Spreadsheet: 01c0dabc-d882-419a-b434-f7de2e7380d0
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5
North Carolina Association of County Commissioners
School Construction Lottery Funding - 2015 Budgeted Allotment v. Previous Statutory Allocation of 40% of Net Lottery Proceeds
40% Based on Projected 2013-14 Sales of $500M
 |  | 2104-15 Budgeted Funding | Previous Statutory Funding at 40% | Loss to Counties | 2014 Pledge to Debt Service
 |  | 100000000 | 200000000
County Name | 2013-14 ADM; LEA only, no charter | Total Funding Based on $ per ADM | Total Funding Based on $ per ADM; Statutory Allocation
Alamance | 22690 | 1558026 | 3116052 | -1558026 | x
[NAME] | 5374 | 369010 | 738020 | -369010
Alleghany | 1397 | 95926 | 191852 | -95926 | x
[NAME] | 3673 | 252209 | 504419 | -252210
[NAME] | 3196 | 219456 | 438912 | -219456 | x
Avery | 2164 | 148593 | 297185 | -148592
Beaufort | 7039 | 483338 | 966677 | -483339 | x
Bertie | 2984 | 204899 | 409797 | -204898 | x
Bladen | 4985 | 342299 | 684598 | -342299
Brunswick | 12668 | 869858 | 1739716 | -869858
Buncombe | 30113 | 2067732 | 4135464 | -2067732
Burke | 12891 | 885170 | 1770341 | -885171 | x
Cabarrus | 34807 | 2390049 | 4780098 | -2390049 | x
Caldwell | 12375 | 849739 | 1699477 | -849738 | x
Camden | 1920 | 131838 | 263677 | -131839
[NAME] | 8579 | 589084 | 1178167 | -589083 | x
Caswell | 2811 | 193019 | 386039 | -193020
Catawba | 24462 | 1679702 | 3359403 | -1679701 | x
Chatham | 8310 | 570612 | 1141225 | -570613 | x
Cherokee | 3377 | 231884 | 463769 | -231885 | x
[NAME] | 2238 | 153674 | 307348 | -153674 | x
Clay | 1323 | 90845 | 181690 | -90845
Cleveland | 15453 | 1061092 | 2122184 | -1061092 | x
Columbus | 8673 | 595538 | 1191076 | -595538
Craven | 14829 | 1018244 | 2036489 | -1018245 | x
Cumberland | 51774 | 3555101 | 7110202 | -3555101 | x
Currituck | 3842 | 263814 | 527628 | -263814 | x
Dare | 4932 | 338660 | 677319 | -338659 | x
[NAME] | 25690 | 1764023 | 3528047 | -1764024 | x
Davie | 6489 | 445572 | 891144 | -445572
Duplin | 9581 | 657887 | 1315773 | -657886
[NAME] | 33114 | 2273798 | 4547596 | -2273798 | x
Edgecombe | 6679 | 458619 | 917237 | -458618 | x
[NAME] | 53789 | 3693462 | 7386925 | -3693463 | x
Franklin | 8671 | 595401 | 1190802 | -595401 | x
Gaston | 31166 | 2140037 | 4280074 | -2140037 | x
Gates | 1740 | 119478 | 238957 | -119479 | x
[NAME] | 1209 | 83017 | 166034 | -83017
Granville | 8512 | 584483 | 1168966 | -584483 | x
Greene | 3182 | 218494 | 436989 | -218495 | x
Guilford | 72895 | 5005390 | 10010781 | -5005391 | x
Halifax | 7521 | 516435 | 1032870 | -516435
Harnett | 20813 | 1429140 | 2858281 | -1429141 | x
Haywood | 7564 | 519388 | 1038776 | -519388 | x
Henderson | 13547 | 930215 | 1860430 | -930215 | x
Hertford | 3041 | 208813 | 417625 | -208812
Hoke | 8247 | 566286 | 1132573 | -566287 | x
Hyde | 566 | 38865 | 77730 | -38865 | x
Iredell | 27452 | 1885012 | 3770025 | -1885013 | x
[NAME] | 3645 | 250287 | 500573 | -250286 | x
Johnston | 33786 | 2319941 | 4639882 | -2319941 | x
Jones | 1169 | 80270 | 160541 | -80271 | x
[NAME] | 9918 | 681027 | 1362054 | -681027
Lenoir | 9079 | 623416 | 1246833 | -623417 | x
Lincoln | 11688 | 802565 | 1605131 | -802566 | x
Macon | 4402 | 302267 | 604533 | -302266 | x
[NAME] | 2602 | 178668 | 357337 | -178669
Martin | 3500 | 240330 | 480660 | -240330 | x
McDowell | 6430 | 441521 | 883042 | -441521
Mecklenburg | 144470 | 9920142 | 19840283 | -9920141 | x
Mitchell | 2018 | 138567 | 277135 | -138568
Montgomery | 4158 | 285512 | 571024 | -285512 | x
Moore | 12828 | 880844 | 1761689 | -880845
Nash | 16369 | 1123990 | 2247980 | -1123990 | x
New Hanover | 25815 | 1772606 | 3545213 | -1772607
Northampton | 2121 | 145640 | 291280 | -145640
Onslow | 25428 | 1746033 | 3492066 | -1746033 | x
Orange | 19757 | 1356629 | 2713259 | -1356630 | x
Pamlico | 1282 | 88029 | 176059 | -88030 | x
Pasquotank | 5794 | 397849 | 795699 | -397850 | x
Pender | 8691 | 596774 | 1193548 | -596774 | x
Perquimans | 1811 | 124354 | 248707 | -124353 | x
Person | 4739 | 325407 | 650814 | -325407
Pitt | 23845 | 1637335 | 3274670 | -1637335 | x
Polk | 2303 | 158137 | 316274 | -158137 | x
Randolph | 23197 | 1592840 | 3185679 | -1592839 | x
Richmond | 7664 | 526254 | 1052509 | -526255 | x
Robeson | 23915 | 1642142 | 3284283 | -1642141
Rockingham | 13388 | 919297 | 1838594 | -919297 | x
[NAME] | 21181 | 1454409 | 2908819 | -1454410 | x
Rutherford | 8650 | 593959 | 1187918 | -593959 | x
Sampson | 11674 | 801604 | 1603208 | -801604 | x
Scotland | 6122 | 420372 | 840744 | -420372
Stanly | 8763 | 601718 | 1203436 | -601718 | x
Stokes | 6731 | 462189 | 924378 | -462189 | x
[NAME] | 11340 | 778670 | 1557339 | -778669
Swain | 1982 | 136096 | 272191 | -136095 | x
Transylvania | 3584 | 246098 | 492196 | -246098
Tyrrell | 579 | 39757 | 79515 | -39758 | x
Union | 40797 | 2801357 | 5602714 | -2801357 | x
Vance | 6809 | 467545 | 935090 | -467545 | x
Wake | 153803 | 10560999 | 21121998 | -10560999 | x
[NAME] | 2390 | 164111 | 328222 | -164111 | x
Washington | 1736 | 119204 | 238408 | -119204
Watauga | 4465 | 306593 | 613185 | -306592
Wayne | 19256 | 1322228 | 2644456 | -1322228 | x
Wilkes | 9866 | 677456 | 1354913 | -677457 | x
Wilson | 12531 | 860451 | 1720901 | -860450 | x
Yadkin | 5623 | 386108 | 772215 | -386107 | x
Yancey | 2289 | 157176 | 314352 | -157176
Totals | 1456330 | 100000000 | 200000000 | -100000000 | 70
Funding Summary
 | Total Distribution | 100000000 | 200000000
 | Total ADM | 1456330 | 1456330
 | $ per ADM | 68.66575570097437 | 137.3315114019487