88th Special Session Voucher Analysis (Final Shareable)

	A	B	C	D	E	F	G	H	I	J	K	L	M
1
2	Estimated Net Impact on District School Funding Based HB 1 as Proposed in 88th Legislature 4th Special Session
3	11/14/2023
4
5			Loss Due to Vouchers			School Year 2023 - 2024				School Year 2024 - 2025
6	House District	State Representative	Loss at 1% utilitization ($)	Loss at 3% utilitization ($)	Loss at 5% utilitization ($)	Total Gain (Loss) - SY24 ($)	Net at 1% utilitization ($)	Net at 3% utilitization ($)	Net at 5% utilitization ($)	To Gain (Loss) - SY25 ($)	Net at 1% utilitization ($)	Net at 3% utilitization ($)	Net at 5% utilitization ($)
7	1	Gary VanDeaver	3,520,349	10,559,784	17,592,125	16,818,874	13,298,525	6,259,090	-773,251	49,014,785	45,494,436	38,455,001	31,422,660
8	2	Bryan Slaton	6,385,112	19,240,167	32,045,082	25,437,815	19,052,703	6,197,648	-6,607,267	86,904,193	80,519,081	67,664,026	54,859,111
9	3	Cecil Bell, Jr.	15,702,333	47,115,357	78,528,380	62,856,941	47,154,608	15,741,585	-15,671,439	177,242,213	161,539,880	130,126,857	98,713,833
10	4	Keith Bell	5,799,585	17,415,467	29,014,636	19,602,035	13,802,451	2,186,568	-9,412,601	70,639,697	64,840,113	53,224,230	41,625,061
11	5	Cole Hefner	5,227,533	15,672,977	26,069,544	23,070,053	17,842,520	7,397,076	-2,999,491	66,934,749	61,707,216	51,261,772	40,865,205
12	6	Matt Schaefer	4,909,201	14,734,696	24,535,121	19,235,895	14,326,694	4,501,199	-5,299,226	60,959,946	56,050,745	46,225,250	36,424,825
13	7	Jay Dean	5,109,673	15,361,183	25,595,979	18,206,534	13,096,861	2,845,351	-7,389,445	62,529,306	57,419,633	47,168,123	36,933,327
14	8	Cody Harris	4,399,227	13,215,660	22,015,379	17,975,568	13,576,341	4,759,908	-4,039,811	58,635,506	54,236,279	45,419,846	36,620,127
15	9	Trent Ashby	4,202,271	12,542,487	20,906,509	18,367,329	14,165,058	5,824,842	-2,539,180	58,134,454	53,932,183	45,591,967	37,227,945
16	10	Brian Harrison	4,040,009	12,138,006	20,244,360	16,079,662	12,039,653	3,941,656	-4,164,698	50,659,091	46,619,082	38,521,085	30,414,731
17	11	Travis Clardy	3,414,395	10,287,498	17,143,887	15,920,628	12,506,233	5,633,130	-1,223,259	48,144,409	44,730,014	37,856,911	31,000,522
18	12	Kyle Kacal	7,200,925	21,619,488	36,039,315	30,363,385	23,162,460	8,743,897	-5,675,930	90,636,121	83,435,196	69,016,633	54,596,806
19	13	Angelia Orr	5,562,573	16,722,411	27,790,325	24,382,566	18,819,993	7,660,155	-3,407,759	74,944,154	69,381,581	58,221,743	47,153,829
20	14	John Raney	4,662,353	13,994,151	23,333,042	20,682,595	16,020,242	6,688,444	-2,650,447	64,205,177	59,542,824	50,211,026	40,872,135
21	15	Steve Toth	9,793,153	29,380,722	48,983,741	41,473,930	31,680,777	12,093,208	-7,509,811	117,746,785	107,953,632	88,366,063	68,763,044
22	16	Will Metcalf	9,079,994	27,255,432	45,423,777	39,458,498	30,378,504	12,203,066	-5,965,279	103,320,842	94,240,848	76,065,410	57,897,065
23	17	Stan Gerdes	7,794,964	23,393,248	38,974,818	33,273,166	25,478,202	9,879,918	-5,701,652	102,579,281	94,784,317	79,186,033	63,604,463
24	18	Ernest Bailes	13,996,072	41,968,973	69,951,496	55,769,925	41,773,853	13,800,952	-14,181,571	186,371,870	172,375,798	144,402,897	116,420,374
25	19	Ellen Troxclair	10,429,563	31,257,789	52,084,752	57,120,935	46,691,372	25,863,146	5,036,183	92,288,205	81,858,642	61,030,416	40,203,453
26	20	Terry Wilson	11,313,649	33,886,242	56,489,734	49,030,953	37,717,304	15,144,711	-7,458,781	117,149,747	105,836,098	83,263,505	60,660,013
27	21	Dade Phelan	6,364,356	19,093,069	31,853,945	26,548,176	20,183,820	7,455,107	-5,305,769	69,277,281	62,912,925	50,184,212	37,423,336
28	22	Christian Manuel	5,157,098	15,479,650	25,808,030	21,142,308	15,985,210	5,662,658	-4,665,722	55,275,600	50,047,800	39,725,248	29,396,868
29	23	Terri Leo-Wilson	9,796,423	29,383,442	48,976,289	34,548,710	24,752,287	5,165,268	-14,427,579	94,043,563	84,247,140	64,660,121	45,067,274
30	24	Greg Bonnen	7,295,749	21,888,510	36,496,721	25,323,473	18,027,724	3,434,963	-11,173,248	76,086,330	68,790,581	54,197,820	39,589,609
31	25	Cody Vasut	4,475,425	13,466,795	22,417,645	18,260,957	13,785,532	4,794,162	-4,156,688	48,964,271	44,488,846	35,497,476	26,546,626
32	26	Jacey Jetton	19,972,906	59,900,740	99,821,481	67,149,217	47,176,311	7,248,477	-32,672,264	238,229,229	218,256,323	178,328,489	138,407,748
33	27	Ron Reynolds	6,961,173	20,883,518	34,805,864	23,166,948	16,205,775	2,283,430	-11,638,916	68,210,078	61,248,905	47,326,560	33,404,214
34	28	Gary Gates	18,334,710	54,962,345	91,589,980	60,737,232	42,402,523	5,774,887	-30,852,748	207,114,072	188,779,363	152,151,727	115,524,092
35	29	Ed Thompson	8,008,230	24,058,117	40,091,290	30,110,421	22,102,191	6,052,304	-9,980,869	93,013,536	85,005,306	68,955,419	52,922,246
36	30	Geanie Morrison	2,958,290	8,899,939	14,891,729	12,853,584	9,895,295	3,953,645	-2,038,145	40,224,509	37,266,220	31,324,570	25,332,781
37	31	Ryan Guillen	9,323,964	27,962,270	46,626,910	32,345,132	23,021,168	4,382,862	-14,281,778	134,481,215	125,157,251	106,518,945	87,854,305
38	32	Todd Hunter	3,896,281	11,698,463	19,500,645	16,022,735	11,134,065	3,331,883	-4,470,299	44,944,272	37,417,318	29,615,136	21,812,954
39	33	Justin Holland	8,126,615	24,374,017	40,596,349	29,095,817	20,969,202	4,721,800	-11,500,532	79,551,414	71,424,799	55,177,397	38,955,065
40	34	Abel Herrero	5,320,256	15,982,046	26,635,479	19,495,618	14,175,362	3,513,572	-7,139,861	64,202,297	58,882,041	48,220,251	37,566,818
41	35	Oscar Longoria	22,312,388	66,902,473	111,502,179	85,519,754	63,207,366	18,617,281	-25,982,425	259,496,394	237,184,006	192,593,921	147,994,215
42	36	Sergio Muñoz, Jr.	15,079,480	45,255,155	75,425,001	53,081,341	38,001,861	7,826,186	-22,343,660	187,848,068	172,768,588	142,592,913	112,423,067
43	37	Janie Lopez	13,430,056	40,290,169	67,143,188	55,473,555	42,043,499	15,183,386	-11,669,633	181,914,866	168,484,810	141,624,697	114,771,678
44	38	Erin Gámez	10,992,165	32,983,588	54,967,918	42,883,603	31,891,438	9,900,015	-12,084,315	155,846,506	144,717,568	122,726,145	100,741,815
45	39	Armando Martinez	15,266,906	45,784,004	76,311,987	52,442,919	37,176,013	6,658,915	-23,869,068	189,713,089	174,446,183	143,929,085	113,401,102
46	40	Terry Canales	14,891,068	44,663,583	74,430,270	51,986,871	37,095,803	7,323,288	-22,443,399	183,359,354	168,331,513	138,558,998	108,792,311
47	41	R.D. Guerra	15,532,470	46,591,582	77,667,408	54,964,913	39,432,443	8,373,331	-22,702,495	195,597,317	180,064,847	149,005,735	117,929,909
48	42	Richard Peña Raymond	6,064,439	18,207,503	30,351,830	20,695,015	14,630,576	2,487,512	-9,656,815	64,485,529	58,366,352	46,223,288	34,078,961
49	43	J.M. Lozano	3,675,828	11,012,035	18,321,907	15,374,688	11,698,860	4,362,653	-2,947,219	56,590,993	52,915,165	45,578,958	38,269,086
50	44	John Kuempel	7,695,425	23,175,670	38,655,915	39,655,846	31,960,421	16,480,176	999,931	79,196,439	71,501,014	56,020,769	40,540,524
51	45	Erin Zwiener	9,067,771	27,196,222	45,333,029	34,063,802	24,996,031	6,867,580	-11,269,227	134,244,234	125,176,463	107,048,012	88,911,205
52	46	Sheryl Cole	24,107,756	72,348,338	120,548,401	90,827,754	66,719,998	18,479,416	-29,720,647	281,818,176	257,710,420	209,469,838	161,269,775
53	47	Vikki Goodwin	16,032,810	48,105,523	80,187,857	65,052,699	49,019,889	16,947,176	-15,135,158	135,222,771	119,189,961	87,117,248	55,034,914
54	48	Donna Howard	8,960,039	26,867,196	44,765,996	32,241,561	23,281,522	5,374,365	-12,524,435	80,931,371	71,971,332	54,064,175	36,165,375
55	49	Gina Hinojosa	7,510,867	22,542,221	37,549,770	26,901,393	19,390,526	4,359,172	-10,648,377	62,961,427	55,450,560	40,419,206	25,411,657
56	50	James Talarico	23,976,634	71,894,439	119,826,430	88,550,667	64,574,033	16,656,228	-31,275,763	288,450,921	264,474,287	216,556,482	168,624,491
57	51	Maria Luisa Flores	17,893,943	53,653,460	89,396,264	64,451,610	46,557,667	10,798,150	-24,944,654	221,315,663	203,421,720	167,662,203	131,919,399
58	52	Caroline Harris	13,112,789	39,347,988	65,565,209	58,639,085	45,526,296	19,291,097	-6,926,124	131,305,713	118,192,924	91,957,725	65,740,504
59	53	Andrew Murr	12,684,837	38,073,753	63,485,210	51,141,854	38,457,017	13,068,101	-12,343,356	135,271,599	122,586,762	97,197,846	71,786,389
60	54	Brad Buckley	7,766,998	23,317,706	38,868,415	28,598,723	20,831,725	5,281,017	-10,269,692	89,708,330	81,941,332	66,390,624	50,839,915
61	55	Hugh Shine	6,442,622	19,347,108	32,267,043	23,111,519	16,668,897	3,764,411	-9,155,524	74,142,184	67,699,562	54,795,076	41,875,141
62	56	Charles Anderson	4,804,450	14,437,157	24,029,344	19,374,596	14,570,146	4,937,439	-4,654,748	59,997,533	55,193,083	45,560,376	35,968,189
63	57	Richard Hayes	17,848,566	53,531,514	89,221,553	71,932,627	54,084,061	18,401,113	-17,288,926	192,100,488	174,251,922	138,568,974	102,878,935
64	58	DeWayne Burns	8,498,321	25,494,964	42,483,250	32,773,934	24,275,613	7,278,970	-9,709,316	88,053,061	79,554,740	62,558,097	45,569,811
65	59	Shelby Slawson	7,712,416	23,236,264	38,719,592	30,608,876	22,896,460	7,372,612	-8,110,716	93,316,041	85,603,625	70,079,777	54,596,449
66	60	Glenn Rogers	4,334,625	12,988,425	21,583,727	17,271,614	12,936,989	4,283,189	-4,312,113	51,088,491	46,753,866	38,100,066	29,504,764
67	61	Frederick Frazier	12,960,332	38,872,640	64,784,948	49,735,923	36,775,591	10,863,283	-15,049,025	144,757,736	131,797,404	105,885,096	79,972,788
68	62	Reggie Smith	5,189,848	15,587,521	25,958,860	23,413,260	18,223,412	7,825,739	-2,545,600	71,594,968	66,405,120	56,007,447	45,636,108
69	63	Ben Bumgarner	10,840,952	32,508,671	54,176,391	46,083,765	35,242,813	13,575,094	-8,092,626	117,651,029	106,810,077	85,142,358	63,474,638
70	64	Lynn Stucky	8,199,513	24,648,681	41,057,329	35,368,462	27,168,949	10,719,781	-5,688,867	98,815,278	90,423,839	73,974,671	57,566,023
71	65	Kronda Thimesch	12,833,129	38,521,930	64,195,281	54,261,902	41,428,773	15,739,972	-9,933,379	136,479,260	123,646,131	97,957,330	72,283,979
72	66	Matt Shaheen	16,551,047	49,653,142	82,770,685	63,301,966	46,750,919	13,648,824	-19,468,719	183,218,858	166,667,811	133,565,716	100,448,173
73	67	Jeff Leach	16,432,670	49,313,459	82,187,156	63,999,591	47,566,921	14,686,132	-18,187,565	165,240,358	148,807,688	115,926,899	83,053,202
74	68	David Spiller	4,373,786	13,188,212	21,919,070	19,027,189	14,653,403	5,838,977	-2,891,881	67,477,255	63,103,469	54,289,043	45,558,185
75	69	James Frank	4,213,960	12,715,825	21,202,241	16,342,616	12,128,656	3,626,791	-4,859,625	58,264,934	54,050,974	45,549,109	37,062,693
76	70	Mihaela Plesa	12,321,610	36,964,830	61,615,142	46,782,602	34,460,992	9,817,772	-14,832,540	119,115,063	106,793,453	82,150,233	57,499,921
77	71	Stan Lambert	4,041,828	12,181,454	20,273,468	14,850,044	10,808,216	2,668,590	-5,423,424	50,380,625	46,338,797	38,199,171	30,107,157
78	72	Drew Darby	3,615,634	10,852,731	18,125,783	16,962,451	13,346,817	6,109,720	-1,163,332	50,299,456	46,683,822	39,446,725	32,173,673
79	73	Carrie Isaac	8,312,837	24,953,961	41,573,808	48,158,706	39,845,869	23,204,745	6,584,898	79,714,433	71,401,596	54,760,472	38,140,625
80	74	Eddie Morales	12,205,048	36,654,398	61,096,656	44,227,851	32,022,803	7,573,453	-16,868,805	126,686,551	114,481,503	90,032,153	65,589,895
81	75	Mary González	13,999,025	41,997,074	69,996,388	46,931,961	32,932,936	4,934,887	-23,064,427	176,068,309	162,069,284	134,071,235	106,071,921
82	76	Suleman Lalani	23,004,334	68,996,290	114,995,338	78,883,461	55,879,127	9,887,171	-36,111,877	290,674,294	267,669,960	221,678,004	175,678,956
83	77	Lina Ortega	13,297,404	39,893,477	66,483,722	47,954,269	34,656,865	8,060,792	-18,529,453	141,033,993	127,736,589	101,140,516	74,550,271
84	78	Joseph Moody	11,003,422	33,001,908	54,995,831	37,457,552	26,454,130	4,455,644	-17,538,279	145,716,258	134,712,836	112,714,350	90,720,427
85	79	Claudia Ordaz	16,567,015	49,723,585	82,867,235	56,511,843	39,944,828	6,788,258	-26,355,392	196,964,433	180,397,418	147,240,848	114,097,198
86	80	Tracy King	8,120,232	24,402,481	40,708,535	29,510,499	21,390,267	5,108,018	-11,198,036	85,477,862	77,357,630	61,075,381	44,769,327
87	81	Brooks Landgraf	9,700,046	29,115,587	48,533,657	31,133,983	21,433,937	2,018,396	-17,399,674	132,856,470	123,156,424	103,740,883	84,322,813
88	82	Tom Craddick	4,993,323	14,995,419	24,974,974	17,687,273	12,693,950	2,691,854	-7,287,701	83,841,136	78,847,813	68,845,717	58,866,162
89	83	Dustin Burrows	6,292,633	18,852,828	31,379,596	24,504,231	18,211,598	5,651,403	-6,875,365	74,814,916	68,522,283	55,962,088	43,435,320
90	84	Carl Tepper	5,273,631	15,795,824	26,319,281	19,991,731	14,718,100	4,195,907	-6,327,550	58,735,462	53,461,831	42,939,638	32,416,181
91	85	Stan Kitzman	22,037,521	66,097,113	110,165,061	78,172,672	56,135,151	12,075,559	-31,992,389	254,609,710	232,572,189	188,512,597	144,444,649
92	86	John Smithee	6,332,100	18,996,300	31,677,214	24,316,624	17,984,524	5,320,324	-7,360,590	74,880,708	68,548,608	55,884,408	43,203,494
93	87	Four Price	4,119,878	12,351,277	20,607,746	17,123,754	13,003,876	4,772,478	-3,483,992	47,786,780	43,666,902	35,435,504	27,179,035
94	88	Ken King	4,729,921	14,206,475	23,691,386	20,857,360	16,127,440	6,650,885	-2,834,026	66,030,944	61,301,024	51,824,469	42,339,558
95	89	Candy Noble	13,212,022	39,652,779	66,076,822	51,135,888	37,923,866	11,483,109	-14,940,934	128,630,862	115,418,840	88,978,083	62,554,040
96	90	Ramon Romero, Jr.	15,897,492	47,700,831	79,512,528	57,873,730	41,976,239	10,172,899	-21,638,798	182,711,589	166,814,098	135,010,758	103,199,061
97	91	Stephanie Klick	21,610,850	64,846,733	108,085,146	75,347,238	53,736,388	10,500,505	-32,737,908	257,581,233	235,970,383	192,734,500	149,496,087
98	92	Salman Bhojani	12,564,996	37,707,908	62,852,085	45,664,301	33,099,305	7,956,393	-17,187,784	150,623,503	138,058,507	112,915,595	87,771,418
99	93	Nate Schatzline	16,768,355	50,312,158	83,872,675	65,561,138	48,792,783	15,248,980	-18,311,537	182,087,245	165,318,890	131,775,087	98,214,570
100	94	Tony Tinderholt	25,136,264	75,393,343	125,688,413	91,860,701	66,724,437	16,467,358	-33,827,712	258,936,032	233,799,768	183,542,689	133,247,619