD
23090 5,116.78
BIG SANDY ISD
187901 5,266.74
BIG SPRING ISD
114901 5,101.51
BIRDVILLE ISD
220902 4,926.00

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.02
0.09
0.96
1.04
1.02
0.00
0.97
1.04
1.04
0.00
0.98
1.04
0.98
0.00
1.00
1.04
1.04
0.00
1.00
1.08
1.06
0.00
0.91
1.04
1.04
0.00
0.95
1.17
1.12
0.00
0.96
1.04
1.00
0.00
1.00
1.17
1.11
0.00
1.00
1.17
1.15
0.00
1.00
1.04
1.04
0.00
0.91
1.17
1.12
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.03
0.00
0.96
1.04
0.98
0.00
0.95
1.04
1.01
0.00
1.00
1.04
1.03
0.00
1.00
1.06
1.04
0.05
1.00
1.04
1.00
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.16
0.00
0.98
1.04
1.02
0.00
0.94
0.92
0.92
0.01
1.00
1.04
1.00
0.00
1.00
1.04
1.02
0.00
0.95
1.17
1.13
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.16
0.00
0.92
1.04
0.96
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.15
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.01
0.02
1.00
1.12
1.11
0.05
0.98
1.04
1.03
0.00

ADA
816.43
214.81
3,120.77
1,617.22
1,900.82
78,393.85
142.02
321.89
362.33
113.31
699.72
5,341.10
296.31
918.55
134.23
2,289.04
1,009.47
759.26
4,174.11
335.78
8,534.29
3,341.42
17,779.10
647.75
3,160.49
140.25
711.91
2,012.84
8,912.27
553.68
335.69
79.16
641.57
460.83
3,626.59
21,476.78

Current Law Current Law Total
WADA
Revenue
1,211.01
7,987,739.73
412.69
2,608,860.25
4,279.29
23,179,958.80
2,283.54
12,465,520.25
2,489.38
14,183,676.42
103,863.37
684,583,883.87
244.46
2,493,787.10
558.45
3,100,934.88
610.47
3,166,171.62
244.32
1,436,237.98
1,247.55
7,062,761.88
6,695.61
38,540,666.06
593.67
3,415,464.45
1,537.15
9,158,127.01
297.79
1,914,395.14
3,158.01
18,640,980.74
1,499.97
8,081,958.52
1,211.00
6,272,766.18
5,003.08
37,889,261.99
576.12
2,986,489.31
11,259.12
61,087,813.59
4,676.55
28,271,450.02
23,921.55
141,911,959.79
985.76
6,851,120.29
4,407.07
22,810,507.09
239.45
1,264,227.03
1,106.31
6,513,461.30
2,800.73
15,952,440.85
11,200.80
66,031,228.17
939.20
5,256,655.29
686.62
4,185,124.41
166.66
939,623.19
1,049.72
5,651,578.46
749.70
4,139,315.55
4,851.16
27,414,326.78
27,938.65
148,627,811.46

Rev. after HB 1
Loss in M&O
Recapture New Recapture
Cuts
Revenue
District
District
5,366,107.23
2,621,632.50
No
No
1,899,856.53
709,003.71
No
No
20,939,938.38
2,240,020.42
No
No
10,328,932.38
2,136,587.86
No
No
11,949,545.93
2,234,130.49
No
No
555,568,634.06 129,015,249.80
No
Yes
1,289,981.48
1,203,805.62
Yes
Yes
2,502,251.62
598,683.26
No
No
2,802,618.29
363,553.33
No
No
1,262,401.45
173,836.52
No
No
6,601,944.59
460,817.29
No
No
33,231,699.02
5,308,967.05
No
No
3,032,772.60
382,691.85
No
No
7,968,531.90
1,189,595.11
No
No
1,457,225.06
457,170.08
No
No
13,914,874.70
4,726,106.04
No
No
6,932,423.98
1,149,534.55
No
No
5,743,207.28
529,558.90
No
No
24,472,833.19
13,416,428.80
No
Yes
2,676,895.07
309,594.24
No
No
56,827,571.87
4,260,241.72
No
No
25,193,531.97
3,077,918.05
No
No
116,794,029.11
25,117,930.68
No
No
3,992,917.71
2,858,202.58
No
Yes
20,457,041.07
2,353,466.02
No
No
1,125,798.63
138,428.40
No
No
5,787,326.50
726,134.80
No
No
13,879,339.36
2,073,101.49
No
No
59,882,705.60
6,148,522.57
No
No
4,265,579.98
991,075.31
No
No
3,281,752.30
903,372.12
No
No
885,328.99
54,294.19
No
No
4,970,424.25
681,154.21
No
No
3,466,629.12
672,686.42
No
No
24,557,881.78
2,856,445.00
No
No
136,880,849.87
11,746,961.59
No
No

Target
District Name
CDN
Revenue
BISHOP CISD
178902 5,106.05
BLACKWELL CISD
177903 7,736.66
BLANCO ISD
16902 5,539.35
BLAND ISD
116915 4,893.95
BLANKET ISD
25904 5,311.03
BLOOMBURG ISD
34909 4,886.15
BLOOMING GROVE ISD175902 4,940.74
BLOOMINGTON ISD
235901 4,959.97
BLUE RIDGE ISD
43917 4,938.58
BLUFF DALE ISD
72904 6,166.41
BLUM ISD
109913 5,179.64
BOERNE ISD
130901 6,073.71
BOLES ISD
116916 4,931.10
BOLING ISD
241901 5,246.44
BONHAM ISD
74903 4,992.14
BOOKER ISD
148901 5,402.68
BORDEN COUNTY ISD 17901 12,551.51
BORGER ISD
117901 4,840.43
BOSQUEVILLE ISD
161923 4,930.51
BOVINA ISD
185901 4,574.21
BOWIE ISD
169901 5,488.13
BOYD ISD
249902 6,363.65
BOYS RANCH ISD
180901
?
BRACKETT ISD
136901 4,754.59
BRADY ISD
160901 5,234.62
BRAZOS ISD
8903 5,355.08
BRAZOSPORT ISD
20905 5,103.33
BRECKENRIDGE ISD 215901 5,529.05
BREMOND ISD
198901 7,855.98
BRENHAM ISD
239901 5,320.33
BRIDGE CITY ISD
181901 5,076.76
BRIDGEPORT ISD
249903 5,596.65
BROADDUS ISD
203902 4,937.10
BROCK ISD
184909 5,527.70
BRONTE ISD
41901 5,062.73
BROOKELAND ISD
121902 4,721.65

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.99
1.04
1.04
0.04
1.00
1.04
1.03
0.00
0.84
0.98
0.95
0.00
0.97
1.04
1.02
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.15
0.00
0.95
1.04
0.99
0.00
1.00
1.17
1.15
0.00
0.97
1.04
1.04
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.03
0.00
1.00
1.04
0.98
0.00
0.97
1.10
1.08
0.00
0.96
1.04
1.02
0.00
1.00
1.04
1.03
0.05
0.97
1.17
1.15
0.00
0.87
1.02
0.98
0.00
0.99
1.04
1.04
0.00
0.98
1.04
1.04
0.00
0.00
0.00
0.00
?
0.87
1.04
0.98
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.02
0.02
0.91
1.04
1.04
0.02
1.00
1.04
1.01
0.00
1.00
1.04
1.03
0.00
0.97
0.96
0.93
0.00
1.00
1.04
1.03
0.05
0.91
1.04
1.03
0.01
1.00
1.04
1.01
0.06
1.00
1.04
1.04
0.00
0.97
1.04
1.05
0.05
1.00
1.17
1.08
0.06

ADA
1,144.22
163.93
892.78
564.36
209.63
267.43
746.83
725.06
597.42
115.84
350.31
6,282.79
506.69
930.78
1,731.57
366.22
245.67
2,499.42
556.86
470.18
1,505.52
959.58
277.14
558.11
1,150.95
759.96
11,599.86
1,408.57
396.43
4,438.45
2,320.34
2,110.46
445.03
867.71
224.52
453.26

Current Law Current Law Total
WADA
Revenue
1,655.17
9,002,535.28
322.41
2,760,651.20
1,469.26
9,174,781.97
885.09
4,724,651.34
393.51
2,191,872.86
479.30
2,683,794.83
1,181.79
6,152,627.23
1,222.06
6,390,452.47
964.40
5,448,501.52
175.20
1,188,760.09
590.92
3,482,376.82
7,414.55
48,287,787.41
847.43
4,773,661.14
1,405.98
7,762,078.76
2,472.40
12,995,018.21
729.41
4,398,234.06
447.21
6,339,074.22
3,437.65
17,578,937.17
878.54
5,027,311.01
790.12
4,120,137.17
2,060.26
12,042,485.17
1,460.02
9,898,020.17
?
?
1,055.81
5,755,421.16
1,845.81
10,164,634.59
1,169.47
6,570,755.00
15,431.78
89,206,994.06
2,046.59
11,875,008.91
641.10
5,268,283.80
6,184.19
33,000,479.17
3,279.04
17,529,777.26
2,911.49
18,205,140.69
786.93
4,076,043.01
1,202.63
6,978,705.01
477.56
2,609,090.16
748.52
4,006,491.31

Rev. after HB 1
Cuts
7,815,522.90
1,568,596.48
6,407,529.71
3,685,167.15
1,866,670.37
2,477,109.52
5,569,738.98
5,821,649.65
4,447,044.14
797,061.52
3,104,461.89
38,736,856.67
3,837,368.13
6,807,096.51
11,137,544.39
3,603,158.91
2,111,819.61
16,340,202.44
4,593,542.93
3,592,103.72
10,196,583.39
7,000,438.27
?
4,789,625.70
8,848,214.14
5,046,776.25
76,234,763.43
9,447,734.51
3,170,649.58
27,017,061.67
15,689,223.27
14,020,310.51
3,672,869.08
5,373,972.28
2,320,241.84
3,717,344.55

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,187,012.38
No
No
1,192,054.73
Yes
Yes
2,767,252.25
No
No
1,039,484.20
No
No
325,202.50
No
No
206,685.31
No
No
582,888.25
No
No
568,802.83
No
No
1,001,457.38
No
No
391,698.57
Yes
Yes
377,914.93
No
No
9,550,930.73
No
Yes
936,293.01
No
No
954,982.25
No
No
1,857,473.82
No
No
795,075.15
No
No
4,227,254.60
Yes
Yes
1,238,734.73
No
No
433,768.08
No
No
528,033.45
No
No
1,845,901.77
No
No
2,897,581.90
No
Yes
?
No
No
965,795.47
No
No
1,316,420.45
No
No
1,523,978.75
No
No
12,972,230.63
No
No
2,427,274.40
No
No
2,097,634.22
Yes
Yes
5,983,417.50
No
No
1,840,553.99
No
No
4,184,830.18
No
No
403,173.93
No
No
1,604,732.72
No
No
288,848.32
No
No
289,146.76
No
No

Target
District Name
CDN
Revenue
BROOKESMITH ISD
25908 4,996.22
BROOKS COUNTY ISD 24901 6,365.40
BROWNFIELD ISD
223901 5,514.50
BROWNSBORO ISD
107902 5,008.70
BROWNSVILLE ISD
31901 4,957.17
BROWNWOOD ISD
25902 5,069.28
BRUCEVILLE-EDDY ISD161919 4,905.41
BRYAN ISD
21902 5,193.35
BRYSON ISD
119901 5,281.54
BUCKHOLTS ISD
166907 4,982.85
BUENA VISTA ISD
186901 6,716.66
BUFFALO ISD
145901 5,578.58
BULLARD ISD
212902 5,320.03
BUNA ISD
121903 4,972.55
BURKBURNETT ISD
243901 5,067.30
BURKEVILLE ISD
176901 4,829.93
BURLESON ISD
126902 5,188.93
BURNET CISD
27903 5,470.79
BURTON ISD
239903 6,041.13
BUSHLAND ISD
188904 6,186.27
BYERS ISD
39901 4,895.61
BYNUM ISD
109902 4,908.12
CADDO MILLS ISD
116901 5,114.75
CALALLEN ISD
178903 5,109.20
CALDWELL ISD
26901 5,522.36
CALHOUN COUNTY ISD 29901 5,406.73
CALLISBURG ISD
49905 5,999.35
CALVERT ISD
198902 4,906.36
CAMERON ISD
166901 4,848.64
CAMPBELL ISD
116910 4,888.88
CANADIAN ISD
106901 6,586.21
CANTON ISD
234902 5,135.76
CANUTILLO ISD
71907 5,248.09
CANYON ISD
191901 5,167.53
CARLISLE ISD
201913 4,843.79
CARRIZO SPRINGS CISD64903 5,039.17

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.02
0.00
0.93
1.04
1.01
0.00
1.00
1.17
1.17
0.00
1.00
1.04
1.01
0.13
0.96
1.01
0.99
0.00
0.97
1.04
1.02
0.00
0.97
1.17
1.16
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.02
0.00
0.99
1.04
1.02
0.00
1.00
1.04
1.02
0.00
0.98
1.04
1.03
0.01
0.95
1.04
1.03
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.15
0.00
0.94
1.04
1.02
0.05
1.00
1.04
1.02
0.00
0.98
1.04
1.03
0.00
1.00
1.02
1.02
0.00
0.98
1.04
1.05
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.16
0.00
0.98
1.04
1.01
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.04
0.00
0.95
1.04
1.04
0.03
0.97
1.04
1.00
0.00
0.99
1.03
0.96
0.00
0.94
1.04
1.03
0.00
0.95
1.04
1.02
0.00
0.88
0.88
0.88
0.01
0.97
1.04
1.02
0.00
1.00
1.04
1.01
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.11
0.07
1.00
1.17
1.11
0.03

ADA
150.55
1,308.07
1,580.47
2,705.36
45,393.04
3,245.38
789.74
14,661.05
161.01
134.75
88.58
846.24
2,022.48
1,368.49
3,212.11
249.34
10,125.19
3,138.75
330.77
1,310.48
81.77
225.64
1,462.27
3,487.42
1,754.61
3,833.69
1,205.18
127.91
1,462.81
384.34
793.94
1,940.13
5,674.20
8,600.00
643.01
2,053.55

Current Law Current Law Total
WADA
Revenue
262.40
1,377,768.23
2,089.44
14,497,394.15
2,291.44
14,317,395.37
3,596.97
18,867,678.43
65,488.46
347,541,414.41
4,403.36
24,114,121.09
1,273.94
7,304,710.88
18,965.62
103,729,777.19
290.03
1,627,004.69
255.94
1,360,036.34
259.34
1,839,017.08
1,334.51
7,928,613.35
2,600.31
15,055,605.68
1,836.76
9,646,601.07
4,234.78
24,512,965.40
514.62
2,729,514.83
12,301.40
67,272,618.68
4,304.26
25,154,346.60
567.04
3,517,779.31
1,779.31
11,696,366.43
144.40
811,171.58
401.38
2,258,978.32
1,950.73
10,714,275.05
4,556.97
24,529,573.48
2,436.40
14,139,028.06
5,326.26
32,203,165.72
1,686.59
10,793,097.08
267.10
1,380,165.26
2,160.68
11,573,253.25
635.41
3,406,027.81
1,276.05
8,457,929.49
2,547.26
14,100,468.77
7,827.80
43,226,489.72
10,234.88
55,755,551.79
1,050.05
5,759,266.38
3,021.34
17,276,835.82

Rev. after HB 1
Cuts
1,245,100.70
9,925,323.92
12,244,573.82
15,994,189.54
317,840,135.60
20,686,730.50
6,741,177.70
91,668,034.36
1,386,985.69
1,225,423.96
1,238,645.00
6,330,595.97
12,323,309.57
8,710,364.74
22,306,809.73
2,421,335.12
58,537,153.82
21,104,321.88
2,843,280.32
8,747,444.24
750,498.38
2,099,439.40
9,047,853.81
21,850,207.20
11,868,819.73
26,967,139.76
7,898,567.76
1,152,276.68
10,463,177.02
2,544,657.62
4,694,839.63
11,893,436.19
37,774,386.26
48,187,711.51
5,384,496.73
16,006,130.46

Loss in M&O
Recapture New Recapture
Revenue
District
District
132,667.53
No
No
4,572,070.23
No
No
2,072,821.54
No
No
2,873,488.90
No
No
29,701,278.81
No
No
3,427,390.60
No
No
563,533.18
No
No
12,061,742.83
No
No
240,018.99
Yes
Yes
134,612.37
No
No
600,372.08
Yes
Yes
1,598,017.38
No
No
2,732,296.11
No
No
936,236.33
No
No
2,206,155.67
No
No
308,179.70
No
No
8,735,464.86
No
No
4,050,024.72
No
No
674,498.99
Yes
Yes
2,948,922.19
No
No
60,673.19
No
No
159,538.92
No
No
1,666,421.24
No
No
2,679,366.28
No
No
2,270,208.33
No
No
5,236,025.97
Yes
Yes
2,894,529.31
No
No
227,888.58
No
No
1,110,076.22
No
No
861,370.19
No
No
3,763,089.86
Yes
Yes
2,207,032.58
No
No
5,452,103.46
No
No
7,567,840.28
No
No
374,769.66
No
No
1,270,705.36
No
No

Target
District Name
CDN
Revenue
CARROLL ISD
220919 6,029.36
CARROLLTON-FARMERS57903
BRANCH5,678.99
ISD
CARTHAGE ISD
183902 6,941.36
CASTLEBERRY ISD
220917 4,970.44
CAYUGA ISD
1902 5,932.37
CEDAR HILL ISD
57904 5,201.95
CELESTE ISD
116902 5,014.39
CELINA ISD
43903 5,399.61
CENTER ISD
210901 4,803.84
CENTER POINT ISD
133901 5,173.53
CENTERVILLE ISD
228904 5,067.17
CENTERVILLE ISD
145902 4,983.50
CENTRAL HEIGHTS ISD174908 4,937.57
CENTRAL ISD
3907 4,918.06
CHANNELVIEW ISD
101905 5,025.64
CHANNING ISD
103901 5,792.08
CHAPEL HILL ISD
225906 4,873.35
CHAPEL HILL ISD
212909 5,220.64
CHARLOTTE ISD
7901 4,870.77
CHEROKEE ISD
206903 4,942.22
CHESTER ISD
229906 4,837.53
CHICO ISD
249904 6,261.39
CHILDRESS ISD
38901 5,052.99
CHILLICOTHE ISD
99902 5,644.96
CHILTON ISD
73901 4,885.23
CHINA SPRING ISD
161920 5,020.54
CHIRENO ISD
174901 5,031.14
CHISUM ISD
139905 5,509.86
CHRISTOVAL ISD
226901 4,791.92
CISCO ISD
67902 5,761.65
CITY VIEW ISD
243906 4,844.37
CLARENDON ISD
65901 5,056.14
CLARKSVILLE ISD
194904 5,020.67
CLAUDE ISD
6902 5,131.99
CLEAR CREEK ISD
84910 5,710.59
CLEBURNE ISD
126903 5,576.17

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
0.90
0.88
0.02
1.00
1.04
1.04
0.00
1.00
1.04
1.02
0.03
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.02
0.06
0.97
1.10
1.10
0.00
0.99
1.40
1.01
0.00
1.00
1.04
1.03
0.06
1.00
1.04
0.98
0.11
1.00
1.17
1.16
0.00
0.98
1.04
1.01
0.00
0.99
1.04
1.02
0.00
0.95
1.04
1.03
0.00
1.00
1.08
1.08
0.00
0.93
1.04
1.02
0.00
1.00
1.17
1.15
0.00
1.00
1.04
1.03
0.00
0.97
1.04
1.02
0.00
1.00
1.04
1.03
0.00
0.97
1.04
1.02
0.00
0.99
1.04
1.02
0.00
0.94
1.04
1.01
0.00
1.00
1.04
0.99
0.09
1.00
1.04
1.03
0.00
1.00
1.17
1.16
0.13
0.96
1.02
1.02
0.00
1.00
1.17
1.13
0.00
0.92
1.04
1.00
0.00
0.87
1.04
1.02
0.00
0.91
1.01
0.97
0.00
1.00
1.04
1.04
0.03
1.00
1.04
1.02
0.00

ADA
7,506.44
23,881.28
2,501.88
3,449.70
611.24
7,837.91
474.20
2,042.86
2,365.50
597.58
127.23
685.18
905.38
1,375.24
8,369.52
150.87
913.72
3,060.89
511.53
102.68
171.15
540.55
1,027.01
162.50
467.40
2,295.89
313.15
787.10
427.59
791.92
816.32
485.21
615.37
291.15
36,407.42
6,488.79

Current Law Current Law Total
WADA
Revenue
8,538.32
53,731,782.88
31,294.80
185,585,549.23
3,342.32
21,519,983.71
4,776.68
25,064,488.21
937.88
5,828,110.82
9,959.45
54,490,784.85
795.88
4,204,132.48
2,706.40
15,338,845.28
3,353.27
16,976,183.58
986.09
5,703,666.14
244.35
1,321,089.89
1,185.13
6,205,912.41
1,298.62
6,711,620.10
1,934.91
10,910,077.77
11,394.59
61,472,105.67
294.41
1,800,627.75
1,369.26
7,312,980.67
4,145.54
23,530,967.85
858.32
4,644,896.69
236.52
1,335,793.62
294.75
1,504,828.48
869.16
5,801,738.62
1,700.61
9,057,400.20
298.05
1,810,689.83
860.44
4,463,725.02
2,877.32
15,872,359.27
542.16
2,852,207.50
1,201.66
6,943,880.09
755.50
4,095,406.13
1,280.48
7,973,454.38
1,260.13
6,994,917.34
921.74
5,174,364.07
1,217.95
7,008,495.17
558.14
3,141,392.11
45,593.34
272,442,616.36
8,386.31
48,717,658.78

Rev. after HB 1
Cuts
39,584,387.51
142,622,866.89
12,407,146.45
23,704,318.73
4,338,485.76
48,002,185.73
3,341,334.73
12,791,995.48
15,621,178.36
5,010,427.67
1,161,134.75
5,614,907.16
5,670,566.67
10,144,544.74
54,710,302.51
1,389,852.08
6,386,214.66
21,123,706.58
3,522,516.29
1,254,711.37
1,385,542.34
3,642,200.68
7,962,145.43
1,388,452.53
4,056,076.00
13,116,721.56
2,405,878.14
5,913,459.10
3,685,185.61
6,005,172.36
6,552,855.34
4,227,433.66
5,859,787.43
2,487,307.43
222,290,827.76
33,668,866.87

Loss in M&O
Recapture New Recapture
Revenue
District
District
14,147,395.37
No
Yes
42,962,682.34
No
No
9,112,837.26
Yes
Yes
1,360,169.48
No
No
1,489,625.06
No
No
6,488,599.11
No
No
862,797.74
No
No
2,546,849.80
No
No
1,355,005.22
No
No
693,238.47
No
No
159,955.14
No
No
591,005.25
No
No
1,041,053.43
No
No
765,533.03
No
No
6,761,803.16
No
No
410,775.66
No
Yes
926,766.01
No
No
2,407,261.27
No
No
1,122,380.41
No
No
81,082.25
No
No
119,286.14
No
No
2,159,537.94
No
Yes
1,095,254.77
No
No
422,237.30
No
No
407,649.02
No
No
2,755,637.71
No
No
446,329.36
No
No
1,030,420.99
No
Yes
410,220.51
No
No
1,968,282.02
No
No
442,061.99
No
No
946,930.42
No
No
1,148,707.75
No
No
654,084.68
No
No
50,151,788.59
No
No
15,048,791.91
No
No

Target
District Name
CDN
Revenue
CLEVELAND ISD
146901 5,044.12
CLIFTON ISD
18901 4,911.53
CLINT ISD
71901 5,058.80
CLYDE CISD
30902 4,958.41
COAHOMA ISD
114902 5,242.95
COLDSPRING-OAKHURST
204901
CISD 5,325.07
COLEMAN ISD
42901 5,067.35
COLLEGE STATION ISD 21901 5,997.52
COLLINSVILLE ISD
91902 5,074.55
COLMESNEIL ISD
229901 4,775.65
COLORADO ISD
168901 4,965.14
COLUMBIA-BRAZORIA ISD
20907 5,002.40
COLUMBUS ISD
45902 5,072.30
COMAL ISD
46902 5,862.74
COMANCHE ISD
47901 4,968.97
COMFORT ISD
130902 5,333.72
COMMERCE ISD
116903 4,805.37
COMMUNITY ISD
43918 5,218.18
COMO-PICKTON CISD 112908 4,628.01
COMSTOCK ISD
233903 6,405.57
CONNALLY ISD
161921 4,989.18
CONROE ISD
170902 5,464.18
COOLIDGE ISD
147901 4,879.18
COOPER ISD
60902 4,909.08
COPPELL ISD
57922 5,825.77
COPPERAS COVE ISD 50910 5,056.46
CORPUS CHRISTI ISD 178904 5,025.27
CORRIGAN-CAMDEN ISD
187904 4,900.06
CORSICANA ISD
175903 4,807.44
COTTON CENTER ISD 95902 4,996.16
COTULLA ISD
142901 5,504.30
COUPLAND ISD
246914 5,386.19
COVINGTON ISD
109903 5,019.81
CRANDALL ISD
129901 5,065.61
CRANE ISD
52901 9,505.13
CRANFILLS GAP ISD
18908 5,004.22

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.96
1.04
1.00
0.00
0.95
1.03
1.00
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.02
-0.04
1.00
1.04
1.02
0.03
0.98
1.04
1.02
0.00
0.97
1.17
1.16
0.00
1.00
1.00
1.00
0.00
0.97
1.17
1.12
0.00
1.00
1.04
0.98
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.07
0.07
0.93
1.02
1.00
0.02
1.00
1.04
1.04
0.11
0.82
0.93
0.89
0.00
0.91
0.99
0.97
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.00
0.00
0.81
1.04
1.00
0.00
1.00
1.04
1.00
0.00
1.00
1.04
1.04
0.00
0.99
1.04
1.05
0.00
1.00
1.04
1.02
0.00
0.99
1.17
1.17
0.00
1.00
1.04
1.06
0.00
0.98
1.04
1.03
0.00
1.00
1.06
1.06
0.00
0.98
1.04
1.03
0.04
0.94
1.04
1.04
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.09
0.00
1.00
1.04
1.01
0.00
0.97
1.04
0.99
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
0.97
1.04
0.98
0.00

ADA
3,537.10
1,039.71
11,214.12
1,302.43
720.91
1,450.04
878.75
10,094.78
495.67
426.82
981.63
2,817.59
1,437.89
17,265.80
1,063.67
1,017.52
1,427.16
1,619.56
743.12
198.96
2,177.29
50,336.65
258.66
749.95
9,486.93
7,636.16
34,670.29
909.37
5,295.23
94.98
1,050.21
138.46
254.56
2,986.88
931.40
102.45

Current Law Current Law Total
WADA
Revenue
4,882.06
26,747,078.47
1,518.20
8,116,509.93
14,522.81
77,509,672.89
1,896.60
9,930,357.10
1,226.09
6,742,274.40
2,168.83
12,390,899.20
1,330.38
7,815,063.30
12,125.13
73,301,225.65
784.33
4,652,978.76
703.16
3,615,968.78
1,661.45
9,460,506.74
3,852.89
20,283,994.06
2,087.64
11,585,277.09
20,901.73
127,839,214.52
1,700.67
9,336,987.05
1,696.36
9,810,826.89
2,068.88
10,513,958.05
2,160.88
11,851,233.27
1,213.20
6,676,883.53
364.13
2,426,285.33
3,116.71
16,421,006.97
63,382.83
366,323,108.87
484.81
2,494,635.46
1,201.95
6,797,806.30
10,699.68
65,661,232.40
9,482.66
51,872,871.89
45,846.97
248,434,172.80
1,456.22
7,645,140.43
6,985.53
37,192,795.40
242.14
1,382,516.44
1,749.06
10,809,681.13
216.67
1,223,885.63
435.25
2,353,637.33
3,776.94
20,145,449.90
1,497.87
15,049,541.68
234.84
1,264,087.70

Rev. after HB 1
Cuts
23,535,103.70
6,927,394.68
72,680,926.90
9,021,341.08
5,603,970.91
10,301,716.21
6,932,152.50
57,782,269.81
4,021,711.33
3,187,345.77
8,711,046.18
19,480,875.97
9,454,249.75
96,605,953.71
7,074,936.99
6,535,376.96
9,659,357.16
9,894,486.68
5,551,013.65
1,650,748.62
15,283,385.40
326,325,981.75
2,320,494.17
5,664,669.42
58,422,569.98
45,946,209.67
231,643,543.85
7,009,992.88
34,076,702.83
1,301,089.44
9,101,492.93
757,081.49
2,001,251.73
18,224,801.07
7,557,337.36
1,038,267.17

Loss in M&O
Recapture New Recapture
Revenue
District
District
3,211,974.77
No
No
1,189,115.24
No
No
4,828,745.99
No
No
909,016.02
No
No
1,138,303.49
No
No
2,089,182.99
No
No
882,910.80
No
No
15,518,955.84
No
No
631,267.44
No
No
428,623.01
No
No
749,460.56
No
No
803,118.10
No
No
2,131,027.34
No
No
31,233,260.81
No
No
2,262,050.06
No
No
3,275,449.93
No
No
854,600.89
No
No
1,956,746.59
No
No
1,125,869.87
No
No
775,536.71
No
Yes
1,137,621.57
No
No
39,997,127.12
No
No
174,141.29
No
No
1,133,136.88
No
No
7,238,662.43
Yes
Yes
5,926,662.22
No
No
16,790,628.95
No
No
635,147.55
No
No
3,116,092.58
No
No
81,427.00
No
No
1,708,188.20
No
No
466,804.15
No
No
352,385.59
No
No
1,920,648.83
No
No
7,492,204.32
Yes
Yes
225,820.54
No
No

Target
District Name
CDN
Revenue
CRAWFORD ISD
161901 4,879.35
CROCKETT COUNTY CONSOLIDATED
53001 6,958.38
C
CROCKETT ISD
113901 4,942.98
CROSBY ISD
101906 5,313.04
CROSBYTON CISD
54901 5,201.03
CROSS PLAINS ISD
30901 4,794.42
CROSS ROADS ISD
107904 5,078.28
CROWELL ISD
78901 4,779.18
CROWLEY ISD
220912 5,052.40
CRYSTAL CITY ISD
254901 5,013.90
CUERO ISD
62901 5,342.03
CULBERSON COUNTY-ALLAMOORE
55901 5,565.21
ISD
CUMBY ISD
112905 4,951.93
CUSHING ISD
174902 7,360.38
CYPRESS-FAIRBANKS ISD
101907 4,909.98
D'HANIS ISD
163902 4,804.60
DAINGERFIELD-LONE STAR
172902
ISD 5,588.69
DALHART ISD
56901 4,897.18
DALLAS ISD
57905 5,578.83
DAMON ISD
20910 5,009.91
DANBURY ISD
20904 5,093.61
DARROUZETT ISD
148905 6,918.13
DAWSON ISD
58902 7,628.40
DAWSON ISD
175904 4,868.19
DAYTON ISD
146902 5,365.96
DE LEON ISD
47902 4,966.02
DECATUR ISD
249905 6,460.81
DEER PARK ISD
101908 6,014.31
DEKALB ISD
19901 4,827.97
DEL VALLE ISD
227910 5,474.34
DELL CITY ISD
115903 4,878.46
DENISON ISD
91903 5,034.55
DENTON ISD
61901 6,107.71
DENVER CITY ISD
251901 8,062.98
DESOTO ISD
57906 5,041.48
DETROIT ISD
194905 4,766.05

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.02
0.00
1.00
1.04
1.02
0.00
0.98
1.04
1.03
0.00
1.00
1.17
1.12
0.00
1.00
1.04
1.01
0.00
0.82
0.95
0.94
0.00
0.95
1.04
1.02
0.00
0.91
1.17
1.10
0.00
1.00
1.04
1.03
0.05
0.99
1.17
1.09
0.00
0.90
1.13
1.13
0.00
1.00
1.04
0.99
0.00
0.94
1.04
0.99
0.00
1.00
1.04
1.02
0.02
1.00
1.04
1.03
0.10
0.95
1.04
1.03
0.00
1.00
1.04
1.02
0.04
0.95
1.04
1.00
0.00
1.00
1.04
1.03
0.04
0.95
1.17
1.12
0.00
0.97
1.04
1.03
0.00
0.93
1.02
1.00
0.00
0.96
1.04
1.03
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.02
0.00
0.89
0.96
0.96
0.00
0.97
1.04
1.03
0.00
1.07
1.11
1.10
0.04
1.00
1.17
1.16
0.00
1.00
1.04
1.00
0.00
0.99
1.03
1.00
0.01
0.99
1.17
1.16
0.00
1.00
1.04
1.01
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.04
0.00
0.95
1.17
1.10
0.00

ADA
569.10
667.17
1,245.25
4,849.63
360.41
331.93
567.83
182.70
14,557.77
1,622.07
1,695.56
388.31
427.56
454.60
105,598.01
297.72
1,138.66
1,518.15
141,840.29
161.40
733.84
166.46
140.81
401.69
4,455.03
670.63
2,859.30
11,725.53
685.06
10,167.70
81.27
4,204.31
23,573.06
1,404.89
8,804.21
450.08

Current Law Current Law Total
WADA
Revenue
829.08
4,258,469.90
1,202.74
9,235,797.22
1,852.04
9,866,149.74
6,147.57
37,004,912.30
718.97
3,924,008.59
634.53
3,423,022.48
917.08
5,101,020.23
406.85
2,331,205.73
18,362.52
97,585,760.68
2,402.71
13,803,485.22
2,333.59
14,665,265.23
770.51
4,483,818.13
709.33
3,856,654.92
737.00
5,626,460.19
131,986.53
681,042,097.51
577.97
3,054,409.59
1,741.75
10,205,915.31
2,138.25
11,210,297.10
197,618.99
1,153,509,117.19
294.75
1,729,025.09
1,099.85
6,047,021.98
300.43
2,256,432.41
241.15
2,027,018.21
659.87
3,382,219.03
5,785.18
32,640,153.63
1,054.52
5,697,223.83
3,764.25
26,072,489.08
15,119.01
94,977,702.83
1,140.85
6,408,247.83
13,893.69
79,742,044.91
262.49
1,344,521.80
5,853.73
33,811,413.78
30,142.87
192,170,429.42
1,976.87
17,031,982.00
11,579.07
61,501,195.28
750.65
4,219,364.17

Rev. after HB 1
Loss in M&O
Recapture New Recapture
Cuts
Revenue
District
District
3,844,385.89
414,084.01
No
No
5,754,544.01
3,481,253.21
Yes
Yes
9,012,596.51
853,553.23
No
No
33,351,075.41
3,653,836.89
No
No
3,338,393.60
585,614.99
No
No
2,747,829.88
675,192.60
No
No
4,246,085.80
854,934.43
No
No
2,059,087.29
272,118.45
No
No
87,760,580.62
9,825,180.05
No
No
12,845,058.89
958,426.33
No
No
12,308,790.56
2,356,474.67
No
No
3,457,400.91
1,026,417.22
No
No
3,195,391.34
661,263.59
No
No
3,451,992.16
2,174,468.02
No
Yes
621,007,335.35
60,034,762.16
No
No
2,018,972.74
1,035,436.84
No
No
7,967,702.16
2,238,213.15
No
No
8,578,990.12
2,631,306.98
No
No
938,184,026.12 215,325,091.07
No
No
1,185,528.44
543,496.65
No
No
4,763,459.14
1,283,562.84
No
No
1,393,963.16
862,469.25
No
Yes
1,209,058.82
817,959.39
Yes
Yes
2,998,156.57
384,062.47
No
No
28,209,076.53
4,431,077.10
No
No
4,647,548.36
1,049,675.47
No
No
18,800,703.91
7,271,785.17
No
Yes
79,028,826.77
15,948,876.06
No
No
5,757,966.15
650,281.68
No
No
66,012,547.56
13,729,497.35
No
No
1,242,235.96
102,285.85
No
No
31,153,035.56
2,658,378.22
No
No
142,791,479.79
49,378,949.64
No
No
10,295,575.22
6,736,406.77
Yes
Yes
56,960,469.14
4,540,726.14
No
No
3,956,401.90
262,962.27
No
No

Target
District Name
CDN
Revenue
DEVERS ISD
146903 7,206.29
DEVINE ISD
163901 5,065.97
DEW ISD
81906 7,042.02
DEWEYVILLE ISD
176903 5,453.05
DIBOLL ISD
3905 4,846.43
DICKINSON ISD
84901 5,325.69
DILLEY ISD
82902 4,858.35
DIME BOX ISD
144903 5,832.43
DIMMITT ISD
35901 4,905.72
DIVIDE ISD
133905 4,592.50
DODD CITY ISD
74904 4,929.82
DONNA ISD
108902 5,051.87
DOSS CONSOLIDATED CSD
86024 4,612.59
DOUGLASS ISD
174911 6,153.82
DRIPPING SPRINGS ISD105904 6,034.67
DRISCOLL ISD
178905 9,697.43
DUBLIN ISD
72902 5,026.47
DUMAS ISD
171901 5,802.71
DUNCANVILLE ISD
57907 5,032.67
EAGLE MT-SAGINAW ISD
220918 5,472.85
EAGLE PASS ISD
159901 4,654.80
EANES ISD
227909 6,262.91
EARLY ISD
25909 5,176.37
EAST BERNARD ISD 241902 5,141.67
EAST CENTRAL ISD
15911 5,222.79
EAST CHAMBERS ISD 36903 5,031.18
EASTLAND ISD
67903 4,953.29
ECTOR COUNTY ISD
68901 4,992.07
ECTOR ISD
74905 4,951.09
EDCOUCH-ELSA ISD 108903 4,965.09
EDEN CISD
48901 5,410.53
EDGEWOOD ISD
15905 5,040.31
EDGEWOOD ISD
234903 4,776.82
EDINBURG CISD
108904 5,125.48
EDNA ISD
120901 5,930.79
EL CAMPO ISD
241903 5,649.60

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.92
1.04
0.99
0.00
0.99
1.17
1.16
0.00
0.87
0.97
0.94
0.00
0.99
1.04
1.00
0.03
1.00
1.04
1.03
0.08
1.00
1.04
1.00
0.00
1.00
1.17
1.04
0.00
0.99
1.17
1.15
0.01
1.00
1.04
1.01
0.00
0.65
0.89
0.89
0.00
1.00
1.04
1.01
0.00
1.00
1.17
0.99
0.00
0.93
0.93
0.93
0.00
1.00
1.04
1.01
0.06
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
0.89
1.04
1.03
0.00
0.99
1.04
0.98
0.03
1.00
1.04
1.04
0.00
0.86
1.00
1.00
0.00
0.90
1.04
1.01
0.00
1.00
1.04
1.03
0.00
0.97
1.04
1.01
0.00
0.99
1.17
1.25
0.00
1.00
1.04
1.06
0.00
0.94
1.04
0.98
0.10
0.98
1.04
0.98
0.00
0.93
1.04
1.04
0.06
1.00
1.04
1.01
0.00
0.98
1.04
0.80
0.00
0.99
1.04
1.05
0.00
1.00
1.17
1.13
0.00
0.89
1.02
1.01
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.01
0.00
0.93
1.04
1.04
0.00

ADA
154.76
1,785.51
130.45
599.35
1,777.01
8,863.86
844.54
154.08
1,126.38
27.49
294.47
14,631.49
16.23
367.45
4,448.50
225.20
1,158.59
4,179.49
12,273.11
18,059.67
13,762.90
7,378.55
1,144.36
941.15
8,997.14
1,256.02
1,076.82
25,497.70
236.84
5,021.15
243.09
10,770.63
897.45
31,733.63
1,338.83
3,223.51

Current Law Current Law Total
WADA
Revenue
256.13
2,201,170.84
2,501.78
14,598,409.97
201.65
1,884,921.06
947.32
5,477,990.59
2,544.96
12,984,768.28
11,676.66
65,265,533.70
1,504.83
8,296,941.16
288.99
1,960,110.85
1,804.97
9,338,718.23
85.07
508,983.27
477.39
2,476,707.11
20,752.32
118,019,977.07
109.50
505,588.85
559.47
3,578,384.93
5,194.88
32,816,012.74
399.63
3,984,904.96
1,696.36
9,632,894.86
5,595.29
34,220,962.71
16,537.08
87,767,694.10
21,850.25
133,123,812.71
19,156.21
101,019,633.29
8,314.53
56,091,711.09
1,645.61
9,202,241.55
1,330.72
7,906,499.05
11,744.09
64,657,103.66
1,847.32
10,099,779.14
1,592.06
8,472,714.07
32,884.83
180,931,331.84
411.29
2,144,811.63
7,147.10
37,683,059.87
470.18
2,686,205.31
15,040.58
86,487,157.98
1,359.09
7,280,373.11
44,159.68
240,277,203.99
1,958.91
12,131,551.24
4,428.55
27,459,245.90

Rev. after HB 1
Cuts
939,006.75
13,278,915.98
881,297.96
4,183,726.86
12,034,398.47
55,980,023.78
7,807,713.88
1,583,991.14
8,505,457.45
314,392.41
2,258,339.16
110,129,466.68
468,176.85
2,428,249.20
26,662,700.37
2,010,726.07
8,263,528.97
24,017,335.25
81,840,151.15
104,059,048.67
93,490,913.04
41,872,184.91
7,550,058.99
7,331,234.61
60,416,258.91
8,097,569.94
7,143,085.00
160,250,438.94
1,895,183.21
27,680,482.60
2,302,361.90
81,831,902.79
6,227,935.03
222,056,011.18
9,203,249.99
21,865,019.69

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,262,164.09
Yes
Yes
1,319,493.99
No
No
1,003,623.10
Yes
Yes
1,294,263.73
No
No
950,369.80
No
No
9,285,509.91
No
No
489,227.28
No
No
376,119.71
No
Yes
833,260.79
No
No
194,590.85
No
Yes
218,367.95
No
No
7,890,510.39
No
No
37,412.00
No
No
1,150,135.73
No
No
6,153,312.37
No
No
1,974,178.89
No
No
1,369,365.89
No
No
10,203,627.46
No
No
5,927,542.95
No
No
29,064,764.04
No
No
7,528,720.24
No
No
14,219,526.19
Yes
Yes
1,652,182.57
No
No
575,264.43
No
No
4,240,844.75
No
No
2,002,209.19
No
No
1,329,629.07
No
No
20,680,892.90
No
No
249,628.42
No
No
10,002,577.26
No
No
383,843.41
No
No
4,655,255.18
No
No
1,052,438.08
No
No
18,221,192.81
No
No
2,928,301.25
No
No
5,594,226.21
No
No

District Name
EL PASO ISD
ELECTRA ISD
ELGIN ISD
ELKHART ISD
ELYSIAN FIELDS ISD
ENNIS ISD
ERA ISD
ETOILE ISD
EULA ISD
EUSTACE ISD
EVADALE ISD
EVANT ISD
EVERMAN ISD
EXCELSIOR ISD
EZZELL ISD
FABENS ISD
FAIRFIELD ISD
FALLS CITY ISD
FANNINDEL ISD
FARMERSVILLE ISD
FARWELL ISD
FAYETTEVILLE ISD
FERRIS ISD
FLATONIA ISD
FLORENCE ISD
FLORESVILLE ISD
FLOUR BLUFF ISD
FLOYDADA ISD
FOLLETT ISD
FORESTBURG ISD
FORNEY ISD
FORSAN ISD
FORT BEND ISD
FORT ELLIOTT CISD
FORT STOCKTON ISD
FORT WORTH ISD

Target
CDN
Revenue
71902 5,192.35
243902 5,569.05
11902 5,025.39
1903 4,969.55
102906 5,734.45
70903 5,080.10
49906 5,069.03
174910 4,315.50
30906 5,086.93
107905 4,761.44
121906 5,738.43
50901 5,310.39
220904 4,974.51
210906 5,129.63
143906 4,976.32
71903 5,043.56
81902 6,300.05
128904 5,025.26
60914 5,084.12
43904 4,983.50
185902 4,786.94
75906 5,932.72
70905 4,947.53
75901 5,115.91
246902 5,394.52
247901 5,233.02
178914 5,459.23
77901 4,956.09
148902 7,907.07
169910 5,204.34
129902 5,336.74
114904 6,153.26
79907 5,227.89
242906 8,840.29
186902 6,737.10
220905 5,085.25

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.02
0.00
1.00
1.04
1.12
0.00
1.00
1.04
1.01
0.00
1.00
1.17
1.09
0.00
0.96
1.04
1.01
0.04
0.98
1.04
1.03
0.00
0.98
1.04
1.03
0.00
0.97
1.17
1.08
0.13
1.00
1.17
1.12
0.00
0.97
1.04
1.00
0.09
1.00
1.04
1.02
0.01
0.93
1.04
1.03
0.00
1.00
1.04
1.01
0.00
1.00
1.17
1.16
0.02
0.90
0.97
0.96
0.03
1.00
1.04
1.03
0.00
0.97
1.04
1.06
0.00
1.00
1.04
1.01
0.00
1.00
1.04
1.01
0.00
0.96
1.04
1.03
0.00
0.89
1.04
1.03
0.00
1.00
1.04
1.02
0.00
0.98
1.04
0.97
0.00
0.95
1.17
1.13
0.00
1.00
1.04
1.04
0.00
1.00
1.04
0.94
0.00
0.99
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
0.97
1.04
1.05
0.00
1.00
1.04
1.02
0.01
1.00
1.04
1.02
0.00
0.75
0.81
0.79
0.00
1.00
1.04
1.04
0.01
1.00
1.04
1.05
0.00

ADA
57,915.86
442.05
3,939.45
1,273.48
945.80
5,490.61
440.60
111.98
316.08
1,321.11
418.18
194.23
4,956.46
132.50
50.11
2,313.47
1,740.57
325.45
177.70
1,399.52
532.75
214.50
2,342.80
496.81
945.70
3,583.29
5,120.87
720.38
147.46
190.30
8,928.77
648.34
67,708.29
126.81
2,258.21
73,366.98

Current Law Current Law Total
WADA
Revenue
77,270.27
422,186,584.66
737.36
4,325,523.25
5,360.93
28,365,021.62
1,730.91
9,785,855.17
1,409.97
8,726,399.69
7,377.43
40,317,161.59
691.76
3,766,882.63
191.07
953,750.75
540.06
3,157,567.93
1,880.94
9,683,350.28
654.80
3,932,844.83
346.29
2,021,741.94
6,709.26
35,161,907.37
243.17
1,418,809.65
121.53
691,465.61
3,533.74
18,786,236.30
2,398.21
16,977,283.08
493.69
2,612,352.84
340.53
1,822,250.51
1,858.64
10,081,044.22
839.25
4,567,819.89
332.55
2,061,560.62
3,369.86
17,849,319.32
800.32
4,785,417.10
1,443.17
8,186,720.71
4,817.89
26,430,775.08
6,446.67
37,385,992.15
1,331.43
6,966,134.16
263.91
2,207,926.03
323.58
1,770,133.47
10,529.18
60,589,292.39
960.79
6,224,513.60
82,984.43
456,551,239.11
289.18
3,403,867.80
3,082.57
21,697,592.29
99,854.79
535,244,535.31

Rev. after HB 1
Cuts
375,967,708.43
3,812,422.16
25,525,749.19
8,913,484.13
6,265,321.87
35,947,793.96
3,283,533.97
937,431.47
2,779,087.35
8,198,698.22
3,084,364.13
1,690,263.90
32,195,756.35
1,277,882.21
511,131.84
17,436,217.85
13,188,406.19
2,290,364.58
1,340,874.37
9,020,782.00
4,015,622.79
1,594,925.66
15,420,886.76
4,215,399.48
6,544,489.97
21,224,464.61
31,544,275.79
6,503,279.09
1,360,733.70
1,561,785.44
52,117,227.68
4,629,244.80
402,990,721.91
988,990.42
15,833,460.30
508,400,079.13

Loss in M&O
Recapture New Recapture
Revenue
District
District
46,218,876.23
No
No
513,101.08
No
No
2,839,272.43
No
No
872,371.04
No
No
2,461,077.82
No
No
4,369,367.63
No
No
483,348.66
No
No
16,319.27
No
No
378,480.58
No
No
1,484,652.06
No
No
848,480.70
No
Yes
331,478.04
No
No
2,966,151.02
No
No
140,927.44
No
No
180,333.78
Yes
Yes
1,350,018.45
No
No
3,788,876.89
Yes
Yes
321,988.26
No
No
481,376.14
No
No
1,060,262.22
No
No
552,197.10
No
No
466,634.96
No
No
2,428,432.56
No
No
570,017.62
No
No
1,642,230.73
No
No
5,206,310.47
No
No
5,841,716.36
No
No
462,855.07
No
No
847,192.33
Yes
Yes
208,348.03
No
No
8,472,064.72
No
No
1,595,268.79
Yes
Yes
53,560,517.20
No
No
2,414,877.38
Yes
Yes
5,864,131.99
No
Yes
26,844,456.18
No
No

Target
District Name
CDN
Revenue
FRANKLIN ISD
198903 8,788.53
FRANKSTON ISD
1904 4,993.77
FREDERICKSBURG ISD 86901 6,189.11
FREER ISD
66903 5,504.70
FRENSHIP ISD
152907 5,194.64
FRIENDSWOOD ISD
84911 5,309.29
FRIONA ISD
185903 5,097.24
FRISCO ISD
43905 5,816.48
FROST ISD
175905 5,018.34
FRUITVALE ISD
234909 4,794.29
FT DAVIS ISD
122901 5,980.81
FT HANCOCK ISD
115901 4,715.61
FT SAM HOUSTON ISD 15914
?
GAINESVILLE ISD
49901 5,027.19
GALENA PARK ISD
101910 5,186.46
GALVESTON ISD
84902 6,059.97
GANADO ISD
120902 5,027.79
GARLAND ISD
57909 4,998.00
GARNER ISD
184911 5,950.13
GARRISON ISD
174903 6,114.72
GARY ISD
183904 6,098.68
GATESVILLE ISD
50902 5,092.91
GAUSE ISD
166902 5,498.01
GEORGE WEST ISD
149901 5,320.06
GEORGETOWN ISD
246904 6,154.04
GHOLSON ISD
161925 5,259.39
GIDDINGS ISD
144901 5,371.77
GILMER ISD
230902 5,395.41
GLADEWATER ISD
92901 4,910.83
GLASSCOCK COUNTY ISD
87901 6,448.58
GLEN ROSE ISD
213901 7,888.24
GODLEY ISD
126911 7,016.37
GOLD BURG ISD
169906 5,244.36
GOLDTHWAITE ISD
167901 4,624.33
GOLIAD ISD
88902 6,834.10
GONZALES ISD
89901 5,144.72

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.87
0.93
0.93
0.00
0.97
1.04
1.00
0.08
0.97
1.04
1.06
0.00
1.00
1.04
1.00
0.00
0.94
1.04
1.03
0.00
1.00
1.04
1.04
0.00
0.78
0.85
0.83
0.00
0.88
1.00
0.99
0.00
1.00
1.17
1.12
0.00
1.00
1.04
0.99
0.11
0.98
1.04
1.01
0.00
0.80
0.96
0.88
0.00
0.00
0.00
0.00
?
1.00
1.04
1.04
0.00
1.07
1.18
1.20
0.04
1.00
1.04
1.04
0.05
1.00
1.04
1.02
0.00
0.97
1.04
1.04
0.00
1.00
1.04
0.99
0.00
0.91
1.02
0.98
0.03
0.75
1.04
1.02
0.02
0.95
1.04
1.01
0.00
0.99
1.04
1.05
0.00
0.99
1.04
1.06
0.05
1.00
1.04
1.02
0.00
0.97
1.04
1.03
0.00
1.00
1.04
1.05
0.04
0.96
1.04
1.00
0.00
0.95
1.04
1.01
0.08
0.98
1.04
1.02
0.00
0.77
0.83
0.83
0.02
0.88
0.92
0.93
0.00
1.00
1.04
1.04
0.00
0.87
1.04
1.02
0.00
0.93
1.00
1.00
0.03
0.90
1.04
1.00
0.00

ADA
953.41
684.50
2,809.06
739.13
7,623.19
5,838.92
1,099.44
42,177.89
330.69
342.22
274.50
475.15
1,405.72
2,317.12
19,943.78
4,724.65
612.14
54,807.07
186.11
626.47
379.27
2,675.12
134.02
1,010.12
10,291.04
140.12
1,782.07
2,206.11
1,762.85
252.18
1,542.38
1,522.31
103.85
529.44
1,283.88
2,285.92

Current Law Current Law Total
WADA
Revenue
1,510.71
15,335,890.54
1,102.01
5,916,582.54
3,743.55
24,946,124.60
1,306.05
7,528,696.28
9,247.02
52,691,527.83
6,714.62
37,505,651.99
1,774.49
9,787,734.02
48,189.09
305,855,684.92
553.39
3,158,930.14
603.54
3,035,925.65
574.63
3,650,266.03
930.44
4,986,236.98
?
?
3,354.94
17,785,842.42
27,828.02
159,054,692.79
6,846.12
43,305,226.14
971.57
5,147,836.88
71,587.06
387,891,474.40
308.07
1,914,559.35
984.86
6,521,671.72
619.11
4,641,751.67
3,602.45
20,085,226.14
229.90
1,345,476.96
1,601.56
9,068,067.53
12,657.37
81,427,312.42
249.64
1,417,959.85
2,446.00
13,802,943.65
3,013.54
17,555,381.38
2,565.94
13,717,544.65
487.75
3,763,261.34
2,099.08
18,618,500.80
2,146.05
15,707,484.84
244.42
1,346,084.71
830.25
4,445,492.28
1,888.53
13,756,560.76
3,189.41
18,424,786.45

Rev. after HB 1
Cuts
6,584,039.28
4,699,807.43
20,289,044.83
5,941,986.08
44,199,386.59
33,099,375.72
6,881,079.21
209,557,222.12
2,876,114.21
2,680,923.40
2,679,451.17
3,866,374.67
?
16,644,695.06
150,987,792.71
33,678,877.09
4,648,087.87
356,641,044.48
1,032,054.28
4,421,511.75
2,899,256.61
16,880,039.89
1,164,739.56
7,853,917.21
60,514,102.44
1,202,720.43
12,135,559.38
13,927,659.23
11,586,433.35
2,402,305.63
7,076,543.72
9,048,689.80
1,190,258.65
3,877,069.72
8,714,972.78
14,736,819.59

Loss in M&O
Recapture New Recapture
Revenue
District
District
8,751,851.25
Yes
Yes
1,216,775.11
No
No
4,657,079.77
No
Yes
1,586,710.20
No
No
8,492,141.24
No
No
4,406,276.27
No
No
2,906,654.81
No
No
96,298,462.80
No
No
282,815.93
No
No
355,002.25
No
No
970,814.86
No
No
1,119,862.31
No
No
?
No
No
1,141,147.37
No
No
8,066,900.09
No
No
9,626,349.05
No
Yes
499,749.01
No
No
31,250,429.92
No
No
882,505.08
No
Yes
2,100,159.96
No
No
1,742,495.06
No
No
3,205,186.24
No
No
180,737.40
No
No
1,214,150.32
No
No
20,913,209.98
No
No
215,239.42
No
No
1,667,384.27
No
No
3,627,722.15
No
No
2,131,111.30
No
No
1,360,955.71
Yes
Yes
11,541,957.08
Yes
Yes
6,658,795.04
No
Yes
155,826.06
No
No
568,422.57
No
No
5,041,587.98
No
Yes
3,687,966.86
No
No

Target
District Name
CDN
Revenue
GOODRICH ISD
187903 5,092.55
GOOSE CREEK CISD 101911 5,788.38
GORDON ISD
182901 6,068.89
GORMAN ISD
67904 4,881.62
GRADY ISD
156905 7,348.02
GRAFORD ISD
182902 6,056.53
GRAHAM ISD
252901 5,051.98
GRANBURY ISD
111901 6,201.35
GRAND PRAIRIE ISD
57910 4,994.32
GRAND SALINE ISD
234904 5,791.84
GRANDFALLS-ROYALTY238904
ISD
7,136.38
GRANDVIEW ISD
126904 5,547.83
GRANDVIEW-HOPKINS ISD
90905 9,633.25
GRANGER ISD
246905 5,003.93
GRAPE CREEK ISD
226907 4,990.98
GRAPELAND ISD
113902 5,324.66
GRAPEVINE-COLLEYVILLE
220906
ISD
5,660.09
GREENVILLE ISD
116905 4,986.64
GREENWOOD ISD
165902 5,537.96
GREGORY-PORTLAND ISD
205902 5,057.22
GROESBECK ISD
147902 6,796.47
GROOM ISD
33901 5,754.19
GROVETON ISD
228901 4,737.16
GRUVER ISD
98901 7,310.93
GUNTER ISD
91917 5,424.50
GUSTINE ISD
47903 4,927.94
GUTHRIE CSD
135001 12,463.03
HALE CENTER ISD
95903 4,888.78
HALLETTSVILLE ISD 143901 5,918.89
HALLSBURG ISD
161924 5,698.08
HALLSVILLE ISD
102904 6,144.29
HAMILTON ISD
97902 4,911.95
HAMLIN ISD
127903 4,890.22
HAMSHIRE-FANNETT ISD
123914 5,293.20
HAPPY ISD
219901 4,900.83
HARDIN ISD
146904 5,498.95

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
0.97
0.00
1.00
1.04
1.03
0.02
0.99
1.04
1.00
0.00
0.97
1.04
1.01
0.00
0.84
0.90
0.91
0.00
0.95
1.04
1.02
0.00
0.95
1.04
1.04
0.00
0.97
1.04
1.03
0.00
0.99
1.04
1.03
0.00
0.87
0.94
0.93
0.12
1.00
1.04
1.04
0.00
1.00
1.04
0.96
0.00
0.88
0.97
0.97
0.00
0.99
1.04
1.04
0.00
1.00
1.17
1.16
0.00
0.93
1.04
1.04
0.00
0.98
1.04
1.03
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.17
0.05
1.00
1.17
1.13
0.00
0.92
0.97
0.97
0.02
1.00
1.04
1.03
0.00
0.97
1.04
1.01
0.00
1.00
1.04
1.07
0.01
0.96
1.17
1.15
0.00
0.97
1.04
1.02
0.00
0.94
1.00
1.00
0.00
1.00
1.04
0.98
0.00
0.90
0.98
0.96
0.00
1.00
1.04
1.03
0.00
0.98
1.04
1.01
0.05
0.95
1.04
1.04
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.18
0.00
0.92
1.04
1.02
0.00
0.97
1.04
0.94
0.00

ADA
227.90
19,716.11
187.42
292.13
184.03
301.42
2,397.21
6,164.85
25,156.10
1,025.22
112.69
1,043.05
26.31
359.01
961.84
470.15
12,870.77
4,367.11
1,597.84
3,920.40
1,447.36
126.96
700.71
379.11
702.44
202.09
129.23
589.77
769.42
88.28
4,269.55
768.09
459.32
1,620.75
244.93
1,123.99

Current Law Current Law Total
WADA
Revenue
411.73
2,201,271.22
26,595.27
161,012,767.48
327.53
2,087,006.99
524.22
2,789,142.61
293.71
2,558,823.71
499.46
3,545,243.49
3,239.45
17,903,859.44
7,717.08
51,472,818.26
33,463.08
176,999,668.39
1,533.22
9,449,747.00
241.36
1,788,621.70
1,518.54
8,802,241.37
40.75
507,262.12
627.49
3,355,507.51
1,510.61
8,628,439.99
767.52
4,496,099.61
15,180.99
91,885,910.42
5,776.60
30,364,344.50
2,058.19
12,811,300.12
4,972.21
28,670,283.54
2,064.52
15,366,811.47
221.54
1,335,784.68
1,227.26
6,308,434.65
755.91
5,811,062.16
1,071.33
6,717,680.79
365.35
1,944,846.08
265.65
3,461,532.00
1,011.20
5,199,006.20
1,331.21
8,535,842.30
144.67
864,339.11
5,381.88
35,022,337.60
1,307.42
7,028,573.79
775.84
4,353,892.50
2,199.65
13,258,406.78
464.70
2,538,418.82
1,581.40
9,289,321.33

Rev. after HB 1
Cuts
1,812,789.48
130,638,193.04
1,467,970.54
2,475,596.44
1,221,336.38
2,394,812.46
15,905,472.02
38,944,090.62
162,945,154.55
6,357,257.82
1,232,605.28
6,202,386.22
202,397.89
2,559,015.59
7,980,190.47
3,697,647.11
71,112,049.97
27,447,314.05
10,552,125.75
26,209,677.91
9,459,628.16
1,073,207.69
5,689,002.86
4,006,350.70
5,896,122.16
1,744,510.20
1,240,450.29
4,533,706.93
5,711,435.08
690,180.12
24,350,996.74
6,249,319.55
4,061,582.30
11,835,835.56
2,190,316.67
6,741,720.26

Loss in M&O
Recapture New Recapture
Revenue
District
District
388,481.74
No
No
30,374,574.44
No
No
619,036.45
No
No
313,546.16
No
No
1,337,487.34
Yes
Yes
1,150,431.04
Yes
Yes
1,998,387.41
No
No
12,528,727.64
No
Yes
14,054,513.84
No
No
3,092,489.19
No
No
556,016.42
No
Yes
2,599,855.14
No
No
304,864.22
Yes
Yes
796,491.92
No
No
648,249.52
No
No
798,452.50
No
No
20,773,860.45
Yes
Yes
2,917,030.44
No
No
2,259,174.37
No
No
2,460,605.63
No
No
5,907,183.31
Yes
Yes
262,576.99
No
No
619,431.79
No
No
1,804,711.46
Yes
Yes
821,558.64
No
No
200,335.88
No
No
2,221,081.71
No
Yes
665,299.26
No
No
2,824,407.22
No
Yes
174,158.99
No
No
10,671,340.86
No
No
779,254.23
No
No
292,310.21
No
No
1,422,571.22
No
No
348,102.15
No
No
2,547,601.07
No
No

Target
District Name
CDN
Revenue
HARDIN-JEFFERSON ISD
100905 5,784.27
HARLANDALE ISD
15904 4,999.52
HARLETON ISD
102905 4,946.81
HARLINGEN CISD
31903 5,012.86
HARMONY ISD
230905 5,376.60
HARPER ISD
86902 5,187.83
HARROLD ISD
244901 6,021.24
HART ISD
35902 4,867.12
HARTLEY ISD
103902 5,237.03
HARTS BLUFF ISD
225907 4,939.76
HASKELL CISD
104901 4,886.34
HAWKINS ISD
250902 5,668.03
HAWLEY ISD
127904 4,936.85
HAYS CISD
105906 5,792.21
HEARNE ISD
198905 5,144.66
HEDLEY ISD
65902 4,956.91
HEMPHILL ISD
202903 4,813.64
HEMPSTEAD ISD
237902 4,997.75
HENDERSON ISD
201902 5,760.73
HENRIETTA ISD
39902 5,012.69
HEREFORD ISD
59901 4,893.89
HERMLEIGH ISD
208901 5,945.56
HICO ISD
97903 5,334.23
HIDALGO ISD
108905 5,003.52
HIGGINS ISD
148903 7,910.95
HIGH ISLAND ISD
84903 5,909.20
HIGHLAND ISD
177905 6,020.53
HIGHLAND PARK ISD
57911 6,011.08
HIGHLAND PARK ISD 188903 5,856.40
HILLSBORO ISD
109904 4,911.89
HITCHCOCK ISD
84908 5,508.41
HOLLAND ISD
14905 4,981.82
HOLLIDAY ISD
5902 5,121.80
HONDO ISD
163904 4,985.60
HONEY GROVE ISD
74907 4,930.74
HOOKS ISD
19902 5,466.77

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.01
0.05
1.00
1.17
1.16
0.00
0.96
1.17
1.11
0.08
0.98
1.04
1.02
0.00
0.98
1.04
1.05
0.00
0.92
1.04
1.04
0.00
1.00
1.04
1.02
0.00
0.97
1.04
1.02
0.00
0.99
1.04
1.02
0.00
0.93
1.04
1.03
0.00
1.00
1.17
1.10
0.00
0.86
1.04
1.05
0.00
1.00
1.04
0.99
0.00
0.99
1.04
1.04
0.00
1.00
1.04
0.99
0.00
0.91
1.04
1.03
0.00
0.92
1.04
1.03
0.00
1.00
1.04
0.96
0.00
1.00
1.04
1.04
0.05
0.98
1.04
1.01
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.04
0.00
0.94
1.17
1.17
0.00
0.97
1.04
1.06
0.00
1.00
1.04
1.06
0.00
1.00
1.17
1.17
0.03
0.95
1.16
1.14
0.00
0.97
1.01
1.00
0.17
0.97
1.04
1.00
0.00
1.00
1.15
1.13
0.00
1.00
1.04
1.04
0.00
0.95
1.04
1.02
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.00
0.00
0.95
1.04
1.02
0.00
0.94
1.04
1.02
0.00

ADA
1,849.30
13,196.16
720.53
17,341.86
1,029.51
600.04
86.48
270.82
203.39
431.93
576.81
698.38
705.61
15,886.80
895.91
105.61
881.14
1,430.79
2,953.44
817.89
3,978.17
229.53
569.37
3,175.97
67.74
146.79
209.32
6,317.91
876.93
1,746.23
1,053.10
517.70
842.69
2,114.44
549.83
893.44

Current Law Current Law Total
WADA
Revenue
2,461.18
14,879,287.10
18,205.95
104,158,818.97
1,105.76
6,298,261.46
23,813.55
129,013,150.31
1,494.19
8,619,569.14
1,045.64
6,028,668.05
225.28
1,414,111.68
474.21
2,509,183.43
411.42
2,291,379.25
666.23
3,640,387.18
1,116.17
6,216,679.05
1,109.93
7,399,485.41
1,129.51
5,872,287.37
19,943.63
122,274,620.36
1,527.03
8,254,990.29
283.61
1,574,206.22
1,497.31
8,043,558.49
2,177.68
11,436,828.99
3,963.68
23,904,975.19
1,365.36
7,360,690.34
5,559.89
29,393,624.66
409.64
2,616,408.48
924.33
5,770,026.12
4,718.19
25,597,371.74
135.03
1,203,735.20
275.98
1,825,736.93
347.30
2,621,900.47
7,013.28
46,902,330.76
1,369.33
8,632,733.37
2,533.16
14,120,455.30
1,666.31
9,637,440.49
814.15
4,453,185.75
1,209.38
6,516,788.33
2,881.41
15,147,383.70
907.92
4,912,902.58
1,412.09
8,424,649.68

Rev. after HB 1
Cuts
11,149,984.02
98,379,149.78
5,510,035.13
115,883,682.35
7,341,444.66
5,092,104.05
1,062,496.38
2,277,342.48
1,931,910.35
3,198,165.90
5,761,552.97
5,827,451.24
5,196,253.80
99,822,568.41
7,008,195.21
1,362,510.96
7,158,311.34
9,591,504.76
19,937,467.71
6,278,696.25
27,234,889.63
2,130,011.73
4,829,064.59
24,390,759.59
728,206.31
1,194,032.57
1,902,782.30
28,462,322.64
6,203,579.91
13,265,532.76
8,080,425.44
3,906,505.34
5,732,440.90
13,417,007.32
4,406,446.15
6,518,816.11

Loss in M&O
Recapture New Recapture
Revenue
District
District
3,729,303.08
No
No
5,779,669.19
No
No
788,226.34
No
No
13,129,467.96
No
No
1,278,124.48
No
No
936,564.00
No
No
351,615.31
No
No
231,840.96
No
No
359,468.90
No
No
442,221.28
No
No
455,126.08
No
No
1,572,034.17
No
Yes
676,033.57
No
No
22,452,051.94
No
No
1,246,795.08
No
No
211,695.27
No
No
885,247.15
No
No
1,845,324.23
No
No
3,967,507.48
No
No
1,081,994.09
No
No
2,158,735.04
No
No
486,396.75
Yes
Yes
940,961.53
No
No
1,206,612.15
No
No
475,528.89
Yes
Yes
631,704.35
No
No
719,118.16
Yes
Yes
18,440,008.13
Yes
Yes
2,429,153.46
No
Yes
854,922.54
No
No
1,557,015.05
No
No
546,680.41
No
No
784,347.43
No
No
1,730,376.38
No
No
506,456.43
No
No
1,905,833.58
No
No

Target
District Name
CDN
Revenue
HOUSTON ISD
101912 5,425.17
HOWE ISD
91905 4,922.83
HUBBARD ISD
19913 4,804.64
HUBBARD ISD
109905 5,965.55
HUCKABAY ISD
72908 5,567.30
HUDSON ISD
3902 4,915.14
HUFFMAN ISD
101925 5,152.75
HUGHES SPRINGS ISD 34903 5,754.82
HULL-DAISETTA ISD 146905 5,701.25
HUMBLE ISD
101913 5,150.51
HUNT ISD
133902 7,026.88
HUNTINGTON ISD
3904 4,806.10
HUNTSVILLE ISD
236902 5,087.86
HURST-EULESS-BEDFORD
220916
ISD
5,436.94
HUTTO ISD
246906 5,514.65
IDALOU ISD
152910 4,853.01
INDUSTRIAL ISD
120905 5,534.74
INGLESIDE ISD
205903 5,317.57
INGRAM ISD
133904 5,144.17
IOLA ISD
93903 5,110.44
IOWA PARK CISD
243903 5,071.59
IRA ISD
208903 6,756.27
IRAAN-SHEFFIELD ISD 186903 7,421.74
IREDELL ISD
18906 4,953.46
IRION COUNTY ISD
118902 6,839.69
IRVING ISD
57912 5,046.58
ITALY ISD
70907 4,905.40
ITASCA ISD
109907 4,909.21
JACKSBORO ISD
119902 6,717.20
JACKSONVILLE ISD
37904 4,904.27
JARRELL ISD
246907 6,594.12
JASPER ISD
121904 4,879.69
JAYTON-GIRARD ISD 132902 10,151.51
JEFFERSON ISD
155901 5,080.77
JIM HOGG COUNTY ISD124901 5,305.71
JIM NED CISD
221911 6,110.01

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.97
1.01
1.00
0.09
1.00
1.04
1.03
0.00
0.97
1.04
1.04
0.00
1.00
1.04
1.08
0.00
1.00
1.04
1.01
0.00
0.96
1.04
1.03
0.00
1.00
1.04
1.04
0.00
0.98
1.12
1.11
0.00
1.00
1.17
1.13
0.00
1.00
1.17
1.17
0.00
0.99
1.04
1.03
0.00
1.00
1.17
1.16
0.15
0.99
1.04
1.04
0.00
0.98
1.04
1.04
0.02
0.99
1.04
1.02
0.00
0.96
1.17
1.12
0.00
1.00
1.04
1.03
0.04
1.00
1.04
1.04
0.03
1.00
1.04
1.00
0.00
0.95
1.04
1.02
0.00
0.99
1.04
1.03
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.01
0.00
0.95
1.04
1.01
0.00
1.00
1.04
1.04
0.00
1.00
1.02
1.02
0.00
1.00
1.17
1.11
0.00
1.00
1.17
1.17
0.00
1.00
1.04
1.00
0.00
0.97
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.10
0.00
0.97
1.03
1.00
0.00
0.89
1.02
0.99
0.04
1.00
1.04
1.02
0.02
0.96
1.04
1.01
0.10

ADA
177,666.70
917.92
120.99
347.14
180.40
2,547.10
2,979.73
1,064.71
419.94
34,568.09
159.99
1,606.82
5,518.59
19,891.01
6,166.20
929.90
1,081.91
1,907.33
922.82
472.94
1,586.88
256.97
490.39
122.08
306.73
31,544.22
577.15
706.18
869.63
4,468.79
990.80
2,456.52
134.79
1,078.31
1,009.27
985.75

Current Law Current Law Total
WADA
Revenue
245,395.33
1,391,002,303.61
1,368.83
7,106,432.09
201.01
1,045,920.99
594.65
3,715,712.95
296.66
1,730,013.60
3,348.67
17,994,998.32
3,849.27
20,904,352.96
1,539.26
9,816,259.62
739.30
4,739,341.05
43,421.67
253,725,907.06
255.20
1,947,786.15
2,211.31
12,012,390.51
7,260.38
39,347,016.17
25,291.03
147,141,266.21
7,455.76
43,436,230.69
1,335.29
7,560,477.96
1,594.76
9,271,862.65
2,561.84
14,317,162.98
1,415.97
7,663,351.17
749.24
4,189,718.26
2,126.15
11,438,893.10
410.95
2,883,803.73
1,013.95
8,152,610.19
238.85
1,290,615.17
565.78
4,111,929.82
43,315.33
225,298,032.02
944.52
5,286,143.95
1,174.43
6,612,366.61
1,436.43
10,068,411.98
6,186.94
32,999,100.64
1,449.04
9,944,161.80
3,548.16
19,765,485.40
296.61
3,327,666.02
1,778.45
10,036,712.07
1,696.68
9,445,380.50
1,504.02
9,783,230.56

Rev. after HB 1
Loss in M&O
Recapture New Recapture
Cuts
Revenue
District
District
1,065,203,776.02 325,798,527.59
No
No
6,506,017.54
600,414.55
No
No
972,369.18
73,551.81
No
No
2,972,893.62
742,819.33
No
No
1,361,417.06
368,596.54
No
No
16,037,847.49
1,957,150.83
No
No
19,007,796.87
1,896,556.09
No
No
7,732,418.30
2,083,841.33
No
No
3,337,314.79
1,402,026.26
No
No
232,354,962.96
21,370,944.09
No
No
1,281,954.51
665,831.64
Yes
Yes
11,187,585.39
824,805.12
No
No
35,884,844.71
3,462,171.46
No
No
124,435,533.60
22,705,732.61
No
No
35,374,288.99
8,061,941.71
No
No
6,875,510.03
684,967.93
No
No
7,539,205.50
1,732,657.14
No
No
12,166,508.80
2,150,654.19
No
No
6,496,508.66
1,166,842.51
No
No
3,564,692.65
625,025.61
No
No
10,136,043.12
1,302,849.98
No
No
2,017,457.30
866,346.43
No
No
4,758,991.08
3,393,619.10
Yes
Yes
1,123,297.72
167,317.45
No
No
3,052,096.41
1,059,833.42
Yes
Yes
209,079,151.33
16,218,880.69
No
No
4,309,186.44
976,957.51
No
No
6,223,522.02
388,844.59
No
No
6,551,968.79
3,516,443.19
No
No
30,419,567.06
2,579,533.58
No
No
6,672,727.77
3,271,434.03
No
No
18,520,760.29
1,244,725.11
No
No
1,419,253.44
1,908,412.58
Yes
Yes
8,040,706.88
1,996,005.18
No
No
8,006,792.57
1,438,587.93
No
No
6,636,869.98
3,146,360.58
No
No

Target
District Name
CDN
Revenue
JOAQUIN ISD
210902 5,261.65
JOHNSON CITY ISD
16901 5,799.00
JONESBORO ISD
50909 4,967.31
JOSHUA ISD
126905 5,205.73
JOURDANTON ISD
7902 5,244.66
JUDSON ISD
15916 5,215.01
JUNCTION ISD
134901 5,004.52
KARNACK ISD
102901 5,857.26
KARNES CITY ISD
128901 4,882.04
KATY ISD
101914 5,602.82
KAUFMAN ISD
129903 5,020.09
KEENE ISD
126906 4,889.56
KELLER ISD
220907 5,178.20
KELTON ISD
242905 9,585.14
KEMP ISD
129904 5,104.51
KENEDY COUNTY WIDE131001
CSD
7,147.48
KENEDY ISD
128902 4,902.65
KENNARD ISD
113906 5,717.62
KENNEDALE ISD
220914 4,948.00
KERENS ISD
175907 4,942.70
KERMIT ISD
248901 6,103.71
KERRVILLE ISD
133903 5,852.64
KILGORE ISD
92902 5,228.32
KILLEEN ISD
14906 5,028.34
KINGSVILLE ISD
137901 5,123.74
KIRBYVILLE CISD
121905 4,837.92
KLEIN ISD
101915 5,161.86
KLONDIKE ISD
58905 7,276.76
KNIPPA ISD
232901 4,771.37
KNOX CITY-O'BRIEN CISD
138902 4,980.90
KOPPERL ISD
18907 5,075.98
KOUNTZE ISD
100903 4,863.79
KRESS ISD
219905 5,024.34
KRUM ISD
61905 6,806.67
LA FERIA ISD
31905 4,874.48
LA GLORIA ISD
125906 5,158.39

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.93
1.04
1.05
0.04
0.91
1.04
1.03
0.00
0.93
1.04
1.01
0.00
1.00
1.17
1.15
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.04
0.00
0.95
0.95
0.92
0.00
1.00
1.04
1.01
0.05
0.94
1.04
1.02
0.00
1.09
1.13
1.13
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.15
0.00
0.96
1.04
1.05
0.00
0.65
0.71
0.69
0.00
1.00
1.04
0.93
0.00
1.00
1.06
1.05
0.00
1.00
1.10
1.09
0.00
0.90
1.04
0.99
0.00
1.00
1.17
1.15
0.00
0.91
1.04
0.97
0.00
1.00
1.04
1.02
0.01
0.99
1.03
1.02
0.00
1.00
1.04
1.04
0.05
0.95
1.03
1.00
0.00
1.00
1.04
1.03
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
0.88
1.04
1.02
0.00
1.00
1.17
1.13
0.00
0.99
1.04
1.00
0.00
0.98
1.04
0.99
0.04
1.00
1.17
1.13
0.00
1.00
1.04
1.01
0.00
0.91
1.04
1.03
0.00
1.00
1.04
1.00
0.01

ADA
680.04
651.34
106.80
4,546.70
1,217.77
21,290.01
612.39
150.23
884.81
60,756.86
3,532.68
787.52
32,882.75
193.04
1,398.93
76.65
578.21
297.29
3,094.28
595.29
1,146.29
4,529.86
3,554.00
37,927.70
3,378.24
1,320.17
44,446.36
203.68
198.33
260.97
215.05
1,246.13
179.91
1,634.76
3,334.67
128.49

Current Law Current Law Total
WADA
Revenue
1,116.20
6,446,627.27
1,180.88
7,633,941.13
224.23
1,233,217.69
5,801.83
34,358,237.05
1,733.45
10,342,751.86
27,800.79
152,678,791.56
1,080.66
5,446,379.42
287.88
1,786,382.06
1,456.01
7,849,672.11
73,971.40
434,847,887.02
4,772.71
25,258,885.20
1,308.09
7,325,301.97
38,654.61
218,087,768.63
317.99
3,420,321.02
2,015.48
10,796,355.97
157.22
1,705,683.07
984.54
5,344,912.24
613.97
3,877,671.16
3,951.26
22,381,958.07
1,016.52
5,603,309.75
1,832.49
11,690,125.67
5,799.21
35,445,712.86
4,688.96
25,772,485.09
48,456.27
266,046,786.20
4,809.90
25,992,117.72
1,910.86
9,738,165.52
56,632.48
307,939,708.04
398.05
3,086,993.71
330.60
1,804,101.88
475.05
2,703,485.66
377.31
2,043,487.36
1,762.17
9,223,658.76
320.93
1,840,414.57
2,168.82
15,325,806.18
4,729.16
25,921,608.24
209.54
1,135,166.22

Rev. after HB 1
Cuts
5,342,829.28
5,663,654.71
1,059,070.16
30,961,960.91
8,976,802.41
137,771,916.32
4,611,858.96
1,308,520.13
6,867,343.48
391,671,642.60
23,739,556.71
6,307,835.08
191,973,342.30
-308,427.35
8,670,889.63
936,944.63
5,019,055.66
2,763,132.68
20,950,314.99
4,444,544.73
9,114,994.88
27,515,697.67
22,034,860.51
229,468,172.02
23,417,884.13
8,415,634.15
283,317,985.92
1,985,182.87
1,593,683.78
2,491,918.07
1,742,788.31
7,932,977.86
1,700,809.35
10,000,181.34
23,295,138.12
992,255.88

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,103,797.99
No
No
1,970,286.42
No
No
174,147.53
No
No
3,396,276.14
No
No
1,365,949.45
No
No
14,906,875.24
No
No
834,520.46
No
No
477,861.94
Yes
Yes
982,328.63
No
No
43,176,244.42
No
No
1,519,328.48
No
No
1,017,466.89
No
No
26,114,426.33
No
No
3,728,748.37
Yes
Yes
2,125,466.34
No
No
768,738.44
Yes
Yes
325,856.57
No
No
1,114,538.49
No
No
1,431,643.08
No
No
1,158,765.02
No
No
2,575,130.79
No
Yes
7,930,015.19
No
No
3,737,624.58
No
No
36,578,614.18
No
No
2,574,233.58
No
No
1,322,531.37
No
No
24,621,722.12
No
No
1,101,810.84
Yes
Yes
210,418.10
No
No
211,567.59
No
No
300,699.05
No
No
1,290,680.90
No
No
139,605.22
No
No
5,325,624.84
No
No
2,626,470.11
No
No
142,910.34
No
No

Target
District Name
CDN
Revenue
LA GRANGE ISD
75902 6,061.59
LA JOYA ISD
108912 5,185.88
LA MARQUE ISD
84904 5,413.52
LA PORTE ISD
101916 5,666.42
LA PRYOR ISD
254902 4,935.27
LA VEGA ISD
161906 4,932.74
LA VERNIA ISD
247903 5,082.10
LA VILLA ISD
108914 4,967.51
LACKLAND ISD
15913
?
LAGO VISTA ISD
227912 6,423.47
LAKE DALLAS ISD
61912 5,177.22
LAKE TRAVIS ISD
227913 6,185.28
LAKE WORTH ISD
220910 5,303.14
LAMAR CISD
79901 5,670.93
LAMESA ISD
58906 5,021.56
LAMPASAS ISD
141901 5,271.67
LANCASTER ISD
57913 5,089.70
LANEVILLE ISD
201903 5,095.83
LAPOYNOR ISD
107910 5,963.96
LAREDO ISD
240901 5,007.23
LASARA ISD
245901 5,335.90
LATEXO ISD
113905 5,090.90
LAZBUDDIE ISD
185904 5,537.61
LEAKEY ISD
193902 5,820.24
LEANDER ISD
246913 5,943.99
LEARY ISD
19914 4,807.42
LEFORS ISD
90902 8,138.24
LEGGETT ISD
187906 5,522.46
LEON ISD
145911 7,499.13
LEONARD ISD
74909 4,890.22
LEVELLAND ISD
110902 5,838.66
LEVERETTS CHAPEL ISD
201904 4,966.16
LEWISVILLE ISD
61902 5,841.97
LEXINGTON ISD
144902 5,342.05
LIBERTY HILL ISD
246908 5,432.86
LIBERTY ISD
146906 5,304.27

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.02
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.02
0.04
1.00
1.17
1.13
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
0.98
1.03
1.02
0.00
0.00
0.00
0.00
?
1.00
1.04
1.00
0.10
1.00
1.17
1.21
0.00
1.00
1.04
1.04
0.12
1.00
1.17
1.15
0.00
1.00
1.02
1.03
0.00
1.00
1.17
1.16
0.00
0.97
1.04
1.01
0.00
0.97
1.03
1.03
0.00
1.00
1.17
1.11
0.08
1.00
1.04
1.01
0.04
0.92
1.04
1.00
0.04
1.00
1.04
0.99
0.00
0.98
1.04
1.04
0.00
1.00
1.17
1.16
0.00
0.93
1.04
1.01
0.00
0.97
1.04
1.04
0.00
0.94
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.01
0.00
0.82
0.88
0.86
0.00
0.94
1.17
1.17
0.00
0.99
1.04
1.03
0.00
1.08
1.25
1.21
0.06
1.00
1.04
1.04
0.00
0.98
1.04
1.00
0.02
1.00
1.04
1.05
0.00
1.00
1.04
1.03
0.00

ADA
1,790.65
26,518.15
2,789.64
7,247.28
454.69
2,810.55
3,003.71
516.27
852.70
1,159.93
3,922.30
6,855.01
2,771.16
24,285.47
1,687.33
3,145.50
5,793.29
151.28
431.16
22,243.37
494.46
408.02
133.51
220.12
33,516.46
107.77
135.42
153.85
679.90
860.12
2,621.45
232.87
48,904.69
843.33
2,707.34
1,993.08

Current Law Current Law Total
WADA
Revenue
2,445.78
15,500,059.51
37,506.08
221,168,880.49
4,102.56
23,323,261.45
9,456.60
56,180,878.65
924.65
5,206,287.74
3,973.91
20,639,373.57
3,910.10
20,908,236.16
927.11
4,918,355.11
?
?
1,555.04
10,525,848.42
4,942.50
29,358,173.72
7,856.63
51,319,751.28
3,784.99
22,807,228.33
31,231.12
182,054,727.18
2,484.27
14,288,059.98
4,210.61
23,985,828.65
7,814.05
42,794,756.93
293.43
1,681,965.57
703.40
4,376,119.84
31,913.05
177,285,352.48
848.66
4,749,352.83
657.46
3,603,798.40
264.82
1,657,713.69
428.73
2,801,214.51
39,866.70
254,268,595.71
190.07
1,007,556.29
233.47
1,969,011.86
306.85
1,774,515.35
1,206.51
9,737,591.32
1,332.29
7,714,126.53
3,781.19
23,394,468.57
420.40
2,365,499.54
59,689.63
364,834,234.45
1,277.30
7,295,197.80
3,434.73
19,614,431.69
2,783.54
15,546,111.98

Rev. after HB 1
Cuts
11,620,896.84
210,448,017.48
20,241,785.72
43,726,339.48
4,886,226.16
19,220,774.86
19,094,236.01
3,948,018.73
?
6,267,232.99
26,686,852.63
35,941,441.19
20,198,042.66
157,337,535.37
13,389,794.53
20,172,029.69
38,388,930.58
1,483,833.28
3,154,086.03
153,393,713.01
4,054,723.48
3,169,128.66
1,397,746.46
2,014,196.73
196,749,997.90
910,237.51
1,177,359.54
1,427,303.73
4,196,163.53
7,038,042.60
18,325,080.97
2,302,947.93
296,521,103.71
5,838,896.29
16,999,964.11
13,583,203.64

Loss in M&O
Recapture New Recapture
Revenue
District
District
3,879,162.67
No
No
10,720,863.01
No
No
3,081,475.73
No
No
12,454,539.16
No
Yes
320,061.58
No
No
1,418,598.72
No
No
1,814,000.14
No
No
970,336.38
No
No
?
No
No
4,258,615.44
Yes
Yes
2,671,321.09
No
No
15,378,310.09
Yes
Yes
2,609,185.68
No
No
24,717,191.81
No
No
898,265.45
No
No
3,813,798.96
No
No
4,405,826.36
No
No
198,132.29
No
No
1,222,033.81
No
No
23,891,639.47
No
No
694,629.34
No
No
434,669.74
No
No
259,967.22
No
No
787,017.78
No
Yes
57,518,597.81
No
No
97,318.78
No
No
791,652.32
No
Yes
347,211.62
No
No
5,541,427.79
No
Yes
676,083.93
No
No
5,069,387.59
No
No
62,551.61
No
No
68,313,130.73
No
No
1,456,301.51
No
No
2,614,467.58
No
No
1,962,908.34
No
No

Target
District Name
CDN
Revenue
LIBERTY-EYLAU ISD
19908 4,835.41
LINDALE ISD
212903 5,190.69
LINDEN-KILDARE CISD 34905 4,825.27
LINDSAY ISD
49907 5,427.71
LINGLEVILLE ISD
72909 5,184.30
LIPAN ISD
111902 5,230.62
LITTLE CYPRESS-MAURICEVILLE
181908 CI
4,959.35
LITTLE ELM ISD
61914 5,419.12
LITTLEFIELD ISD
140904 4,646.26
LIVINGSTON ISD
187907 5,044.62
LLANO ISD
150901 5,915.84
LOCKHART ISD
28902 5,220.04
LOCKNEY ISD
77902 4,948.04
LOHN ISD
160905 4,911.71
LOMETA ISD
141902 4,791.28
LONDON ISD
178906 6,245.19
LONE OAK ISD
116906 5,168.06
LONGVIEW ISD
92903 5,715.41
LOOP ISD
83902 7,362.50
LORAINE ISD
168902 4,917.71
LORENA ISD
161907 5,000.89
LORENZO ISD
54902 5,450.61
LOS FRESNOS CISD
31906 5,117.57
LOUISE ISD
241906 4,996.70
LOVEJOY ISD
43919 7,524.41
LOVELADY ISD
113903 5,158.79
LUBBOCK ISD
152901 5,013.36
LUBBOCK-COOPER ISD152906 5,317.30
LUEDERS-AVOCA ISD 127905 5,452.31
LUFKIN ISD
3903 4,944.63
LULING ISD
28903 4,932.12
LUMBERTON ISD
100907 5,145.06
LYFORD CISD
245902 5,071.47
LYTLE ISD
7904 4,968.93
MABANK ISD
129905 5,065.57
MADISONVILLE CISD 154901 5,139.66

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.98
1.17
1.17
0.00
1.00
1.06
1.06
0.00
0.99
1.17
1.16
0.10
0.92
1.04
1.03
0.00
0.95
1.04
1.03
0.00
1.00
1.17
1.15
0.00
1.00
1.04
1.04
0.09
0.99
1.04
1.01
0.00
0.92
1.04
1.07
0.00
0.99
1.04
1.02
0.00
0.95
1.04
1.04
0.04
1.00
1.04
1.04
0.00
1.00
1.14
1.14
0.00
0.99
1.04
1.03
0.00
0.97
1.04
1.01
0.00
0.83
0.88
0.87
0.00
0.95
1.04
1.00
0.00
1.00
1.04
1.04
0.00
0.79
0.85
0.84
0.00
1.00
1.17
1.11
0.00
1.00
1.04
1.01
0.00
0.97
1.02
0.99
0.00
0.97
1.04
1.02
0.00
0.96
1.17
1.16
0.00
1.00
1.06
1.06
0.00
0.94
1.04
1.02
0.00
1.00
1.04
1.03
0.00
0.93
1.04
1.06
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.04
0.00
0.86
1.04
1.04
0.00
0.95
1.04
1.01
0.00
1.00
1.04
1.01
0.00
1.00
1.04
1.02
0.00
0.97
1.04
1.03
0.00
1.00
1.04
1.03
0.00

ADA
2,523.62
3,488.73
728.91
528.44
190.68
250.08
3,346.65
6,375.41
1,332.90
3,740.50
1,809.81
4,246.51
474.65
93.60
280.00
394.48
897.04
7,522.03
122.32
147.25
1,516.40
262.45
9,424.61
470.51
4,820.82
503.57
26,112.10
4,111.23
99.91
7,778.28
1,263.60
3,821.35
1,440.11
1,633.54
3,055.29
2,150.71

Current Law Current Law Total
WADA
Revenue
3,664.35
20,655,829.80
4,489.62
25,055,549.55
1,199.11
6,607,363.91
741.54
4,447,556.76
322.69
1,832,866.46
410.16
2,485,023.30
4,433.17
23,143,261.82
7,911.75
45,333,885.28
1,918.97
10,072,650.93
5,115.70
27,555,896.50
2,485.32
17,247,938.06
5,797.84
31,839,317.96
803.17
4,484,397.21
251.25
1,309,574.79
525.71
2,739,843.65
579.81
3,822,412.70
1,338.18
7,526,753.48
10,041.16
60,199,514.43
254.08
2,122,812.80
272.03
1,580,601.26
1,970.34
10,375,872.49
497.91
2,883,899.41
12,856.35
71,244,985.52
777.00
4,528,508.04
5,365.47
42,509,502.12
896.66
5,063,024.94
34,222.84
180,796,110.65
5,232.40
30,714,596.40
243.29
1,499,079.54
10,567.61
55,202,529.28
1,815.14
10,343,996.89
4,770.11
26,794,907.71
2,217.88
11,857,920.20
2,276.79
11,931,735.66
4,085.19
22,382,377.89
3,042.31
16,458,445.36

Rev. after HB 1
Cuts
19,095,547.95
22,130,176.71
6,061,167.84
3,432,072.17
1,542,210.74
2,170,372.41
21,020,945.94
37,372,875.35
9,628,329.33
24,513,800.96
12,327,579.46
28,656,489.65
4,180,489.70
1,180,017.08
2,441,010.08
2,388,427.02
5,671,387.82
49,637,079.45
829,741.71
1,458,921.34
8,950,080.53
2,341,427.13
64,333,761.63
4,143,728.94
26,273,749.31
4,195,183.40
166,445,504.18
26,108,369.64
1,264,174.09
52,148,973.28
8,837,830.85
22,496,863.23
10,719,355.59
10,902,461.15
19,941,502.73
14,590,228.24

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,560,281.85
No
No
2,925,372.83
No
No
546,196.07
No
No
1,015,484.60
No
No
290,655.72
No
No
314,650.90
No
No
2,122,315.88
No
No
7,961,009.93
No
No
444,321.60
No
No
3,042,095.54
No
No
4,920,358.60
Yes
Yes
3,182,828.31
No
No
303,907.51
No
No
129,557.72
No
No
298,833.57
No
No
1,433,985.68
No
No
1,855,365.66
No
No
10,562,434.98
No
No
1,293,071.08
Yes
Yes
121,679.92
No
Yes
1,425,791.96
No
No
542,472.27
No
No
6,911,223.89
No
No
384,779.10
No
No
16,235,752.81
No
No
867,841.55
No
No
14,350,606.47
No
No
4,606,226.76
No
No
234,905.45
No
No
3,053,556.00
No
No
1,506,166.04
No
No
4,298,044.48
No
No
1,138,564.61
No
No
1,029,274.51
No
No
2,440,875.16
No
No
1,868,217.12
No
No

Target
District Name
CDN
Revenue
MAGNOLIA ISD
170906 5,325.57
MALAKOFF ISD
107906 5,793.07
MALONE ISD
109908 5,004.64
MALTA ISD
19910 4,760.71
MANOR ISD
227907 5,695.70
MANSFIELD ISD
220908 5,081.94
MARATHON ISD
22902 4,930.65
MARBLE FALLS ISD
27904 6,038.37
MARFA ISD
189901 5,371.15
MARION ISD
94904 4,924.67
MARLIN ISD
73903 4,728.86
MARSHALL ISD
102902 5,062.90
MART ISD
161908 5,150.03
MARTINS MILL ISD
234905 4,981.03
MARTINSVILLE ISD
174909 4,970.96
MASON ISD
157901 5,312.85
MATAGORDA ISD
158904 6,130.55
MATHIS ISD
205904 5,027.27
MAUD ISD
19903 4,710.42
MAY ISD
25905 5,153.33
MAYPEARL ISD
70915 4,948.71
MCALLEN ISD
108906 5,068.97
MCCAMEY ISD
231901 6,956.25
MCDADE ISD
11905 5,029.15
MCGREGOR ISD
161909 5,421.44
MCKINNEY ISD
43907 5,830.22
MCLEAN ISD
90903 6,362.51
MCLEOD ISD
34906 5,212.35
MCMULLEN COUNTY ISD
162904 9,838.67
MEADOW ISD
223902 4,868.30
MEDINA ISD
10901 5,097.75
MEDINA VALLEY ISD 163908 5,210.38
MELISSA ISD
43908 5,636.64
MEMPHIS ISD
96904 5,265.28
MENARD ISD
164901 5,116.61
MERCEDES ISD
108907 5,102.56

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.97
1.09
1.10
0.00
0.90
0.99
0.95
0.00
0.97
1.04
1.03
0.00
0.95
1.10
1.10
0.00
0.98
1.04
1.02
0.00
0.94
1.04
1.06
0.00
1.00
1.17
1.13
0.00
0.99
1.04
1.04
0.00
1.00
1.04
1.00
0.00
1.00
1.08
1.05
0.00
0.94
1.04
1.00
0.00
1.00
1.04
1.03
0.05
0.93
1.04
0.97
0.00
0.97
1.04
1.02
0.00
1.00
1.04
1.00
0.06
1.00
1.14
1.13
0.00
0.93
0.97
0.95
0.04
1.00
1.17
1.15
0.00
0.90
1.17
1.17
0.00
0.88
1.04
0.93
0.00
0.97
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.04
0.97
0.00
0.99
1.04
1.02
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.02
0.00
0.93
1.04
1.02
0.00
0.93
1.04
1.11
0.00
1.00
1.17
1.13
0.00
0.92
1.00
0.98
0.00
0.99
1.09
1.05
0.00
1.00
1.04
1.03
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.05
0.00
1.00
1.04
1.01
0.00

ADA
11,595.34
1,142.27
86.09
88.77
7,476.64
32,799.82
43.22
3,698.18
307.92
1,222.45
937.29
5,329.53
502.19
459.40
319.59
639.24
112.25
1,476.74
493.54
243.60
1,089.19
23,621.68
451.81
148.20
1,279.60
24,550.54
198.58
411.91
145.60
246.66
294.80
3,402.47
1,677.03
487.75
278.28
5,313.07

Current Law Current Law Total
WADA
Revenue
14,784.42
87,186,679.03
1,695.54
10,747,123.38
154.00
854,055.40
148.64
805,034.63
9,892.97
60,191,196.58
40,376.03
226,619,194.76
237.72
1,333,520.88
5,003.39
31,802,124.14
624.66
3,518,517.66
1,631.24
8,764,836.76
1,742.46
9,241,826.95
7,044.00
37,582,397.00
850.93
4,819,250.49
766.69
4,137,121.85
537.69
2,801,338.58
1,156.04
6,857,403.94
208.30
1,366,313.96
2,179.99
12,523,269.13
820.48
4,703,088.51
413.05
2,381,326.20
1,645.68
8,813,443.17
31,528.08
168,565,216.25
844.59
6,443,851.70
271.77
1,436,314.27
1,817.11
10,424,801.99
29,516.38
179,935,577.27
386.85
2,561,817.90
673.39
3,866,224.42
276.42
3,198,426.76
418.40
2,331,168.49
613.84
3,397,562.75
4,482.21
25,644,362.74
2,000.68
11,822,218.94
948.17
5,238,418.26
556.38
2,996,569.06
7,335.61
39,402,412.64

Rev. after HB 1
Cuts
77,070,157.45
7,037,472.42
736,162.69
752,193.96
47,698,167.64
205,889,873.05
1,238,402.03
26,232,082.96
2,896,435.63
7,962,033.42
8,270,270.36
33,101,129.41
3,772,323.92
3,549,195.66
2,364,679.17
5,995,748.47
851,423.01
11,819,276.54
4,216,355.69
1,695,834.57
7,339,510.69
158,653,869.84
4,295,443.91
901,189.16
8,646,671.34
146,360,748.15
1,826,011.01
3,144,664.49
1,597,653.91
2,198,448.38
2,054,230.95
22,591,009.25
9,777,343.54
4,188,301.86
2,762,221.97
35,992,722.08

Loss in M&O
Recapture New Recapture
Revenue
District
District
10,116,521.58
No
No
3,709,650.97
No
Yes
117,892.70
No
No
52,840.66
No
No
12,493,028.94
No
No
20,729,321.71
No
No
95,118.85
No
No
5,570,041.19
No
Yes
622,082.04
No
No
802,803.34
No
No
971,556.59
No
No
4,481,267.59
No
No
1,046,926.57
No
No
587,926.19
No
No
436,659.41
No
No
861,655.46
No
No
514,890.95
Yes
Yes
703,992.60
No
No
486,732.83
No
No
685,491.63
No
No
1,473,932.49
No
No
9,911,346.41
No
No
2,148,407.79
Yes
Yes
535,125.11
No
No
1,778,130.65
No
No
33,574,829.12
No
No
735,806.89
No
No
721,559.93
No
No
1,600,772.84
Yes
Yes
132,720.10
No
No
1,343,331.79
No
No
3,053,353.48
No
No
2,044,875.39
No
No
1,050,116.40
No
No
234,347.09
No
No
3,409,690.56
No
No

Target
District Name
CDN
Revenue
MERIDIAN ISD
18902 5,450.06
MERKEL ISD
221904 5,899.03
MESQUITE ISD
57914 4,922.74
MEXIA ISD
147903 4,927.76
MEYERSVILLE ISD
62906 6,385.41
MIAMI ISD
197902 8,405.13
MIDLAND ISD
165901 5,475.51
MIDLOTHIAN ISD
70908 5,636.42
MIDWAY ISD
39905 5,458.73
MIDWAY ISD
161903 5,729.43
MILANO ISD
166903 4,964.60
MILDRED ISD
175910 5,535.60
MILES ISD
200902 5,176.05
MILFORD ISD
70909 5,185.61
MILLER GROVE ISD
112907 4,558.34
MILLSAP ISD
184904 5,099.57
MINEOLA ISD
250903 5,094.22
MINERAL WELLS ISD 182903 5,140.59
MISSION CISD
108908 5,011.10
MONAHANS-WICKETT-PYOTE
238902ISD 5,970.95
MONTAGUE ISD
169908 4,853.18
MONTE ALTO ISD
108915 4,946.88
MONTGOMERY ISD
170903 5,923.11
MOODY ISD
161910 5,461.38
MORAN ISD
209902 5,185.26
MORGAN ISD
18903 4,962.59
MORGAN MILL ISD
72910 5,310.35
MORTON ISD
40901 5,190.38
MOTLEY COUNTY ISD 173901 5,076.62
MOULTON ISD
143902 5,031.02
MOUNT CALM ISD
109910 4,964.32
MOUNT ENTERPRISE ISD
201907 4,769.70
MOUNT PLEASANT ISD225902 5,078.31
MOUNT VERNON ISD 80901 5,527.22
MUENSTER ISD
49902 4,993.33
MULESHOE ISD
9901 5,056.93

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.82
1.02
1.00
0.00
0.97
1.04
1.00
0.00
0.97
1.04
1.03
0.00
1.00
1.04
0.99
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.04
1.00
1.04
1.04
0.05
1.00
1.04
1.04
0.00
0.91
1.04
1.03
0.00
1.00
1.04
1.04
0.00
0.88
1.01
1.01
0.00
1.00
1.17
1.13
0.00
1.00
1.04
1.04
0.00
0.94
1.17
1.08
0.00
1.00
1.04
1.01
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.04
0.01
0.97
1.04
1.02
0.00
0.93
1.04
1.04
0.01
0.87
1.04
1.03
0.00
0.93
1.04
1.02
0.00
0.97
1.04
1.04
0.00
0.95
1.03
0.99
0.00
0.95
1.04
1.01
0.00
0.98
1.04
1.02
0.00
0.91
1.04
1.00
0.00
1.00
1.04
1.00
0.00
1.00
1.17
1.13
0.00
0.95
1.04
1.00
0.12
1.00
1.17
1.12
0.00
1.00
1.04
0.97
0.10
1.00
1.04
1.01
0.04
0.91
0.99
0.98
0.00
0.94
1.04
1.04
0.00
1.00
1.04
1.03
0.00

ADA
478.23
920.51
36,346.67
1,908.20
166.80
160.95
19,809.84
7,566.85
95.59
6,864.30
398.61
723.88
370.95
249.24
250.97
702.52
1,484.71
3,248.61
14,548.10
1,829.09
91.60
898.30
7,027.56
614.93
247.60
105.55
104.52
390.03
178.97
275.97
139.67
368.05
4,825.35
1,447.75
415.81
1,302.51

Current Law Current Law Total
WADA
Revenue
808.56
5,064,661.22
1,573.70
9,940,770.62
48,589.98
259,119,999.39
2,923.58
15,188,535.18
267.39
1,778,720.58
290.74
2,757,233.00
24,989.25
143,502,923.88
9,100.32
53,322,386.94
240.43
1,373,429.52
8,142.71
51,916,097.85
687.86
3,600,321.72
1,070.33
6,596,824.89
587.66
3,456,348.44
445.02
2,426,538.56
435.17
2,344,890.31
1,087.37
5,835,092.75
2,065.36
12,007,933.71
4,464.86
24,175,991.90
20,635.39
111,796,503.96
2,551.70
16,794,537.41
158.05
880,434.10
1,431.26
7,828,724.93
8,389.95
53,270,493.38
1,015.68
5,988,115.59
453.01
2,553,861.08
258.75
1,380,197.97
168.35
1,003,455.04
699.86
3,817,918.98
358.23
2,069,344.34
467.75
2,548,306.11
248.33
1,411,519.49
598.34
2,989,723.65
6,844.90
36,604,222.80
1,999.09
12,028,935.09
664.44
3,773,476.08
2,049.17
10,909,039.16

Rev. after HB 1
Cuts
3,725,099.63
7,199,350.12
235,835,054.06
13,434,940.94
1,329,907.51
1,489,301.59
122,166,352.92
38,551,616.46
1,178,170.62
39,213,750.18
3,334,381.58
5,045,271.02
3,096,559.00
1,841,941.26
2,219,163.26
4,559,654.43
11,066,963.90
21,785,391.77
102,082,933.29
13,003,952.68
762,895.58
5,992,473.87
41,868,328.30
4,631,749.01
2,080,227.43
1,240,788.84
767,925.04
3,272,164.45
1,895,134.91
2,091,324.69
1,329,812.40
2,588,086.98
31,288,058.32
9,041,925.56
3,313,445.22
9,875,864.83

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,339,561.59
No
No
2,741,420.50
No
No
23,284,945.33
No
No
1,753,594.24
No
No
448,813.06
No
No
1,267,931.41
Yes
Yes
21,336,570.97
No
No
14,770,770.49
No
No
195,258.90
No
No
12,702,347.67
No
No
265,940.15
No
No
1,551,553.87
No
No
359,789.44
No
No
584,597.29
No
No
125,727.05
No
No
1,275,438.32
No
No
940,969.82
No
No
2,390,600.14
No
No
9,713,570.67
No
No
3,790,584.73
No
No
117,538.52
No
No
1,836,251.06
No
No
11,402,165.08
No
No
1,356,366.58
No
No
473,633.64
No
No
139,409.14
No
No
235,530.01
No
No
545,754.54
No
No
174,209.43
No
No
456,981.42
No
No
81,707.09
No
No
401,636.67
No
No
5,316,164.49
No
No
2,987,009.53
No
No
460,030.86
Yes
Yes
1,033,174.34
No
No

Target
District Name
CDN
Revenue
MULLIN ISD
167902 4,845.58
MUMFORD ISD
198906 4,880.17
MUNDAY CISD
138903 4,994.04
MURCHISON ISD
107908 4,925.04
NACOGDOCHES ISD 174904 4,792.90
NATALIA ISD
163903 4,867.32
NAVARRO ISD
94903 4,882.67
NAVASOTA ISD
93904 5,161.12
NAZARETH ISD
35903 4,934.20
NECHES ISD
1906 4,883.54
NEDERLAND ISD
123905 4,974.43
NEEDVILLE ISD
79906 5,160.04
NEW BOSTON ISD
19905 5,062.91
NEW BRAUNFELS ISD 46901 5,355.57
NEW CANEY ISD
170908 5,197.66
NEW DEAL ISD
152902 4,964.60
NEW DIANA ISD
230906 5,088.13
NEW HOME ISD
153905 5,131.54
NEW SUMMERFIELD ISD37908 6,072.63
NEW WAVERLY ISD
236901 5,000.85
NEWCASTLE ISD
252902 5,081.91
NEWTON ISD
176902 4,879.98
NIXON-SMILEY CISD
89903 4,879.63
NOCONA ISD
169902 5,066.64
NORDHEIM ISD
62902 5,452.43
NORMANGEE ISD
145906 5,012.20
NORTH EAST ISD
15910 5,701.11
NORTH FOREST ISD 101909 5,038.60
NORTH HOPKINS ISD 112906 4,822.21
NORTH LAMAR ISD
139911 5,015.86
NORTH ZULCH ISD
154903 5,014.44
NORTHSIDE ISD
15915 5,380.38
NORTHSIDE ISD
244905 4,921.77
NORTHWEST ISD
61911 6,827.59
NOVICE ISD
42906 5,222.64
NUECES CANYON CISD 69902 5,249.58

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.93
1.04
1.03
0.00
0.92
1.04
0.99
0.00
1.00
1.17
1.16
0.00
0.97
1.04
0.98
0.00
1.00
1.17
1.13
0.09
0.98
1.17
1.17
0.00
1.00
1.12
1.10
0.00
1.00
1.04
1.00
0.06
0.99
1.17
1.13
0.00
1.00
1.04
0.98
0.07
0.98
1.14
1.13
0.00
1.00
1.04
1.04
0.00
0.97
1.17
1.15
0.00
0.97
1.01
1.00
0.00
1.00
1.04
1.05
0.00
1.00
1.17
1.16
0.00
0.97
1.04
1.07
0.00
1.00
1.17
1.15
0.00
1.00
1.04
1.02
0.00
0.93
1.04
1.03
0.00
1.00
1.17
1.13
0.00
0.95
1.01
0.99
0.05
0.89
1.04
1.02
0.07
1.00
1.04
1.04
0.00
0.85
1.17
1.17
0.00
1.00
1.04
0.96
0.09
1.00
1.04
1.04
0.00
0.99
1.04
1.04
0.00
0.93
1.03
1.02
0.00
0.97
1.04
1.01
0.00
0.97
1.04
1.06
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.16
0.00
1.00
1.02
1.01
0.00
1.00
1.04
1.05
0.00
1.00
1.17
1.12
0.00

ADA
93.01
537.83
318.37
139.33
5,783.39
956.62
1,506.33
2,609.00
231.72
376.39
4,725.27
2,485.62
1,295.96
7,772.55
9,738.47
682.40
958.89
150.28
455.92
850.64
172.73
1,029.83
978.12
721.60
93.40
499.86
63,979.37
5,706.00
414.07
2,733.22
338.53
91,205.86
182.89
16,641.92
87.63
255.54

Current Law Current Law Total
WADA
Revenue
261.93
1,410,869.54
930.17
5,042,473.28
549.79
3,141,306.91
246.84
1,335,316.86
7,512.78
40,929,070.00
1,470.92
8,347,522.58
1,995.70
10,869,114.82
3,670.07
19,870,409.50
354.53
2,011,119.76
612.90
3,136,168.62
6,024.11
34,129,084.81
3,317.50
18,018,198.51
1,895.24
11,118,305.90
9,395.87
52,913,315.51
12,811.85
70,206,041.94
1,108.74
6,288,457.05
1,363.68
7,513,325.86
264.89
1,547,593.30
788.78
5,007,368.82
1,297.91
7,227,493.11
306.12
1,771,286.16
1,772.28
9,290,260.57
1,661.14
9,120,515.61
1,154.89
6,176,890.08
230.18
1,615,505.73
817.46
4,288,924.66
80,363.55
480,616,983.20
8,148.17
43,825,972.76
714.82
3,797,561.90
3,646.48
19,778,711.43
572.23
3,117,777.31
116,845.03
660,988,894.15
301.29
1,699,950.67
19,702.88
137,434,448.22
171.15
940,464.61
538.51
3,204,865.78

Rev. after HB 1
Cuts
1,254,827.23
4,358,354.73
2,938,372.76
1,116,392.77
37,697,185.83
7,377,460.24
10,164,513.96
16,572,985.81
1,806,686.80
2,682,333.48
31,371,729.26
16,320,570.50
9,946,965.36
44,238,408.53
65,498,569.52
5,805,867.47
6,727,065.18
1,404,118.01
3,754,703.95
6,270,658.94
1,608,901.29
8,195,999.76
7,870,775.66
5,592,904.42
1,288,977.85
3,333,281.94
396,245,656.82
41,441,470.64
3,389,723.93
17,076,431.82
2,831,714.06
579,802,839.96
1,565,598.11
94,934,834.68
862,602.24
2,782,838.80

Loss in M&O
Recapture New Recapture
Revenue
District
District
156,042.32
No
No
684,118.56
No
No
202,934.15
No
No
218,924.09
No
No
3,231,884.17
No
No
970,062.35
No
No
704,600.86
No
No
3,297,423.69
No
No
204,432.96
No
No
453,835.14
No
No
2,757,355.56
No
No
1,697,628.01
No
No
1,171,340.54
No
No
8,674,906.99
No
No
4,707,472.42
No
No
482,589.58
No
No
786,260.67
No
No
143,475.30
No
No
1,252,664.87
No
No
956,834.17
No
No
162,384.87
No
No
1,094,260.81
No
No
1,249,739.95
No
No
583,985.66
No
No
326,527.89
No
No
955,642.72
No
No
84,371,326.38
No
No
2,384,502.12
No
No
407,837.97
No
No
2,702,279.61
No
No
286,063.25
No
No
81,186,054.19
No
No
134,352.57
No
No
42,499,613.54
No
Yes
77,862.37
No
No
422,026.98
No
No

Target
District Name
CDN
Revenue
NURSERY ISD
235904 6,091.48
O'DONNELL ISD
153903 5,388.62
OAKWOOD ISD
145907 5,844.05
ODEM-EDROY ISD
205905 5,062.21
OGLESBY ISD
50904 5,803.85
OLFEN ISD
200906 5,256.55
OLNEY ISD
252903 4,954.13
OLTON ISD
140905 4,906.41
ONALASKA ISD
187910 5,006.88
ORANGE GROVE ISD 125903 4,928.16
ORANGEFIELD ISD
181905 4,765.70
ORE CITY ISD
230903 4,898.55
OVERTON ISD
201908 4,752.42
PADUCAH ISD
51901 5,350.45
PAINT CREEK ISD
104907 4,957.21
PAINT ROCK ISD
48903 5,051.47
PALACIOS ISD
158905 6,819.83
PALESTINE ISD
1907 5,048.34
PALMER ISD
70910 4,921.39
PALO PINTO ISD
182906 7,089.34
PAMPA ISD
90904 5,155.29
PANHANDLE ISD
33902 5,844.72
PANTHER CREEK CISD 42905 5,122.63
PARADISE ISD
249906 6,161.39
PARIS ISD
139909 4,847.18
PASADENA ISD
101917 5,063.53
PATTON SPRINGS ISD 63906 5,036.72
PAWNEE ISD
13902 6,399.94
PEARLAND ISD
20908 5,231.58
PEARSALL ISD
82903 4,900.90
PEASTER ISD
184908 5,212.87
PECOS-BARSTOW-TOYAH
195901
ISD
5,851.34
PENELOPE ISD
109914 4,988.78
PERRIN-WHITT CISD 119903 5,289.47
PERRYTON ISD
179901 5,164.75
PETERSBURG ISD
95904 4,895.90

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.91
0.97
0.98
0.00
0.93
1.04
1.02
0.00
1.00
1.04
0.94
0.00
1.00
1.17
1.16
0.00
0.90
1.04
1.01
0.00
1.00
1.17
1.17
0.00
1.00
1.17
1.13
0.00
1.00
1.01
1.00
0.00
0.99
1.04
0.99
0.00
0.96
1.17
1.06
0.00
1.00
1.04
1.01
0.12
1.00
1.04
1.03
0.00
1.00
1.04
0.99
0.12
0.95
1.04
1.02
0.02
1.00
1.17
1.15
0.00
1.00
1.17
1.11
0.00
0.94
1.00
0.99
0.02
1.00
1.17
1.16
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.02
0.03
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.03
1.00
1.17
1.18
0.00
1.00
1.04
1.03
0.00
1.00
1.17
1.16
0.00
1.03
1.07
1.07
0.04
1.00
1.04
1.04
0.00
0.87
0.97
0.95
0.01
1.00
1.04
1.04
0.00
0.95
1.17
1.19
0.00
1.00
1.04
1.09
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.17
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.05
0.00
1.00
1.17
1.15
0.00

ADA
120.19
287.03
196.19
1,019.68
146.12
65.79
707.10
601.99
909.34
1,671.56
1,700.19
794.63
501.28
211.24
175.05
125.80
1,346.73
2,915.24
1,044.87
76.92
3,200.13
610.13
145.43
1,001.28
3,266.05
49,579.05
79.71
123.07
18,695.66
2,063.40
1,036.42
1,991.01
183.01
358.19
2,117.77
230.18

Current Law Current Law Total
WADA
Revenue
198.28
1,316,078.72
584.23
3,451,454.36
363.60
2,213,762.64
1,557.18
9,019,299.75
258.42
1,658,135.59
136.60
817,169.92
1,289.38
7,294,833.73
1,163.18
5,819,477.01
1,434.51
7,644,047.17
2,377.53
13,556,579.66
2,314.07
11,586,745.13
1,293.73
6,687,120.90
826.22
4,116,866.67
436.38
2,533,033.02
310.08
1,756,812.13
271.33
1,557,030.90
2,027.18
14,781,813.54
3,945.74
22,767,626.69
1,597.74
9,010,437.10
129.87
1,081,478.62
4,343.33
23,590,111.63
1,019.49
6,227,991.46
307.94
1,801,520.74
1,473.25
9,474,186.29
4,510.64
25,136,610.09
67,421.02
359,405,824.28
191.83
1,018,182.40
209.10
1,548,366.23
23,476.68
129,236,823.99
2,949.03
17,112,451.80
1,443.66
7,944,902.03
2,874.82
17,636,754.72
336.24
1,921,221.80
586.15
3,265,916.60
2,936.38
15,983,386.76
407.78
2,285,842.80

Rev. after HB 1
Cuts
932,320.10
2,782,354.59
1,376,571.40
8,406,419.84
1,194,435.75
742,467.72
6,716,679.86
5,445,889.64
6,468,468.72
12,444,163.89
10,354,022.63
6,173,933.03
3,631,396.00
2,035,104.72
1,622,413.55
1,407,100.59
9,302,512.25
21,034,706.13
7,952,844.76
732,270.72
21,005,657.72
5,021,696.67
1,672,268.03
6,671,643.65
23,716,207.95
344,694,258.38
948,629.09
961,786.69
117,855,725.52
15,868,303.19
6,960,077.15
14,235,663.98
1,773,872.17
2,830,911.47
14,636,970.12
2,143,700.56

Loss in M&O
Recapture New Recapture
Revenue
District
District
383,758.62
Yes
Yes
669,099.77
No
No
837,191.24
No
Yes
612,879.91
No
No
463,699.84
No
No
74,702.20
No
No
578,153.87
No
No
373,587.37
No
No
1,175,578.45
No
No
1,112,415.76
No
No
1,232,722.49
No
No
513,187.87
No
No
485,470.67
No
No
497,928.29
No
No
134,398.58
No
No
149,930.31
No
No
5,479,301.28
No
Yes
1,732,920.56
No
No
1,057,592.34
No
No
349,207.89
Yes
Yes
2,584,453.91
No
No
1,206,294.79
No
Yes
129,252.71
No
No
2,802,542.63
No
No
1,420,402.15
No
No
14,711,565.90
No
No
69,553.32
No
No
586,579.54
Yes
Yes
11,381,098.47
No
No
1,244,148.61
No
No
984,824.87
No
No
3,401,090.74
No
No
147,349.63
No
No
435,005.13
Yes
Yes
1,346,416.64
No
No
142,142.23
No
No

Target
District Name
CDN
Revenue
PETROLIA ISD
39903 4,995.51
PETTUS ISD
13903 4,988.71
PEWITT CISD
172905 4,802.29
PFLUGERVILLE ISD
227904 5,243.46
PHARR-SAN JUAN-ALAMO
108909
ISD
5,099.08
PILOT POINT ISD
61903 5,030.50
PINE TREE ISD
92904 4,908.39
PITTSBURG ISD
32902 5,006.42
PLAINS ISD
251902 6,333.46
PLAINVIEW ISD
95905 4,935.51
PLANO ISD
43910 5,816.09
PLEASANT GROVE ISD 19912 5,415.86
PLEASANTON ISD
7905 5,046.23
PLEMONS-STINNETT-PHILLIPS
117904 CISD
6,121.84
POINT ISABEL ISD
31909 5,361.29
PONDER ISD
61906 7,184.70
POOLVILLE ISD
184901 5,135.68
PORT ARANSAS ISD 178908 7,210.82
PORT ARTHUR ISD
123907 5,765.70
PORT NECHES-GROVES123908
ISD
5,420.70
POST ISD
85902 5,869.40
POTEET ISD
7906 5,082.12
POTH ISD
247904 4,939.46
POTTSBORO ISD
91913 5,734.93
PRAIRIE LEA ISD
28906 5,199.93
PRAIRIE VALLEY ISD 169909 6,632.13
PRAIRILAND ISD
139912 4,885.33
PREMONT ISD
125905 4,913.99
PRESIDIO ISD
189902 6,277.29
PRIDDY ISD
167904 4,630.68
PRINCETON ISD
43911 5,032.20
PRINGLE-MORSE CISD 98903 7,157.89
PROGRESO ISD
108910 5,076.03
PROSPER ISD
43912 7,609.21
QUANAH ISD
99903 5,096.80
QUEEN CITY ISD
34907 4,804.61

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
0.93
1.04
1.01
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.15
0.09
0.92
1.04
1.04
0.00
0.92
0.98
0.97
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.03
0.00
0.98
1.09
1.07
0.00
1.00
1.04
1.02
0.00
0.94
1.04
1.02
0.01
0.86
0.94
0.95
0.00
1.00
1.04
1.02
0.00
0.96
1.04
0.95
0.00
0.97
1.01
0.98
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.07
0.91
1.00
0.99
0.00
1.00
1.04
1.06
0.00
0.99
1.04
0.97
0.00
0.96
1.04
1.01
0.00
0.80
0.94
0.88
0.00
1.00
1.04
0.97
0.00
0.98
1.04
1.00
0.00
1.00
1.04
1.00
0.00
1.00
1.17
1.05
0.00
0.85
1.04
1.14
0.00
0.95
1.04
1.03
0.00
0.95
1.04
1.02
0.00
1.00
1.04
1.03
0.00
1.00
1.15
1.15
0.00
0.96
1.04
1.01
0.00
1.00
1.04
1.02
0.05

ADA
422.53
397.45
906.77
22,228.12
29,512.68
1,397.67
4,363.88
2,256.10
452.43
5,194.13
52,561.01
1,807.18
3,132.61
553.31
2,280.40
1,258.81
502.82
489.63
8,037.01
4,257.13
708.78
1,634.41
782.01
1,151.53
210.88
156.38
1,067.09
471.88
1,299.47
91.29
3,062.48
108.39
2,199.68
4,789.52
494.50
1,003.39

Current Law Current Law Total
WADA
Revenue
704.08
3,705,962.28
707.13
3,719,313.47
1,383.17
7,357,537.56
28,166.47
155,134,413.82
41,807.10
224,607,768.70
1,909.38
10,977,798.09
5,639.85
31,397,806.21
3,286.66
18,358,715.22
870.38
6,004,390.11
6,998.00
36,396,450.49
64,002.54
389,520,268.13
2,303.12
13,723,907.22
4,259.57
22,684,938.50
1,030.54
7,415,293.04
3,402.45
21,122,507.47
1,732.71
12,911,714.24
830.73
4,618,113.26
740.10
6,014,097.31
10,975.98
66,307,723.33
5,488.13
31,151,639.38
1,312.34
8,425,719.16
2,344.50
12,574,203.81
1,177.13
6,153,025.47
1,594.21
9,873,070.53
373.52
2,162,330.42
269.73
1,857,569.84
1,629.16
8,557,055.00
856.15
4,424,673.89
2,012.27
13,965,333.09
227.50
1,247,847.39
4,234.31
23,373,424.72
226.44
1,838,297.08
3,318.36
17,769,083.61
5,520.38
45,656,227.43
980.48
5,427,987.47
1,494.58
7,572,314.32

Rev. after HB 1
Cuts
3,322,848.75
3,408,042.77
6,434,809.72
136,944,458.76
208,990,745.90
10,159,008.23
28,029,125.37
16,055,640.15
3,797,157.04
33,523,907.78
317,954,184.43
11,255,712.41
20,470,775.44
5,065,176.46
15,104,495.03
8,254,161.09
3,088,000.86
3,467,960.84
55,533,313.22
26,092,755.86
6,011,729.32
11,829,460.26
4,707,882.58
7,333,386.37
1,240,052.25
1,115,904.35
7,424,518.25
3,949,851.66
10,733,872.62
1,130,549.92
20,489,895.96
1,118,238.63
16,650,651.69
28,893,636.57
4,419,370.24
6,839,696.75

Loss in M&O
Recapture New Recapture
Revenue
District
District
383,113.53
No
No
311,270.70
No
No
922,727.84
No
No
18,189,955.07
No
No
15,617,022.79
No
No
818,789.86
No
No
3,368,680.84
No
No
2,303,075.06
No
No
2,207,233.07
Yes
Yes
2,872,542.71
No
No
71,566,083.70
No
Yes
2,468,194.81
No
No
2,214,163.06
No
No
2,350,116.57
Yes
Yes
6,018,012.43
Yes
Yes
4,657,553.15
No
Yes
1,530,112.41
No
No
2,546,136.48
Yes
Yes
10,774,410.10
No
No
5,058,883.53
No
No
2,413,989.84
No
Yes
744,743.55
No
No
1,445,142.89
No
No
2,539,684.16
No
No
922,278.17
No
No
741,665.49
No
Yes
1,132,536.75
No
No
474,822.23
No
No
3,231,460.47
No
No
117,297.47
No
No
2,883,528.76
No
No
720,058.45
Yes
Yes
1,118,431.93
No
No
16,762,590.86
No
No
1,008,617.23
No
No
732,617.57
No
No

Target
District Name
CDN
Revenue
QUINLAN ISD
116908 4,883.34
QUITMAN ISD
250904 5,559.49
RAINS ISD
190903 5,284.71
RALLS ISD
54903 4,551.56
RAMIREZ CSD
66005 4,997.06
RANDOLPH FIELD ISD 15906
?
RANGER ISD
67907 5,079.98
RANKIN ISD
231902 8,099.98
RAYMONDVILLE ISD 245903 5,097.43
REAGAN COUNTY ISD 192901 6,453.83
RED LICK ISD
19911 3,910.96
RED OAK ISD
70911 5,133.89
REDWATER ISD
19906 4,909.41
REFUGIO ISD
196903 5,974.08
RICARDO ISD
137902 4,796.46
RICE CISD
45903 5,390.65
RICE ISD
175911 4,848.61
RICHARDS ISD
93905 6,681.57
RICHARDSON ISD
57916 5,388.31
RICHLAND SPRINGS ISD
206902 4,989.12
RIESEL ISD
161912 4,787.00
RIO GRANDE CITY CISD214901 5,081.37
RIO HONDO ISD
31911 5,001.80
RIO VISTA ISD
126907 5,537.43
RISING STAR ISD
67908 4,890.00
RIVER ROAD ISD
188902 4,947.49
RIVERCREST ISD
194903 5,293.44
RIVIERA ISD
137903 5,542.49
ROBERT LEE ISD
41902 5,573.98
ROBINSON ISD
161922 5,042.15
ROBSTOWN ISD
178909 5,073.23
ROBY CISD
76903 4,965.49
ROCHELLE ISD
160904 5,024.85
ROCKDALE ISD
166904 5,174.43
ROCKSPRINGS ISD
69901 6,557.60
ROCKWALL ISD
199901 6,111.10

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.95
1.04
1.01
0.00
1.00
1.04
1.02
0.00
0.95
1.04
1.04
0.00
0.93
1.04
1.00
0.00
1.00
1.04
1.00
0.01
0.00
0.00
0.00
?
1.00
1.04
0.99
0.00
0.98
1.04
1.04
0.00
0.92
1.04
0.98
0.00
0.89
0.97
0.95
0.00
0.64
0.91
0.89
0.00
1.00
1.17
1.16
0.00
0.91
1.17
1.17
0.00
0.97
1.04
1.04
0.00
0.93
1.17
1.12
0.06
0.95
1.04
1.02
0.00
0.96
1.04
0.96
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.02
0.05
1.00
1.17
1.13
0.00
1.00
1.04
1.01
0.04
1.00
1.17
1.12
0.00
0.98
1.04
1.03
0.00
1.00
1.04
1.02
0.00
0.96
1.17
1.12
0.00
1.00
1.04
1.03
0.00
0.85
1.04
1.04
0.00
1.00
1.04
1.02
0.02
1.00
1.04
1.04
0.01
1.00
1.17
1.16
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.04
0.00
1.00
1.04
0.97
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.05
0.00
1.00
1.04
1.04
0.00

ADA
2,230.76
1,039.73
1,476.60
470.24
22.45
1,194.48
425.69
218.73
1,920.13
732.18
427.81
5,257.44
983.20
690.64
595.94
1,197.70
778.67
120.67
32,533.39
127.20
558.45
9,873.95
2,095.00
803.60
193.97
1,415.87
681.62
427.74
220.68
2,062.39
2,774.18
270.23
211.19
1,532.13
257.60
14,205.56

Current Law Current Law Total
WADA
Revenue
3,146.21
16,873,366.82
1,577.10
9,200,361.55
2,034.26
11,731,339.03
937.28
4,756,423.54
96.57
507,312.17
?
?
727.70
3,888,576.14
430.35
4,723,029.97
2,860.17
16,152,681.71
1,251.10
9,276,249.98
622.74
3,051,665.26
6,646.49
38,940,060.55
1,429.34
8,428,577.76
1,229.91
7,863,119.77
911.96
5,142,100.72
1,944.29
11,412,098.33
1,212.93
6,378,793.03
231.06
1,614,852.61
42,723.14
241,223,347.48
329.98
1,874,794.43
886.13
4,464,205.35
14,486.93
84,057,618.82
3,081.01
16,631,818.22
1,230.01
7,162,891.70
350.64
2,001,735.04
1,935.24
10,097,709.20
1,067.07
6,481,208.08
832.38
4,826,574.24
448.00
2,643,583.20
2,692.03
15,508,974.59
4,128.33
22,084,146.09
532.65
2,784,644.69
415.17
2,190,884.86
2,150.22
11,710,816.32
528.27
3,609,063.61
16,857.68
107,682,622.88

Rev. after HB 1
Cuts
14,820,422.31
7,336,846.59
9,987,775.79
4,345,830.12
473,864.21
?
3,336,112.80
2,328,824.49
13,375,806.09
5,401,642.47
2,498,373.06
35,505,367.48
7,263,169.50
5,982,021.63
4,811,601.47
9,304,740.64
5,358,687.24
1,185,561.94
196,623,187.05
1,716,758.38
4,014,637.92
79,423,012.08
15,364,019.27
5,568,979.61
1,836,696.33
9,235,209.11
5,182,814.25
3,765,275.10
2,243,812.47
14,110,331.58
20,252,538.83
2,601,662.56
1,873,899.85
10,654,753.08
2,802,974.85
83,600,524.88

Loss in M&O
Recapture New Recapture
Revenue
District
District
2,052,944.51
No
No
1,863,514.96
No
No
1,743,563.24
No
No
410,593.42
No
No
33,447.96
No
No
?
No
No
552,463.34
No
No
2,394,205.48
Yes
Yes
2,776,875.63
No
No
3,874,607.51
Yes
Yes
553,292.19
No
No
3,434,693.07
No
No
1,165,408.26
No
No
1,881,098.14
No
No
330,499.25
No
No
2,107,357.69
No
No
1,020,105.79
No
No
429,290.67
No
Yes
44,600,160.43
No
No
158,036.05
No
No
449,567.43
No
No
4,634,606.74
No
No
1,267,798.95
No
No
1,593,912.09
No
No
165,038.71
No
No
862,500.09
No
No
1,298,393.83
No
No
1,061,299.15
No
No
399,770.73
Yes
Yes
1,398,643.01
No
No
1,831,607.26
No
No
182,982.13
No
No
316,985.01
No
No
1,056,063.23
No
No
806,088.76
No
Yes
24,082,098.00
No
No

Target
District Name
CDN
Revenue
ROGERS ISD
14907 5,056.23
ROMA ISD
214903 5,105.39
ROOSEVELT ISD
152908 5,071.10
ROPES ISD
110905 5,167.85
ROSCOE ISD
177901 5,166.91
ROSEBUD-LOTT ISD
73905 4,686.23
ROTAN ISD
76904 4,888.80
ROUND ROCK ISD
246909 5,980.77
ROUND TOP-CARMINE ISD
75908 6,175.21
ROXTON ISD
139908 4,891.93
ROYAL ISD
237905 5,473.73
ROYSE CITY ISD
199902 5,502.69
RULE ISD
104903 4,879.07
RUNGE ISD
128903 5,215.74
RUSK ISD
37907 4,947.99
S AND S CISD
91914 5,309.91
SABINAL ISD
232902 4,859.53
SABINE ISD
92906 5,543.94
SABINE PASS ISD
123913 6,992.97
SAINT JO ISD
169911 5,505.04
SALADO ISD
14908 5,370.94
SALTILLO ISD
112909 4,902.07
SAM RAYBURN ISD
74917 4,888.41
SAMNORWOOD ISD
44904 4,941.09
SAN ANGELO ISD
226903 4,979.77
SAN ANTONIO ISD
15907 5,027.48
SAN AUGUSTINE ISD 203901 4,878.29
SAN BENITO CISD
31912 4,949.08
SAN DIEGO ISD
66902 5,122.14
SAN ELIZARIO ISD
71904 5,034.29
SAN FELIPE-DEL RIO CISD
233901 4,727.92
SAN ISIDRO ISD
214902 6,314.11
SAN MARCOS CISD
105902 5,772.07
SAN PERLITA ISD
245904 4,980.70
SAN SABA ISD
206901 4,878.85
SAN VICENTE ISD
22903 4,568.61

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.98
1.04
1.03
0.00
1.00
1.17
1.05
0.00
1.00
1.06
1.00
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.10
0.00
0.67
0.84
0.80
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.05
1.00
1.04
1.00
0.00
1.00
1.04
0.98
0.01
0.93
1.04
0.99
0.00
1.00
1.17
1.15
0.03
1.00
1.04
1.01
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.01
0.00
0.75
0.82
0.81
0.00
1.00
1.04
1.04
0.09
1.00
1.04
1.02
0.00
1.00
1.17
1.12
0.00
0.95
1.04
1.02
0.00
0.86
1.04
0.95
0.00
0.95
1.17
1.17
0.00
0.89
1.04
1.02
0.00
1.00
1.04
1.03
0.13
1.00
1.04
1.03
0.00
1.00
1.04
1.01
0.00
0.96
1.17
1.12
0.00
1.00
1.04
1.04
0.00
1.00
1.11
1.08
0.00
0.96
1.04
1.02
0.11
1.00
1.04
1.02
0.00
1.00
1.04
1.04
0.00
1.00
1.04
0.97
0.00
0.97
1.04
0.99
0.00
0.82
1.04
1.01
0.00

ADA
779.81
5,744.33
997.37
286.39
337.16
668.72
272.36
42,661.36
220.71
178.84
1,941.21
4,742.32
130.76
281.72
2,063.55
765.95
443.13
1,254.51
299.21
283.49
1,305.38
238.70
391.92
83.08
12,862.50
47,790.86
703.01
10,428.14
1,139.23
3,736.94
9,499.02
261.19
6,796.59
263.90
610.47
21.87

Current Law Current Law Total
WADA
Revenue
1,173.56
6,363,944.18
8,226.09
47,508,665.75
1,578.52
8,589,342.02
491.04
2,889,534.33
582.79
3,533,119.87
1,236.75
6,662,904.78
575.31
3,225,935.24
51,238.35
321,143,061.00
356.99
2,334,608.46
320.39
1,649,568.18
2,866.66
16,416,447.13
5,824.01
35,102,339.30
251.83
1,401,080.81
485.60
2,661,883.76
2,786.00
14,555,865.96
1,168.07
6,530,272.97
872.73
4,603,738.75
1,715.98
9,968,581.46
551.27
4,111,705.85
475.19
2,966,589.58
1,689.89
9,880,365.63
433.29
2,419,747.55
639.97
3,696,080.74
192.73
1,077,036.21
16,697.28
87,286,062.52
66,849.79
354,524,373.11
1,196.63
6,158,119.86
14,575.25
84,468,719.14
1,860.01
10,032,181.85
5,386.90
29,802,139.75
12,829.29
65,817,291.07
486.87
3,212,495.14
8,942.78
54,127,365.88
540.42
2,825,941.42
1,116.02
5,877,541.28
129.54
698,949.46

Rev. after HB 1
Cuts
5,759,020.68
44,865,885.14
7,299,742.76
2,552,378.28
3,120,281.94
4,629,662.59
3,017,775.23
252,740,805.60
1,721,434.98
1,455,996.27
13,334,941.34
26,966,167.90
1,307,134.56
2,257,478.15
13,640,631.79
5,437,734.44
3,318,657.79
7,966,722.97
2,632,871.40
2,400,128.84
7,912,744.70
1,889,104.25
3,402,210.60
912,673.58
76,685,713.26
330,212,201.30
5,623,829.15
80,369,898.72
9,415,701.48
28,325,202.38
61,043,955.35
2,359,524.68
44,724,331.09
2,497,298.60
4,947,466.21
611,953.34

Loss in M&O
Recapture New Recapture
Revenue
District
District
604,923.50
No
No
2,642,780.61
No
No
1,289,599.26
No
No
337,156.05
No
No
412,837.93
No
Yes
2,033,242.18
No
No
208,160.02
No
No
68,402,255.41
No
No
613,173.48
Yes
Yes
193,571.91
No
No
3,081,505.79
No
No
8,136,171.41
No
No
93,946.25
No
No
404,405.61
No
No
915,234.17
No
No
1,092,538.53
No
No
1,285,080.96
No
No
2,001,858.49
No
No
1,478,834.45
Yes
Yes
566,460.74
No
No
1,967,620.93
No
No
530,643.30
No
No
293,870.14
No
No
164,362.63
No
No
10,600,349.27
No
No
24,312,171.80
No
No
534,290.72
No
No
4,098,820.42
No
No
616,480.37
No
No
1,476,937.37
No
No
4,773,335.72
No
No
852,970.46
No
Yes
9,403,034.79
No
No
328,642.82
No
No
930,075.07
No
No
86,996.11
No
No

Target
District Name
CDN
Revenue
SANDS CISD
58909 6,576.18
SANFORD-FRITCH ISD 117903 4,759.15
SANGER ISD
61908 5,322.48
SANTA ANNA ISD
42903 5,068.13
SANTA FE ISD
84909 5,011.96
SANTA GERTRUDIS ISD137904 7,425.38
SANTA MARIA ISD
31913 5,042.08
SANTA ROSA ISD
31914 4,940.44
SANTO ISD
182904 5,018.24
SAVOY ISD
74911 4,859.61
SCHERTZ-CIBOLO-U CITY
94902
ISD
5,509.51
SCHLEICHER ISD
207901 5,691.90
SCHULENBURG ISD
75903 5,104.00
SCURRY-ROSSER ISD 129910 4,920.61
SEAGRAVES ISD
83901 6,708.99
SEALY ISD
8902 5,313.99
SEGUIN ISD
94901 5,183.25
SEMINOLE ISD
83903 5,722.11
SEYMOUR ISD
12901 5,147.38
SHALLOWATER ISD
152909 5,143.15
SHAMROCK ISD
242902 5,235.73
SHARYLAND ISD
108911 5,304.49
SHELBYVILLE ISD
210903 5,347.82
SHELDON ISD
101924 6,574.45
SHEPHERD ISD
204904 4,818.66
SHERMAN ISD
91906 5,126.62
SHINER ISD
143903 5,133.97
SIDNEY ISD
47905 4,700.34
SIERRA BLANCA ISD 115902 4,956.07
SILSBEE ISD
100904 5,074.15
SILVERTON ISD
23902 5,124.26
SIMMS ISD
19909 5,201.56
SINTON ISD
205906 4,952.73
SIVELLS BEND ISD
49909 5,525.38
SKIDMORE-TYNAN ISD 13905 4,981.45
SLATON ISD
152903 4,950.16

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.04
0.01
0.93
1.04
1.02
0.06
1.00
1.04
1.01
0.00
1.00
1.04
1.02
0.00
0.97
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.00
0.00
0.97
1.06
1.03
0.00
1.00
1.04
1.00
0.00
1.00
1.04
1.01
0.05
1.00
1.04
1.03
0.00
1.00
1.17
1.13
0.01
0.94
1.04
1.02
0.00
1.00
1.04
1.05
0.00
0.85
1.00
1.00
0.00
0.92
1.01
1.00
0.08
1.00
1.04
1.04
0.00
0.67
0.74
0.74
0.00
1.00
1.04
0.99
0.00
1.00
1.17
1.16
0.00
0.99
1.04
0.99
0.00
0.98
1.04
1.03
0.00
0.89
1.11
1.11
0.00
1.00
1.04
1.04
0.02
0.95
1.02
0.98
0.09
1.00
1.04
1.00
0.00
1.00
1.04
1.02
0.00
0.88
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.17
0.00
0.91
1.04
1.01
0.00
0.88
1.04
0.98
0.00
1.00
1.17
1.09
0.00
0.85
0.95
0.97
0.00
1.00
1.10
1.06
0.05
1.00
1.17
1.17
0.00

ADA
209.43
768.45
2,500.56
242.43
4,182.49
395.31
643.09
1,111.36
464.16
289.04
12,900.44
593.26
676.38
841.12
538.57
2,470.08
6,717.43
2,305.42
527.25
1,434.07
272.68
9,943.32
688.14
6,620.13
1,788.01
6,298.10
529.81
113.35
163.39
2,675.08
141.40
530.77
1,887.08
70.56
793.91
1,160.09

Current Law Current Law Total
WADA
Revenue
384.74
2,640,773.08
1,203.40
6,347,955.43
3,315.74
18,571,729.40
507.08
2,703,986.60
5,424.20
29,544,362.85
626.88
4,823,025.36
1,106.89
5,866,157.56
1,758.82
9,497,248.21
730.29
3,855,020.61
487.54
2,493,110.64
15,491.96
89,629,109.34
1,033.12
6,596,155.95
1,060.59
5,933,845.24
1,296.40
6,804,036.64
938.28
6,912,716.03
3,419.58
19,701,607.26
9,023.74
49,322,005.25
3,160.21
20,891,410.88
971.80
5,246,828.09
1,969.73
11,548,757.52
524.39
2,915,922.28
12,816.64
72,718,802.90
1,069.97
6,682,369.72
8,814.33
60,335,256.23
2,530.03
13,167,700.97
8,331.93
44,915,730.18
835.76
4,509,965.42
234.88
1,266,949.70
337.74
1,763,641.60
3,704.61
21,532,365.90
283.55
1,620,302.85
903.31
5,284,828.96
2,714.09
15,306,474.29
124.34
800,747.58
1,234.45
6,720,988.33
1,715.29
9,624,057.01

Rev. after HB 1
Cuts
1,973,140.70
5,633,947.46
15,600,269.41
2,427,823.44
26,954,980.34
3,014,519.22
5,325,597.88
8,702,679.95
3,273,890.19
2,224,366.97
75,312,249.21
5,285,357.13
4,961,954.46
5,818,852.63
4,436,892.03
15,526,969.41
44,877,835.33
6,397,266.65
4,347,136.81
10,270,007.85
2,328,792.56
62,678,271.57
5,469,380.48
45,613,720.75
11,504,069.98
38,834,659.16
3,945,025.60
1,123,720.05
1,641,666.33
19,770,083.27
1,328,254.47
3,936,550.93
14,405,512.60
583,685.71
6,153,749.04
8,921,829.91

Loss in M&O
Recapture New Recapture
Revenue
District
District
667,632.38
No
Yes
714,007.97
No
No
2,971,459.99
No
No
276,163.16
No
No
2,589,382.51
No
No
1,808,506.15
No
No
540,559.68
No
No
794,568.25
No
No
581,130.42
No
No
268,743.67
No
No
14,316,860.13
No
No
1,310,798.82
No
No
971,890.79
No
No
985,184.02
No
No
2,475,824.00
No
No
4,174,637.85
No
No
4,444,169.92
No
No
14,494,144.22
Yes
Yes
899,691.28
No
No
1,278,749.67
No
No
587,129.72
No
No
10,040,531.33
No
No
1,212,989.24
No
No
14,721,535.48
No
No
1,663,630.99
No
No
6,081,071.02
No
No
564,939.82
No
No
143,229.65
No
No
121,975.27
No
No
1,762,282.63
No
No
292,048.37
No
No
1,348,278.03
No
No
900,961.69
No
No
217,061.86
Yes
Yes
567,239.29
No
No
702,227.10
No
No

Target
District Name
CDN
Revenue
SLIDELL ISD
249908 6,092.17
SLOCUM ISD
1909 4,784.60
SMITHVILLE ISD
11904 5,135.21
SMYER ISD
110906 5,081.06
SNOOK ISD
26903 5,267.13
SNYDER ISD
208902 7,452.59
SOCORRO ISD
71909 4,953.80
SOMERSET ISD
15909 5,084.67
SOMERVILLE ISD
26902 5,184.88
SONORA ISD
218901 7,442.34
SOUTH SAN ANTONIO ISD
15908 5,020.33
SOUTH TEXAS ISD
31916 4,787.84
SOUTHLAND ISD
85903 5,223.01
SOUTHSIDE ISD
15917 4,958.60
SOUTHWEST ISD
15912 5,337.79
SPEARMAN ISD
98904 5,894.92
SPLENDORA ISD
170907 5,142.64
SPRING BRANCH ISD 101920 5,617.67
SPRING CREEK ISD
117907 4,573.62
SPRING HILL ISD
92907 4,756.17
SPRING ISD
101919 5,152.70
SPRINGLAKE-EARTH ISD
140907 4,994.61
SPRINGTOWN ISD
184902 5,161.99
SPUR ISD
63903 6,563.33
SPURGER ISD
229905 5,001.73
STAFFORD MSD
79910 5,432.50
STAMFORD ISD
127906 4,901.71
STANTON ISD
156902 6,160.93
STAR ISD
167903 4,129.22
STEPHENVILLE
72903 5,231.98
STERLING CITY ISD
216901 6,876.63
STOCKDALE ISD
247906 5,065.04
STRATFORD ISD
211902 5,658.02
STRAWN ISD
182905 5,050.62
SUDAN ISD
140908 5,783.22
SULPHUR BLUFF ISD 112910 4,690.12

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.89
1.04
1.04
0.05
0.86
0.94
0.92
0.00
1.00
1.04
0.97
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
0.91
0.95
0.94
0.00
1.00
1.04
1.01
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.04
0.01
1.00
1.04
1.03
0.00
0.03
0.05
0.05
?
1.00
1.17
1.17
0.00
1.00
1.04
0.92
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.05
0.00
1.05
1.09
1.08
0.13
0.79
1.04
1.00
0.00
1.00
1.04
1.02
0.12
1.00
1.04
1.05
0.00
0.99
1.04
0.97
0.00
1.00
1.04
0.95
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.00
0.06
0.99
1.04
1.05
0.04
1.00
1.17
1.17
0.00
0.91
0.93
0.93
0.01
0.78
1.04
1.21
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.00
0.99
1.04
1.00
0.00
0.95
1.04
1.00
0.00
0.96
1.04
1.01
0.00
0.84
0.95
0.95
0.00
0.90
1.17
1.11
0.00

ADA
210.48
397.37
1,530.59
341.04
472.11
2,504.52
40,186.22
3,451.76
358.86
819.89
9,211.90
3,362.91
149.15
4,915.65
11,239.37
784.72
3,257.70
29,869.88
96.85
1,757.62
34,347.81
384.30
3,235.69
285.62
304.17
2,966.52
555.83
720.65
52.56
3,335.42
176.37
750.03
523.52
167.75
394.31
219.90

Current Law Current Law Total
WADA
Revenue
358.23
2,474,576.49
666.38
3,474,585.74
2,152.38
11,611,736.36
588.91
3,452,068.96
783.46
4,340,461.20
3,486.33
27,007,412.86
53,805.98
281,345,308.45
4,847.98
25,960,703.75
651.68
3,547,637.73
1,378.26
10,820,600.15
12,730.49
67,404,349.39
5,315.06
25,659,512.39
268.41
1,596,472.45
6,645.58
34,414,824.31
15,466.65
86,749,729.29
1,342.16
8,265,136.51
4,423.41
23,990,599.24
40,244.18
235,757,144.90
164.19
903,705.96
2,210.64
11,047,933.76
46,387.10
251,744,566.53
672.62
3,580,178.22
4,318.61
23,403,093.56
553.65
3,808,399.40
529.88
2,782,993.26
4,061.05
23,285,552.36
932.43
5,257,657.92
1,266.19
7,954,232.28
113.26
600,630.93
4,327.05
23,812,242.01
350.36
2,946,140.66
1,186.65
6,403,842.05
990.48
6,110,472.50
296.33
1,624,533.52
760.47
4,838,096.30
376.25
2,131,399.47

Rev. after HB 1
Cuts
1,455,200.43
2,817,299.73
9,581,415.89
3,059,447.14
3,821,514.36
17,407,863.61
241,855,337.29
23,456,730.33
2,946,504.09
7,021,590.56
62,873,227.97
2,444,475.10
1,432,767.73
28,651,765.65
76,114,676.03
6,456,834.50
22,569,348.70
184,171,694.91
759,058.30
9,755,106.72
237,257,822.75
2,995,131.49
18,921,045.51
2,734,364.08
2,433,016.44
20,736,538.38
4,895,126.80
5,121,771.71
603,990.37
20,757,027.46
1,960,187.57
4,930,632.54
4,455,346.16
1,381,335.53
3,296,233.09
1,928,323.99

Loss in M&O
Recapture New Recapture
Revenue
District
District
1,019,376.06
No
Yes
657,286.01
No
No
2,030,320.47
No
No
392,621.82
No
No
518,946.84
No
No
9,599,549.24
No
Yes
39,489,971.16
No
No
2,503,973.42
No
No
601,133.64
No
No
3,799,009.59
Yes
Yes
4,531,121.42
No
No
23,215,037.29
No
No
163,704.73
No
No
5,763,058.66
No
No
10,635,053.26
No
No
1,808,302.02
No
No
1,421,250.54
No
No
51,585,449.99
No
No
144,647.65
No
No
1,292,827.03
No
No
14,486,743.77
No
No
585,046.74
No
No
4,482,048.06
No
No
1,074,035.32
Yes
Yes
349,976.82
No
No
2,549,013.99
No
Yes
362,531.12
No
No
2,832,460.57
No
Yes
-3,359.44
No
No
3,055,214.55
No
No
985,953.09
Yes
Yes
1,473,209.52
No
No
1,655,126.35
No
No
243,197.98
No
No
1,541,863.21
No
No
203,075.48
No
No

Target
District Name
CDN
Revenue
SULPHUR SPRINGS ISD112901 5,044.25
SUNDOWN ISD
110907 12,537.10
SUNNYVALE ISD
57919 6,253.74
SUNRAY ISD
171902 6,030.37
SWEENY ISD
20906 5,780.72
SWEET HOME ISD
143905 5,413.01
SWEETWATER ISD
177902 5,125.11
TAFT ISD
205907 5,096.95
TAHOKA ISD
153904 4,883.62
TARKINGTON ISD
146907 4,922.26
TATUM ISD
201910 5,686.13
TAYLOR ISD
246911 4,988.21
TEAGUE ISD
81904 6,969.38
TEMPLE ISD
14909 5,025.13
TENAHA ISD
210904 5,826.54
TERLINGUA CSD
22004 4,938.69
TERRELL COUNTY ISD 222901 7,866.82
TERRELL ISD
129906 5,126.16
TEXARKANA ISD
19907 5,103.83
TEXAS CITY ISD
84906 6,130.45
TEXHOMA ISD
211901 6,193.79
TEXLINE ISD
56902 4,974.40
THORNDALE ISD
166905 4,900.13
THRALL ISD
246912 5,002.34
THREE RIVERS ISD
149902 5,815.34
THREE WAY ISD
72901 5,030.96
THROCKMORTON ISD 224901 5,506.78
TIDEHAVEN ISD
158902 5,710.52
TIMPSON ISD
210905 5,910.10
TIOGA ISD
91907 5,550.87
TOLAR ISD
111903 5,402.69
TOM BEAN ISD
91918 4,989.60
TOMBALL ISD
101921 6,156.27
TORNILLO ISD
71908 5,103.22
TRENT ISD
221905 4,925.03
TRENTON ISD
74912 4,989.13

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
0.95
1.04
1.01
0.00
1.00
1.00
0.99
0.00
0.96
1.02
1.01
0.00
0.98
1.04
1.04
0.00
1.00
1.04
1.04
0.03
0.99
1.04
0.96
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.01
0.00
1.00
1.04
0.95
0.00
0.89
0.76
0.75
0.01
1.00
1.04
1.03
0.00
1.00
1.04
0.97
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.00
0.00
0.87
1.04
1.06
0.00
0.95
1.04
1.06
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.17
0.00
1.00
1.04
1.01
0.03
0.94
1.04
1.02
0.00
0.99
1.17
1.16
0.00
0.96
1.17
1.16
0.00
1.00
1.04
1.01
0.00
0.96
1.04
1.02
0.02
0.84
1.04
1.04
0.00
1.00
1.04
1.03
0.00
0.88
1.04
1.04
0.02
1.00
1.17
1.15
0.05
0.97
1.04
0.99
0.00
1.00
1.04
1.00
0.00
0.94
1.04
1.03
0.00
0.96
1.01
1.01
0.00
1.00
1.09
0.99
0.00
1.00
1.17
1.16
0.00
0.93
1.04
1.04
0.00

ADA
3,761.70
639.10
1,328.50
490.74
1,759.76
128.02
2,049.96
925.94
524.60
1,862.79
1,516.38
2,942.18
1,164.72
7,860.35
471.42
93.12
154.25
3,727.78
6,571.21
5,409.31
68.94
157.18
519.19
651.72
573.10
44.25
186.37
732.54
578.97
134.45
559.14
714.42
10,186.85
1,269.11
197.79
548.73

Current Law Current Law Total
WADA
Revenue
4,920.07
27,141,999.70
959.52
12,066,524.31
1,626.52
10,782,141.42
789.92
5,078,632.07
2,441.38
14,773,646.36
196.42
1,128,381.38
2,951.51
15,970,023.79
1,564.71
9,109,110.97
1,002.21
5,157,569.95
2,471.64
12,799,311.23
2,062.46
10,328,501.02
4,103.42
21,624,022.34
1,591.13
11,913,307.04
10,131.94
53,548,183.50
852.27
5,187,477.00
256.95
1,458,092.75
304.23
3,101,404.09
5,181.95
27,995,597.62
8,654.46
50,549,086.97
7,134.44
45,607,722.07
131.06
975,160.76
322.78
1,849,600.05
852.09
4,891,901.26
977.97
5,143,856.21
1,030.90
6,469,646.51
102.57
613,391.24
377.05
2,175,895.30
1,283.68
8,537,461.61
956.23
6,296,779.67
234.89
1,399,283.48
858.99
4,865,430.09
1,126.06
6,188,329.51
12,179.78
79,143,557.03
1,856.63
10,290,736.81
324.48
1,904,249.78
861.72
4,775,842.99

Rev. after HB 1
Cuts
23,039,500.60
4,476,612.75
7,283,454.66
4,026,917.74
12,235,720.08
839,741.28
14,031,113.00
8,369,531.74
4,677,132.23
10,841,980.92
4,849,971.54
19,864,154.88
6,679,194.42
48,202,883.30
3,914,442.68
1,391,349.73
1,711,498.72
25,778,964.45
45,324,743.05
33,059,470.10
660,792.08
1,722,678.04
4,455,221.70
4,087,375.64
4,807,977.92
517,224.89
1,784,323.52
6,332,716.49
4,926,131.25
1,086,210.29
3,838,173.96
5,404,350.57
59,329,823.22
9,471,922.04
1,813,781.85
4,169,451.56

Loss in M&O
Recapture New Recapture
Revenue
District
District
4,102,499.09
No
No
7,589,911.57
Yes
Yes
3,498,686.76
No
No
1,051,714.33
No
Yes
2,537,926.29
No
Yes
288,640.10
No
No
1,938,910.79
No
No
739,579.23
No
No
480,437.72
No
No
1,957,330.32
No
No
5,478,529.48
Yes
Yes
1,759,867.46
No
No
5,234,112.61
Yes
Yes
5,345,300.20
No
No
1,273,034.32
No
No
66,743.02
No
No
1,389,905.37
Yes
Yes
2,216,633.17
No
No
5,224,343.92
No
No
12,548,251.98
No
Yes
314,368.68
Yes
Yes
126,922.01
No
No
436,679.57
No
No
1,056,480.57
No
No
1,661,668.58
No
Yes
96,166.35
No
No
391,571.78
No
No
2,204,745.12
No
Yes
1,370,648.42
No
No
313,073.19
No
No
1,027,256.13
No
No
783,978.94
No
No
19,813,733.81
No
No
818,814.78
No
No
90,467.93
Yes
Yes
606,391.43
No
No

Target
District Name
CDN
Revenue
TRINIDAD ISD
107907 5,118.97
TRINITY ISD
228903 4,828.40
TROUP ISD
212904 6,040.13
TROY ISD
14910 4,925.90
TULIA ISD
219903 4,862.25
TULOSO-MIDWAY ISD 178912 4,999.12
TURKEY-QUITAQUE ISD 96905 4,623.36
TYLER ISD
212905 5,130.95
UNION GROVE ISD
230908 5,458.05
UNION HILL ISD
230904 5,143.12
UNITED ISD
240903 5,110.96
UTOPIA ISD
232904 5,739.14
UVALDE CISD
232903 4,860.42
VALENTINE ISD
122902 4,997.26
VALLEY MILLS ISD
18904 4,966.95
VALLEY VIEW ISD
49903 5,020.88
VALLEY VIEW ISD
108916 5,015.57
VAN ALSTYNE ISD
91908 5,085.74
VAN ISD
234906 4,993.90
VAN VLECK ISD
158906 5,321.25
VEGA ISD
180902 5,052.01
VENUS ISD
126908 5,212.22
VERIBEST ISD
226908 4,895.78
VERNON ISD
244903 5,523.88
VICTORIA ISD
235902 4,952.73
VIDOR ISD
181907 4,921.66
VYSEHRAD ISD
143904 5,918.49
WACO ISD
161914 4,930.90
WAELDER ISD
89905 5,089.97
WALCOTT ISD
59902 5,086.91
WALL ISD
226906 5,810.89
WALLER ISD
237904 5,411.09
WALNUT BEND ISD
49908 5,670.04
WALNUT SPRINGS ISD 18905 4,525.59
WARREN ISD
229904 5,370.92
WASKOM ISD
102903 5,444.26

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.17
1.13
0.05
1.00
1.04
0.93
0.00
0.86
0.98
0.98
0.00
0.99
1.04
1.03
0.00
0.97
1.16
1.13
0.00
1.00
1.04
1.04
0.04
0.92
1.04
1.04
0.00
0.95
1.04
1.04
0.00
0.96
1.17
1.17
0.00
1.00
1.04
1.03
0.00
0.92
1.04
1.04
0.05
0.93
1.04
1.00
0.00
0.92
0.97
0.95
0.00
0.87
0.95
0.90
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.03
0.00
0.95
1.04
0.93
0.00
1.00
1.12
1.08
0.00
1.00
1.17
1.12
0.12
0.94
1.01
0.99
0.05
0.93
1.04
1.00
0.00
1.00
1.17
1.15
0.00
1.00
1.17
1.17
0.07
1.00
1.04
1.03
0.00
0.97
1.03
1.03
0.00
1.00
1.13
1.11
0.09
0.85
1.00
0.99
0.08
0.96
1.04
1.02
0.00
0.97
1.04
1.00
0.00
0.65
0.51
0.50
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
0.77
0.90
0.85
0.00
1.00
1.04
1.01
0.00
1.00
1.04
1.03
0.04

ADA
131.03
1,089.82
1,011.69
1,217.61
913.11
3,298.26
175.54
17,467.07
673.59
259.13
40,050.98
206.94
4,326.36
44.04
588.03
589.51
4,672.27
1,297.23
2,235.39
894.49
286.24
1,776.73
222.19
2,145.76
12,216.89
4,508.36
96.81
13,693.19
249.33
112.25
1,043.38
5,204.68
59.66
184.01
1,147.95
752.86

Current Law Current Law Total
WADA
Revenue
250.75
1,453,642.52
1,679.61
8,528,213.50
1,466.00
9,699,766.65
1,689.79
8,838,725.60
1,588.85
8,954,348.33
4,473.02
23,517,442.67
354.67
1,843,053.31
22,806.10
127,978,830.22
1,020.56
6,430,132.26
443.32
2,400,006.99
55,122.19
312,303,346.73
403.94
2,536,484.79
5,940.05
30,622,952.76
236.55
1,276,010.35
942.49
4,932,747.35
941.68
4,977,854.55
6,696.78
36,533,743.45
1,712.74
9,655,406.94
2,972.10
16,710,657.98
1,513.41
8,660,512.52
537.52
2,984,709.18
2,553.92
15,127,430.15
390.17
2,174,597.16
3,002.07
17,403,852.65
15,976.09
85,421,578.04
6,317.96
34,517,380.81
155.70
1,022,601.44
19,091.49
102,012,976.45
447.68
2,451,590.18
231.60
1,128,625.06
1,546.43
9,409,937.97
6,745.24
38,360,047.95
127.65
758,166.94
349.82
1,819,129.55
1,619.63
9,129,805.89
1,219.69
6,959,167.17

Rev. after HB 1
Cuts
1,275,584.19
7,044,149.13
6,666,583.66
8,021,180.63
8,367,500.87
21,308,001.46
1,713,792.41
111,753,726.32
5,320,038.81
2,122,633.02
271,790,194.18
1,840,152.96
26,655,202.38
1,014,900.34
4,512,303.72
4,493,517.18
29,844,563.31
8,553,744.17
14,713,901.95
6,701,914.64
2,417,848.42
13,702,239.76
2,020,953.46
14,560,738.51
78,263,768.88
32,059,883.11
695,997.78
89,589,823.64
2,067,321.22
710,216.70
7,753,976.15
34,548,680.70
631,819.42
1,326,142.76
7,605,208.83
5,557,353.11

Loss in M&O
Recapture New Recapture
Revenue
District
District
178,058.33
No
No
1,484,064.37
No
No
3,033,182.99
No
No
817,544.97
No
No
586,847.47
No
No
2,209,441.21
No
No
129,260.90
No
No
16,225,103.90
No
No
1,110,093.45
No
No
277,373.97
No
No
40,513,152.55
No
No
696,331.83
No
No
3,967,750.38
No
No
261,110.00
No
No
420,443.63
No
No
484,337.37
No
No
6,689,180.14
No
No
1,101,662.76
No
No
1,996,756.02
No
No
1,958,597.87
No
No
566,860.75
No
No
1,425,190.38
No
No
153,643.70
No
No
2,843,114.14
No
No
7,157,809.17
No
No
2,457,497.70
No
No
326,603.66
No
No
12,423,152.81
No
No
384,268.96
No
No
418,408.36
No
No
1,655,961.82
No
No
3,811,367.26
No
No
126,347.51
No
No
492,986.79
No
No
1,524,597.06
No
No
1,401,814.06
No
No

Target
District Name
CDN
Revenue
WATER VALLEY ISD
226905 5,082.64
WAXAHACHIE ISD
70912 5,538.53
WEATHERFORD ISD 184903 5,448.80
WEBB CISD
240904 11,062.17
WEIMAR ISD
45905 5,220.41
WELLINGTON ISD
44902 4,766.03
WELLMAN-UNION CISD223904 5,635.35
WELLS ISD
37909 4,879.52
WESLACO ISD
108913 4,885.04
WEST HARDIN COUNTY100908
CISD
5,023.58
WEST ISD
161916 5,384.35
WEST ORANGE-COVE CISD
181906 5,188.15
WEST OSO ISD
178915 5,005.48
WEST RUSK ISD
201914 5,918.78
WEST SABINE ISD
202905 4,596.23
WESTBROOK ISD
168903 13,128.16
WESTHOFF ISD
62905 5,024.36
WESTPHALIA ISD
73904 4,266.49
WESTWOOD ISD
1908 4,814.93
WHARTON ISD
241904 5,195.64
WHEELER ISD
242903 6,075.17
WHITE DEER ISD
33904 6,084.81
WHITE OAK ISD
92908 4,952.06
WHITE SETTLEMENT ISD
220920 5,219.86
WHITEFACE CISD
40902 9,560.64
WHITEHOUSE ISD
212906 5,246.58
WHITESBORO ISD
91909 5,144.21
WHITEWRIGHT ISD
91910 4,877.47
WHITHARRAL ISD
110908 5,822.79
WHITNEY ISD
109911 5,038.55
WICHITA FALLS ISD
243905 5,050.99
WILDORADO ISD
180904 5,581.83
WILLIS ISD
170904 5,375.33
WILLS POINT ISD
234907 4,983.51
WILSON ISD
153907 4,931.74
WIMBERLEY ISD
105905 6,065.16

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.04
1.04
0.05
0.99
1.04
1.01
0.00
1.00
1.04
1.03
0.00
0.74
0.80
0.78
0.00
0.90
1.04
1.03
0.00
0.91
1.02
0.98
0.00
1.00
1.12
1.10
0.00
1.00
1.04
1.06
0.00
0.93
1.03
1.02
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.02
0.00
1.00
1.17
1.16
0.04
1.00
1.04
1.01
0.00
1.00
1.04
1.05
0.04
0.90
1.04
1.03
0.06
0.93
1.00
1.00
0.00
0.91
1.04
1.00
0.00
0.82
0.90
0.88
0.00
0.89
1.04
0.99
0.00
0.99
1.04
1.04
0.00
1.00
1.04
1.02
0.00
0.99
1.04
1.03
0.01
1.00
1.17
1.16
0.12
1.00
1.04
1.04
0.00
1.00
1.04
1.03
0.00
1.00
1.04
1.04
0.00
1.00
1.17
1.15
0.00
0.97
1.17
1.13
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.02
0.00
1.00
1.04
1.01
0.00
0.99
1.04
1.04
0.00
1.00
1.04
0.99
0.00
1.00
1.17
1.12
0.00
1.00
1.04
1.01
0.00

ADA
306.77
6,850.58
7,201.32
291.65
538.32
503.36
195.28
282.78
16,701.36
540.95
1,412.53
2,009.42
1,960.27
874.97
592.13
218.00
33.28
146.34
1,530.54
1,940.23
381.93
346.70
1,342.35
5,776.51
262.49
4,443.05
1,397.15
698.29
177.25
1,434.00
13,300.18
80.92
6,154.36
2,463.97
110.85
1,938.72

Current Law Current Law Total
WADA
Revenue
608.35
3,245,449.11
8,849.91
51,886,820.41
8,959.81
51,295,699.75
569.42
7,115,818.67
894.32
5,234,801.33
969.71
5,131,901.40
331.73
2,087,653.15
489.50
2,520,851.21
23,695.73
127,861,925.94
877.16
4,632,356.12
1,950.71
11,072,306.39
3,049.37
18,424,827.39
2,952.12
15,572,243.24
1,355.80
8,388,142.11
985.68
5,113,258.04
362.52
5,030,394.16
123.44
689,216.96
231.11
1,090,469.49
2,076.94
11,313,803.30
2,802.91
15,504,395.65
628.40
3,981,199.82
574.38
3,683,717.81
1,725.62
9,642,022.49
7,278.58
40,011,248.92
535.08
5,399,454.42
5,389.99
29,770,055.98
1,933.13
11,327,851.70
1,086.71
6,150,090.92
301.14
1,969,030.02
2,018.60
10,729,397.92
17,434.62
92,808,660.06
131.91
771,070.88
7,938.69
45,484,651.20
3,464.38
18,184,534.15
242.57
1,364,817.80
2,467.71
15,632,049.23

Rev. after HB 1
Cuts
2,861,294.57
41,533,811.15
43,558,029.67
1,351,526.20
4,228,160.26
4,373,404.53
1,792,900.88
2,422,688.81
117,850,583.00
3,985,963.49
9,776,121.08
16,195,446.04
14,111,508.97
6,602,187.67
4,680,400.62
1,718,595.28
578,249.22
948,821.72
9,551,919.70
13,889,958.31
2,938,912.36
2,797,231.10
8,520,313.26
36,172,357.66
2,669,853.72
26,143,790.14
10,212,168.36
5,647,901.49
1,563,424.08
9,566,875.17
83,419,866.24
644,861.06
39,878,309.25
15,379,766.95
1,287,771.06
11,945,864.49

Loss in M&O
Recapture New Recapture
Revenue
District
District
384,154.53
No
No
10,353,009.26
No
No
7,737,670.07
No
No
5,764,292.47
Yes
Yes
1,006,641.07
No
No
758,496.87
No
No
294,752.26
No
No
98,162.40
No
No
10,011,342.94
No
No
646,392.64
No
No
1,296,185.31
No
No
2,229,381.35
No
No
1,460,734.27
No
No
1,785,954.44
No
No
432,857.42
No
No
3,311,798.88
No
Yes
110,967.74
No
No
141,647.76
No
No
1,761,883.60
No
No
1,614,437.34
No
No
1,042,287.46
No
No
886,486.71
No
Yes
1,121,709.23
No
No
3,838,891.26
No
No
2,729,600.70
Yes
Yes
3,626,265.85
No
No
1,115,683.33
No
No
502,189.42
No
No
405,605.93
No
No
1,162,522.75
No
No
9,388,793.82
No
No
126,209.82
No
No
5,606,341.95
No
No
2,804,767.20
No
No
77,046.74
No
No
3,686,184.75
No
Yes

District Name
WINDTHORST ISD
WINFIELD ISD
WINK-LOVING ISD
WINNSBORO ISD
WINONA ISD
WINTERS ISD
WODEN ISD
WOLFE CITY ISD
WOODSBORO ISD
WOODSON ISD
WOODVILLE ISD
WORTHAM ISD
WYLIE ISD
WYLIE ISD
YANTIS ISD
YOAKUM ISD
YORKTOWN ISD
YSLETA ISD
ZAPATA COUNTY ISD
ZAVALLA ISD
ZEPHYR ISD

Target
CDN
Revenue
5904 5,043.90
225905 4,891.53
248902 12,531.02
250907 5,146.45
212910 5,191.83
200904 5,324.44
174906 4,987.17
116909 4,826.47
196902 5,135.34
224902 5,299.74
229903 6,246.90
81905 5,371.94
43914 5,320.62
221912 4,914.62
250905 5,977.05
62903 5,082.83
62904 4,871.84
71905 4,872.97
253901 7,039.66
3906 4,605.75
25906 4,566.38

Tax
Rate
for
Target
M&O
M&O
Percent
Reven Adopted Effective
Local
ue
Rate
Rate
Exemptions
1.00
1.17
1.15
0.00
1.00
1.04
1.02
-0.07
1.00
1.04
1.04
0.00
1.00
1.17
1.16
0.00
1.00
1.04
1.04
0.00
0.97
1.04
1.01
0.00
0.99
1.04
0.99
0.08
0.96
1.13
1.09
0.00
1.00
1.17
1.16
0.00
1.00
1.17
1.15
0.00
1.00
1.04
0.98
0.00
1.00
1.04
1.01
0.00
1.00
1.17
1.17
0.00
0.82
1.04
1.03
0.00
0.95
1.06
1.03
0.00
1.00
1.04
1.01
0.00
0.92
1.04
1.04
0.00
1.00
1.17
1.16
0.12
1.00
1.04
1.01
0.01
0.96
1.17
1.16
0.10
0.92
1.04
1.03
0.00

ADA
454.43
179.90
278.73
1,320.51
955.00
564.18
733.33
577.27
470.25
112.65
1,181.64
484.65
13,066.55
3,201.06
341.62
1,419.50
450.94
40,292.00
3,258.08
429.18
216.89

Current Law Current Law Total
WADA
Revenue
735.49
4,229,901.72
322.52
1,747,811.51
530.48
7,144,728.51
1,789.47
10,512,502.95
1,472.48
8,042,268.30
1,042.52
5,983,100.98
1,180.13
6,212,803.03
928.57
5,130,652.83
800.22
4,690,312.87
251.78
1,510,744.60
1,963.76
12,795,001.07
779.49
4,392,016.88
15,441.78
93,524,140.42
3,839.87
22,170,994.27
584.26
3,819,072.87
2,041.24
10,930,253.87
768.90
4,184,669.29
55,729.64
307,977,131.03
4,643.04
34,031,574.12
725.77
3,886,697.97
367.12
1,885,410.13

Rev. after HB 1
Cuts
3,853,643.73
1,658,377.55
2,673,699.77
9,396,589.21
7,113,636.99
4,812,318.28
5,188,162.08
4,139,848.20
4,214,159.71
1,327,395.72
8,637,134.49
3,594,805.47
82,890,369.82
18,175,021.44
2,682,856.60
9,636,347.75
3,749,424.82
292,095,858.97
21,756,748.89
3,697,384.37
1,726,507.89

Loss in M&O
Recapture New Recapture
Revenue
District
District
376,257.99
No
No
89,433.96
No
No
4,471,028.73
Yes
Yes
1,115,913.74
No
No
928,631.32
No
No
1,170,782.70
No
No
1,024,640.95
No
No
990,804.63
No
No
476,153.16
No
No
183,348.89
No
No
4,157,866.59
No
No
797,211.41
No
No
10,633,770.60
No
No
3,995,972.82
No
No
1,136,216.27
No
No
1,293,906.13
No
No
435,244.46
No
No
15,881,272.06
No
No
12,274,825.24
No
Yes
189,313.60
No
No
158,902.24
No
No

Current Law
Rev per
New
WADA
Rev/WADA
5,478.91
5,091.06
6,651.44
5,260.21
5,221.28
4,858.62
5,296.01
4,782.38
5,304.21
4,908.82
5,680.61
5,249.69
6,662.70
5,583.87
5,308.85
4,959.12
5,703.47
4,714.51
5,554.24
5,345.83
6,211.84
4,900.32
5,425.18
4,932.64
5,627.06
5,365.52
5,807.55
4,841.24
5,842.93
4,974.11
5,323.89
4,868.70
5,568.59
4,682.76
5,461.71
4,674.04
6,097.40
4,676.21
5,418.34
5,072.19
5,113.26
4,705.25
5,331.29
3,731.73
5,824.38
4,941.31
7,087.56
5,132.63
5,791.19
4,919.82
5,941.97
4,902.80
5,168.08
4,709.93
5,281.49
4,633.73
5,050.42
4,595.55
5,408.79
4,832.74
5,670.48
5,136.96
6,897.98
5,157.96
5,478.45
4,846.19
5,774.10
4,486.91
6,609.39
5,231.84
5,250.25
4,891.95

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,159.68
-387.85
5,342.30
-1,391.23
4,889.80
-362.66
4,833.47
-513.62
4,955.13
-395.39
5,266.98
-430.92
5,603.78
-1,078.83
5,054.08
-349.73
4,852.63
-988.96
5,335.21
-208.42
4,966.92
-1,311.52
4,952.93
-492.54
5,337.11
-261.54
4,906.28
-966.32
5,031.66
-868.82
4,888.63
-455.19
4,724.56
-885.83
4,688.03
-787.67
5,414.23
-1,421.19
5,094.74
-346.15
4,745.42
-408.01
4,233.34
-1,599.56
5,030.65
-883.07
5,176.78
-1,954.94
4,947.98
-871.38
4,945.08
-1,039.17
4,771.22
-458.15
5,044.76
-647.75
4,652.01
-454.87
4,918.73
-576.05
5,184.50
-533.53
5,216.54
-1,740.02
4,870.56
-632.26
4,555.54
-1,287.20
5,303.53
-1,377.55
4,906.01
-358.30

Diff in
Rev/ADA
-626.40
-2,165.81
-481.71
-713.11
-925.87
-711.68
-1,246.18
-538.13
-1,836.10
-287.19
-1,524.83
-661.78
-357.24
-1,148.77
-1,422.30
-724.28
-1,189.64
-1,037.40
-2,157.88
-451.94
-766.49
-2,543.92
-1,349.71
-2,613.19
-1,155.50
-1,375.27
-765.28
-1,045.61
-878.03
-1,045.10
-873.44
-2,430.60
-937.95
-2,333.40
-1,701.94
-468.37

Current Law
Rev per
New
WADA
Rev/WADA
6,595.93
4,431.10
6,321.63
4,603.61
5,416.78
4,893.32
5,458.87
4,523.22
5,697.68
4,800.22
6,591.20
5,349.03
10,201.37
5,276.95
5,552.80
4,480.74
5,186.44
4,590.91
5,878.59
5,167.07
5,661.31
5,291.93
5,756.11
4,963.21
5,753.14
5,108.52
5,957.85
5,183.96
6,428.67
4,893.46
5,902.77
4,406.22
5,388.06
4,621.69
5,179.81
4,742.52
7,573.19
4,891.55
5,183.77
4,646.40
5,425.63
5,047.25
6,045.37
5,387.21
5,932.39
4,882.38
6,950.05
4,050.58
5,175.89
4,641.87
5,279.65
4,701.55
5,887.56
5,231.20
5,695.81
4,955.61
5,895.23
5,346.29
5,596.96
4,541.73
6,095.27
4,779.59
5,638.06
5,312.27
5,383.90
4,735.01
5,521.30
4,624.02
5,651.09
5,062.27
5,319.79
4,899.34

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,459.51
-2,164.83
4,687.03
-1,718.01
4,926.03
-523.46
4,554.00
-935.65
4,880.85
-897.47
5,340.78
-1,242.16
5,320.46
-4,924.43
5,342.34
-1,072.05
4,701.50
-595.53
5,201.27
-711.52
5,338.26
-369.38
5,017.18
-792.90
5,215.43
-644.62
5,294.05
-773.90
4,915.23
-1,535.21
4,471.21
-1,496.55
4,703.14
-766.37
4,790.96
-437.29
4,948.49
-2,681.63
4,676.60
-537.38
5,065.99
-378.38
5,425.08
-658.16
4,880.10
-1,050.01
4,116.62
-2,899.48
4,690.95
-534.02
4,780.47
-578.10
5,328.44
-656.36
5,050.98
-740.20
5,390.32
-548.94
4,570.14
-1,055.24
4,788.97
-1,315.68
5,361.10
-325.78
4,799.30
-648.89
4,662.45
-897.27
5,075.90
-588.82
4,924.90
-420.46

Diff in
Rev/ADA
-3,211.10
-3,300.61
-717.78
-1,321.15
-1,175.35
-1,645.73
-8,476.55
-1,859.88
-1,003.39
-1,534.18
-658.57
-993.98
-1,291.53
-1,295.08
-3,405.75
-2,064.67
-1,138.75
-697.47
-3,214.20
-922.01
-499.19
-921.14
-1,412.78
-4,412.53
-744.65
-987.04
-1,019.99
-1,029.94
-689.89
-1,789.97
-2,691.10
-685.92
-1,061.70
-1,459.74
-787.64
-546.96

Current Law
Rev per
New
WADA
Rev/WADA
5,439.03
4,721.88
8,562.55
4,865.23
6,244.51
4,361.07
5,338.05
4,163.61
5,570.00
4,743.60
5,599.39
5,168.17
5,206.21
4,712.98
5,229.23
4,763.79
5,649.65
4,611.22
6,785.19
4,549.46
5,893.18
5,253.64
6,512.57
5,224.44
5,633.12
4,528.25
5,520.76
4,841.53
5,256.03
4,504.75
6,029.84
4,939.82
14,174.77
4,722.23
5,113.65
4,753.31
5,722.35
5,228.62
5,214.60
4,546.30
5,845.13
4,949.18
6,779.38
4,794.76
?
?
5,451.20
4,536.46
5,506.87
4,793.67
5,618.57
4,315.44
5,780.73
4,940.11
5,802.35
4,616.34
8,217.58
4,945.64
5,336.26
4,368.73
5,346.01
4,784.70
6,252.87
4,815.52
5,179.65
4,667.32
5,802.86
4,468.51
5,463.39
4,858.54
5,352.52
4,966.23

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,825.07
-717.15
4,955.53
-3,697.33
4,410.37
-1,883.44
4,781.52
-1,174.44
4,802.55
-826.41
5,276.69
-431.22
4,810.51
-493.23
4,749.76
-465.44
5,361.29
-1,038.43
4,539.13
-2,235.73
5,309.68
-639.54
5,316.41
-1,288.13
5,303.23
-1,104.86
4,950.47
-679.23
4,546.76
-751.28
5,026.28
-1,090.02
4,825.13
-9,452.54
4,787.92
-360.34
5,314.80
-493.74
4,526.63
-668.30
4,999.20
-895.96
5,189.43
-1,984.62
?
?
4,573.47
-914.75
4,843.02
-713.19
4,835.03
-1,303.14
4,935.46
-840.62
4,677.29
-1,186.01
5,002.90
-3,271.93
4,436.68
-967.53
4,805.97
-561.31
4,844.00
-1,437.35
4,759.03
-512.34
5,008.70
-1,334.35
4,890.27
-604.84
5,016.46
-386.29

Diff in
Rev/ADA
-1,037.40
-7,271.72
-3,099.58
-1,841.87
-1,551.35
-772.84
-780.48
-784.49
-1,676.30
-3,381.42
-1,078.79
-1,520.17
-1,847.85
-1,026.00
-1,072.71
-2,171.06
-17,207.11
-495.61
-778.95
-1,123.04
-1,226.09
-3,019.63
?
-1,730.47
-1,143.77
-2,005.35
-1,118.31
-1,723.22
-5,291.29
-1,348.09
-793.23
-1,982.90
-905.95
-1,849.39
-1,286.52
-637.92

Current Law
Rev per
New
WADA
Rev/WADA
5,250.64
4,745.05
6,938.43
4,750.24
6,248.22
5,343.62
5,245.44
4,446.57
5,306.91
4,853.38
5,476.30
4,697.94
5,733.93
5,291.58
5,469.36
4,833.38
5,609.75
4,782.19
5,313.81
4,787.87
7,091.19
4,776.17
5,941.22
4,743.76
5,789.94
4,739.18
5,251.96
4,742.23
5,788.49
5,267.53
5,303.95
4,705.10
5,468.70
4,758.58
5,844.06
4,903.12
6,203.71
5,014.21
6,573.54
4,916.20
5,617.63
5,197.45
5,628.03
5,230.56
5,492.44
4,638.19
5,382.87
4,794.90
5,803.25
4,871.46
6,046.11
5,063.06
6,399.37
4,683.16
5,167.21
4,314.02
5,356.29
4,842.53
5,360.34
4,004.73
6,628.21
3,679.20
5,535.55
4,669.11
5,522.18
4,825.67
5,447.60
4,708.18
5,484.78
5,127.87
5,718.26
5,297.69

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,764.65
-505.59
4,753.32
-2,188.18
5,394.57
-904.59
4,520.30
-798.86
4,852.32
-453.53
4,741.72
-778.36
5,339.20
-442.35
4,851.55
-635.98
4,854.09
-827.56
4,808.09
-525.95
4,794.43
-2,315.02
4,811.17
-1,197.46
4,807.75
-1,050.76
4,839.77
-509.72
5,318.78
-520.96
4,739.04
-598.85
4,838.58
-710.12
4,973.86
-940.93
5,082.73
-1,189.50
5,005.82
-1,657.34
5,293.15
-420.18
5,335.31
-397.48
4,726.38
-854.25
4,865.53
-587.97
4,999.12
-931.79
5,102.03
-983.06
4,720.82
-1,716.20
4,339.65
-853.19
4,883.97
-513.76
4,791.86
-1,355.61
3,711.06
-2,949.01
4,749.03
-866.43
4,838.85
-696.51
4,776.61
-739.42
5,137.24
-356.91
5,342.89
-420.58

Diff in
Rev/ADA
-881.22
-3,495.29
-1,311.52
-1,062.15
-654.31
-1,056.08
-713.57
-822.71
-1,490.70
-998.96
-6,777.65
-1,888.38
-1,350.96
-684.14
-686.82
-1,236.00
-862.75
-1,290.33
-2,039.21
-2,250.26
-742.04
-707.06
-1,139.61
-768.29
-1,293.85
-1,365.79
-2,401.75
-1,781.63
-758.87
-2,241.15
-4,739.79
-1,137.57
-960.86
-879.98
-582.84
-618.79

Current Law
Rev per
New
WADA
Rev/WADA
6,293.02
4,636.09
5,930.24
4,557.40
6,438.64
3,712.14
5,247.26
4,962.51
6,214.11
4,625.83
5,471.26
4,819.76
5,282.35
4,198.27
5,667.61
4,726.57
5,062.58
4,658.49
5,784.12
5,081.10
5,406.45
4,751.85
5,236.50
4,737.81
5,168.28
4,366.61
5,638.56
5,242.91
5,394.85
4,801.43
6,115.99
4,720.75
5,340.83
4,663.99
5,676.22
5,095.53
5,411.61
4,103.97
5,647.76
5,304.94
5,105.45
4,700.74
6,675.07
4,190.46
5,325.96
4,681.93
6,075.07
4,658.42
5,187.73
4,713.96
5,516.36
4,558.65
5,260.83
4,437.58
5,778.58
4,921.08
5,420.80
4,877.82
6,226.93
4,689.79
5,550.96
5,200.16
5,613.67
4,586.34
5,754.33
4,811.18
5,628.28
4,456.39
5,975.49
4,875.51
5,809.19
4,014.74

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,699.53
-1,656.93
4,561.49
-1,372.84
3,760.27
-2,726.50
4,948.30
-284.75
4,674.04
-1,588.28
4,858.06
-651.50
4,977.84
-1,084.08
4,808.64
-941.05
4,702.00
-404.08
5,117.13
-703.02
4,792.28
-654.60
4,790.94
-498.69
4,418.89
-801.66
5,327.73
-395.64
4,806.45
-593.42
4,827.27
-1,395.24
4,801.24
-676.84
5,146.15
-580.69
4,764.67
-1,307.65
5,273.52
-342.82
4,747.88
-404.70
4,896.40
-2,484.61
4,790.21
-644.04
4,752.43
-1,416.66
4,781.92
-473.77
4,617.91
-957.71
4,477.61
-823.24
5,013.12
-857.50
5,004.23
-542.98
4,775.28
-1,537.15
5,241.71
-350.81
4,662.20
-1,027.32
4,823.54
-943.15
4,552.16
-1,171.89
4,921.83
-1,099.98
4,032.93
-1,794.45

Diff in
Rev/ADA
-1,884.70
-1,799.01
-3,642.40
-394.29
-2,437.04
-827.85
-1,819.47
-1,246.71
-572.82
-1,160.08
-1,257.23
-862.55
-1,149.85
-556.65
-807.91
-2,722.73
-1,014.28
-786.46
-2,194.16
-789.67
-696.97
-3,995.08
-1,066.45
-2,598.36
-872.16
-1,200.25
-1,425.27
-1,309.14
-959.39
-2,485.47
-541.53
-1,951.60
-1,866.69
-2,246.52
-1,377.52
-2,319.20

Current Law
Rev per
New
WADA
Rev/WADA
5,478.65
4,820.73
5,346.15
4,562.91
5,337.10
5,004.60
5,235.88
4,756.60
5,499.02
4,570.62
5,713.17
4,749.89
5,874.29
5,210.64
6,045.40
4,765.50
5,932.41
5,127.57
5,142.44
4,532.87
5,694.13
5,243.04
5,264.62
5,056.18
5,549.45
4,528.67
6,116.20
4,621.91
5,490.19
4,160.10
5,783.46
3,852.59
5,081.95
4,668.88
5,484.46
4,578.92
5,503.54
4,575.52
6,663.19
4,533.37
5,268.71
4,903.70
5,779.53
5,148.49
5,145.58
4,786.39
5,655.63
4,712.88
6,136.75
5,460.22
5,470.29
4,845.29
5,418.77
5,052.54
5,249.99
4,813.83
5,324.26
4,878.19
5,709.60
5,373.32
6,180.27
5,203.64
5,648.54
3,494.12
5,407.53
4,597.92
5,333.80
4,825.28
10,047.28
5,045.38
5,382.87
4,421.26

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,813.35
-657.91
4,609.28
-783.24
5,015.18
-332.49
4,837.24
-479.29
4,678.21
-928.40
4,957.95
-963.28
5,274.20
-663.65
4,814.13
-1,279.90
5,247.33
-804.85
4,594.10
-609.56
5,323.15
-451.09
5,088.06
-208.45
4,623.68
-1,020.78
4,675.35
-1,494.29
4,202.20
-1,330.10
4,526.62
-1,930.87
4,720.17
-413.07
4,679.32
-905.53
4,648.04
-928.02
4,532.51
-2,129.82
4,939.48
-365.01
5,181.87
-631.04
4,758.56
-359.19
5,358.17
-942.75
5,538.17
-676.53
4,896.81
-625.00
5,068.06
-366.23
4,824.07
-436.16
4,924.48
-446.08
5,433.75
-336.28
5,190.33
-976.63
4,757.15
-2,154.42
4,668.55
-809.61
4,883.32
-508.52
5,081.20
-5,001.90
4,464.10
-961.61

Diff in
Rev/ADA
-908.08
-1,143.70
-430.60
-697.94
-1,578.98
-1,440.77
-1,004.73
-1,537.32
-1,273.56
-1,004.22
-763.48
-285.04
-1,482.05
-1,808.97
-2,126.64
-3,219.04
-598.81
-1,208.19
-1,515.06
-3,897.98
-522.49
-794.59
-673.25
-1,510.94
-763.01
-776.13
-484.29
-698.45
-588.47
-857.34
-1,626.52
-3,371.52
-1,384.27
-643.03
-8,043.99
-2,204.20

Current Law
Rev per
New
WADA
Rev/WADA
5,136.35
4,636.90
7,678.98
4,784.54
5,327.18
4,866.31
6,019.44
5,425.08
5,457.81
4,643.29
5,394.60
4,330.51
5,562.23
4,630.00
5,729.84
5,061.01
5,314.40
4,779.33
5,744.98
5,346.08
6,284.43
5,274.63
5,819.32
4,487.18
5,437.06
4,504.82
7,634.30
4,683.86
5,159.94
4,705.08
5,284.72
3,493.21
5,859.59
4,574.55
5,242.73
4,012.15
5,837.04
4,747.44
5,866.06
4,022.14
5,498.03
4,331.00
7,510.77
4,639.95
8,405.63
5,013.72
5,125.61
4,543.58
5,642.02
4,876.09
5,402.65
4,407.25
6,926.35
4,994.54
6,282.01
5,227.12
5,617.11
5,047.11
5,739.44
4,751.26
5,122.21
4,732.53
5,776.04
5,321.91
6,375.32
4,737.16
8,615.64
5,208.02
5,311.41
4,919.26
5,620.92
5,270.61

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,725.28
-499.45
4,827.64
-2,894.44
4,881.61
-460.87
5,448.25
-594.35
4,712.16
-814.52
4,418.52
-1,064.09
4,744.29
-932.23
5,176.05
-668.84
4,799.60
-535.07
5,390.67
-398.89
5,319.29
-1,009.81
4,476.64
-1,332.13
4,569.99
-932.24
4,753.42
-2,950.44
4,734.83
-454.86
4,869.18
-1,791.50
4,616.86
-1,285.04
4,052.28
-1,230.59
4,736.21
-1,089.60
5,425.05
-1,843.92
4,895.41
-1,167.03
4,682.86
-2,870.82
5,078.92
-3,391.91
4,571.69
-582.03
4,940.10
-765.94
4,464.57
-995.40
5,067.04
-1,931.80
5,276.73
-1,054.89
5,203.36
-570.00
4,740.51
-988.18
4,749.14
-389.68
5,374.38
-454.13
4,793.36
-1,638.16
5,261.16
-3,407.62
4,957.71
-392.15
5,368.11
-350.31

Diff in
Rev/ADA
-727.61
-5,217.96
-685.45
-753.43
-1,624.86
-2,034.13
-1,505.62
-1,489.39
-674.91
-590.86
-1,389.79
-2,643.26
-1,546.61
-4,783.24
-568.52
-3,477.89
-1,965.65
-1,733.23
-1,518.08
-3,367.49
-1,749.10
-5,181.20
-5,808.83
-956.12
-994.62
-1,565.21
-2,543.20
-1,360.18
-949.23
-1,350.31
-1,258.56
-632.30
-2,094.72
-4,794.97
-515.74
-584.26

Current Law
Rev per
New
WADA
Rev/WADA
8,593.83
3,666.08
5,835.20
5,307.78
9,347.37
4,370.38
5,782.61
4,416.38
5,102.15
4,728.71
5,589.40
4,794.18
5,513.55
5,188.45
6,782.63
5,481.13
5,173.89
4,712.24
5,983.02
3,695.64
5,188.01
4,730.59
5,687.07
5,306.85
4,617.23
4,275.57
6,396.02
4,340.26
6,316.99
5,132.49
9,971.52
5,031.49
5,678.57
4,871.33
6,116.03
4,292.42
5,307.33
4,948.89
6,092.55
4,762.37
5,273.47
4,880.45
6,746.22
5,036.02
5,592.00
4,588.01
5,941.54
5,509.24
5,505.50
5,144.40
5,467.25
4,383.41
5,321.84
4,486.68
5,501.97
4,873.08
5,214.80
4,607.87
5,272.50
3,872.97
5,713.10
4,896.73
5,750.26
5,440.74
5,356.79
4,582.42
5,441.10
5,028.48
6,193.01
4,698.14
6,200.51
4,937.29

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,966.02
-4,927.75
5,383.72
-527.42
4,365.11
-4,976.99
4,467.33
-1,366.24
4,771.67
-373.43
4,798.65
-795.22
5,200.26
-325.11
5,501.44
-1,301.50
4,747.94
-461.65
3,695.64
-2,287.39
4,748.85
-457.42
5,278.14
-380.22
4,275.61
-341.66
4,403.58
-2,055.76
5,182.56
-1,184.50
4,972.53
-4,940.03
4,890.72
-807.24
4,311.25
-1,823.61
5,013.15
-358.44
4,795.46
-1,330.18
4,882.19
-393.02
5,092.83
-1,710.20
4,662.67
-1,004.00
5,595.52
-432.30
5,156.66
-361.10
4,491.93
-1,083.84
4,521.48
-835.16
4,886.78
-628.89
4,726.68
-606.94
3,876.00
-1,399.53
4,990.93
-816.37
5,438.15
-309.51
4,686.51
-774.37
5,037.14
-412.62
4,729.30
-1,494.86
5,013.59
-1,263.22

Diff in
Rev/ADA
-8,155.72
-739.00
-7,693.56
-2,159.44
-534.81
-1,047.57
-579.28
-2,441.14
-739.77
-7,077.47
-741.56
-539.28
-2,304.53
-3,130.07
-1,383.23
-8,766.16
-1,181.93
-2,441.36
-482.97
-1,609.37
-547.03
-1,927.14
-1,443.76
-611.24
-471.35
-1,594.08
-1,234.77
-811.09
-1,054.01
-1,992.09
-1,579.04
-432.22
-1,172.70
-574.19
-2,187.22
-1,735.44

Current Law
Rev per
New
WADA
Rev/WADA
5,463.76
4,865.62
5,866.21
5,170.35
5,291.06
4,761.44
5,653.57
5,149.58
6,189.07
4,443.59
5,464.93
4,872.67
5,445.38
4,746.65
4,991.71
4,906.30
5,846.73
5,145.92
5,148.15
4,358.83
6,006.14
4,710.36
5,838.22
4,881.00
5,240.80
4,798.70
5,834.58
5,255.04
5,689.69
4,205.83
5,316.25
4,934.21
7,079.14
5,499.26
5,291.51
4,639.30
5,351.26
3,937.64
5,423.89
4,853.44
5,442.77
4,784.80
6,199.17
4,795.98
5,296.75
4,576.12
5,979.36
5,267.13
5,672.74
4,534.80
5,485.96
4,405.34
5,799.27
4,893.11
5,232.08
4,884.44
8,366.23
5,156.06
5,470.41
4,826.53
5,754.41
4,949.79
6,478.54
4,818.16
5,501.65
4,856.22
11,770.76
3,419.98
7,038.80
5,136.45
5,360.23
5,091.39

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,886.47
-598.15
5,205.31
-695.86
4,799.16
-529.62
5,202.72
-503.99
4,511.79
-1,745.48
4,927.55
-592.26
4,846.29
-698.73
4,876.85
-85.41
5,208.54
-700.82
4,390.59
-789.31
4,803.16
-1,295.78
4,866.57
-957.21
4,784.94
-442.10
5,209.15
-579.54
4,201.98
-1,483.87
4,940.90
-382.04
5,555.80
-1,579.88
4,720.83
-652.21
4,840.88
-1,413.62
4,871.49
-570.45
4,820.89
-657.97
4,857.76
-1,403.18
4,585.64
-720.63
5,299.92
-712.24
4,952.44
-1,137.93
4,446.16
-1,080.62
4,918.49
-906.16
4,946.72
-347.64
5,191.64
-3,210.16
4,875.55
-643.88
5,025.36
-804.63
4,914.24
-1,660.37
4,913.99
-645.43
3,515.79
-8,350.78
5,155.72
-1,902.35
5,084.20
-268.83

Diff in
Rev/ADA
-798.03
-1,160.72
-720.73
-685.03
-2,602.10
-795.79
-1,097.04
-145.73
-1,197.43
-1,123.79
-2,028.97
-1,706.67
-598.44
-1,063.63
-3,599.03
-583.55
-2,176.81
-989.35
-2,708.92
-757.59
-1,036.50
-2,175.44
-1,036.55
-1,147.35
-1,736.53
-1,452.94
-1,140.77
-642.52
-5,745.15
-1,094.86
-948.85
-2,460.54
-791.05
-19,042.71
-2,596.81
-365.89

Current Law
Rev per
New
WADA
Rev/WADA
10,151.46
4,358.25
5,368.92
4,264.78
6,663.77
5,419.74
5,764.49
4,549.60
5,698.22
4,779.85
5,585.67
4,929.45
5,515.80
3,877.78
6,346.99
4,348.64
5,708.31
5,197.25
5,030.23
4,442.03
6,352.37
4,662.91
5,359.02
4,155.44
?
?
5,301.38
4,961.24
5,715.63
5,425.75
6,325.52
4,919.41
5,298.49
4,784.12
5,418.46
4,981.92
6,214.69
3,350.06
6,621.89
4,489.46
7,497.47
4,682.95
5,575.43
4,685.71
5,852.33
5,066.19
5,662.02
4,903.91
6,433.19
4,780.94
5,680.01
4,817.81
5,643.08
4,961.40
5,825.50
4,621.70
5,346.01
4,515.47
7,715.63
4,925.33
8,869.85
3,371.26
7,319.26
4,216.44
5,507.28
4,869.75
5,354.39
4,669.75
7,284.26
4,614.68
5,776.86
4,620.54

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,435.47
-5,793.21
4,365.81
-1,104.15
5,518.14
-1,244.03
4,591.50
-1,214.90
4,871.54
-918.37
5,014.89
-656.22
3,898.87
-1,638.02
4,395.75
-1,998.35
5,259.20
-511.06
4,458.96
-588.20
4,692.20
-1,689.46
4,141.13
-1,203.59
?
?
4,950.59
-340.14
5,462.23
-289.88
4,923.13
-1,406.10
4,829.40
-514.37
5,028.75
-436.54
4,523.71
-2,864.62
4,588.76
-2,132.43
4,737.37
-2,814.52
4,731.66
-889.72
5,038.38
-786.14
4,992.08
-758.10
4,829.10
-1,652.26
4,772.90
-862.20
4,973.75
-681.68
4,661.83
-1,203.81
4,559.65
-830.54
4,982.80
-2,790.30
3,440.26
-5,498.58
4,264.77
-3,102.82
4,950.80
-637.54
4,765.65
-684.64
4,682.86
-2,669.58
4,667.48
-1,156.31

Diff in
Rev/ADA
-9,179.50
-1,777.62
-1,657.88
-2,146.73
-1,113.99
-754.64
-2,643.75
-2,283.15
-855.22
-1,037.34
-3,536.69
-2,356.86
?
-492.49
-404.48
-2,037.47
-816.40
-570.19
-4,741.96
-3,352.39
-4,594.30
-1,198.15
-1,348.58
-1,201.98
-2,032.18
-1,536.07
-935.64
-1,644.39
-1,208.90
-5,396.84
-7,483.20
-4,374.14
-1,500.51
-1,073.62
-3,926.84
-1,613.34

Current Law
Rev per
New
WADA
Rev/WADA
5,346.40
4,402.86
6,054.19
4,912.08
6,371.97
4,481.95
5,320.51
4,722.40
8,712.11
4,158.32
7,098.10
4,794.77
5,526.83
4,909.94
6,669.98
5,046.48
5,289.40
4,869.40
6,163.34
4,146.35
7,410.70
5,106.99
5,796.52
4,084.45
12,448.27
4,966.87
5,347.51
4,078.18
5,711.88
5,282.75
5,857.97
4,817.67
6,052.70
4,684.28
5,256.44
4,751.46
6,224.55
5,126.90
5,766.10
5,271.23
7,443.29
4,582.00
6,029.66
4,844.40
5,140.25
4,635.52
7,687.47
5,300.01
6,270.41
5,503.55
5,323.20
4,774.86
13,030.63
4,669.57
5,141.42
4,483.49
6,412.11
4,290.42
5,974.67
4,770.81
6,507.45
4,524.62
5,375.92
4,779.89
5,611.83
5,235.07
6,027.51
5,380.78
5,462.53
4,713.43
5,874.11
4,263.13

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,423.20
-943.54
4,935.37
-1,142.10
4,568.12
-1,890.02
4,754.17
-598.11
4,200.09
-4,553.79
4,846.96
-2,303.33
4,960.96
-616.89
5,087.01
-1,623.51
4,877.83
-420.00
4,206.94
-2,016.99
5,078.58
-2,303.71
4,347.13
-1,712.08
4,932.86
-7,481.40
4,939.89
-1,269.33
5,350.43
-429.13
4,891.39
-1,040.30
4,732.14
-1,368.41
4,774.70
-504.97
5,213.12
-1,097.65
5,307.23
-494.87
4,619.52
-2,861.29
4,914.23
-1,185.26
4,725.29
-504.73
5,403.39
-2,387.46
5,589.58
-766.86
4,788.16
-548.34
4,727.58
-8,361.07
4,563.96
-657.93
4,363.25
-2,121.69
4,747.32
-1,203.86
4,571.37
-1,982.83
4,862.49
-596.03
5,275.65
-376.77
5,481.64
-646.73
4,821.91
-749.10
4,434.14
-1,610.98

Diff in
Rev/ADA
-1,704.64
-1,540.60
-3,303.01
-1,073.30
-7,267.91
-3,816.71
-833.63
-2,032.29
-558.69
-3,016.40
-4,933.82
-2,492.55
-11,589.17
-2,218.55
-673.97
-1,698.29
-1,614.03
-667.95
-1,413.89
-627.64
-4,081.36
-2,068.20
-884.01
-4,760.37
-1,169.58
-991.32
-17,187.08
-1,128.07
-3,670.81
-1,972.69
-2,499.41
-1,014.54
-636.39
-877.73
-1,421.24
-2,266.56

Current Law
Rev per
New
WADA
Rev/WADA
6,045.58
4,530.33
5,721.14
5,403.68
5,695.89
4,983.05
5,417.64
4,866.29
5,768.73
4,913.33
5,765.51
4,869.83
6,277.05
4,716.28
5,291.34
4,802.44
5,569.42
4,695.69
5,464.16
4,800.39
5,569.67
5,161.91
6,666.61
5,250.27
5,198.96
4,600.44
6,131.01
5,005.23
5,405.93
4,589.44
5,550.62
4,804.18
5,372.02
4,780.79
5,251.85
4,404.47
6,031.01
5,030.05
5,391.04
4,598.58
5,286.73
4,898.46
6,387.13
5,199.74
6,242.38
5,224.39
5,425.26
5,169.52
8,914.72
5,393.01
6,615.53
4,326.56
7,549.29
5,478.72
6,687.64
4,058.34
6,304.33
4,530.36
5,574.24
5,236.75
5,783.70
4,849.29
5,469.72
4,798.25
5,388.55
4,740.00
5,256.94
4,656.41
5,411.15
4,853.33
5,966.08
4,616.43

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,590.19
-1,515.25
5,398.42
-317.46
5,088.78
-712.84
4,942.35
-551.34
5,027.91
-855.40
4,941.60
-895.68
4,741.95
-1,560.77
4,803.74
-488.90
4,738.09
-873.72
4,763.92
-663.77
5,219.20
-407.76
5,298.48
-1,416.33
4,660.10
-598.52
5,034.03
-1,125.78
4,607.70
-816.49
4,882.85
-746.43
4,842.62
-591.23
4,462.57
-847.38
5,086.22
-1,000.97
4,701.36
-792.46
4,944.69
-388.27
5,263.22
-1,187.38
5,307.11
-1,017.99
5,190.27
-255.74
5,419.73
-3,521.71
5,305.48
-2,288.97
5,583.31
-2,070.57
4,091.75
-2,629.30
4,603.00
-1,773.97
5,222.54
-337.49
5,045.53
-934.41
4,836.49
-671.47
4,820.74
-648.56
4,700.96
-600.53
4,878.10
-557.82
4,700.63
-1,349.65

Diff in
Rev/ADA
-2,016.61
-437.98
-1,093.96
-757.10
-1,241.48
-1,560.85
-4,065.64
-856.06
-1,767.37
-1,023.82
-789.03
-2,250.96
-958.08
-1,413.25
-1,391.65
-2,004.48
-1,004.66
-1,289.72
-1,343.35
-1,322.90
-542.65
-2,119.11
-1,652.64
-379.92
-7,020.32
-4,303.53
-3,435.50
-2,918.69
-2,770.06
-489.58
-1,478.50
-1,055.98
-930.76
-818.36
-921.12
-2,133.13

Current Law
Rev per
New
WADA
Rev/WADA
5,668.41
4,340.77
5,191.63
4,752.99
5,203.23
4,837.32
6,428.59
4,999.42
5,831.72
4,589.21
5,373.77
4,789.32
5,430.73
4,938.03
6,377.25
5,023.46
6,410.61
4,514.18
5,843.30
5,351.13
7,632.47
5,023.38
5,432.25
5,059.26
5,419.41
4,942.56
5,817.92
4,920.15
5,825.86
4,744.56
5,662.07
5,149.09
5,813.94
4,727.47
5,588.63
4,749.13
5,412.08
4,588.02
5,591.98
4,757.76
5,380.10
4,767.32
7,017.37
4,909.23
8,040.48
4,693.54
5,403.46
4,702.95
7,267.74
5,394.51
5,201.35
4,826.91
5,596.65
4,562.31
5,630.26
5,299.17
7,009.34
4,561.29
5,333.67
4,916.73
6,862.60
4,604.94
5,570.64
5,219.83
11,219.12
4,784.97
5,643.51
4,521.19
5,566.99
4,719.10
6,504.71
4,412.75

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,333.33
-1,327.65
4,850.33
-438.63
4,807.67
-365.90
5,024.35
-1,249.18
4,641.29
-1,242.51
4,833.06
-584.46
5,027.09
-492.71
5,116.53
-1,353.79
5,356.85
-1,896.43
5,376.49
-492.17
5,005.28
-2,609.08
5,147.24
-372.99
5,013.84
-476.86
4,946.03
-897.78
4,782.43
-1,081.30
5,206.15
-512.97
4,779.48
-1,086.47
4,774.13
-839.50
4,613.66
-824.06
4,820.27
-834.22
4,845.74
-612.77
4,990.50
-2,108.14
4,754.09
-3,346.94
4,755.16
-700.51
5,434.67
-1,873.23
4,847.58
-374.44
5,294.54
-1,034.34
5,344.17
-331.09
4,656.77
-2,448.05
4,944.32
-416.93
4,919.46
-2,257.66
5,279.75
-350.81
4,852.30
-6,434.15
4,554.40
-1,122.33
4,747.99
-847.89
4,488.53
-2,091.97

Diff in
Rev/ADA
-1,833.76
-654.10
-607.93
-2,139.81
-2,043.21
-768.38
-636.48
-1,957.19
-3,338.64
-618.23
-4,161.58
-513.31
-627.36
-1,141.51
-1,307.44
-736.60
-1,601.48
-1,127.57
-1,264.42
-1,321.59
-821.01
-3,371.43
-6,920.20
-1,370.56
-3,455.28
-514.16
-1,692.72
-550.63
-4,043.62
-577.23
-3,301.82
-506.70
-14,158.50
-1,851.04
-1,425.38
-3,191.85

Current Law
Rev per
New
WADA
Rev/WADA
5,775.52
4,786.63
6,464.60
4,796.11
5,499.86
4,723.21
5,921.97
5,336.58
5,966.58
5,178.59
5,491.89
4,955.68
5,039.88
4,267.65
6,205.21
4,545.30
5,391.21
4,716.54
5,878.59
5,294.91
5,292.35
4,974.02
5,599.99
4,822.17
5,641.96
4,966.38
10,756.05
-969.93
5,356.71
4,302.14
10,848.92
5,959.39
5,428.83
5,097.86
6,315.77
4,500.46
5,664.50
5,302.18
5,512.27
4,372.33
6,379.37
4,974.11
6,112.17
4,744.73
5,496.42
4,699.30
5,490.45
4,735.57
5,403.88
4,868.69
5,096.23
4,404.11
5,437.51
5,002.75
7,755.27
4,987.26
5,456.98
4,820.51
5,690.94
5,245.59
5,415.98
4,619.02
5,234.25
4,501.82
5,734.59
5,299.59
7,066.43
4,610.89
5,481.23
4,925.85
5,417.52
4,735.49

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,863.60
-988.89
4,873.65
-1,668.48
4,785.48
-776.66
5,401.35
-585.38
5,351.29
-788.00
4,997.49
-536.20
4,287.18
-772.24
4,555.89
-1,659.91
4,731.79
-674.67
5,335.78
-583.69
4,995.09
-318.34
5,286.10
-777.83
5,033.98
-675.58
-959.91 -11,725.98
4,366.48
-1,054.57
5,912.21
-4,889.52
5,135.89
-330.97
4,570.28
-1,815.31
5,337.24
-362.33
4,452.47
-1,139.94
5,019.95
-1,405.26
4,778.32
-1,367.43
4,731.45
-797.11
4,754.42
-754.88
4,921.80
-535.20
4,510.62
-692.11
5,051.13
-434.76
5,040.83
-2,768.01
4,833.20
-636.46
5,301.92
-445.36
4,660.90
-796.96
4,578.79
-732.44
5,325.31
-435.00
4,672.92
-2,455.54
4,953.68
-555.38
4,706.53
-682.03

Diff in
Rev/ADA
-1,623.14
-3,024.99
-1,630.61
-746.98
-1,121.68
-700.18
-1,362.72
-3,180.90
-1,110.21
-710.64
-430.08
-1,291.99
-794.17
-19,316.33
-1,519.35
-10,028.93
-563.56
-3,749.00
-462.67
-1,946.57
-2,246.50
-1,750.61
-1,051.67
-964.43
-762.00
-1,001.79
-553.96
-5,409.62
-1,060.96
-810.69
-1,398.27
-1,035.75
-775.97
-3,257.74
-787.63
-1,112.26

Current Law
Rev per
New
WADA
Rev/WADA
6,337.46
4,751.40
5,896.88
5,611.04
5,685.05
4,933.94
5,940.92
4,623.90
5,630.56
5,284.42
5,193.72
4,836.74
5,347.24
4,883.31
5,305.05
4,258.42
?
?
6,768.84
4,030.26
5,939.95
5,399.47
6,532.03
4,574.66
6,025.71
5,336.36
5,829.27
5,037.84
5,751.40
5,389.82
5,696.52
4,790.76
5,476.64
4,912.81
5,732.03
5,056.81
6,221.40
4,484.07
5,555.26
4,806.61
5,596.30
4,777.80
5,481.40
4,820.27
6,259.68
5,278.02
6,533.70
4,698.02
6,377.97
4,935.20
5,301.09
4,789.06
8,433.70
5,042.88
5,783.07
4,651.52
8,070.88
3,477.94
5,790.11
5,282.65
6,187.06
4,846.37
5,626.72
5,477.93
6,112.19
4,967.72
5,711.42
4,571.28
5,710.61
4,949.43
5,585.01
4,879.83

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,786.01
-1,586.06
5,583.50
-285.84
4,956.21
-751.11
4,642.29
-1,317.02
5,306.56
-346.14
4,834.03
-356.98
4,963.85
-463.93
4,934.43
-1,046.63
?
?
4,189.74
-2,738.58
5,479.31
-540.48
4,649.41
-1,957.37
5,349.28
-689.35
5,062.97
-791.43
5,430.31
-361.58
4,855.48
-905.76
4,917.42
-563.83
5,083.45
-675.22
4,549.32
-1,737.33
4,785.72
-748.65
4,735.79
-818.50
4,877.90
-661.14
5,377.38
-981.66
4,728.59
-1,835.68
4,987.02
-1,442.77
4,742.02
-512.03
5,138.45
-3,390.82
4,685.20
-1,131.55
3,520.53
-4,592.94
5,338.31
-507.46
4,878.41
-1,340.68
5,520.11
-148.79
5,015.53
-1,144.47
4,651.54
-1,140.14
5,027.69
-761.18
4,938.15
-705.18

Diff in
Rev/ADA
-2,166.34
-404.28
-1,104.61
-1,718.51
-703.91
-504.74
-603.92
-1,879.50
?
-3,671.43
-681.06
-2,243.37
-941.55
-1,017.78
-532.36
-1,212.46
-760.51
-1,309.75
-2,834.29
-1,074.10
-1,404.82
-1,065.31
-1,947.19
-3,575.47
-1,716.13
-903.04
-5,845.79
-2,256.88
-8,150.37
-786.03
-1,933.81
-268.61
-1,396.86
-1,726.86
-965.70
-984.86

Current Law
Rev per
New
WADA
Rev/WADA
5,636.97
5,211.17
5,580.77
4,929.19
5,510.21
5,054.71
5,997.72
4,628.29
5,679.98
4,779.25
6,058.72
5,291.57
5,220.48
4,741.74
5,729.94
4,723.72
5,248.99
5,017.45
5,386.54
4,791.88
6,939.93
4,960.16
5,491.58
4,942.61
5,583.34
5,204.95
5,212.21
4,696.56
5,211.67
4,643.23
6,592.49
4,119.31
5,624.62
4,238.13
5,995.27
4,943.36
8,355.06
3,265.73
5,810.31
5,363.01
5,266.02
4,542.40
5,792.01
4,702.51
5,541.62
5,004.05
5,828.20
5,332.99
7,922.79
4,896.82
5,646.56
4,678.69
5,282.91
4,863.58
5,870.08
4,989.75
6,161.75
5,196.21
5,223.75
4,934.79
5,698.74
4,868.96
5,617.25
4,716.22
5,346.51
4,833.15
5,240.60
4,788.53
5,478.91
4,881.41
5,409.85
4,795.78

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,307.62
-425.80
5,004.05
-651.59
5,182.34
-455.50
4,788.04
-1,369.42
4,855.64
-900.73
5,402.90
-767.15
4,821.73
-478.74
4,739.71
-1,006.23
5,022.85
-231.54
4,856.00
-594.66
5,009.51
-1,979.77
5,005.35
-548.97
5,239.76
-378.38
4,798.17
-515.65
4,693.44
-568.43
4,129.08
-2,473.19
4,629.56
-1,386.48
4,966.59
-1,051.91
3,341.17
-5,089.32
5,387.47
-447.30
4,637.56
-723.63
4,725.55
-1,089.50
5,042.52
-537.57
5,385.60
-495.21
4,970.14
-3,025.97
4,794.64
-967.86
4,884.79
-419.33
5,044.67
-880.33
5,288.52
-965.55
4,946.05
-288.95
4,915.56
-829.78
4,794.43
-901.04
4,894.45
-513.36
4,806.00
-452.07
4,920.92
-597.49
4,878.16
-614.08

Diff in
Rev/ADA
-618.27
-838.52
-749.33
-1,921.67
-1,524.32
-1,258.21
-634.16
-1,248.70
-333.35
-813.28
-2,718.72
-749.52
-640.27
-1,384.10
-1,067.25
-3,635.14
-2,068.33
-1,404.20
-10,571.37
-826.33
-940.25
-2,066.94
-733.32
-817.79
-3,367.84
-1,723.36
-549.58
-1,120.40
-2,351.19
-392.57
-1,191.96
-1,124.74
-790.61
-630.09
-798.90
-868.65

Current Law
Rev per
New
WADA
Rev/WADA
5,897.20
5,212.93
6,338.46
4,150.58
5,545.71
4,780.19
5,416.01
5,060.52
6,084.24
4,821.42
5,612.72
5,099.31
5,609.74
5,209.60
6,356.11
5,242.86
5,632.65
4,636.79
5,373.12
4,880.98
5,303.89
4,746.31
5,335.38
4,699.20
5,663.51
4,433.18
5,396.11
4,629.27
5,209.99
4,397.88
5,931.80
5,186.45
6,559.48
4,087.56
5,744.64
5,421.71
5,732.13
5,138.90
5,765.19
4,105.62
5,355.52
4,459.88
5,346.51
5,032.15
7,629.59
5,085.85
5,285.10
3,316.04
5,737.01
4,758.47
6,096.13
4,958.63
6,622.21
4,720.17
5,741.43
4,669.89
11,570.99
5,779.85
5,571.68
5,254.47
5,534.97
3,346.55
5,721.36
5,040.15
5,909.09
4,887.00
5,524.79
4,417.27
5,385.80
4,964.60
5,371.39
4,906.58

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,252.61
-684.27
4,199.82
-2,187.89
4,726.37
-765.52
5,037.37
-355.49
4,807.57
-1,262.82
5,171.84
-513.41
5,227.11
-400.14
5,281.86
-1,113.25
4,618.03
-995.87
4,973.12
-492.14
4,768.24
-557.58
4,717.14
-636.18
4,465.73
-1,230.33
4,724.65
-766.84
4,498.25
-812.11
5,252.66
-745.35
4,047.24
-2,471.92
5,438.05
-322.93
5,254.69
-593.23
4,148.34
-1,659.58
4,857.75
-895.64
5,064.99
-314.37
5,107.84
-2,543.74
4,475.13
-1,969.06
4,763.14
-978.55
4,998.57
-1,137.50
4,772.03
-1,902.03
4,743.49
-1,071.53
5,880.48
-5,791.14
5,291.22
-317.21
4,666.27
-2,188.42
5,094.76
-681.22
4,900.70
-1,022.09
4,462.84
-1,107.52
4,981.48
-421.20
4,911.06
-464.81

Diff in
Rev/ADA
-872.46
-3,247.60
-1,369.45
-595.23
-1,670.94
-631.99
-2,200.82
-1,506.16
-2,020.29
-656.72
-1,036.56
-840.84
-2,084.73
-1,279.78
-1,366.33
-1,347.94
-4,586.90
-476.72
-986.22
-2,814.06
-1,353.24
-419.59
-4,755.13
-3,610.91
-1,389.60
-1,367.58
-3,705.29
-1,751.76
-10,994.29
-538.07
-4,556.79
-897.39
-1,219.34
-2,152.99
-842.12
-641.76

Current Law
Rev per
New
WADA
Rev/WADA
6,263.79
4,607.07
6,316.80
4,574.78
5,332.79
4,853.57
5,195.18
4,595.37
6,652.28
4,973.75
9,483.50
5,122.45
5,742.59
4,888.76
5,859.40
4,236.29
5,712.37
4,900.25
6,375.78
4,815.81
5,234.10
4,847.48
6,163.37
4,713.76
5,881.53
5,269.29
5,452.59
4,138.97
5,388.39
5,099.48
5,366.23
4,193.28
5,813.96
5,358.37
5,414.72
4,879.30
5,417.71
4,946.98
6,581.70
5,096.18
5,570.54
4,826.87
5,469.80
4,186.84
6,349.32
4,990.30
5,895.64
4,560.22
5,637.57
4,592.04
5,334.01
4,795.24
5,960.43
4,561.40
5,455.24
4,675.44
5,776.62
5,290.31
5,448.03
4,471.05
5,684.09
5,355.06
4,996.71
4,325.46
5,347.67
4,571.00
6,017.21
4,523.02
5,679.14
4,986.79
5,323.63
4,819.44

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,657.05
-1,656.72
4,622.63
-1,742.02
4,892.26
-479.21
4,605.56
-599.81
4,967.80
-1,678.53
5,165.91
-4,361.05
4,905.49
-853.83
4,302.15
-1,623.11
4,994.04
-812.12
4,870.53
-1,559.96
4,913.36
-386.62
4,758.83
-1,449.61
5,362.73
-612.24
4,963.08
-1,313.63
5,196.78
-288.91
4,784.76
-1,172.95
5,410.69
-455.60
4,940.18
-535.43
4,969.94
-470.72
5,128.13
-1,485.51
4,794.83
-743.67
4,917.17
-1,282.96
5,065.46
-1,359.03
4,586.78
-1,335.42
4,669.66
-1,045.53
4,803.12
-538.77
4,548.31
-1,399.03
4,705.10
-779.80
5,356.75
-486.31
4,505.86
-976.98
5,298.07
-329.03
4,399.60
-671.25
4,605.95
-776.66
4,592.26
-1,494.19
5,153.87
-692.35
4,838.93
-504.19

Diff in
Rev/ADA
-2,801.09
-2,978.14
-640.63
-918.98
-2,690.75
-7,877.88
-1,077.07
-1,952.04
-2,042.72
-1,850.49
-667.17
-2,143.39
-969.93
-2,345.55
-500.96
-1,815.51
-633.77
-735.88
-667.69
-2,072.39
-1,283.14
-2,044.13
-1,622.49
-2,205.71
-1,912.86
-1,320.76
-2,253.41
-1,399.27
-973.39
-1,655.92
-585.02
-1,091.25
-1,101.72
-2,063.22
-1,106.36
-793.22

Current Law
Rev per
New
WADA
Rev/WADA
5,386.35
4,790.61
5,421.04
4,685.56
5,713.62
5,344.51
5,409.75
4,522.83
5,447.93
5,017.74
5,675.05
5,015.56
5,446.25
5,093.20
5,414.18
4,515.72
5,672.56
5,095.94
5,116.90
4,376.43
5,665.42
5,207.70
5,431.26
4,919.54
5,866.43
5,248.39
5,631.55
4,708.28
5,479.77
5,112.34
5,671.73
5,236.47
5,509.60
4,933.02
5,842.46
5,300.81
6,348.23
4,760.13
5,568.56
4,831.35
5,786.21
5,255.75
5,241.99
4,624.56
5,490.50
4,738.16
5,348.49
4,842.82
7,018.51
5,599.92
5,246.64
4,077.60
5,980.53
4,930.66
5,378.63
5,085.99
5,312.63
4,742.08
5,424.05
4,682.99
5,448.43
4,948.52
5,656.97
4,962.15
5,642.29
5,196.36
6,975.35
4,818.32
5,494.88
5,039.95
5,951.31
5,167.62

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,827.75
-595.73
4,676.75
-735.48
5,396.55
-369.11
4,490.06
-886.92
5,041.28
-430.19
5,331.35
-659.50
5,174.90
-353.06
4,553.74
-898.46
5,254.67
-576.62
4,393.48
-740.47
5,283.00
-457.72
5,016.33
-511.72
5,354.98
-618.04
4,735.50
-923.27
5,138.94
-367.43
5,289.08
-435.26
5,028.11
-576.57
5,328.99
-541.65
4,763.54
-1,588.10
4,900.90
-737.21
5,332.28
-530.46
4,685.68
-617.43
4,763.76
-752.34
4,906.93
-505.67
5,631.56
-1,418.59
4,174.79
-1,169.04
4,984.81
-1,049.87
5,082.71
-292.64
4,736.76
-570.55
4,780.70
-741.07
5,045.74
-499.91
4,996.73
-694.82
5,323.74
-445.93
4,876.07
-2,157.02
5,102.11
-454.93
5,236.95
-783.69

Diff in
Rev/ADA
-1,677.76
-1,272.01
-637.41
-1,571.22
-558.82
-1,014.05
-467.76
-1,263.86
-882.22
-1,205.75
-583.53
-682.98
-903.84
-1,116.10
-483.39
-707.20
-819.97
-954.71
-2,747.57
-1,124.84
-940.11
-1,062.56
-1,277.69
-809.30
-3,495.96
-1,911.83
-1,318.73
-417.89
-984.95
-988.68
-845.03
-890.14
-734.62
-2,553.77
-888.51
-1,651.54

Current Law
Rev per
New
WADA
Rev/WADA
6,637.50
4,702.05
5,907.66
4,762.40
6,088.38
3,785.90
5,792.06
5,398.47
6,416.40
4,622.05
5,982.35
5,435.47
5,657.62
5,209.22
5,003.07
4,681.89
5,328.70
4,509.20
5,701.95
5,234.07
5,007.08
4,474.37
5,168.88
4,772.20
4,982.76
4,395.18
5,804.60
4,663.57
5,665.68
5,232.25
5,738.43
5,185.86
7,291.80
4,588.89
5,770.18
5,330.99
5,639.48
4,977.55
8,327.43
5,638.52
5,431.34
4,836.30
6,108.94
4,925.70
5,850.22
5,430.49
6,430.80
4,528.51
5,572.74
5,257.84
5,330.77
5,112.56
5,307.75
4,945.17
7,404.82
4,599.59
5,504.90
5,020.12
5,802.74
5,380.85
5,503.29
4,821.12
6,134.91
4,951.85
5,713.89
5,275.66
5,571.79
4,829.65
5,443.23
4,984.70
5,605.62
5,257.04

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,688.70
-1,935.44
4,803.30
-1,145.26
3,789.18
-2,302.48
5,427.48
-393.58
4,692.72
-1,794.36
5,379.86
-546.88
5,258.90
-448.40
4,706.12
-321.18
4,538.57
-819.50
5,320.26
-467.89
4,597.80
-532.71
4,831.37
-396.67
4,470.69
-587.58
4,699.69
-1,141.03
5,368.69
-433.43
5,191.57
-552.57
4,638.89
-2,702.91
5,354.90
-439.19
5,339.66
-661.93
5,590.52
-2,688.92
4,857.11
-595.04
4,996.62
-1,183.24
5,498.39
-419.73
4,905.19
-1,902.28
5,280.58
-314.90
5,104.23
-218.20
5,041.87
-362.58
4,545.97
-2,805.22
5,074.03
-484.78
5,413.11
-421.88
5,148.66
-682.17
4,971.24
-1,183.06
5,392.09
-438.23
4,873.41
-742.14
5,016.37
-458.53
5,313.74
-348.58

Diff in
Rev/ADA
-3,193.02
-2,331.15
-4,267.31
-601.05
-3,173.42
-1,135.44
-817.65
-620.59
-1,292.79
-665.50
-725.05
-645.82
-968.45
-2,357.13
-767.78
-1,191.81
-4,068.60
-594.43
-1,012.17
-4,539.84
-807.61
-1,977.11
-888.75
-2,798.95
-434.90
-296.73
-872.56
-4,766.31
-608.76
-602.96
-950.22
-1,708.23
-805.13
-1,214.45
-635.77
-617.52

Current Law
Rev per
New
WADA
Rev/WADA
5,263.52
4,719.39
5,259.76
4,819.57
5,319.32
4,652.21
5,507.77
4,861.97
5,372.48
4,998.93
5,749.39
5,320.57
5,567.14
4,969.84
5,585.83
4,885.10
6,898.62
4,362.67
5,200.98
4,790.50
6,086.01
4,967.84
5,958.84
4,887.16
5,325.65
4,805.84
7,195.52
4,915.05
6,208.02
4,439.29
7,451.76
4,763.74
5,559.11
3,717.22
8,126.02
4,685.78
6,041.17
5,059.53
5,676.18
4,754.40
6,420.37
4,580.91
5,363.28
5,045.62
5,227.15
3,999.47
6,193.07
4,600.01
5,789.10
3,319.93
6,886.87
4,137.17
5,252.43
4,557.27
5,168.09
4,613.49
6,940.09
5,334.21
5,484.96
4,969.38
5,520.00
4,839.01
8,118.13
4,938.27
5,354.79
5,017.74
8,270.49
5,234.00
5,536.05
4,507.35
5,066.51
4,576.33

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,869.50
-544.13
4,852.34
-440.19
4,725.11
-667.11
4,893.56
-645.80
5,016.19
-373.55
5,373.03
-428.82
5,025.17
-597.30
4,936.80
-700.73
4,387.46
-2,535.96
4,822.70
-410.48
5,012.26
-1,118.18
4,994.04
-1,071.68
4,845.39
-519.81
4,940.60
-2,280.46
4,447.62
-1,768.73
4,902.47
-2,688.02
4,348.19
-1,841.89
4,751.33
-3,440.24
5,066.96
-981.64
4,814.44
-921.79
4,632.83
-1,839.45
5,075.13
-317.66
4,500.47
-1,227.69
4,666.81
-1,593.07
4,048.74
-2,469.17
4,175.45
-2,749.70
4,672.07
-695.17
4,660.52
-554.60
5,304.60
-1,605.88
5,038.51
-515.59
4,888.40
-680.99
4,892.63
-3,179.86
4,987.72
-337.04
5,326.34
-3,036.49
4,624.02
-1,028.70
4,639.42
-490.18

Diff in
Rev/ADA
-906.71
-783.17
-1,017.60
-818.33
-529.16
-585.83
-771.95
-1,020.82
-4,878.62
-553.04
-1,361.58
-1,365.77
-706.81
-4,247.35
-2,639.01
-3,699.96
-3,043.04
-5,200.11
-1,340.60
-1,188.33
-3,405.83
-455.67
-1,847.98
-2,205.49
-4,373.53
-4,742.83
-1,061.34
-1,006.23
-2,486.75
-1,284.86
-941.57
-6,643.49
-508.45
-3,499.85
-2,039.68
-730.14

Current Law
Rev per
New
WADA
Rev/WADA
5,363.07
4,710.56
5,833.71
4,652.11
5,766.89
4,909.79
5,074.68
4,636.62
5,253.28
4,906.92
?
?
5,343.64
4,584.45
10,974.80
5,411.44
5,647.46
4,676.58
7,414.48
4,317.52
4,900.40
4,011.91
5,858.74
5,341.98
5,896.84
5,081.49
6,393.27
4,863.81
5,638.52
5,276.12
5,869.53
4,785.66
5,258.99
4,417.96
6,988.99
5,131.05
5,646.20
4,602.26
5,681.60
5,202.67
5,037.89
4,530.55
5,802.31
5,482.39
5,398.18
4,986.69
5,823.44
4,527.59
5,708.86
5,238.18
5,217.81
4,772.13
6,073.83
4,857.04
5,798.50
4,523.48
5,900.80
5,008.47
5,761.07
5,241.52
5,349.41
4,905.74
5,227.95
4,884.42
5,277.02
4,513.52
5,446.32
4,955.18
6,831.80
5,305.91
6,387.75
4,959.20

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,770.02
-652.51
4,738.76
-1,181.61
4,951.34
-857.10
4,645.66
-438.07
4,872.91
-346.36
?
?
4,590.39
-759.19
5,482.76
-5,563.36
4,678.19
-970.88
4,331.17
-3,096.96
4,019.33
-888.48
5,444.75
-516.77
5,250.00
-815.35
4,890.60
-1,529.47
5,240.00
-362.41
4,842.24
-1,083.87
4,432.46
-841.03
5,119.80
-1,857.95
4,609.06
-1,043.93
5,290.81
-478.93
4,611.85
-507.34
5,504.10
-319.92
5,020.17
-411.49
5,008.75
-1,295.85
5,307.05
-470.68
4,828.90
-445.68
4,947.31
-1,216.78
4,698.81
-1,275.01
5,095.59
-892.34
5,322.46
-519.55
4,945.43
-443.67
4,946.92
-343.53
4,509.82
-763.50
5,009.86
-491.14
5,314.72
-1,525.89
5,011.18
-1,428.55

Diff in
Rev/ADA
-920.29
-1,792.31
-1,180.79
-873.16
-1,489.79
?
-1,297.81
-10,945.78
-1,446.19
-5,291.86
-1,293.32
-653.30
-1,185.32
-2,723.69
-554.59
-1,759.51
-1,310.05
-3,557.59
-1,370.90
-1,242.46
-805.02
-469.38
-605.15
-1,983.46
-850.84
-609.17
-1,904.86
-2,481.18
-1,811.56
-678.17
-660.23
-677.14
-1,500.97
-689.28
-3,129.19
-1,695.26

Current Law
Rev per
New
WADA
Rev/WADA
5,422.76
4,907.30
5,775.37
5,454.10
5,441.39
4,624.42
5,884.57
5,197.94
6,062.41
5,354.03
5,387.44
3,743.42
5,607.29
5,245.47
6,267.63
4,932.65
6,539.72
4,822.09
5,148.56
4,544.39
5,726.67
4,651.73
6,027.18
4,630.18
5,563.59
5,190.53
5,481.59
4,648.80
5,224.64
4,896.13
5,590.67
4,655.33
5,275.13
3,802.64
5,809.25
4,642.66
7,458.55
4,775.97
6,242.92
5,050.85
5,846.73
4,682.39
5,584.61
4,359.92
5,775.37
5,316.18
5,588.45
4,735.62
5,227.56
4,592.71
5,303.30
4,939.61
5,146.23
4,699.73
5,795.35
5,514.13
5,393.62
5,062.18
5,532.33
5,258.16
5,130.24
4,758.17
6,598.26
4,846.31
6,052.63
5,001.17
5,229.13
4,621.01
5,266.52
4,433.13
5,395.45
4,723.89

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,949.01
-515.46
5,462.69
-321.27
4,695.86
-816.97
5,342.27
-686.62
5,386.34
-708.38
3,800.70
-1,644.02
5,307.91
-361.82
4,990.92
-1,334.98
4,882.08
-1,717.63
4,624.93
-604.17
4,669.30
-1,074.94
4,678.79
-1,397.01
5,280.15
-373.05
4,680.25
-832.79
4,927.91
-328.51
4,738.54
-935.34
3,829.34
-1,472.49
4,709.03
-1,166.60
4,808.48
-2,682.57
5,146.90
-1,192.07
4,756.36
-1,164.35
4,456.68
-1,224.69
5,393.84
-459.19
4,782.42
-852.83
4,632.59
-634.85
4,944.91
-363.68
4,761.05
-446.50
5,555.90
-281.22
5,073.29
-331.44
5,239.25
-274.17
4,788.08
-372.07
4,861.64
-1,751.95
5,035.68
-1,051.47
4,614.88
-608.12
4,509.43
-833.39
4,726.19
-671.55

Diff in
Rev/ADA
-775.73
-460.07
-1,293.00
-1,177.27
-1,224.46
-3,040.50
-764.29
-1,603.38
-2,778.15
-1,082.40
-1,587.41
-1,715.65
-718.45
-1,435.50
-443.52
-1,426.38
-2,900.04
-1,595.73
-4,942.48
-1,998.16
-1,507.31
-2,223.08
-749.82
-1,978.27
-824.13
-508.72
-760.00
-393.05
-541.14
-395.23
-502.51
-3,265.66
-1,383.49
-1,245.35
-1,523.53
-3,977.95

Current Law
Rev per
New
WADA
Rev/WADA
6,863.86
5,128.56
5,275.01
4,681.69
5,601.08
4,704.91
5,332.46
4,787.85
5,446.77
4,969.39
7,693.68
4,808.75
5,299.68
4,811.32
5,399.79
4,948.03
5,278.79
4,483.03
5,113.64
4,562.42
5,785.53
4,861.38
6,384.71
5,115.93
5,594.85
4,678.48
5,248.42
4,488.48
7,367.44
4,728.76
5,761.41
4,540.60
5,465.80
4,973.31
6,610.76
2,024.32
5,399.09
4,473.29
5,863.12
5,213.92
5,560.63
4,440.98
5,673.78
4,890.38
6,245.39
5,111.72
6,845.14
5,174.95
5,204.55
4,547.00
5,390.80
4,660.94
5,396.27
4,720.31
5,394.04
4,784.24
5,221.89
4,860.74
5,812.31
5,336.61
5,714.31
4,684.35
5,850.48
4,357.89
5,639.64
5,307.68
6,440.09
4,694.35
5,444.51
4,985.00
5,610.74
5,201.35

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,119.45
-1,735.30
4,727.59
-593.32
4,751.55
-896.17
4,832.69
-544.61
5,054.54
-477.38
4,933.11
-2,884.92
4,797.61
-488.36
4,963.14
-451.76
4,590.82
-795.76
4,628.91
-551.22
4,919.82
-924.15
5,171.17
-1,268.78
4,762.68
-916.37
5,026.13
-759.94
4,778.31
-2,638.69
4,588.56
-1,220.80
5,012.40
-492.50
2,039.14
-4,586.45
4,592.07
-925.80
5,358.51
-649.20
4,533.61
-1,119.65
4,955.21
-783.40
5,182.30
-1,133.67
5,156.07
-1,670.18
4,601.15
-657.55
4,668.69
-729.85
4,790.60
-675.96
4,815.36
-609.80
4,907.30
-361.15
5,424.71
-475.70
4,755.21
-1,029.97
4,454.88
-1,492.59
5,346.83
-331.96
4,662.33
-1,745.74
5,024.94
-459.51
5,183.17
-409.39

Diff in
Rev/ADA
-3,187.91
-929.16
-1,188.32
-1,139.12
-619.10
-4,574.87
-840.57
-714.95
-1,252.00
-929.77
-1,109.80
-2,209.47
-1,436.90
-1,171.28
-4,597.03
-1,690.08
-661.59
-6,286.99
-1,706.38
-891.69
-2,153.19
-1,009.78
-1,762.71
-2,223.75
-930.44
-965.54
-1,066.32
-1,263.65
-746.52
-658.78
-2,065.45
-2,540.25
-477.44
-3,076.37
-714.49
-605.32

Current Law
Rev per
New
WADA
Rev/WADA
6,907.79
4,062.20
5,214.12
4,227.76
5,394.84
4,451.54
5,861.81
5,195.12
5,540.09
4,877.71
7,746.67
4,993.18
5,228.89
4,494.95
5,354.96
4,838.46
5,443.87
4,521.43
7,850.92
5,094.54
5,294.72
4,938.79
4,827.70
459.92
5,947.79
5,337.89
5,178.60
4,311.40
5,608.82
4,921.21
6,158.09
4,810.78
5,423.55
5,102.25
5,858.17
4,576.36
5,503.88
4,622.93
4,997.61
4,412.79
5,427.04
5,114.74
5,322.76
4,452.95
5,419.13
4,381.28
6,878.67
4,938.77
5,252.08
4,591.61
5,733.87
5,106.20
5,638.66
5,249.86
6,282.04
4,045.04
5,302.99
5,332.65
5,503.11
4,797.04
8,408.80
5,594.72
5,396.58
4,155.09
6,169.19
4,498.16
5,482.22
4,661.51
6,361.98
4,334.46
5,664.84
5,125.10

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,964.71
-2,845.59
4,318.30
-986.35
4,515.71
-943.29
5,284.04
-666.69
4,893.23
-662.37
5,065.98
-2,753.49
4,518.88
-733.93
4,857.84
-516.50
4,519.99
-922.44
5,174.69
-2,756.38
4,947.50
-355.93
567.03
-4,367.79
5,412.84
-609.90
4,325.06
-867.20
4,950.51
-687.61
4,835.80
-1,347.31
5,157.27
-321.30
4,573.32
-1,281.81
4,597.37
-880.95
4,487.01
-584.82
5,131.90
-312.30
4,525.25
-869.81
4,417.23
-1,037.85
5,039.31
-1,939.91
4,613.53
-660.48
5,143.39
-627.67
5,322.64
-388.80
4,096.81
-2,237.00
5,385.55
29.66
4,858.77
-706.07
5,724.59
-2,814.08
4,668.49
-1,241.49
4,545.55
-1,671.03
4,647.38
-820.71
4,398.56
-2,027.51
5,250.31
-539.73

Diff in
Rev/ADA
-4,843.20
-1,654.10
-1,326.49
-1,151.25
-1,099.22
-3,832.89
-982.67
-725.42
-1,675.10
-4,633.54
-491.88
-6,903.25
-1,097.58
-1,172.39
-946.23
-2,304.38
-436.27
-1,727.01
-1,493.59
-735.55
-421.77
-1,522.36
-1,385.19
-3,760.36
-1,150.60
-859.26
-652.23
-3,930.40
63.92
-915.99
-5,590.28
-1,964.21
-3,161.51
-1,449.80
-3,910.30
-923.47

Current Law
Rev per
New
WADA
Rev/WADA
5,516.59
4,682.76
12,575.64
4,665.49
6,628.96
4,477.94
6,429.30
5,097.88
6,051.34
5,011.80
5,744.83
4,275.30
5,410.80
4,753.88
5,821.59
5,348.93
5,146.22
4,666.84
5,178.47
4,386.55
5,007.84
2,351.54
5,269.76
4,840.88
7,487.32
4,197.77
5,285.09
4,757.52
6,086.62
4,592.93
5,674.56
5,414.82
10,194.32
5,625.70
5,402.52
4,974.76
5,840.81
5,237.15
6,392.62
4,633.79
7,440.66
5,041.97
5,730.25
5,337.03
5,741.06
5,228.58
5,259.75
4,179.47
6,275.72
4,663.86
5,980.40
5,042.80
5,770.86
4,732.34
6,650.77
4,933.25
6,584.99
5,151.60
5,957.06
4,624.24
5,664.11
4,468.22
5,495.57
4,799.36
6,497.94
4,871.17
5,542.68
5,101.66
5,868.54
5,589.73
5,542.23
4,838.53

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,717.17
-833.83
4,725.88
-7,910.15
4,955.82
-2,151.03
5,156.49
-1,331.42
5,042.64
-1,039.54
4,276.50
-1,469.53
4,785.58
-656.92
5,396.93
-472.66
4,714.25
-479.38
4,465.02
-791.92
2,367.43
-2,656.30
4,873.18
-428.88
4,233.38
-3,289.56
4,769.78
-527.57
4,649.78
-1,493.69
5,393.04
-259.75
5,712.80
-4,568.62
5,008.31
-427.76
5,310.76
-603.66
4,661.86
-1,758.83
4,987.37
-2,398.69
5,428.09
-393.22
5,335.88
-512.48
4,742.87
-1,080.28
4,756.20
-1,611.86
4,980.73
-937.60
4,873.54
-1,038.52
4,999.02
-1,717.52
5,184.34
-1,433.38
4,567.27
-1,332.82
4,590.19
-1,195.88
4,877.89
-696.22
4,934.57
-1,626.77
5,108.51
-441.02
5,662.20
-278.80
4,916.74
-703.70

Diff in
Rev/ADA
-1,090.60
-11,875.91
-2,633.56
-2,143.13
-1,442.20
-2,254.73
-945.83
-798.73
-915.81
-1,050.75
-3,612.91
-598.15
-4,493.89
-680.03
-2,700.44
-716.78
-9,010.59
-594.63
-795.04
-2,319.75
-4,559.83
-807.50
-841.07
-1,621.07
-2,899.41
-2,173.43
-2,101.08
-3,009.74
-2,367.41
-2,328.56
-1,837.21
-1,097.37
-1,945.03
-645.19
-457.40
-1,105.08

Current Law
Rev per
New
WADA
Rev/WADA
5,797.07
5,086.98
5,077.49
4,193.91
6,616.47
4,547.46
5,230.66
4,746.85
5,635.73
5,266.38
5,257.62
4,763.67
5,196.55
4,832.10
5,611.61
4,900.17
6,300.57
5,212.84
5,413.74
4,788.06
5,665.66
4,930.69
6,279.29
4,555.46
5,155.33
4,487.37
5,394.20
4,290.38
5,233.75
4,787.65
5,286.12
4,771.79
5,455.42
4,456.55
5,637.39
4,994.18
5,622.51
4,950.67
5,722.50
4,428.34
5,552.79
4,498.19
5,923.23
5,365.19
5,573.44
5,179.66
5,797.29
4,850.24
5,346.84
4,898.81
5,463.37
5,074.40
6,567.80
4,470.14
5,343.37
4,692.66
5,476.26
4,617.90
4,873.15
3,066.56
6,084.94
5,014.11
5,686.98
5,121.94
5,939.29
4,949.52
5,200.25
3,790.98
5,636.96
4,695.64
5,705.69
4,556.37

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,119.71
-710.09
4,235.40
-883.58
4,621.35
-2,069.02
4,802.01
-483.81
5,299.55
-369.35
4,826.17
-493.95
4,935.56
-364.46
4,937.54
-711.44
5,361.98
-1,087.73
4,878.53
-625.68
4,955.07
-734.97
4,619.63
-1,723.83
4,498.71
-667.97
4,287.44
-1,103.81
4,828.39
-446.10
4,867.07
-514.33
4,445.56
-998.86
5,092.14
-643.22
5,007.86
-671.83
4,488.12
-1,294.16
4,622.68
-1,054.59
5,407.30
-558.04
5,216.03
-393.79
4,868.11
-947.05
4,929.59
-448.03
5,142.62
-388.97
4,442.68
-2,097.66
4,726.15
-650.72
4,612.90
-858.36
3,034.56
-1,806.59
5,103.37
-1,070.83
5,142.65
-565.05
4,914.47
-989.77
3,830.15
-1,409.28
4,743.97
-941.32
4,650.10
-1,149.32

Diff in
Rev/ADA
-1,358.94
-1,361.76
-2,998.13
-671.43
-642.69
-669.88
-736.34
-928.90
-1,648.03
-1,070.39
-1,011.54
-3,364.94
-917.11
-5,929.43
-715.00
-821.60
-1,431.68
-849.24
-893.25
-2,189.62
-1,980.38
-802.14
-691.51
-1,324.99
-585.89
-545.10
-3,373.61
-907.25
-1,541.23
-3,727.45
-1,587.12
-732.30
-2,117.91
-2,679.09
-1,328.11
-1,861.98

Current Law
Rev per
New
WADA
Rev/WADA
5,334.82
4,703.35
5,862.98
4,693.13
5,725.09
4,861.49
12,496.59
2,373.51
5,853.38
4,727.79
5,292.18
4,510.00
6,293.29
5,404.75
5,149.87
4,949.34
5,395.99
4,973.49
5,281.08
4,544.16
5,676.05
5,011.58
6,042.18
5,311.09
5,274.93
4,780.12
6,186.84
4,869.57
5,187.52
4,748.38
13,876.03
4,740.64
5,583.62
4,684.62
4,718.40
4,105.50
5,447.35
4,599.04
5,531.53
4,955.55
6,335.46
4,676.82
6,413.34
4,869.97
5,587.58
4,937.55
5,497.13
4,969.70
10,090.88
4,989.61
5,523.21
4,850.43
5,859.85
5,282.71
5,659.34
5,197.23
6,538.66
5,191.74
5,315.28
4,739.37
5,323.24
4,784.72
5,845.53
4,888.73
5,729.49
5,023.29
5,249.01
4,439.41
5,626.39
5,308.77
6,334.65
4,840.88

New
Diff in Rev/
Rev/New
Current
WADA
WADA
4,773.53
-631.47
4,772.10
-1,169.84
4,937.74
-863.60
2,381.01 -10,123.08
4,833.14
-1,125.59
4,566.03
-782.19
5,503.73
-888.54
4,980.99
-200.54
4,989.39
-422.50
4,613.67
-736.91
5,164.09
-664.47
5,335.82
-731.10
4,774.97
-494.81
4,888.41
-1,317.27
4,785.56
-439.14
4,767.96
-9,135.39
4,664.38
-898.99
4,105.15
-612.90
4,589.90
-848.31
5,002.63
-575.99
4,702.13
-1,658.64
4,982.67
-1,543.37
5,005.43
-650.03
4,984.74
-527.42
5,086.96
-5,101.27
4,924.32
-672.78
5,335.44
-577.14
5,285.71
-462.12
5,301.68
-1,346.92
4,779.70
-575.91
4,813.70
-538.51
4,837.32
-956.80
5,065.02
-706.21
4,516.46
-809.60
5,269.67
-317.62
4,905.39
-1,493.77

Diff in
Rev/ADA
-1,252.26
-1,511.26
-1,074.48
-19,764.45
-1,869.96
-1,506.87
-1,509.42
-347.14
-599.43
-1,194.91
-917.63
-1,109.46
-745.17
-2,041.15
-731.02
-15,192.04
-3,334.62
-967.93
-1,151.15
-832.09
-2,729.03
-2,556.89
-835.63
-664.57
-10,398.68
-816.17
-798.54
-719.18
-2,288.33
-810.69
-705.91
-1,559.65
-910.95
-1,138.31
-695.06
-1,901.35

Current Law
Rev per
New
WADA
Rev/WADA
5,751.14
5,239.56
5,419.17
5,141.87
13,468.50
5,040.18
5,874.63
5,251.04
5,461.71
4,831.05
5,739.08
4,616.05
5,264.51
4,396.27
5,525.34
4,458.31
5,861.25
5,266.22
6,000.28
5,272.07
6,515.55
4,398.26
5,634.50
4,611.76
6,056.57
5,367.93
5,773.89
4,733.24
6,536.59
4,591.88
5,354.72
4,720.84
5,442.41
4,876.35
5,526.27
5,241.30
7,329.59
4,685.89
5,355.30
5,094.45
5,135.73
4,702.89

New
Diff in Rev/
Rev/New
Current
WADA
WADA
5,336.88
-511.57
5,078.39
-277.29
5,132.76
-8,428.32
5,302.88
-623.60
4,894.31
-630.66
4,671.00
-1,123.03
4,466.49
-868.24
5,173.27
-1,067.02
5,351.98
-595.02
5,357.31
-728.21
4,438.65
-2,117.30
4,690.21
-1,022.74
5,409.18
-688.64
4,818.19
-1,040.65
4,691.58
-1,944.71
4,738.01
-633.88
4,908.56
-566.06
5,250.75
-284.97
4,711.87
-2,643.71
5,159.19
-260.85
4,821.08
-432.84

Diff in
Rev/ADA
-827.99
-497.12
-16,040.48
-845.06
-972.39
-2,075.21
-1,397.24
-1,716.36
-1,012.55
-1,627.65
-3,518.71
-1,644.91
-813.82
-1,248.33
-3,325.99
-911.52
-965.20
-394.15
-3,767.50
-441.11
-732.65