| Calculation of FY 2006 Annual Payment Amount for Counties | ||||||||||||
| 1 | 3 | 4 | 5 | |||||||||
| FY 2005 | FY2006 | FY2006 | ||||||||||
| Entitlement Share | County | Entitlement | FY2006 | |||||||||
| Payment | Share | Share | Quarterly | |||||||||
| County | (includes FY05 Growth) | + | of Growth | = | Payment | Payment | ||||||
| Beaverhead | 332,193.81 | + | 8,020.79 | = | 340,214.60 | 85,053.65 | ||||||
| Big Horn | 63,963.08 | + | 6,242.81 | = | 70,205.89 | 17,551.47 | ||||||
| Blaine | 204,562.88 | + | 5,461.72 | = | 210,024.60 | 52,506.15 | ||||||
| Broadwater | 343,856.25 | + | 6,400.86 | = | 350,257.11 | 87,564.28 | ||||||
| Carbon | 451,951.77 | + | 9,994.49 | = | 461,946.26 | 115,486.56 | ||||||
| Carter | 140,704.72 | + | 2,396.45 | = | 143,101.17 | 35,775.29 | ||||||
| Cascade | 442,180.02 | + | 38,340.05 | = | 480,520.07 | 120,130.02 | ||||||
| Chouteau | 581,795.11 | + | 9,948.92 | = | 591,744.03 | 147,936.01 | ||||||
| Custer | 307,399.12 | + | 8,795.98 | = | 316,195.10 | 79,048.77 | ||||||
| Daniels | 246,526.18 | + | 3,998.25 | = | 250,524.43 | 62,631.11 | ||||||
| Dawson | 928,600.95 | + | 15,756.83 | = | 944,357.78 | 236,089.44 | ||||||
| Fallon | 267,636.98 | + | 4,662.60 | = | 272,299.58 | 68,074.90 | ||||||
| Fergus | 258,905.26 | + | 8,195.65 | = | 267,100.91 | 66,775.23 | ||||||
| Flathead | 3,034,089.73 | + | 73,690.06 | = | 3,107,779.79 | 776,944.95 | ||||||
| Gallatin | 1,963,734.39 | + | 57,357.13 | = | 2,021,091.52 | 505,272.88 | ||||||
| Garfield | 161,508.36 | + | 2,623.80 | = | 164,132.16 | 41,033.04 | ||||||
| Glacier | 435,212.39 | + | 11,348.05 | = | 446,560.44 | 111,640.11 | ||||||
| Golden Valley | 46,203.51 | + | 1,072.52 | = | 47,276.03 | 11,819.01 | ||||||
| Granite | 265,895.42 | + | 4,676.88 | = | 270,572.30 | 67,643.07 | ||||||
| Hill | 470,754.64 | + | 12,988.21 | = | 483,742.85 | 120,935.71 | ||||||
| Jefferson | 647,538.87 | + | 13,028.23 | = | 660,567.10 | 165,141.77 | ||||||
| Judith Basin | 266,816.12 | + | 4,409.73 | = | 271,225.85 | 67,806.46 | ||||||
| Lake | 747,344.35 | + | 21,453.39 | = | 768,797.74 | 192,199.43 | ||||||
| Lewis And Clark | 1,420,156.75 | + | 42,765.40 | = | 1,462,922.15 | 365,730.54 | ||||||
| Liberty | 272,240.13 | + | 4,410.85 | = | 276,650.98 | 69,162.75 | ||||||
| Lincoln | 642,871.18 | + | 16,370.12 | = | 659,241.30 | 164,810.33 | ||||||
| Madison | 570,619.73 | + | 10,464.19 | = | 581,083.92 | 145,270.98 | ||||||
| Mccone | 238,866.92 | + | 3,840.90 | = | 242,707.82 | 60,676.95 | ||||||
| Meagher | 112,545.94 | + | 2,301.17 | = | 114,847.11 | 28,711.78 | ||||||
| Mineral | 272,362.98 | + | 5,179.54 | = | 277,542.52 | 69,385.63 | ||||||
| Missoula | 3,304,573.87 | + | 84,577.29 | = | 3,389,151.16 | 847,287.79 | ||||||
| Musselshell | 159,955.76 | + | 3,979.72 | = | 163,935.48 | 40,983.87 | ||||||
| Park | 506,389.46 | + | 13,220.71 | = | 519,610.17 | 129,902.54 | ||||||
| Petroleum | 45,297.45 | + | 797.74 | = | 46,095.19 | 11,523.80 | ||||||
| Phillips | 218,105.49 | + | 4,602.61 | = | 222,708.10 | 55,677.02 | ||||||
| Pondera | 362,653.32 | + | 7,317.00 | = | 369,970.32 | 92,492.58 | ||||||
| Powder River | 304,045.82 | + | 4,727.68 | = | 308,773.50 | 77,193.38 | ||||||
| Powell | 155,658.81 | + | 4,903.40 | = | 160,562.21 | 40,140.55 | ||||||
| Prairie | 135,364.67 | + | 2,252.63 | = | 137,617.30 | 34,404.33 | ||||||
| Ravalli | 1,136,634.25 | + | 31,322.14 | = | 1,167,956.39 | 291,989.10 | ||||||
| Richland | 362,472.87 | + | 8,535.03 | = | 371,007.90 | 92,751.98 | ||||||
| Roosevelt | 304,689.11 | + | 8,448.61 | = | 313,137.72 | 78,284.43 | ||||||
| Rosebud | 2,242,422.65 | + | 33,255.23 | = | 2,275,677.88 | 568,919.47 | ||||||
| Sanders | 896,852.74 | + | 16,504.33 | = | 913,357.07 | 228,339.27 | ||||||
| Sheridan | 410,224.38 | + | 6,879.61 | = | 417,103.99 | 104,276.00 | ||||||
| Stillwater | 721,611.40 | + | 12,957.45 | = | 734,568.85 | 183,642.21 | ||||||
| Sweet Grass | 253,660.33 | + | 4,869.27 | = | 258,529.60 | 64,632.40 | ||||||
| Teton | 379,984.27 | + | 7,598.39 | = | 387,582.66 | 96,895.67 | ||||||
| Toole | 466,373.48 | + | 8,234.92 | = | 474,608.40 | 118,652.10 | ||||||
| Treasure | 90,316.40 | + | 1,493.79 | = | 91,810.19 | 22,952.55 | ||||||
| Valley | 160,350.65 | + | 5,128.29 | = | 165,478.94 | 41,369.73 | ||||||
| Wheatland | 123,975.84 | + | 2,485.86 | = | 126,461.70 | 31,615.43 | ||||||
| Wibaux | 242,539.35 | + | 3,582.63 | = | 246,121.98 | 61,530.49 | ||||||
| Yellowstone | 2,107,924.91 | + | 83,784.86 | = | 2,191,709.74 | 547,927.44 | ||||||
| Totals | 31,231,114.82 | 727,708.11 | 32,008,769.55 | 8,002,192.39 | ||||||||
| Calculation of FY 2006 Annual Payment Amount for Consolidated | ||||||||||||
| 1 | 3 | 4 | 5 | |||||||||
| FY 2005 | FY2006 | FY2006 | ||||||||||
| Entitlement Share | County | Entitlement | FY2006 | |||||||||
| Payment | Share | Share | Quarterly | |||||||||
| County | (includes FY05 Growth) | + | of Growth | = | Payment | Payment | ||||||
| Ana- Deer Lodge | 1,010,140.52 | + | 27,617.74 | = | 1,037,758.26 | 259,439.57 | ||||||
| Butte-Silver Bow | 3,155,562.24 | + | 91,521.36 | = | 3,247,083.60 | 811,770.90 | ||||||
| Cons. Totals | 4,165,702.76 | 119,139.10 | 4,284,841.86 | 1,071,210.47 | ||||||||
| Grand Total for All Counties | 35,396,817.58 | 846,847.21 | 36,293,611.41 | 9,073,402.85 | ||||||||