The following calculations are based on TEA data (September 2016 Near Final) for 2015-16.

Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
109901 ABBOTT ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

244,711,021

749

72,432,177

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

2,344,695,234

2,583,862,446

239,167,212

718

1.112

2,485,364

2,851,900

366,536

900

2,485,364

2,851,900

366,536

900

95901 ABERNATHY ISD

1.170

7,150,188

7,979,542

829,354

718

840,016

6,310,172

7,109,445

799,273

692

14901 ACADEMY ISD

1.040

10,406,402

10,843,514

437,112

247

10,406,402

10,843,514

437,112

247

178901 AGUA DULCE ISD

1.152

3,856,055

4,384,085

528,030

885

3,856,055

4,384,085

528,030

885

250906 ALBA-GOLDEN ISD

1.170

7,648,992

8,459,085

810,094

645

7,648,992

8,459,085

810,094

645

1.040

5,854,986

6,570,925

715,939

707

5,854,986

6,570,925

715,939

707

249901 ALVORD ISD

1.170

6,453,077

7,224,103

771,026

735

6,453,077

7,224,103

771,026

735

140901 AMHERST ISD

1.170

1,763,063

2,039,650

276,588

981

1,763,063

2,039,650

276,588

981

1.040

7,292,716

8,024,553

731,837

608

7,292,716

8,024,553

731,837

608

1.170

6,625,738

7,417,860

792,122

734

6,625,738

7,417,860

792,122

734

1.040

7,443,020

8,214,544

771,525

597

7,443,020

8,214,544

771,525

597

110901 ANTON ISD

1.170

2,014,987

2,375,829

360,842

898

2,014,987

2,375,829

360,842

898

228905 APPLE SPRINGS ISD

1.040

2,389,791

2,687,060

297,269

985

2,389,791

2,687,060

297,269

985

109912 AQUILLA ISD

1.170

2,581,359

2,962,058

380,699

925

2,581,359

2,962,058

380,699

925

212901 ARP ISD

1.170

7,905,315

8,770,357

865,042

728

860,586

7,044,729

7,824,980

780,252

656

196901 AUSTWELL-TIVOLI ISD

1.040

1,980,315

2,263,848

283,533

1,199

660,829

1,319,486

1,483,514

164,028

694

1.170

3,714,867

4,250,702

535,834

903

3,714,867

4,250,702

535,834

903

1.040

3,387,644

3,875,506

487,863

832

3,387,644

3,875,506

487,863

832

1.170

1,580,987

1,831,029

250,042

970

1,580,987

1,831,029

250,042

970

161918 AXTELL ISD

1.170

8,153,464

9,091,358

937,895

723

8,153,464

9,091,358

937,895

723

25901 BANGS ISD

1.040

8,055,278

8,803,662

748,384

537

8,055,278

8,803,662

748,384

537

178913 BANQUETE ISD

1.170

9,240,283

10,129,989

889,706

643

9,240,283

10,129,989

889,706

643

14902 BARTLETT ISD

1.040

3,370,408

3,841,133

470,725

805

3,370,408

3,841,133

470,725

805

183901 BECKVILLE ISD

1.040

6,921,955

7,767,252

845,297

865

1,771,156

5,150,799

5,890,780

739,980

758

39904 BELLEVUE ISD

1.170

1,578,973

1,814,437

235,464

994

1,578,973

1,814,437

235,464

994

91901 BELLS ISD

1.170

7,058,471

7,820,853

762,382

693

7,058,471

7,820,853

762,382

693

125902 BEN BOLT-PALITO BLAN

1.170

5,646,047

6,382,863

736,816

814

5,646,047

6,382,863

736,816

814

230901 BIG SANDY ISD

1.040

5,784,888

6,527,019

742,131

680

5,784,888

6,527,019

742,131

680

187901 BIG SANDY ISD

1.040

3,768,277

4,291,661

523,384

707

376,469

3,391,808

3,951,290

559,482

756

178902 BISHOP CISD

1.039

10,951,177

11,640,587

689,410

361

10,951,177

11,640,587

689,410

361

116915 BLAND ISD

1.040

5,368,950

6,027,921

658,970

718

5,368,950

6,027,921

658,970

718

25904 BLANKET ISD

1.040

2,158,218

2,485,208

326,990

887

2,158,218

2,485,208

326,990

887

34909 BLOOMBURG ISD

1.170

2,623,293

3,015,888

392,595

926

2,623,293

3,015,888

392,595

926

175902 BLOOMING GROVE ISD

1.040

7,258,721

8,015,476

756,755

606

7,258,721

8,015,476

756,755

606

235901 BLOOMINGTON ISD

1.040

7,970,677

8,800,506

829,829

578

7,970,677

8,800,506

829,829

578

43917 BLUE RIDGE ISD

1.157

6,834,750

7,629,816

795,066

747

6,834,750

7,629,816

795,066

747

72904 BLUFF DALE ISD

1.040

937,159

1,082,016

144,857

987

98,249

838,910

969,002

130,092

886

109913 BLUM ISD

1.170

3,767,137

4,295,829

528,693

891

3,767,137

4,295,829

528,693

891

116916 BOLES ISD

1.170

4,763,703

5,403,732

640,029

829

4,763,703

5,403,732

640,029

829

241901 BOLING ISD

1.040

9,299,244

10,031,224

731,980

475

9,299,244

10,031,224

731,980

475

161923 BOSQUEVILLE ISD

1.170

5,882,725

6,613,707

730,982

760

5,882,725

6,613,707

730,982

760

185901 BOVINA ISD

1.040

4,397,950

4,979,704

581,754

770

4,397,950

4,979,704

581,754

770

249902 BOYD ISD

1.040

9,926,161

10,686,215

760,054

482

1,949,616

7,976,545

8,767,217

790,672

502

8903 BRAZOS ISD

1.040

7,078,441

7,880,073

801,632

634

7,078,441

7,880,073

801,632

634

198901 BREMOND ISD

1.040

5,422,187

6,169,367

747,179

1,046

1,352,795

4,069,393

4,618,461

549,068

769

203902 BROADDUS ISD

1.170

3,886,601

4,459,083

572,482

853

3,886,601

4,459,083

572,482

853

184909 BROCK ISD

1.170

10,688,112

11,345,810

657,698

412

10,688,112

11,345,810

657,698

412

121902 BROOKELAND ISD

1.040

3,598,161

4,115,790

517,629

801

3,598,161

4,115,790

517,629

801

37901 ALTO ISD

93901 ANDERSON-SHIRO CISD

127901 ANSON ISD
71906 ANTHONY ISD

70901 AVALON ISD

194902 AVERY ISD
34902 AVINGER ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
25908 BROOKESMITH ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

244,711,021

749

72,432,177

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

2,344,695,234

2,583,862,446

239,167,212

718

1.170

1,815,219

2,071,587

256,369

988

1,815,219

2,071,587

256,369

988

161919 BRUCEVILLE-EDDY ISD

1.170

7,016,373

7,804,142

787,770

698

7,016,373

7,804,142

787,770

698

119901 BRYSON ISD

1.040

2,253,370

2,577,698

324,328

785

170,702

2,082,668

2,432,114

349,446

846

166907 BUCKHOLTS ISD

1.040

1,574,615

1,823,068

248,452

905

1,574,615

1,823,068

248,452

905

145901 BUFFALO ISD

1.040

7,817,765

8,629,084

811,319

580

288,609

7,529,155

8,342,917

813,761

582

121903 BUNA ISD

1.040

10,719,917

11,301,235

581,318

310

10,719,917

11,301,235

581,318

310

239903 BURTON ISD

1.040

3,923,506

4,487,832

564,326

844

84,101

3,839,405

4,429,453

590,048

882

109902 BYNUM ISD

1.170

2,209,287

2,547,254

337,967

951

2,209,287

2,547,254

337,967

951

1.040

9,225,691

9,993,326

767,636

499

360,288

8,865,403

9,612,377

746,975

485

198902 CALVERT ISD

1.170

1,993,868

2,288,390

294,522

995

1,993,868

2,288,390

294,522

995

116910 CAMPBELL ISD

1.040

3,320,523

3,805,734

485,211

835

3,320,523

3,805,734

485,211

835

201913 CARLISLE ISD

1.170

5,981,114

6,704,986

723,871

757

5,981,114

6,704,986

723,871

757

1902 CAYUGA ISD

1.040

5,139,375

5,804,383

665,008

754

236,384

4,902,992

5,535,232

632,241

717

116902 CELESTE ISD

1.170

4,808,789

5,458,155

649,365

835

4,808,789

5,458,155

649,365

835

133901 CENTER POINT ISD

1.040

5,240,709

5,907,465

666,756

735

5,240,709

5,907,465

666,756

735

228904 CENTERVILLE ISD

1.170

1,533,954

1,773,297

239,343

976

1,533,954

1,773,297

239,343

976

174908 CENTRAL HEIGHTS ISD

1.040

8,208,656

8,846,685

638,029

431

8,208,656

8,846,685

638,029

431

3907 CENTRAL ISD

1.170

13,107,779

13,431,022

323,243

154

13,107,779

13,431,022

323,243

154

225906 CHAPEL HILL ISD

1.040

8,124,704

8,909,937

785,234

552

8,124,704

8,909,937

785,234

552

1.040

4,923,072

5,550,923

627,850

778

4,923,072

5,550,923

627,850

778

206903 CHEROKEE ISD

1.170

1,536,154

1,777,157

241,003

968

1,536,154

1,777,157

241,003

968

229906 CHESTER ISD

1.040

1,609,770

1,858,910

249,139

879

1,609,770

1,858,910

249,139

879

249904 CHICO ISD

1.040

5,852,546

6,606,953

754,407

809

607,210

5,245,336

5,885,064

639,728

686

99902 CHILLICOTHE ISD

1.040

1,909,620

2,210,622

301,002

864

839,977

1,069,643

1,245,486

175,843

505

73901 CHILTON ISD

1.040

4,817,996

5,472,491

654,495

770

4,817,996

5,472,491

654,495

770

174901 CHIRENO ISD

1.112

3,157,545

3,648,245

490,700

804

14,129

3,143,415

3,648,245

504,830

827

139905 CHISUM ISD

1.040

8,001,290

8,777,791

776,502

581

8,001,290

8,777,791

776,502

581

67902 CISCO ISD

1.170

8,909,611

9,759,240

849,629

657

8,909,611

9,759,240

849,629

657

243906 CITY VIEW ISD

1.170

9,175,099

10,025,771

850,672

565

9,175,099

10,025,771

850,672

565

18901 CLIFTON ISD

1.040

7,781,922

8,533,660

751,739

529

7,781,922

8,533,660

751,739

529

91902 COLLINSVILLE ISD

1.170

5,147,898

5,815,458

667,560

828

5,147,898

5,815,458

667,560

828

229901 COLMESNEIL ISD

1.040

3,496,607

4,003,228

506,621

788

3,496,607

4,003,228

506,621

788

116903 COMMERCE ISD

1.170

13,029,798

13,144,327

114,529

54

13,029,798

13,144,327

114,529

54

112908 COMO-PICKTON CISD

1.040

6,500,152

7,259,280

759,128

659

6,500,152

7,259,280

759,128

659

147901 COOLIDGE ISD

1.040

3,285,842

3,767,257

481,415

821

3,285,842

3,767,257

481,415

821

60902 COOPER ISD

1.170

7,410,982

8,253,571

842,589

695

7,410,982

8,253,571

842,589

695

187904 CORRIGAN-CAMDEN IS

1.040

8,494,527

9,314,847

820,320

573

8,494,527

9,314,847

820,320

573

95902 COTTON CENTER ISD

1.170

1,493,082

1,740,427

247,345

959

1,493,082

1,740,427

247,345

959

246914 COUPLAND ISD

1.040

1,274,648

1,470,594

195,946

883

1,274,648

1,470,594

195,946

883

109903 COVINGTON ISD

1.170

3,252,185

3,722,790

470,605

909

3,252,185

3,722,790

470,605

909

1.040

1,371,042

1,583,137

212,096

899

1,371,042

1,583,137

212,096

899

161901 CRAWFORD ISD

1.040

4,695,654

5,290,175

594,522

720

4,695,654

5,290,175

594,522

720

113901 CROCKETT ISD

1.040

10,805,999

11,560,576

754,577

396

10,805,999

11,560,576

754,577

396

107904 CROSS ROADS ISD

1.040

5,200,381

5,881,773

681,392

731

5,200,381

5,881,773

681,392

731

112905 CUMBY ISD

1.170

3,513,482

4,025,009

511,527

906

3,513,482

4,025,009

511,527

906

174902 CUSHING ISD

1.040

5,868,451

6,648,444

779,993

951

1,232,061

4,636,390

5,239,641

603,251

735

172902 DAINGERFIELD-LONE ST

1.040

8,685,849

9,587,894

902,045

580

8,685,849

9,587,894

902,045

580

1.170

2,101,464

2,424,282

322,819

981

2,101,464

2,424,282

322,819

981

49905 CALLISBURG ISD

7901 CHARLOTTE ISD

18908 CRANFILLS GAP ISD

20910 DAMON ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
20904 DANBURY ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

244,711,021

749

72,432,177

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

2,344,695,234

2,583,862,446

239,167,212

718

1.170

6,971,547

7,729,042

757,495

696

6,971,547

7,729,042

757,495

696

148905 DARROUZETT ISD

1.040

1,634,183

1,894,425

260,241

1,111

558,342

1,075,842

1,253,968

178,126

761

175904 DAWSON ISD

1.060

4,386,621

4,994,610

607,988

796

4,386,621

4,994,610

607,988

796

58902 DAWSON ISD

1.040

2,018,047

2,322,746

304,699

1,127

842,506

1,175,541

1,344,632

169,091

625

47902 DE LEON ISD

1.040

5,760,746

6,456,649

695,902

689

5,760,746

6,456,649

695,902

689

19901 DEKALB ISD

1.170

7,415,965

8,260,237

844,273

709

7,415,965

8,260,237

844,273

709

194905 DETROIT ISD

1.170

5,282,093

5,978,410

696,317

824

5,282,093

5,978,410

696,317

824

146903 DEVERS ISD

1.040

2,023,687

2,324,922

301,235

1,075

646,542

1,377,145

1,553,577

176,431

630

0.988

1,677,694

1,926,827

249,133

1,082

409,250

1,268,444

1,472,778

204,333

887

176903 DEWEYVILLE ISD

1.040

5,524,656

6,275,976

751,320

777

5,524,656

6,275,976

751,320

777

144903 DIME BOX ISD

1.170

2,175,405

2,520,052

344,647

973

251,167

1,924,238

2,269,036

344,798

973

133905 DIVIDE ISD

0.850

480,090

556,280

76,189

886

480,090

556,280

76,189

886

74904 DODD CITY ISD

1.040

3,335,617

3,804,884

469,267

806

3,335,617

3,804,884

469,267

806

86024 DOSS CONSOLIDATED C

0.927

572,968

660,971

88,003

803

572,968

660,971

88,003

803

174911 DOUGLASS ISD

1.040

4,173,181

4,740,153

566,972

808

645,984

3,527,197

4,047,244

520,047

741

178905 DRISCOLL ISD

1.040

4,196,423

4,818,246

621,823

1,401

1,753,769

2,442,654

2,819,721

377,067

849

72902 DUBLIN ISD

1.170

10,263,861

11,054,152

790,290

481

10,263,861

11,054,152

790,290

481

25909 EARLY ISD

1.170

10,310,612

11,061,801

751,190

457

10,310,612

11,061,801

751,190

457

1.170

8,737,267

9,555,121

817,854

594

8,737,267

9,555,121

817,854

594

36903 EAST CHAMBERS ISD

1.170

12,428,658

13,072,283

643,625

332

12,428,658

13,072,283

643,625

332

67903 EASTLAND ISD

1.040

8,797,099

9,552,415

755,316

488

8,797,099

9,552,415

755,316

488

74905 ECTOR ISD

1.170

2,603,372

3,000,111

396,739

946

2,603,372

3,000,111

396,739

946

234903 EDGEWOOD ISD

1.170

8,516,133

9,410,364

894,230

643

8,516,133

9,410,364

894,230

643

243902 ELECTRA ISD

1.040

3,531,863

4,032,865

501,002

769

545,645

2,986,219

3,495,532

509,313

781

1903 ELKHART ISD

1.170

9,669,951

10,361,305

691,354

422

9,669,951

10,361,305

691,354

422

1.040

7,637,257

8,454,127

816,870

612

1,197,450

6,439,807

7,280,457

840,650

630

1.040

3,931,271

4,478,686

547,415

756

3,931,271

4,478,686

547,415

756

174910 ETOILE ISD

1.170

1,291,082

1,500,525

209,443

966

1,291,082

1,500,525

209,443

966

30906 EULA ISD

1.170

4,033,722

4,588,374

554,652

869

4,033,722

4,588,374

554,652

869

107905 EUSTACE ISD

1.040

11,869,844

12,070,920

201,076

95

11,869,844

12,070,920

201,076

95

121906 EVADALE ISD

1.170

4,449,731

4,841,566

391,835

573

4,449,731

4,824,442

374,711

548

50901 EVANT ISD

81906 DEW ISD

241902 EAST BERNARD ISD

102906 ELYSIAN FIELDS ISD

49906 ERA ISD

1.040

2,151,582

2,471,127

319,545

863

2,151,582

2,471,127

319,545

863

210906 EXCELSIOR ISD

1.170

888,428

1,033,973

145,544

910

8,952

879,476

1,033,973

154,497

966

143906 EZZELL ISD

0.960

725,507

834,841

109,335

769

725,507

834,841

109,335

769

128904 FALLS CITY ISD

1.040

2,796,539

3,150,788

354,250

670

56,677

2,739,862

3,037,668

297,806

563

60914 FANNINDEL ISD

1.170

1,955,942

2,251,751

295,810

987

1,955,942

2,251,751

295,810

987

1.170

5,532,439

6,226,929

694,490

815

5,532,439

6,226,929

694,490

815

75906 FAYETTEVILLE ISD

1.040

2,142,312

2,450,800

308,489

871

2,142,312

2,450,800

308,489

871

75901 FLATONIA ISD

1.170

5,605,195

6,334,827

729,632

779

5,605,195

6,334,827

729,632

779

246902 FLORENCE ISD

1.170

9,359,003

10,236,957

877,954

599

9,359,003

10,236,957

877,954

599

148902 FOLLETT ISD

1.040

2,032,888

2,344,998

312,110

1,168

872,765

1,160,122

1,319,401

159,279

596

169910 FORESTBURG ISD

1.040

1,704,706

1,927,859

223,154

759

1,704,706

1,927,859

223,154

759

114904 FORSAN ISD

1.040

6,429,630

7,103,643

674,012

670

2,094,866

4,334,765

4,720,420

385,656

383

1.170

6,972,418

7,767,560

795,142

664

6,972,418

7,767,560

795,142

664

175905 FROST ISD

1.170

4,092,428

4,661,293

568,866

842

4,092,428

4,661,293

568,866

842

234909 FRUITVALE ISD

1.170

3,413,862

3,927,341

513,479

865

3,413,862

3,927,341

513,479

865

120902 GANADO ISD

1.110

5,684,837

6,326,126

641,289

558

1,671,870

4,012,967

4,741,097

728,130

634

184911 GARNER ISD

1.040

1,756,450

2,031,491

275,041

931

101,563

1,654,887

1,971,140

316,254

1,071

185902 FARWELL ISD

1904 FRANKSTON ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

244,711,021

749

72,432,177

2,344,695,234

2,583,862,446

239,167,212

718

174903 GARRISON ISD

1.040

6,418,096

7,207,679

789,583

767

805,836

5,612,260

6,458,603

846,342

822

183904 GARY ISD

0.900

4,345,393

4,941,645

596,252

866

1,373,436

2,971,957

3,542,567

570,610

829

166902 GAUSE ISD

1.040

1,567,001

1,805,837

238,836

832

128,588

1,438,414

1,683,407

244,993

853

161925 GHOLSON ISD

1.040

2,362,162

2,714,972

352,809

858

2,362,162

2,714,972

352,809

858

169906 GOLD BURG ISD

1.040

1,587,417

1,815,119

227,702

903

1,587,417

1,815,119

227,702

903

187903 GOODRICH ISD

1.170

2,512,920

2,902,737

389,818

944

2,512,920

2,902,737

389,818

944

182901 GORDON ISD

1.040

1,822,726

2,112,245

289,519

954

31,030

1,791,696

2,062,081

270,385

891

67904 GORMAN ISD

1.040

2,919,053

3,354,276

435,223

833

2,919,053

3,354,276

435,223

833

156905 GRADY ISD

0.900

3,325,285

3,669,115

343,830

1,050

556,828

2,768,458

2,952,043

183,586

561

182902 GRAFORD ISD

1.040

3,642,406

4,026,598

384,192

736

3,642,406

4,026,598

384,192

736

234904 GRAND SALINE ISD

1.170

10,230,946

11,147,127

916,181

587

1,183,350

9,047,596

10,292,254

1,244,658

797

238904 GRANDFALLS-ROYALTY I

1.040

1,727,954

2,006,648

278,694

1,102

608,656

1,119,298

1,293,668

174,370

690

126904 GRANDVIEW ISD

1.040

9,146,263

9,892,735

746,472

473

9,146,263

9,892,735

746,472

473

0.970

878,019

1,012,217

134,198

1,504

291,267

586,752

669,997

83,245

933

246905 GRANGER ISD

1.040

3,816,732

4,341,108

524,376

807

3,816,732

4,341,108

524,376

807

226907 GRAPE CREEK ISD

1.170

10,416,368

11,228,345

811,976

506

10,416,368

11,228,345

811,976

506

113902 GRAPELAND ISD

1.040

4,356,698

4,958,360

601,663

775

100,288

4,256,409

4,929,108

672,699

866

33901 GROOM ISD

1.040

4,395,652

4,645,149

249,497

1,049

4,395,652

4,645,149

249,497

1,049

91917 GUNTER ISD

1.170

7,604,855

8,367,019

762,164

688

7,604,855

8,367,019

762,164

688

47903 GUSTINE ISD

1.040

2,087,626

2,395,289

307,663

904

2,087,626

2,395,289

307,663

904

95903 HALE CENTER ISD

1.040

5,294,892

5,981,989

687,096

717

5,294,892

5,981,989

687,096

717

161924 HALLSBURG ISD

1.040

1,533,155

1,760,200

227,045

859

1,533,155

1,760,200

227,045

859

127903 HAMLIN ISD

1.170

3,830,265

4,398,831

568,566

852

3,830,265

4,398,831

568,566

852

146904 HARDIN ISD

1.040

10,658,977

11,228,857

569,880

325

10,658,977

11,228,857

569,880

325

102905 HARLETON ISD

1.170

6,821,974

7,597,908

775,935

680

6,821,974

7,597,908

775,935

680

230905 HARMONY ISD

1.040

8,436,429

9,148,605

712,177

483

8,436,429

9,148,605

712,177

483

244901 HARROLD ISD

1.170

1,401,667

1,615,339

213,672

943

373,110

1,028,557

1,231,617

203,060

896

1.170

2,664,642

3,063,641

398,999

951

2,664,642

3,063,641

398,999

951

225907 HARTS BLUFF ISD

1.040

4,819,344

5,407,931

588,587

703

4,819,344

5,407,931

588,587

703

250902 HAWKINS ISD

1.040

6,525,555

7,236,733

711,178

657

1,400,738

5,124,816

5,815,160

690,344

637

127904 HAWLEY ISD

1.170

6,715,507

7,473,635

758,127

697

6,715,507

7,473,635

758,127

697

198905 HEARNE ISD

1.040

8,190,268

9,024,824

834,557

587

8,190,268

9,024,824

834,557

587

237902 HEMPSTEAD ISD

1.170

14,102,269

14,124,627

22,358

10

14,102,269

14,124,627

22,358

10

208901 HERMLEIGH ISD

1.040

2,544,772

2,876,053

331,281

896

132,154

2,412,619

2,732,061

319,442

864

1.170

5,147,098

5,816,089

668,991

797

5,147,098

5,816,089

668,991

797

1.040

1,940,915

2,228,769

287,854

1,171

793,058

1,147,856

1,289,761

141,904

577

1.170

1,577,510

1,815,816

238,306

956

115,404

1,462,106

1,691,780

229,674

921

177905 HIGHLAND ISD

1.160

2,296,657

2,635,987

339,331

1,001

252,102

2,044,554

2,100,416

55,862

165

188903 HIGHLAND PARK ISD

1.040

7,503,191

8,245,138

741,947

591

7,503,191

8,245,138

741,947

591

84908 HITCHCOCK ISD

1.040

12,742,601

13,129,577

386,976

187

12,742,601

13,129,577

386,976

187

14905 HOLLAND ISD

1.040

5,650,869

6,332,075

681,206

695

5,650,869

6,332,075

681,206

695

5902 HOLLIDAY ISD

1.040

7,101,780

7,775,229

673,449

525

7,101,780

7,775,229

673,449

525

74907 HONEY GROVE ISD

1.040

5,492,710

6,191,112

698,402

738

5,492,710

6,191,112

698,402

738

19902 HOOKS ISD

1.170

7,922,379

8,764,020

841,641

654

7,922,379

8,764,020

841,641

654

91905 HOWE ISD

1.170

9,062,096

9,871,076

808,980

556

9,062,096

9,871,076

808,980

556

109905 HUBBARD ISD

1.040

3,385,379

3,883,238

497,859

867

69,795

3,315,583

3,788,250

472,667

823

19913 HUBBARD ISD

1.040

773,151

898,543

125,392

925

773,151

898,543

125,392

925

72908 HUCKABAY ISD

1.040

1,790,086

2,059,435

269,349

869

1,790,086

2,059,435

269,349

869

90905 GRANDVIEW-HOPKINS I

35902 HART ISD

97903 HICO ISD

148903 HIGGINS ISD
84903 HIGH ISLAND ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
34903 HUGHES SPRINGS ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

244,711,021

749

72,432,177

2,344,695,234

2,583,862,446

239,167,212

718

1.119

10,348,747

11,145,981

797,235

472

210,810

10,137,937

10,974,301

836,364

496

146905 HULL-DAISETTA ISD

1.170

5,024,787

5,688,799

664,012

848

5,024,787

5,688,799

664,012

848

133902 HUNT ISD

1.040

1,889,404

2,144,182

254,778

1,035

144,178

1,745,226

1,948,448

203,222

826

152910 IDALOU ISD

1.170

8,331,446

9,140,170

808,724

582

8,331,446

9,140,170

808,724

582

133904 INGRAM ISD

1.040

8,755,463

9,510,702

755,238

498

8,755,463

9,510,702

755,238

498

1.040

3,799,930

4,334,952

535,022

779

3,799,930

4,334,952

535,022

779

1.040

2,776,618

3,191,120

414,503

981

823,096

1,953,521

1,966,486

12,965

31

18906 IREDELL ISD

1.040

1,449,088

1,672,824

223,736

896

1,449,088

1,672,824

223,736

896

93903 IOLA ISD

208903 IRA ISD
70907 ITALY ISD

1.170

5,523,213

6,261,255

738,042

820

5,523,213

6,261,255

738,042

820

109907 ITASCA ISD

1.170

6,431,277

7,224,767

793,490

764

6,431,277

7,224,767

793,490

764

246907 JARRELL ISD

1.040

12,456,765

13,221,110

764,345

400

529,192

11,927,573

12,587,441

659,867

346

210902 JOAQUIN ISD

1.040

6,053,370

6,790,200

736,830

684

6,053,370

6,790,200

736,830

684

1.170

2,193,606

2,512,876

319,270

975

2,193,606

2,512,876

319,270

975

1.170

14,239,651

14,285,703

46,053

22

14,239,651

14,285,703

46,053

22

102901 KARNACK ISD

1.040

1,418,067

1,632,308

214,241

871

127,826

1,290,241

1,467,305

177,064

720

126906 KEENE ISD

1.170

9,361,401

10,186,527

825,127

547

9,361,401

10,186,527

825,127

547

242905 KELTON ISD

0.707

2,693,944

3,010,252

316,308

1,441

728,143

1,965,801

2,124,768

158,966

724

129904 KEMP ISD

1.170

12,859,562

13,322,627

463,065

229

12,859,562

13,322,627

463,065

229

128902 KENEDY ISD

1.040

6,168,514

6,805,299

636,785

517

254,558

5,913,956

6,460,805

546,849

444

175907 KERENS ISD

1.040

5,494,471

6,184,967

690,495

727

5,494,471

6,184,967

690,495

727

121905 KIRBYVILLE CISD

1.040

11,456,152

11,877,080

420,928

212

11,456,152

11,877,080

420,928

212

232901 KNIPPA ISD

1.170

4,219,368

4,758,056

538,688

933

4,219,368

4,758,056

538,688

933

138902 KNOX CITY-O'BRIEN CIS

1.170

2,824,612

3,280,564

455,953

896

2,824,612

3,280,564

455,953

896

18907 KOPPERL ISD

1.040

2,183,310

2,507,522

324,212

875

2,183,310

2,507,522

324,212

875

100903 KOUNTZE ISD

1.040

8,928,608

9,667,124

738,516

464

8,928,608

9,667,124

738,516

464

219905 KRESS ISD

1.170

2,310,028

2,677,470

367,442

927

2,310,028

2,677,470

367,442

927

125906 LA GLORIA ISD

1.040

985,388

1,150,532

165,144

918

985,388

1,150,532

165,144

918

108914 LA VILLA ISD

1.170

6,455,540

7,266,423

810,883

801

6,455,540

7,266,423

810,883

801

227912 LAGO VISTA ISD

1.060

11,718,163

12,373,142

654,979

358

1,502,485

10,215,678

10,753,895

538,217

294

201903 LANEVILLE ISD

1.170

1,824,842

2,117,346

292,505

965

1,824,842

2,117,346

292,505

965

107910 LAPOYNOR ISD

1.040

4,382,064

4,935,359

553,295

780

4,382,064

4,935,359

553,295

780

245901 LASARA ISD

1.170

4,857,953

5,529,370

671,417

862

4,857,953

5,529,370

671,417

862

113905 LATEXO ISD

1.040

4,309,917

4,882,376

572,459

756

4,309,917

4,882,376

572,459

756

185904 LAZBUDDIE ISD

1.170

2,214,960

2,542,697

327,738

972

2,214,960

2,542,697

327,738

972

19914 LEARY ISD

1.040

1,038,418

1,205,770

167,352

909

1,038,418

1,205,770

167,352

909

90902 LEFORS ISD

1.040

2,164,659

2,507,907

343,248

1,241

924,078

1,240,581

1,422,752

182,171

658

187906 LEGGETT ISD

1.040

1,468,722

1,701,993

233,271

858

96,036

1,372,686

1,614,402

241,716

889

74909 LEONARD ISD

1.170

8,090,069

8,934,352

844,283

664

8,090,069

8,934,352

844,283

664

201904 LEVERETTS CHAPEL ISD

1.170

2,448,505

2,834,233

385,728

909

2,448,505

2,834,233

385,728

909

144902 LEXINGTON ISD

1.040

7,968,601

8,714,996

746,395

546

7,968,601

8,714,996

746,395

546

34905 LINDEN-KILDARE CISD

1.170

7,075,833

7,930,888

855,055

750

7,075,833

7,930,888

855,055

750

49907 LINDSAY ISD

1.040

3,862,906

4,374,188

511,282

745

347,018

3,515,887

4,029,968

514,080

749

72909 LINGLEVILLE ISD

1.040

2,182,523

2,518,131

335,609

854

2,182,523

2,518,131

335,609

854

111902 LIPAN ISD

1.170

3,398,900

3,876,311

477,411

886

3,398,900

3,876,311

477,411

886

140904 LITTLEFIELD ISD

1.040

10,779,631

11,328,179

548,548

283

10,779,631

11,328,179

548,548

283

1.140

4,761,299

5,403,827

642,528

823

4,761,299

5,403,827

642,528

823

160905 LOHN ISD

1.170

1,560,225

1,801,422

241,198

996

1,560,225

1,801,422

241,198

996

141902 LOMETA ISD

1.040

2,759,776

3,167,133

407,357

846

2,759,776

3,167,133

407,357

846

50909 JONESBORO ISD

7902 JOURDANTON ISD

77902 LOCKNEY ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

244,711,021

749

72,432,177

2,344,695,234

2,583,862,446

239,167,212

718

178906 LONDON ISD

0.966

7,248,079

8,021,392

773,313

711

1,036,130

6,211,948

7,001,206

789,258

725

116906 LONE OAK ISD

1.040

8,425,385

9,229,454

804,069

550

8,425,385

9,229,454

804,069

550

0.847

1,760,089

2,008,757

248,668

1,099

745,876

1,014,213

1,129,885

115,672

511

1.166

1,879,385

2,136,750

257,366

979

1,879,385

2,136,750

257,366

979

1.027

2,949,016

3,383,120

434,104

815

312,391

2,636,625

3,076,008

439,383

825

241906 LOUISE ISD

1.150

4,532,290

5,154,859

622,569

811

4,532,290

5,154,859

622,569

811

127905 LUEDERS-AVOCA ISD

1.170

1,572,392

1,823,150

250,758

923

46,507

1,525,885

1,785,267

259,382

955

1.039

10,003,037

10,560,685

557,648

294

10,003,037

10,560,685

557,648

294

107906 MALAKOFF ISD

0.990

10,481,590

11,167,992

686,402

388

779,352

9,702,238

10,397,797

695,559

393

109908 MALONE ISD

1.040

994,090

1,159,007

164,917

918

994,090

1,159,007

164,917

918

19910 MALTA ISD

1.040

1,002,353

1,164,979

162,627

909

1,002,353

1,164,979

162,627

909

94904 MARION ISD

1.170

11,405,276

11,811,170

405,894

230

11,405,276

11,811,170

405,894

230

161908 MART ISD

1.040

4,718,361

5,349,997

631,637

765

4,718,361

5,349,997

631,637

765

234905 MARTINS MILL ISD

1.040

4,494,685

5,094,979

600,295

770

4,494,685

5,094,979

600,295

770

174909 MARTINSVILLE ISD

1.040

3,114,103

3,569,785

455,682

807

3,114,103

3,569,785

455,682

807

158904 MATAGORDA ISD

1.020

1,672,624

1,905,219

232,595

890

13,711

1,658,913

1,891,456

232,543

889

19903 MAUD ISD

1.170

4,698,455

5,338,134

639,678

850

4,698,455

5,338,134

639,678

850

25905 MAY ISD

1.040

2,763,673

3,164,219

400,546

834

2,763,673

3,164,219

400,546

834

70915 MAYPEARL ISD

1.040

8,636,356

9,388,721

752,365

511

8,636,356

9,388,721

752,365

511

11905 MCDADE ISD

1.040

2,050,972

2,356,121

305,149

870

2,050,972

2,356,121

305,149

870

1.040

10,901,803

11,460,726

558,923

304

10,901,803

11,460,726

558,923

304

34906 MCLEOD ISD

1.040

2,961,007

3,394,313

433,306

802

2,961,007

3,394,313

433,306

802

223902 MEADOW ISD

1.170

3,178,651

3,655,498

476,848

894

3,178,651

3,655,498

476,848

894

18902 MERIDIAN ISD

1.040

4,653,830

5,285,607

631,778

815

568,427

4,085,403

4,925,049

839,646

1,083

62906 MEYERSVILLE ISD

1.040

1,189,289

1,329,872

140,584

935

1,189,289

1,329,872

140,584

935

39905 MIDWAY ISD

1.040

1,232,762

1,431,557

198,795

868

90,150

1,142,612

1,345,684

203,072

886

166903 MILANO ISD

1.170

4,197,089

4,777,615

580,525

865

4,197,089

4,777,615

580,525

865

175910 MILDRED ISD

1.040

6,065,101

6,778,831

713,729

695

518,669

5,546,432

6,411,319

864,887

842

200902 MILES ISD

1.170

3,868,779

4,400,209

531,431

854

3,868,779

4,400,209

531,431

854

1.170

2,710,006

3,119,241

409,235

942

2,710,006

3,119,241

409,235

942

112907 MILLER GROVE ISD

1.170

2,590,433

2,980,720

390,287

918

2,590,433

2,980,720

390,287

918

184904 MILLSAP ISD

1.170

8,507,616

9,347,477

839,861

637

8,507,616

9,347,477

839,861

637

250903 MINEOLA ISD

1.170

12,366,163

12,461,719

95,556

47

12,366,163

12,461,719

95,556

47

169908 MONTAGUE ISD

1.170

1,270,417

1,478,218

207,800

971

1,270,417

1,478,218

207,800

971

108915 MONTE ALTO ISD

1.170

10,210,607

11,053,959

843,352

527

10,210,607

11,053,959

843,352

527

161910 MOODY ISD

1.040

5,938,000

6,661,211

723,210

689

5,938,000

6,661,211

723,210

689

209902 MORAN ISD

1.040

1,364,224

1,582,184

217,960

840

116,065

1,248,159

1,491,375

243,216

938

18903 MORGAN ISD

1.040

1,564,656

1,810,131

245,475

905

1,564,656

1,810,131

245,475

905

72910 MORGAN MILL ISD

1.040

1,099,247

1,271,628

172,382

909

1,099,247

1,271,628

172,382

909

40901 MORTON ISD

1.040

3,919,356

4,473,324

553,968

799

3,919,356

4,473,324

553,968

799

143902 MOULTON ISD

0.980

2,479,738

2,828,676

348,939

698

410,682

2,069,056

2,313,507

244,451

489

109910 MOUNT CALM ISD

1.170

1,876,041

2,167,624

291,583

968

1,876,041

2,167,624

291,583

968

201907 MOUNT ENTERPRISE IS

1.170

3,759,707

4,296,548

536,842

859

3,759,707

4,296,548

536,842

859

1.040

3,899,094

4,451,110

552,016

768

3,899,094

4,451,110

552,016

768

167902 MULLIN ISD

1.040

5,579,477

6,394,860

815,384

833

5,579,477

6,394,860

815,384

833

198906 MUMFORD ISD

1.040

4,785,070

5,443,784

658,714

705

4,785,070

5,443,784

658,714

705

138903 MUNDAY CISD

1.170

3,830,979

4,379,366

548,387

880

3,830,979

4,379,366

548,387

880

107908 MURCHISON ISD

1.040

1,655,419

1,921,565

266,146

873

1,655,419

1,921,565

266,146

873

83902 LOOP ISD

168902 LORAINE ISD
54902 LORENZO ISD

28903 LULING ISD

161909 MCGREGOR ISD

70909 MILFORD ISD

49902 MUENSTER ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
163903 NATALIA ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

244,711,021

749

72,432,177

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

2,344,695,234

2,583,862,446

239,167,212

718

1.170

9,686,911

10,560,283

873,372

567

9,686,911

10,560,283

873,372

567

1.170

1,936,414

2,249,217

312,803

919

1,936,414

2,249,217

312,803

919

1.040

3,089,584

3,556,587

467,004

791

3,089,584

3,556,587

467,004

791

1.170

11,099,724

11,844,096

744,372

401

11,099,724

11,844,096

744,372

401

152902 NEW DEAL ISD

1.170

6,403,128

7,160,741

757,612

709

6,403,128

7,160,741

757,612

709

230906 NEW DIANA ISD

1.040

8,047,694

8,763,351

715,657

521

8,047,694

8,763,351

715,657

521

153905 NEW HOME ISD

1.170

3,299,334

3,772,815

473,481

893

3,299,334

3,772,815

473,481

893

1.170

5,630,158

6,377,226

747,067

866

307,438

5,322,720

6,016,798

694,079

805

236901 NEW WAVERLY ISD

1.040

8,387,717

9,155,024

767,307

553

8,387,717

9,155,024

767,307

553

252902 NEWCASTLE ISD

1.170

2,074,604

2,412,141

337,537

923

2,074,604

2,412,141

337,537

923

169902 NOCONA ISD

1.040

6,585,798

7,332,392

746,595

636

6,585,798

7,332,392

746,595

636

62902 NORDHEIM ISD

1.060

2,126,561

2,346,222

219,661

857

2,126,561

2,346,222

219,661

857

145906 NORMANGEE ISD

1.040

5,001,086

5,627,744

626,658

743

5,001,086

5,627,744

626,658

743

112906 NORTH HOPKINS ISD

1.040

4,262,591

4,835,527

572,937

733

4,262,591

4,835,527

572,937

733

154903 NORTH ZULCH ISD

1.040

2,888,959

3,307,281

418,322

735

2,888,959

3,281,803

392,844

690

244905 NORTHSIDE ISD

1.170

1,598,234

1,846,859

248,625

759

369,588

1,228,646

1,514,155

285,509

871

235904 NURSERY ISD

1.010

1,148,297

1,309,783

161,487

941

136,548

1,011,748

1,151,798

140,050

816

145907 OAKWOOD ISD

1.040

1,985,555

2,258,628

273,073

898

1,985,555

2,258,628

273,073

898

205905 ODEM-EDROY ISD

1.170

8,940,253

9,770,703

830,450

585

8,940,253

9,770,703

830,450

585

1.040

1,734,374

2,010,059

275,685

1,009

43,473

1,690,901

1,975,222

284,321

1,041

35903 NAZARETH ISD

1906 NECHES ISD
19905 NEW BOSTON ISD

37908 NEW SUMMERFIELD ISD

50904 OGLESBY ISD

200906 OLFEN ISD

1.170

849,777

987,296

137,519

1,008

849,777

987,296

137,519

1,008

187910 ONALASKA ISD

1.040

8,763,910

9,574,416

810,506

555

8,763,910

9,574,416

810,506

555

230903 ORE CITY ISD

1.170

8,135,217

8,976,388

841,171

647

8,135,217

8,976,388

841,171

647

201908 OVERTON ISD

1.170

4,593,343

5,217,857

624,514

812

4,593,343

5,217,857

624,514

812

104907 PAINT CREEK ISD

1.170

2,122,395

2,363,542

241,147

947

2,122,395

2,363,542

241,147

947

1.170

10,737,040

11,567,069

830,030

496

10,737,040

11,567,069

830,030

496

182906 PALO PINTO ISD

1.040

1,259,847

1,432,724

172,878

1,071

92,338

1,167,509

1,290,631

123,122

763

249906 PARADISE ISD

1.040

9,439,528

10,204,241

764,714

489

140,707

9,298,820

10,016,325

717,504

459

13902 PAWNEE ISD

0.917

2,257,735

2,570,986

313,250

911

261,699

1,996,037

2,224,296

228,259

663

184908 PEASTER ISD

1.040

8,503,662

9,225,810

722,148

502

8,503,662

9,225,810

722,148

502

109914 PENELOPE ISD

1.170

2,063,249

2,379,675

316,426

956

2,063,249

2,379,675

316,426

956

119903 PERRIN-WHITT CISD

1.040

3,685,796

4,219,263

533,467

950

3,685,796

4,219,263

533,467

950

95904 PETERSBURG ISD

1.170

2,566,310

2,960,368

394,058

920

2,566,310

2,960,368

394,058

920

39903 PETROLIA CISD

1.170

4,871,691

5,517,617

645,925

834

4,871,691

5,517,617

645,925

834

13903 PETTUS ISD

1.040

3,891,793

4,409,468

517,675

747

3,891,793

4,409,468

517,675

747

172905 PEWITT CISD

1.040

7,989,352

8,768,103

778,751

554

7,989,352

8,768,103

778,751

554

61903 PILOT POINT ISD

1.170

12,009,525

12,703,574

694,048

373

12,009,525

12,703,574

694,048

373

61906 PONDER ISD

1.040

11,800,698

12,605,880

805,181

477

1,664,197

10,136,501

10,782,408

645,907

383

184901 POOLVILLE ISD

1.170

5,098,091

5,772,130

674,039

840

5,098,091

5,772,130

674,039

840

178908 PORT ARANSAS ISD

1.033

6,476,409

7,164,859

688,450

894

389,908

6,086,501

6,637,377

550,876

716

247904 POTH ISD

1.040

5,665,199

6,285,620

620,420

530

509,854

5,155,346

5,863,151

707,806

604

91913 POTTSBORO ISD

1.040

10,918,317

11,451,413

533,095

292

10,918,317

11,451,413

533,095

292

28906 PRAIRIE LEA ISD

0.980

1,622,491

1,881,550

259,059

871

420,318

1,202,174

1,496,495

294,322

989

169909 PRAIRIE VALLEY ISD

1.040

1,604,626

1,862,351

257,724

1,023

524,636

1,079,990

1,239,706

159,716

634

139912 PRAIRILAND ISD

1.040

8,977,188

9,729,097

751,908

484

8,977,188

9,729,097

751,908

484

125905 PREMONT ISD

1.170

4,781,311

5,425,363

644,052

842

4,781,311

5,425,363

644,052

842

167904 PRIDDY ISD

1.040

1,389,352

1,606,233

216,881

901

1,389,352

1,606,233

216,881

901

1.170

9,246,117

10,110,813

864,696

596

9,246,117

10,110,813

864,696

596

70910 PALMER ISD

34907 QUEEN CITY ISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

244,711,021

749

72,432,177

2,344,695,234

2,583,862,446

239,167,212

718

250904 QUITMAN ISD

1.170

9,366,267

10,189,109

822,842

503

14,077

9,352,190

10,189,109

836,919

190903 RAINS ISD

1.040

12,501,651

12,586,821

85,171

39

12,501,651

12,586,821

85,171

39

66005 RAMIREZ CSD

1.040

556,482

650,621

94,139

934

556,482

650,621

94,139

934

67907 RANGER ISD

1.040

3,822,893

4,353,147

530,254

793

3,822,893

4,353,147

530,254

793

19911 RED LICK ISD

1.040

4,065,226

4,570,163

504,937

729

4,065,226

4,570,163

504,937

729

19906 REDWATER ISD

1.170

9,532,794

10,339,182

806,388

525

9,532,794

10,339,182

806,388

525

137902 RICARDO ISD

1.170

5,947,284

6,622,622

675,338

725

5,947,284

6,622,622

675,338

725

175911 RICE ISD

1.040

7,352,181

8,099,370

747,189

583

7,352,181

8,099,370

747,189

583

1.040

1,504,186

1,745,055

240,869

1,042

214,204

1,289,983

1,509,062

219,080

948

161912 RIESEL ISD

1.040

4,089,085

4,586,344

497,259

566

1,241,192

2,847,894

3,171,581

323,687

369

126907 RIO VISTA ISD

1.170

6,692,315

7,464,830

772,515

716

6,692,315

7,464,830

772,515

716

67908 RISING STAR ISD

1.170

1,635,860

1,890,525

254,665

978

1,635,860

1,890,525

254,665

978

188902 RIVER ROAD ISD

1.090

10,187,353

10,870,420

683,067

395

10,187,353

10,870,420

683,067

395

194903 RIVERCREST ISD

1.040

5,755,619

6,472,381

716,762

706

543,583

5,212,036

6,194,332

982,297

967

166904 ROCKDALE ISD

1.040

10,273,796

10,469,374

195,579

94

1,599,950

8,673,846

8,889,936

216,090

104

14907 ROGERS ISD

1.040

7,226,392

7,929,084

702,692

569

7,226,392

7,929,084

702,692

569

152908 ROOSEVELT ISD

1.060

8,708,921

9,546,616

837,694

515

8,708,921

9,546,616

837,694

515

110905 ROPES ISD

1.170

3,319,699

3,801,164

481,465

909

3,319,699

3,801,164

481,465

909

177901 ROSCOE COLLEGIATE I

1.170

5,695,603

6,354,271

658,668

780

5,695,603

6,354,271

658,668

780

1.060

2,783,668

3,203,170

419,501

930

274,636

2,509,032

2,855,589

346,557

768

139908 ROXTON ISD

1.170

1,859,810

2,131,850

272,039

987

1,859,810

2,131,850

272,039

987

104903 RULE ISD

1.170

1,504,107

1,742,400

238,293

968

1,504,107

1,742,400

238,293

968

128903 RUNGE ISD

1.040

2,454,287

2,790,551

336,264

734

1,498,166

956,121

1,158,121

202,000

441

91914 S AND S CISD

1.170

7,436,466

8,237,860

801,394

656

7,436,466

8,237,860

801,394

656

92906 SABINE ISD

1.040

9,988,604

10,487,923

499,319

272

128,336

9,860,268

10,370,259

509,991

277

169911 SAINT JO ISD

1.170

2,336,980

2,696,065

359,085

914

93,760

2,243,220

2,563,414

320,194

815

112909 SALTILLO ISD

1.040

2,731,922

3,111,351

379,429

878

2,731,922

3,111,351

379,429

878

74917 SAM RAYBURN ISD

1.170

4,783,830

5,420,153

636,322

842

4,783,830

5,420,153

636,322

842

203901 SAN AUGUSTINE ISD

1.040

7,048,042

7,864,532

816,490

683

7,048,042

7,864,532

816,490

683

214902 SAN ISIDRO ISD

1.170

2,856,711

3,294,697

437,986

1,023

202,597

2,654,114

3,060,526

406,412

950

1.060

2,976,507

3,354,519

378,012

934

730,430

2,246,077

2,453,382

207,305

512

117903 SANFORD-FRITCH ISD

1.040

6,225,338

6,944,649

719,311

648

6,225,338

6,944,649

719,311

648

137904 SANTA GERTRUDIS ISD

1.040

6,929,984

7,723,997

794,013

816

1,858,542

5,071,443

5,690,695

619,253

636

31913 SANTA MARIA ISD

1.170

7,624,119

8,519,884

895,765

779

7,624,119

8,519,884

895,765

779

31914 SANTA ROSA ISD

1.170

11,423,819

12,371,490

947,672

534

11,423,819

12,371,490

947,672

534

182904 SANTO ISD

1.170

4,544,093

5,143,787

599,695

832

4,544,093

5,143,787

599,695

832

74911 SAVOY ISD

1.170

2,973,651

3,407,122

433,471

921

2,973,651

3,407,122

433,471

921

75903 SCHULENBURG ISD

1.040

6,322,832

7,059,702

736,870

679

6,322,832

7,059,702

736,870

679

129910 SCURRY-ROSSER ISD

1.040

8,495,026

9,268,869

773,843

530

8,495,026

9,268,869

773,843

530

1.000

6,399,081

7,208,700

809,619

868

1,871,564

4,527,517

5,351,170

823,653

883

152909 SHALLOWATER ISD

1.170

12,320,116

12,408,773

88,657

43

12,320,116

12,408,773

88,657

43

210903 SHELBYVILLE ISD

1.110

7,714,578

8,512,217

797,638

657

7,714,578

8,512,217

797,638

657

143903 SHINER ISD

1.040

4,654,011

5,159,991

505,980

583

4,654,011

5,159,991

505,980

583

47905 SIDNEY ISD

1.040

1,455,469

1,680,624

225,155

905

1,455,469

1,680,624

225,155

905

19909 SIMMS ISD

1.040

4,602,945

5,223,172

620,227

770

4,602,945

5,223,172

620,227

770

49909 SIVELLS BEND ISD

1.020

749,285

862,522

113,236

894

104,324

644,961

756,263

111,303

879

13905 SKIDMORE-TYNAN ISD

1.170

7,585,935

8,377,277

791,342

651

7,585,935

8,377,277

791,342

651

1.170

11,383,228

12,203,994

820,766

453

11,383,228

12,203,994

820,766

453

93905 RICHARDS ISD

75908 ROUND TOP-CARMINE I

58909 SANDS CISD

83901 SEAGRAVES ISD

152903 SLATON ISD

Equity Center

511

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

244,711,021

749

72,432,177

2,344,695,234

2,583,862,446

239,167,212

718

249908 SLIDELL ISD

1.065

2,840,083

3,245,175

405,093

936

271,493

2,568,590

2,980,782

412,192

952

1909 SLOCUM ISD

1.040

3,445,068

3,947,396

502,328

794

3,445,068

3,947,396

502,328

794

110906 SMYER ISD

1.170

3,880,748

4,455,775

575,027

829

3,880,748

4,455,775

575,027

829

26903 SNOOK ISD

1.040

6,213,894

6,853,660

639,767

802

6,213,894

6,853,660

639,767

802

26902 SOMERVILLE ISD

1.040

4,830,402

5,400,325

569,923

800

4,830,402

5,400,325

569,923

800

85903 SOUTHLAND ISD

1.170

1,460,871

1,693,967

233,096

861

75,918

1,384,953

1,638,946

253,993

939

117907 SPRING CREEK ISD

1.120

1,158,575

1,349,343

190,768

944

1,158,575

1,349,343

190,768

944

140907 SPRINGLAKE-EARTH ISD

1.040

3,877,273

4,417,820

540,546

823

3,877,273

4,417,820

540,546

823

229905 SPURGER ISD

1.040

3,494,198

3,975,534

481,335

806

3,494,198

3,975,534

481,335

806

127906 STAMFORD ISD

1.170

6,282,892

7,042,644

759,752

762

6,282,892

7,042,644

759,752

762

247906 STOCKDALE ISD

1.040

7,076,084

7,854,880

778,796

637

7,076,084

7,854,880

778,796

637

182905 STRAWN ISD

1.170

1,695,196

1,967,849

272,653

961

1,695,196

1,967,849

272,653

961

112910 SULPHUR BLUFF ISD

1.170

2,460,495

2,801,578

341,083

973

2,460,495

2,801,578

341,083

973

110907 SUNDOWN ISD

1.040

10,760,580

12,064,910

1,304,330

1,468

4,855,261

5,905,319

6,546,860

641,541

722

171902 SUNRAY ISD

1.040

5,199,457

5,884,048

684,591

802

406,544

4,792,913

5,426,734

633,821

743

143905 SWEET HOME ISD

1.040

1,207,919

1,398,857

190,938

901

1,207,919

1,398,857

190,938

901

205907 TAFT ISD

1.137

10,242,416

11,078,464

836,048

516

10,242,416

11,078,464

836,048

516

81904 TEAGUE ISD

1.040

11,618,719

12,417,738

799,019

466

2,126,467

9,492,252

10,131,876

639,624

373

210904 TENAHA ISD

1.040

5,556,115

6,291,757

735,643

759

169,853

5,386,262

6,098,769

712,507

735

211901 TEXHOMA ISD

1.040

1,496,654

1,736,903

240,249

1,004

251,155

1,245,500

1,509,189

263,689

1,102

166905 THORNDALE ISD

1.170

5,542,311

6,238,508

696,197

804

5,542,311

6,238,508

696,197

804

246912 THRALL ISD

1.040

5,528,958

6,194,533

665,575

699

5,528,958

6,194,533

665,575

699

1.040

891,796

1,028,742

136,946

930

891,796

1,028,742

136,946

930

1.170

6,203,661

6,995,725

792,064

792

312,593

5,891,068

6,650,115

759,047

759

91907 TIOGA ISD

1.040

4,083,423

4,647,295

563,872

842

125,002

3,958,421

4,502,550

544,129

813

111903 TOLAR ISD

1.040

6,023,719

6,689,353

665,634

635

6,023,719

6,689,353

665,634

635

91918 TOM BEAN ISD

1.170

6,542,872

7,329,899

787,026

752

6,542,872

7,329,899

787,026

752

71908 TORNILLO ISD

1.090

10,868,849

11,701,462

832,613

463

10,868,849

11,701,462

832,613

463

1.170

1,999,762

2,303,610

303,848

930

1,999,762

2,303,610

303,848

930

74912 TRENTON ISD

1.170

4,948,572

5,590,334

641,762

828

4,948,572

5,590,334

641,762

828

107907 TRINIDAD ISD

1.170

1,800,680

2,082,134

281,454

967

1,800,680

2,082,134

281,454

967

228903 TRINITY ISD

1.040

10,125,684

10,841,005

715,320

405

10,125,684

10,841,005

715,320

405

212904 TROUP ISD

1.020

9,399,044

10,188,521

789,477

543

1,153,921

8,245,123

9,183,785

938,661

646

14910 TROY ISD

1.040

10,922,138

11,238,646

316,508

166

10,922,138

11,238,646

316,508

166

230908 UNION GROVE ISD

1.170

6,280,580

7,018,244

737,664

703

6,280,580

7,018,244

737,664

703

230904 UNION HILL ISD

1.040

2,721,401

3,120,548

399,147

839

2,721,401

3,120,548

399,147

839

18904 VALLEY MILLS ISD

1.040

5,467,019

6,133,497

666,477

709

5,467,019

6,133,497

666,477

709

49903 VALLEY VIEW ISD

1.120

6,722,632

7,497,218

774,587

687

6,722,632

7,497,218

774,587

687

91908 VAN ALSTYNE ISD

1.120

11,790,814

12,179,017

388,202

208

11,790,814

12,179,017

388,202

208

226908 VERIBEST ISD

1.170

2,689,679

3,082,047

392,369

941

2,689,679

3,082,047

392,369

941

143904 VYSEHRAD ISD

1.040

1,003,613

1,167,839

164,226

1,018

200,831

802,782

991,255

188,473

1,168

89905 WAELDER ISD

1.040

2,949,304

3,380,678

431,374

838

2,949,304

3,380,678

431,374

838

49908 WALNUT BEND ISD

1.040

721,648

840,131

118,483

898

89,496

632,152

751,761

119,609

906

18905 WALNUT SPRINGS ISD

0.940

1,579,296

1,831,057

251,761

800

1,579,296

1,831,057

251,761

800

229904 WARREN ISD

1.040

8,963,209

9,618,293

655,084

405

8,963,209

9,618,293

655,084

405

102903 WASKOM ISD

1.040

7,141,321

7,884,211

742,889

555

129,205

7,012,116

7,779,961

767,845

574

45905 WEIMAR ISD

1.040

6,398,474

7,094,834

696,360

728

6,398,474

7,094,834

696,360

728

1.040

2,127,218

2,442,424

315,206

809

323,695

1,803,523

2,049,474

245,950

631

72901 THREE WAY ISD

210905 TIMPSON ISD

221905 TRENT ISD

223904 WELLMAN-UNION CISD

Equity Center

October 11, 2016

The following calculations are based on TEA data (September 2016 Near Final) for 2015-16. Current Law (blue headers) is actual funding for small districts with less than 300 square miles (.00025 formula multiplier). The "no
penalty" revenues use the same near final data, but uses the standard .0004 formula multiplier. The yellow columns show FY16 (with ASATR in place) and the green columns show FY16 without ASATR, which is scheduled to be
repealed after this biennium.

FY16 Near Final Current Law

CDN

District

Group Totals/Average
37909 WELLS ISD

Assumes 300 sq. mi. penalty removed.

Adopted Tax Rate

Current Law
Revenue

Revenue (No
Penalty)

1.089

2,417,127,411

2,661,838,432

Assumes 300 sq. mi. penalty removed and ASATR repealed.

Gain

Gain per Current

Law WADA

ASATR

244,711,021

749

72,432,177

Current Law (no

ASATR)

Revenue (No
Penalty or
ASATR)

Gain

Gain per Current

Law WADA

2,344,695,234

2,583,862,446

239,167,212

718

1.170

2,974,349

3,391,123

416,774

947

2,974,349

3,391,123

416,774

947

100908 WEST HARDIN COUNTY

1.040

4,559,848

5,190,395

630,547

729

4,559,848

5,190,395

630,547

729

161916 WEST ISD

1.040

10,698,658

11,366,615

667,957

380

10,698,658

11,366,615

667,957

380

201914 WEST RUSK COUNTY CO

1.040

8,872,092

9,588,187

716,096

466

863,984

8,008,107

8,696,143

688,035

448

202905 WEST SABINE ISD

1.040

5,840,782

6,550,361

709,579

679

5,840,782

6,550,361

709,579

679

168903 WESTBROOK ISD

1.040

5,474,401

6,270,195

795,794

1,885

2,705,811

2,768,590

3,160,287

391,698

928

62905 WESTHOFF ISD

0.960

1,600,422

1,693,067

92,645

746

1,600,422

1,693,067

92,645

746

73904 WESTPHALIA ISD

1.000

1,399,557

1,606,688

207,131

839

1,399,557

1,606,688

207,131

839

1908 WESTWOOD ISD

1.170

14,342,270

14,362,619

20,349

10

14,342,270

14,362,619

20,349

10

1.041

4,314,732

4,910,908

596,176

819

718,257

3,596,475

4,059,424

462,950

636

242903 WHEELER ISD

33904 WHITE DEER ISD

1.033

4,366,401

4,968,648

602,248

1,053

4,366,401

4,968,648

602,248

1,053

92908 WHITE OAK ISD

1.170

10,751,421

11,066,485

315,064

166

10,751,421

11,066,485

315,064

166

91909 WHITESBORO ISD

1.170

12,902,040

12,989,048

87,008

42

12,902,040

12,989,048

87,008

42

91910 WHITEWRIGHT ISD

1.170

7,059,507

7,836,619

777,112

710

7,059,507

7,836,619

777,112

710

110908 WHITHARRAL ISD

1.170

1,714,710

1,986,370

271,659

946

217,612

1,497,098

1,764,699

267,601

932

109911 WHITNEY ISD

1.170

12,053,727

12,510,321

456,594

234

12,053,727

12,510,321

456,594

234

180904 WILDORADO ISD

1.040

1,005,980

1,142,306

136,326

889

41,399

964,581

1,106,529

141,948

926

153907 WILSON ISD

1.170

1,387,680

1,613,510

225,830

965

1,387,680

1,613,510

225,830

965

1.170

4,486,104

5,084,200

598,096

882

4,486,104

5,084,200

598,096

882

225905 WINFIELD ISD

1.040

1,348,996

1,577,624

228,628

879

1,348,996

1,577,624

228,628

879

250907 WINNSBORO ISD

1.170

11,319,885

11,787,378

467,493

249

11,319,885

11,787,378

467,493

249

212910 WINONA ISD

1.040

8,178,784

8,957,480

778,695

520

8,178,784

8,957,480

778,695

520

174906 WODEN ISD

1.109

6,434,177

7,179,685

745,508

673

6,434,177

7,179,685

745,508

673

116909 WOLFE CITY ISD

1.126

6,261,901

7,021,129

759,227

745

6,261,901

7,021,129

759,227

745

196902 WOODSBORO ISD

1.170

4,939,038

5,609,408

670,370

823

4,939,038

5,609,408

670,370

823

224902 WOODSON ISD

1.170

1,518,909

1,770,354

251,445

964

1,518,909

1,770,354

251,445

964

81905 WORTHAM ISD

1.040

4,501,314

5,079,542

578,227

744

4,501,314

5,079,542

578,227

744

1.040

3,378,182

3,874,009

495,827

892

216,070

3,162,111

3,646,085

483,973

871

0.980

5,729,051

6,202,995

473,944

580

5,729,051

6,202,995

473,944

580

1.170

3,968,503

4,529,146

560,644

860

3,968,503

4,529,146

560,644

860

1.040

2,027,932

2,337,896

309,964

883

2,027,932

2,337,896

309,964

883

5904 WINDTHORST ISD

250905 YANTIS ISD

62904 YORKTOWN ISD
3906 ZAVALLA ISD
25906 ZEPHYR ISD

Equity Center

10

October 11, 2016