| Jan 10 - 2002 | Guarantee & | Guarantee | ||||
| County | District | Name | Guarantee | Estimated | Hold Harmless & | Hold Harmless |
| Guarantee | Transition Caps | |||||
| ESTIMATES | ESTIMATES | |||||
| SY01 | SY02 | SY03 | SY04 | |||
| Albany | #1 | Laramie | $ 26,641,598 | $ 28,520,000 | $ 31,090,000 | $ 30,810,000 |
| Big Horn | #1 | Cowley | $ 7,391,424 | $ 8,040,000 | $ 7,950,000 | $ 7,860,000 |
| Big Horn | #2 | Lovell | $ 5,499,121 | $ 5,910,000 | $ 5,840,000 | $ 5,660,000 |
| Big Horn | #3 | Greybull | $ 4,567,383 | $ 4,880,000 | $ 4,810,000 | $ 4,740,000 |
| Big Horn | #4 | Basin | $ 3,728,931 | $ 4,030,000 | $ 4,080,000 | $ 4,030,000 |
| Campbell | #1 | Gillette | $ 49,651,155 | $ 53,910,000 | $ 56,810,000 | $ 56,400,000 |
| Carbon | #1 | Rawlins | $ 13,968,284 | $ 14,890,000 | $ 14,720,000 | $ 14,630,000 |
| Carbon | #2 | Saratoga | $ 9,142,284 | $ 9,790,000 | $ 9,550,000 | $ 9,320,000 |
| Converse | #1 | Douglas | $ 11,300,968 | $ 12,540,000 | $ 13,390,000 | $ 13,230,000 |
| Converse | #2 | Glenrock | $ 6,481,287 | $ 7,080,000 | $ 7,020,000 | $ 6,950,000 |
| Crook | #1 | Sundance | $ 10,637,407 | $ 11,700,000 | $ 11,530,000 | $ 11,410,000 |
| Fremont | #1 | Lander | $ 13,642,178 | $ 14,760,000 | $ 14,950,000 | $ 14,710,000 |
| Fremont | #2 | Dubois | $ 2,648,242 | $ 2,930,000 | $ 2,920,000 | $ 2,900,000 |
| Fremont | #6 | Pavillion | $ 4,118,794 | $ 4,380,000 | $ 4,400,000 | $ 4,370,000 |
| Fremont | #14 | Ethete | $ 6,244,090 | $ 6,710,000 | $ 6,630,000 | $ 6,520,000 |
| Fremont | #21 | Ft. Washakie | $ 3,428,348 | $ 3,530,000 | $ 3,530,000 | $ 3,530,000 |
| Fremont | #24 | Shoshoni | $ 3,397,155 | $ 3,780,000 | $ 3,730,000 | $ 3,630,000 |
| Fremont | #25 | Riverton | $ 17,650,074 | $ 19,090,000 | $ 18,770,000 | $ 18,520,000 |
| Fremont | #38 | Arapahoe | $ 2,930,441 | $ 3,310,000 | $ 3,660,000 | $ 3,610,000 |
| Goshen | #1 | Torrington | $ 15,103,791 | $ 16,270,000 | $ 16,140,000 | $ 15,800,000 |
| Hot Springs | #1 | Thermopolis | $ 6,432,846 | $ 6,930,000 | $ 6,770,000 | $ 6,670,000 |
| Johnson | #1 | Buffalo | $ 9,734,255 | $ 10,840,000 | $ 10,730,000 | $ 10,630,000 |
| Laramie | #1 | Cheyenne | $ 82,097,087 | $ 89,400,000 | $ 94,950,000 | $ 94,660,000 |
| Laramie | #2 | Pine Bluffs | $ 8,418,122 | $ 9,380,000 | $ 9,390,000 | $ 9,220,000 |
| Lincoln | #1 | Kemmerer | $ 6,893,318 | $ 7,260,000 | $ 7,040,000 | $ 6,850,000 |
| Lincoln | #2 | Afton | $ 16,130,193 | $ 17,470,000 | $ 17,390,000 | $ 17,150,000 |
| Natrona | #1 | Casper | $ 78,987,306 | $ 84,660,000 | $ 87,180,000 | $ 85,940,000 |
| Niobrara | #1 | Lusk | $ 4,275,083 | $ 4,700,000 | $ 4,640,000 | $ 4,550,000 |
| Park | #1 | Powell | $ 11,285,983 | $ 12,020,000 | $ 12,500,000 | $ 12,300,000 |
| Park | #6 | Cody | $ 15,433,640 | $ 16,710,000 | $ 17,040,000 | $ 16,680,000 |
| Park | #16 | Meeteetse | $ 1,672,046 | $ 1,810,000 | $ 1,810,000 | $ 1,760,000 |
| Platte | #1 | Wheatland | $ 10,079,476 | $ 10,820,000 | $ 10,870,000 | $ 10,590,000 |
| Platte | #2 | Guernsey | $ 2,506,778 | $ 2,840,000 | $ 2,870,000 | $ 2,810,000 |
| Sheridan | #1 | Ranchester | $ 7,700,546 | $ 8,490,000 | $ 8,500,000 | $ 8,420,000 |
| Sheridan | #2 | Sheridan | $ 21,672,013 | $ 23,490,000 | $ 24,460,000 | $ 24,350,000 |
| Sheridan | #3 | Clearmont | $ 1,516,171 | $ 1,500,000 | $ 2,000,000 | $ 2,010,000 |
| Sublette | #1 | Pinedale | $ 5,078,671 | $ 5,710,000 | $ 5,780,000 | $ 5,710,000 |
| Sublette | #9 | Big Piney | $ 5,214,986 | $ 5,620,000 | $ 5,550,000 | $ 5,490,000 |
| Sweetwater | #1 | Rock Springs | $ 35,138,742 | $ 37,160,000 | $ 37,430,000 | $ 36,050,000 |
| Sweetwater | #2 | Green River | $ 21,622,343 | $ 23,020,000 | $ 23,420,000 | $ 22,570,000 |
| Teton | #1 | Jackson | $ 16,070,553 | $ 17,200,000 | $ 21,750,000 | $ 21,230,000 |
| Uinta | #1 | Evanston | $ 21,736,194 | $ 22,980,000 | $ 23,230,000 | $ 23,050,000 |
| Uinta | #4 | Mountain View | $ 6,199,852 | $ 6,590,000 | $ 6,450,000 | $ 6,310,000 |
| Uinta | #6 | Lyman | $ 6,483,300 | $ 7,190,000 | $ 6,980,000 | $ 6,830,000 |
| Washakie | #1 | Worland | $ 10,082,847 | $ 10,580,000 | $ 10,630,000 | $ 10,280,000 |
| Washakie | #2 | Ten Sleep | $ 1,499,713 | $ 1,560,000 | $ 1,580,000 | $ 1,550,000 |
| Weston | #1 | Newcastle | $ 6,698,333 | $ 7,600,000 | $ 7,530,000 | $ 7,310,000 |
| Weston | #7 | Upton | $ 2,993,375 | $ 3,210,000 | $ 3,160,000 | $ 3,140,000 |
| Total Guarantee: | $ 641,826,725 | $ 692,790,000 | $ 713,150,000 | $ 702,740,000 | ||
| Comparison to SY02 Estimated Guarantee: | $ - | $ 20,360,000 | $ 9,950,000 | |||
| Annual Change in Estimated Guarantee: | $ 50,963,275 | $ 20,360,000 | $ (10,410,000) | |||
| Detail of Amounts within Guarantee Estimates for Annual Change: | ||||||
| Hold Harmless $: | $ 12,890,000 | $ 12,760,000 | ||||
| Loss due to ADM: | $ (8,850,000) | $ (5,740,000) | ||||
| SP ED and Trans Carry Over "Caps" | $ 4,670,000 | $ - | ||||