Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Aberdeen
Adna
Almira
Anacortes
Arlington
Asotin-Anatone
Auburn
Bainbridge
Battle Ground
Bellevue
Bellingham
Benge
Bethel
Bickleton
Blaine
Boistfort
Bremerton
Brewster
Bridgeport
Brinnon
Burlington Edison
Camas
Cape Flattery
Carbonado
Cascade
Cashmere
Castle Rock
Centerville
Central Kitsap
Central Valley
Centralia
Chehalis
Cheney
Chewelah
Chimacum

CY 2018
92,800
208,700
53,700
320,000
294,300
218,400
282,400
567,400
289,900
687,200
283,500
38,300
229,700
58,000
210,500
138,600
159,100
85,400
58,600
122,200
225,200
378,300
83,800
178,400
263,400
208,800
137,800
99,300
243,200
199,700
135,200
165,700
173,500
122,500
233,800

CY 2019
94,500
211,700
56,000
325,200
308,700
223,900
296,200
573,500
304,100
720,800
289,100
39,900
240,900
59,500
214,600
140,600
160,800
85,100
61,400
124,800
228,900
396,800
85,300
187,100
269,000
213,300
141,100
101,900
245,800
209,500
137,100
168,100
182,000
125,100
238,800

CY 2020
96,200
214,700
58,400
330,500
323,800
229,500
310,700
579,600
319,000
756,100
294,800
41,600
252,700
61,100
218,800
142,600
162,500
84,800
64,400
127,500
232,600
416,200
86,800
196,300
274,800
217,900
144,500
104,600
248,400
219,800
139,100
170,500
190,900
127,800
243,900

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
97,900
217,800
60,900
335,900
339,600
235,200
325,900
585,800
334,600
793,100
300,600
43,300
265,100
62,700
223,100
144,600
164,200
84,500
67,500
130,200
236,400
436,600
88,300
205,900
280,700
222,600
148,000
107,400
251,100
230,600
141,100
172,900
200,200
130,500
249,100

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
80 $
(180) $
(180) $
(190)
1,323,263
1,313,806
3,291,547
3,686,080
$
180 $
70 $
90 $
110
176,396
303,704
864,658
926,622
$
50 $
$
10 $
20
43,007
$
280 $
280 $
310 $
340
712,189
3,124,103
5,968,444
6,427,111
$
260 $
(80) $
(20) $
10
1,581,701
7,344,777
11,708,064
12,157,204
$
190 $
(120) $
(90) $
(60)
191,808
191,415
619,841
693,913
$
250 $
(110) $
(70) $
(20)
5,548,147
24,163,622
36,810,686
38,157,226
$
490 $
660 $
700 $
730
913,014
6,915,724
11,815,549
12,266,741
$
250 $
(30) $
30 $
80
3,583,286
10,179,095
19,079,959
20,766,683
$
600 $
660 $
750 $
830
4,672,383
37,345,226
60,203,011
64,008,871
$
250 $
130 $
170 $
200
3,126,215
12,439,390
21,924,349
22,746,632
$
30 $
10 $
10 $
10
6,130
4,464
6,562
$
200 $
(160) $
(110) $
(60)
6,091,694
10,159,394
22,368,281
24,694,719
$
50 $
50 $
60 $
60
33,036
97,908
306,761
316,446
$
180 $
180 $
190 $
200
637,600
3,047,789
5,320,155
5,458,363
$
120 $
60 $
70 $
80
30,333
87,009
170,319
182,469
$
140 $
(180) $
(170) $
(170)
2,049,233
9,563,501
13,493,260
14,420,443
$
70 $
10 $
20 $
30
441,358
812,459
1,642,509
1,756,051
$
50 $
30 $
40 $
50
377,484
1,146,659
2,092,831
2,205,466
$
110 $
50 $
60 $
60
22,339
2,171
16,266
24,663
$
200 $
(40) $
(20) $
10
1,318,929
5,945,728
8,958,150
9,274,144
$
330 $
100 $
190 $
270
1,615,143
6,996,463
12,691,702
13,135,565
$
70 $
(40) $
(40) $
(40)
173,183
372,756
850,740
911,421
$
160 $
(570) $
(540) $
(520)
41,400
$
230 $
250 $
270 $
290
469,717
1,203,047
2,583,134
2,690,621
$
180 $
(200) $
(160) $
(140)
572,282
373,111
1,372,901
1,541,032
$
120 $
(50) $
(50) $
(30)
378,321
1,130,352
2,122,793
2,264,624
$
90 $
(10) $
(10) $
(10)
25,187
$
210 $
(210) $
(200) $
(190)
3,283,366
15,737,327
24,480,798
26,225,434
$
170 $
(70) $
(10) $
20
3,652,177
3,977,536
12,858,971
14,440,875
$
120 $
(10) $
20 $
40
1,349,035
2,509,913
5,367,380
5,802,127
$
140 $
(70) $
(70) $
(60)
902,649
1,322,090
3,242,427
3,549,263
$
150 $
10 $
70 $
110
1,348,608
2,627,017
5,830,336
6,430,064
$
110 $
50 $
60 $
70
284,091
453,877
1,163,013
1,250,173
$
200 $
240 $
270 $
290
319,920
1,714,896
3,033,058
3,215,643
1 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Clarkston
Cle Elum-Roslyn
Clover Park
Colfax
College Place
Colton
Columbia (Stev)
Columbia (Walla)
Colville
Concrete
Conway
Cosmopolis
Coulee/Hartline
Coupeville
Crescent
Creston
Curlew
Cusick
Damman
Darrington
Davenport
Dayton
Deer Park
Dieringer
Dixie
East Valley
East Valley (Yak)
Eastmont
Easton
Eatonville
Edmonds
Ellensburg
Elma
Endicott
Entiat

CY 2018
156,400
196,500
220,700
134,900
204,800
153,000
81,500
216,900
142,700
69,400
299,300
138,200
100,300
273,000
191,000
156,000
68,600
113,000
314,900
121,600
94,700
126,000
163,500
424,100
129,100
177,900
167,200
232,600
234,000
199,000
366,700
202,000
129,300
51,600
152,300

CY 2019
160,300
201,000
231,500
142,500
209,900
161,600
83,200
222,300
145,700
70,500
304,200
140,700
106,100
277,300
194,400
162,600
69,400
114,900
322,100
127,500
98,700
136,300
171,500
444,900
132,300
186,600
171,000
243,900
239,300
208,700
384,600
206,600
131,600
54,500
155,600

CY 2020
164,300
205,600
242,800
150,500
215,200
170,700
85,000
227,900
148,800
71,700
309,200
143,200
112,200
281,700
197,800
169,500
70,200
116,800
329,400
133,700
102,900
147,400
179,900
466,700
135,600
195,700
174,900
255,700
244,800
218,900
403,400
211,300
134,000
57,600
158,900

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
168,400
210,300
254,700
159,000
220,600
180,300
86,800
233,600
152,000
72,900
314,300
145,800
118,600
286,200
201,300
176,700
71,000
118,700
336,900
140,200
107,300
159,400
188,700
489,500
139,000
205,300
178,800
268,100
250,400
229,600
423,100
216,100
136,400
60,800
162,300

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
140 $
(120) $
(90) $
(70)
867,949
737,840
2,360,315
2,673,799
$
170 $
200 $
210 $
220
271,157
728,884
1,684,091
1,751,877
$
190 $
(410) $
(370) $
(360)
4,713,750
11,910,887
19,915,104
21,747,786
$
120 $
$
30 $
50
179,774
105,975
510,983
584,095
$
180 $
(150) $
(120) $
(110)
469,401
812,860
1,547,084
1,711,311
$
130 $
(110) $
(80) $
(50)
52,796
$
70 $
80 $
80 $
90
74,678
2,451
207,175
218,569
$
190 $
(60) $
(20) $
275,155
50,039
416,508
515,842
$
120 $
(20) $
(10) $
10
589,645
605,551
1,839,409
2,035,452
$
60 $
20 $
30 $
50
189,598
409,132
864,897
991,873
$
260 $
(240) $
(180) $
(130)
96,857
16,115
129,325
157,758
$
120 $
(310) $
(350) $
(380)
43,938
$
90 $
20 $
40 $
50
76,366
78,939
281,086
310,804
$
240 $
280 $
300 $
310
241,218
1,480,978
2,617,467
2,718,842
$
170 $
150 $
170 $
180
75,929
361,004
725,053
766,963
$
140 $
(60) $
(40) $
(20)
43,015
13,056
$
60 $
50 $
50 $
50
76,352
92,511
329,578
354,030
$
100 $
100 $
110 $
120
99,980
132,897
450,134
468,509
$
270 $
(110) $
(80) $
(40)
9,163
$
110 $
(140) $
(140) $
(160)
147,382
472,266
756,153
823,341
$
80 $
(160) $
(160) $
(160)
210,595
151,826
495,698
562,162
$
110 $
120 $
140 $
170
160,433
400,516
890,273
956,900
$
140 $
20 $
50 $
70
682,892
2,102,193
4,355,032
4,624,916
$
370 $
(20) $
80 $
190
312,308
294,063
994,522
1,355,194
$
110 $
(110) $
(80) $
(70)
13,292
$
150 $
(20) $
30 $
70
1,356,120
830,232
3,415,773
3,896,253
$
150 $
(120) $
(80) $
(70)
1,095,732
1,542,824
3,791,317
4,166,626
$
200 $
30 $
70 $
120
2,121,319
3,643,379
8,328,596
8,995,532
$
200 $
140 $
160 $
180
55,489
15,532
161,658
182,096
$
170 $
(70) $
(30) $
(10)
543,454
819,697
2,001,726
2,232,786
$
320 $
300 $
390 $
460
6,190,618
35,832,641
60,263,246
65,828,715
$
180 $
(50) $
(30) $
(10)
977,612
1,086,777
3,275,104
3,642,772
$
110 $
(100) $
(110) $
(110)
574,977
527,415
1,490,031
1,652,699
$
40 $
(20) $
(10) $
43,915
88,807
107,834
$
130 $
(40) $
(20) $
(10)
133,578
152,385
190,024
2 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Enumclaw
Ephrata
Evaline
Everett
Evergreen (Clark)
Evergreen (Stev)
Federal Way
Ferndale
Fife
Finley
Franklin Pierce
Freeman
Garfield
Glenwood
Goldendale
Grand Coulee Dam
Grandview
Granger
Granite Falls
Grapeview
Great Northern
Green Mountain
Griffin
Harrington
Highland
Highline
Hockinson
Hood Canal
Hoquiam
Inchelium
Index
Issaquah
Kahlotus
Kalama
Keller

CY 2018
313,300
133,400
151,200
336,100
244,000
141,100
281,200
255,800
282,500
146,300
197,900
252,100
90,300
94,400
94,400
111,300
121,900
106,500
213,100
269,900
210,000
224,300
290,600
53,500
135,400
276,500
385,900
121,700
71,800
52,900
96,000
640,800
24,800
185,300
68,600

CY 2019
328,600
141,100
153,400
352,500
255,900
144,100
295,000
260,800
296,300
153,500
207,600
264,400
95,400
96,900
96,900
117,700
124,700
108,900
223,500
275,000
220,300
235,300
294,100
55,800
138,500
290,000
404,800
124,000
73,100
53,500
100,700
672,200
26,000
189,800
69,400

CY 2020
344,700
149,200
155,600
369,700
268,400
147,200
309,400
265,900
310,800
161,000
217,800
277,300
100,800
99,500
99,500
124,500
127,500
111,400
234,400
280,200
231,100
246,800
297,600
58,200
141,600
304,200
424,600
126,300
74,400
54,100
105,600
705,100
27,300
194,400
70,200

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
361,600
157,800
157,800
387,800
281,500
150,300
324,500
271,100
326,000
168,900
228,500
290,900
106,500
102,100
102,100
131,600
130,400
113,900
245,900
285,500
242,400
258,900
301,200
60,700
144,800
319,100
445,400
128,700
75,700
54,700
110,800
739,600
28,700
199,100
71,000

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
270 $
(80) $
(40) $
(10)
1,149,083
3,234,952
5,825,703
6,408,771
$
120 $
(290) $
(300) $
(290)
833,474
978,286
2,499,371
2,781,488
$
130 $
70 $
80 $
90
17,326
25,051
30,499
$
290 $
40 $
120 $
170
6,461,378
28,378,863
44,811,042
45,186,530
$
210 $
(100) $
(50) $
9,410,254
21,245,615
40,488,129
43,937,036
$
120 $
130 $
140 $
150
13,119
35,361
87,474
90,628
$
240 $
(230) $
(190) $
(160)
7,744,840
30,969,661
46,858,278
50,511,531
$
220 $
(70) $
(40) $
(10)
1,529,548
4,362,897
7,572,730
7,895,687
$
250 $
30 $
70 $
120
1,166,038
5,055,481
7,904,956
8,451,611
$
130 $
(40) $
(20) $
20
374,288
252,778
835,662
937,854
$
170 $
(280) $
(230) $
(200)
2,915,553
7,818,862
12,873,693
14,027,670
$
220 $
(80) $
(20) $
20
232,168
220,546
789,253
891,147
$
80 $
(30) $
(10) $
10
53,344
28,431
166,547
184,580
$
80 $
50 $
70 $
80
37,945
68,578
80,488
$
80 $
70 $
80 $
90
354,238
615,041
1,472,150
1,563,877
$
100 $
(210) $
(210) $
(210)
264,584
575,718
1,075,965
1,164,908
$
110 $
80 $
100 $
110
1,524,980
5,121,779
9,248,323
9,731,770
$
90 $
60 $
80 $
90
693,929
1,652,029
3,229,128
3,423,737
$
190 $
(80) $
(40) $
600,503
2,409,110
3,864,070
4,176,699
$
230 $
220 $
250 $
270
53,767
216,263
396,506
432,027
$
180 $
50 $
80 $
110
9,091
31,061
59,367
66,106
$
190 $
50 $
100 $
160
39,717
45,540
136,903
178,660
$
250 $
140 $
170 $
200
136,955
81,389
559,395
645,999
$
50 $
(50) $
(40) $
(20)
50,251
$
120 $
(10) $
10 $
40
468,737
744,554
1,724,461
1,862,810
$
240 $
(100) $
(70) $
(50)
7,412,200
38,760,309
54,180,167
57,805,653
$
340 $
40 $
130 $
210
379,474
1,472,885
2,755,905
2,987,896
$
110 $
40 $
60 $
60
101,449
58,139
148,151
201,603
$
60 $
(170) $
(170) $
(170)
594,491
909,464
1,926,643
2,137,733
$
50 $
40 $
50 $
50
83,602
258,553
529,892
561,533
$
80 $
(10) $
$
10
13,673
46,127
79,964
87,268
$
560 $
800 $
910 $
970
3,889,691
41,692,001
68,411,048
71,725,141
$
20 $
20 $
30 $
30
45,169
21,683
179,827
189,996
$
160 $
170 $
210 $
230
230,988
757,998
1,725,067
1,904,576
$
60 $
60 $
70 $
70
15,229
34,324
38,374
3 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Kelso
Kennewick
Kent
Kettle Falls
Kiona Benton
Kittitas
Klickitat
La Conner
Lacenter
Lacrosse Joint
Lake Chelan
Lake Stevens
Lake Washington
Lakewood
Lamont
Liberty
Lind
Longview
Loon Lake
Lopez
Lyle
Lynden
Mabton
Mansfield
Manson
Mary M Knight
Mary Walker
Marysville
Mc Cleary
Mead
Medical Lake
Mercer Island
Meridian
Methow Valley
Mill A

CY 2018
141,900
185,500
324,000
117,000
140,100
172,000
64,900
289,600
303,700
49,400
198,500
301,500
594,500
270,700
37,200
176,300
58,900
151,500
166,700
385,300
147,800
267,700
89,100
65,500
263,700
123,800
71,400
274,200
128,400
238,800
175,800
1,110,800
285,000
213,600
179,500

CY 2019
145,300
194,600
339,900
119,500
147,000
175,900
66,600
294,300
318,600
52,200
202,800
316,300
623,600
283,900
39,300
184,900
61,300
155,100
170,200
392,900
151,700
273,000
91,100
68,700
269,400
126,100
72,900
287,600
130,700
250,500
184,400
1,165,200
290,600
212,900
179,300

CY 2020
148,800
204,100
356,500
122,000
154,200
179,900
68,400
299,100
334,200
55,100
207,100
331,800
654,100
297,800
41,500
193,900
63,800
158,800
173,800
400,600
155,700
278,400
93,200
72,000
275,200
128,500
74,500
301,700
133,100
262,800
193,400
1,222,200
296,300
212,200
179,100

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
152,400
214,100
373,900
124,600
161,700
184,000
70,200
304,000
350,600
58,200
211,500
348,000
686,100
312,400
43,800
203,400
66,400
162,600
177,500
408,500
159,800
283,900
95,300
75,500
281,100
130,900
76,100
316,500
135,500
275,700
202,900
1,282,000
302,100
211,500
178,900

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
120 $
(270) $
(250) $
(250)
1,688,643
3,150,114
6,340,379
6,933,126
$
160 $
(60) $
(10) $
20
6,608,560
12,415,551
26,512,472
28,709,250
$
280 $
(90) $
(50) $
(10)
8,852,364
47,892,656
69,487,887
74,098,804
$
100 $
(30) $
(10) $
10
278,145
595,680
1,316,040
1,417,633
$
120 $
(20) $
10 $
40
548,437
384,154
1,408,388
1,557,372
$
150 $
110 $
140 $
170
230,547
392,128
993,111
1,128,802
$
60 $
30 $
30 $
40
42,020
32,919
43,552
$
250 $
(50) $
(80) $
(120)
181,365
708,386
1,257,914
1,336,105
$
260 $
$
60 $
120
387,921
656,601
1,787,524
1,965,679
$
40 $
(50) $
(40) $
(30)
39,816
$
170 $
180 $
200 $
210
571,770
1,304,316
2,802,087
2,944,803
$
260 $
(20) $
40 $
110
2,371,181
17,875,629
26,759,584
26,851,387
$
520 $
670 $
730 $
790
6,253,065
65,280,136
102,259,347
105,924,220
$
240 $
70 $
140 $
200
662,258
3,506,236
5,635,292
5,980,453
$
30 $
(30) $
(20) $
(20)
13,181
$
150 $
100 $
140 $
170
137,597
254,323
696,403
792,622
$
50 $
10 $
20 $
30
85,474
246,754
488,146
539,916
$
130 $
(80) $
(60) $
(40)
2,286,595
3,651,466
7,717,768
8,532,645
$
140 $
150 $
170 $
180
45,101
188,336
357,729
370,709
$
330 $
300 $
330 $
360
74,801
458,608
763,305
813,657
$
130 $
80 $
100 $
120
91,748
170,974
406,815
446,160
$
230 $
(50) $
(10) $
20
908,074
3,073,729
5,520,094
5,920,316
$
80 $
80 $
90 $
90
420,247
1,141,323
2,104,453
2,144,348
$
60 $
50 $
70 $
80
50,148
103,414
273,627
290,575
$
230 $
210 $
250 $
270
289,086
717,785
1,442,832
1,526,549
$
110 $
(70) $
(60) $
(60)
71,649
929,107
1,515,259
1,579,588
$
60 $
70 $
70 $
80
254,467
173,946
658,543
717,037
$
240 $
(100) $
(40) $
10
3,793,639
14,371,609
23,215,526
24,095,991
$
110 $
(140) $
(120) $
(110)
91,634
20,206
138,337
180,897
$
210 $
(90) $
(40) $
10
2,709,534
5,732,965
12,622,949
13,101,691
$
150 $
100 $
130 $
160
544,934
1,772,157
3,669,408
3,881,131
$
970 $
990 $
1,140 $
1,280
828,386
6,779,984
11,175,900
11,970,349
$
250 $
(130) $
(70) $
(40)
440,040
1,441,268
2,583,123
2,812,038
$
190 $
200 $
220 $
240
176,902
479,018
1,197,194
1,285,620
$
160 $
160 $
170 $
180
11,153
73,455
131,628
135,182
4 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Monroe
Montesano
Morton
Moses Lake
Mossyrock
Mount Adams
Mount Baker
Mount Pleasant
Mt Vernon
Mukilteo
Naches Valley
Napavine
Naselle Grays Riv
Nespelem
Newport
Nine Mile Falls
Nooksack Valley
North Beach
North Franklin
North Kitsap
North Mason
North River
North Thurston
Northport
Northshore
Oak Harbor
Oakesdale
Oakville
Ocean Beach
Ocosta
Odessa
Okanogan
Olympia
Omak
Onalaska

CY 2018
338,500
154,400
106,100
165,600
111,700
82,600
141,300
246,500
210,400
330,000
149,300
145,100
127,600
28,400
141,700
217,500
208,200
114,400
100,400
277,600
187,100
135,400
215,200
103,600
484,600
232,000
82,800
136,400
100,800
93,900
74,900
85,300
254,300
100,700
124,700

CY 2019
355,100
157,200
107,600
175,100
113,300
84,500
144,100
246,300
213,800
346,100
152,700
147,200
129,500
28,300
144,000
228,100
212,300
116,500
105,400
280,600
190,600
137,400
217,800
105,800
508,300
235,700
87,500
138,900
102,300
95,600
78,100
85,000
257,300
100,400
126,500

CY 2020
372,500
160,000
109,100
185,100
114,900
86,400
146,900
246,100
217,300
363,000
156,100
149,300
131,400
28,200
146,400
239,300
216,500
118,600
110,600
283,600
194,200
139,500
220,400
108,100
533,200
239,400
92,400
141,400
103,800
97,300
81,400
84,700
260,400
100,100
128,300

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
390,700
162,900
110,700
195,700
116,500
88,400
149,800
245,900
220,800
380,800
159,600
151,400
133,400
28,100
148,800
251,000
220,700
120,700
116,100
286,600
197,800
141,600
223,000
110,400
559,300
243,200
97,600
143,900
105,300
99,100
84,900
84,400
263,500
99,800
130,100

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
290 $
60 $
130 $
210
1,686,414
10,291,521
16,005,057
17,000,041
$
130 $
(90) $
(60) $
(40)
423,120
305,054
1,249,260
1,407,984
$
90 $
$
10 $
20
136,041
223,424
462,720
499,152
$
140 $
(260) $
(270) $
(290)
3,167,665
7,095,193
12,936,757
13,419,642
$
100 $
40 $
50 $
60
198,239
370,099
834,722
897,609
$
70 $
80 $
80 $
90
345,465
1,146,065
2,109,480
2,195,806
$
120 $
(50) $
(40) $
(40)
611,267
1,877,319
3,171,114
3,449,560
$
210 $
220 $
230 $
240
13,662
137,791
218,770
225,055
$
180 $
(200) $
(170) $
(150)
2,608,184
9,567,076
14,741,539
15,836,692
$
290 $
180 $
250 $
320
5,543,929
32,591,641
49,338,868
50,851,167
$
130 $
(60) $
(30) $
(10)
408,795
461,218
1,250,559
1,406,015
$
130 $
(60) $
(60) $
(50)
255,025
543,939
1,242,156
1,328,541
$
110 $
$
30 $
50
121,606
64,232
345,075
385,848
$
20 $
(10) $
(10) $
(20)
51,102
115,219
257,698
276,471
$
120 $
50 $
60 $
70
392,980
556,752
1,379,442
1,499,832
$
190 $
(80) $
(30) $
375,496
185,818
985,579
1,149,985
$
180 $
(160) $
(120) $
(90)
562,077
1,523,553
2,758,747
3,003,814
$
100 $
110 $
120 $
130
243,913
763,732
1,535,882
1,644,428
$
90 $
70 $
100 $
120
811,042
2,521,534
4,663,407
4,896,298
$
240 $
20 $
60 $
60
1,692,750
7,614,023
12,134,011
13,120,436
$
160 $
70 $
100 $
110
704,215
1,445,891
3,137,084
3,382,310
$
120 $
120 $
130 $
140
40,496
176,920
377,921
389,428
$
190 $
(40) $
$
20
4,467,919
12,078,567
22,676,791
23,597,467
$
90 $
100 $
100 $
110
77,451
238,149
514,091
524,707
$
420 $
460 $
560 $
650
4,887,821
33,877,858
58,865,541
63,913,464
$
200 $
30 $
50 $
50
1,661,139
8,386,272
13,834,634
14,672,900
$
70 $
30 $
40 $
60
51,265
49,806
69,751
$
120 $
(10) $
(10) $
(20)
76,374
130,558
336,163
367,787
$
90 $
80 $
80 $
90
368,071
948,227
1,919,281
1,971,943
$
80 $
20 $
40 $
50
239,245
222,772
667,904
752,452
$
70 $
(10) $
10 $
30
87,047
186,450
220,639
$
70 $
(80) $
(80) $
(80)
385,683
603,911
1,561,516
1,677,267
$
220 $
(10) $
10 $
50
2,745,266
3,141,148
9,670,519
10,695,805
$
90 $
(110) $
(120) $
(120)
1,038,009
6,402,382
11,567,703
12,120,639
$
110 $
(10) $
(10) $
276,427
605,911
1,268,198
1,356,458
5 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Onion Creek
Orcas
Orchard Prairie
Orient
Orondo
Oroville
Orting
Othello
Palisades
Palouse
Pasco
Pateros
Paterson
Pe Ell
Peninsula
Pioneer
Pomeroy
Port Angeles
Port Townsend
Prescott
Prosser
Pullman
Puyallup
Queets-Clearwater
Quilcene
Quillayute Valley
Quinault
Quincy
Rainier
Raymond
Reardan
Renton
Republic
Richland
Ridgefield

CY 2018
81,100
383,200
276,900
100,000
290,900
92,700
233,300
123,000
73,600
138,900
189,200
142,600
53,000
110,400
354,500
158,100
108,000
162,600
236,600
100,900
156,200
282,400
266,200
37,600
180,500
113,300
108,700
160,300
180,800
80,500
162,600
340,600
71,800
212,000
339,000

CY 2019
82,800
390,800
290,400
101,200
305,000
92,400
244,700
128,100
77,200
146,700
198,600
142,100
55,600
112,000
371,800
161,100
116,600
165,500
241,700
103,400
163,800
298,300
279,200
38,400
184,400
115,300
110,700
169,500
183,000
81,700
169,500
357,300
72,700
222,400
355,600

CY 2020
84,600
398,500
304,600
102,400
319,800
92,100
256,700
133,400
80,900
155,000
208,400
141,600
58,300
113,600
390,000
164,100
125,900
168,400
246,900
106,000
171,800
315,100
292,900
39,200
188,400
117,300
112,700
179,200
185,200
82,900
176,700
374,800
73,600
233,300
373,000

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
86,400
406,400
319,500
103,600
335,300
91,800
269,300
138,900
84,800
163,700
218,700
141,200
61,200
115,200
409,100
167,200
135,900
171,400
252,200
108,700
180,200
332,900
307,200
40,000
192,400
119,400
114,700
189,500
187,400
84,100
184,200
393,100
74,500
244,700
391,300

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
70 $
30 $
40 $
50
21,501
25,806
30,685
$
330 $
390 $
430 $
460
139,871
1,144,484
2,081,614
2,203,169
$
240 $
260 $
290 $
320
15,713
86,003
167,219
173,289
$
90 $
90 $
100 $
100
17,626
64,666
164,010
167,543
$
250 $
(70) $
(50) $
(20)
77,172
10,124
$
80 $
10 $
20 $
20
218,591
339,749
744,213
796,960
$
200 $
(130) $
(60) $
(10)
732,622
2,359,503
4,208,736
4,566,881
$
110 $
40 $
60 $
90
1,780,676
4,950,131
9,474,884
10,025,092
$
60 $
20 $
30 $
30
15,466
72,620
114,015
119,817
$
120 $
(150) $
(110) $
(90)
63,846
63
25,233
$
160 $
(340) $
(280) $
(250)
6,726,170
15,982,157
28,718,115
31,026,193
$
120 $
(90) $
(70) $
(50)
121,354
102,325
325,619
364,809
$
50 $
50 $
60 $
60
59,591
167,334
332,832
344,664
$
100 $
10 $
20 $
20
124,425
186,303
217,026
$
310 $
320 $
390 $
460
2,272,425
11,149,443
20,885,199
22,822,198
$
140 $
40 $
60 $
70
230,923
218,331
584,035
700,573
$
90 $
80 $
100 $
110
124,372
18,945
308,047
352,780
$
140 $
(80) $
(70) $
(50)
1,286,588
2,751,257
5,246,950
5,460,711
$
210 $
230 $
260 $
280
359,538
1,208,212
2,504,646
2,686,843
$
90 $
80 $
100 $
110
151,176
255,984
617,030
663,615
$
140 $
30 $
70 $
110
1,084,201
961,546
3,063,972
3,367,339
$
250 $
20 $
80 $
130
752,610
1,349,902
3,180,834
3,497,575
$
230 $
(100) $
(40) $
30
6,528,051
15,680,669
31,228,451
34,077,524
$
30 $
20 $
30 $
30
13,934
20,975
24,628
$
160 $
160 $
180 $
190
101,085
826,114
1,493,134
1,568,231
$
100 $
100 $
110 $
120
630,651
4,387,429
7,603,708
8,047,122
$
90 $
(100) $
(90) $
(90)
91,647
34,876
172,458
201,486
$
140 $
130 $
170 $
190
1,306,789
3,335,616
6,509,453
7,179,011
$
160 $
(110) $
(70) $
(40)
267,127
393,213
913,712
1,013,249
$
70 $
(140) $
(140) $
(140)
198,475
456,675
895,536
969,622
$
140 $
$
40 $
80
173,436
247,727
339,661
$
300 $
250 $
280 $
340
5,276,680
32,120,979
48,535,521
51,075,909
$
60 $
50 $
60 $
60
121,480
185,481
568,767
607,372
$
180 $
20 $
60 $
100
3,327,375
10,984,914
20,858,145
21,563,841
$
290 $
270 $
320 $
400
686,323
2,382,649
4,830,096
5,330,282
6 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Ritzville
Riverside
Riverview
Rochester
Roosevelt
Rosalia
Royal
San Juan
Satsop
Seattle
Sedro Woolley
Selah
Selkirk
Sequim
Shaw
Shelton
Shoreline
Skamania
Skykomish
Snohomish
Snoqualmie Valley
Soap Lake
South Bend
South Kitsap
South Whidbey
Southside
Spokane
Sprague
St John
Stanwood-Camano
Star
Starbuck
Stehekin
Steilacoom Hist.
Steptoe

CY 2018
94,600
175,100
448,600
167,300
48,000
67,800
75,400
393,700
144,000
529,300
195,100
180,400
109,200
224,400
520,500
140,900
426,100
191,700
150,700
382,300
485,300
98,700
84,800
223,600
320,600
175,800
144,800
51,700
87,800
311,800
38,500
43,800
164,700
287,900
70,700

CY 2019
98,500
183,700
470,500
169,300
49,300
71,600
79,700
401,500
146,600
555,200
198,300
184,500
111,000
228,400
530,800
143,500
446,900
191,500
158,100
401,000
509,000
104,400
86,100
226,000
325,700
179,100
151,900
53,900
92,700
327,100
40,400
47,400
168,200
302,000
74,700

CY 2020
102,600
192,700
493,500
171,300
50,600
75,600
84,300
409,400
149,200
582,400
201,500
188,700
112,800
232,500
541,300
146,200
468,800
191,300
165,800
420,600
533,900
110,400
87,400
228,400
330,800
182,500
159,300
56,200
97,900
343,100
42,400
51,300
171,800
316,800
78,900

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
106,900
202,100
517,600
173,400
51,900
79,900
89,100
417,500
151,900
610,900
204,800
193,000
114,700
236,600
552,000
148,900
491,700
191,100
173,900
441,200
560,000
116,700
88,700
230,800
336,000
185,900
167,100
58,600
103,400
359,900
44,500
55,500
175,500
332,300
83,300

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
80 $
(20) $
$
20
113,079
36,197
100,584
$
150 $
(80) $
(40) $
(10)
504,224
319,957
1,055,778
1,224,535
$
390 $
300 $
380 $
440
711,887
5,571,625
8,882,921
9,426,833
$
150 $
(210) $
(190) $
(170)
667,752
1,084,135
2,371,761
2,643,866
$
40 $
40 $
50 $
50
7,183
113,424
170,923
175,292
$
60 $
30 $
50 $
70
79,574
157,139
225,235
$
70 $
60 $
80 $
90
703,751
2,156,926
4,037,803
4,118,312
$
340 $
400 $
440 $
470
238,576
1,320,964
2,359,145
2,498,774
$
130 $
60 $
80 $
90
20,416
20,823
26,820
$
460 $
420 $
490 $
550
13,953,224
80,803,513
127,780,419
138,149,964
$
170 $
(140) $
(120) $
(90)
1,424,401
4,347,418
7,449,579
8,051,079
$
160 $
(190) $
(170) $
(150)
1,126,246
2,041,473
4,435,594
4,856,253
$
90 $
70 $
90 $
110
94,881
201,500
510,197
569,668
$
200 $
210 $
220 $
240
876,703
3,215,724
6,079,258
6,314,811
$
450 $
480 $
520 $
550
4,663
76,245
113,863
116,971
$
120 $
(180) $
(150) $
(150)
1,712,626
2,998,078
6,242,255
6,794,172
$
370 $
280 $
380 $
460
2,372,677
17,598,683
27,710,207
28,754,643
$
170 $
170 $
180 $
190
24,240
70,853
160,359
165,341
$
130 $
(40) $
(40) $
(30)
40,057
281,845
423,215
443,463
$
330 $
50 $
140 $
210
2,446,393
17,514,520
26,374,387
26,649,125
$
420 $
430 $
490 $
570
1,353,254
12,860,075
20,347,997
21,498,184
$
90 $
(180) $
(190) $
(200)
200,558
434,227
778,081
844,295
$
70 $
(110) $
(100) $
(80)
241,496
394,159
908,662
979,471
$
190 $
(150) $
(110) $
(100)
2,817,062
16,153,661
24,040,563
25,690,551
$
280 $
320 $
350 $
380
376,941
2,511,196
4,295,726
4,352,199
$
150 $
(70) $
(50) $
(40)
51,019
44,687
74,917
$
130 $
(80) $
(60) $
(20)
10,435,537
23,847,417
43,397,210
45,150,610
$
40 $
(10) $
$
10
41,480
45,004
157,143
175,073
$
80 $
20 $
40 $
60
64,024
74,761
263,129
298,016
$
270 $
230 $
290 $
330
1,271,845
6,704,964
11,437,503
11,899,240
$
30 $
40 $
40 $
40
5,909
34,404
77,030
78,986
$
40 $
40 $
50 $
60
9,489
36,465
99,941
102,785
$
140 $
150 $
160 $
170
4,973
29,784
28,660
$
250 $
110 $
190 $
260
781,494
2,346,601
4,739,223
5,205,759
$
60 $
10 $
30 $
40
10,328
36,357
45,463
7 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
Stevenson-Carson
Sultan
Summit Valley
Sumner
Sunnyside
Tacoma
Taholah
Tahoma
Tekoa
Tenino
Thorp
Toledo
Tonasket
Toppenish
Touchet
Toutle Lake
Trout Lake
Tukwila
Tumwater
Union Gap
University Place
Valley
Vancouver
Vashon Island
Wahkiakum
Wahluke
Waitsburg
Walla Walla
Wapato
Warden
Washougal
Washtucna
Waterville
Wellpinit
Wenatchee

CY 2018
162,600
199,000
120,700
278,100
110,200
213,500
48,300
389,300
87,900
172,200
174,000
143,200
65,400
106,800
159,800
155,200
259,200
235,000
225,600
80,800
317,800
90,600
251,600
455,700
172,700
132,000
139,900
183,500
93,600
93,200
272,000
38,700
97,700
55,500
203,600

CY 2019
162,400
208,700
123,300
291,700
112,700
223,900
49,200
408,300
92,900
174,300
178,000
145,200
65,200
109,200
163,800
158,900
266,000
246,500
228,300
82,600
333,300
92,500
263,900
478,000
179,900
139,600
143,400
188,100
95,700
98,500
285,300
40,300
102,400
56,700
208,000

CY 2020
162,200
218,900
125,900
306,000
115,200
234,900
50,100
428,300
98,100
176,400
182,100
147,300
65,000
111,700
167,900
162,700
273,000
258,600
231,000
84,500
349,600
94,500
276,800
501,400
187,400
147,600
147,000
192,800
97,900
104,200
299,300
42,000
107,400
57,900
212,500

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

CY 2021
162,000
229,600
128,600
321,000
117,800
246,400
51,000
449,300
103,600
178,500
186,300
149,400
64,800
114,200
172,100
166,600
280,200
271,300
233,800
86,400
366,700
96,500
290,300
525,900
195,200
156,100
150,700
197,600
100,100
110,200
313,900
43,700
112,600
59,100
217,100

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
140 $
150 $
150 $
160
291,287
797,668
1,772,407
1,865,724
$
170 $
(120) $
(80) $
(50)
676,245
3,150,324
4,749,545
5,078,147
$
100 $
110 $
120 $
130
22,825
45,422
109,306
113,315
$
240 $
60 $
130 $
210
2,422,811
10,715,075
18,118,408
19,434,785
$
100 $
60 $
80 $
90
2,814,421
7,391,506
14,663,821
15,513,327
$
190 $
(220) $
(170) $
(120)
10,186,724
18,794,147
28,580,198
33,051,631
$
40 $
(300) $
(290) $
(300)
70,623
160,902
338,322
366,169
$
340 $
(30) $
40 $
100
1,747,778
9,533,177
15,668,928
16,846,040
$
80 $
(130) $
(110) $
(90)
84,505
103,578
127,958
$
150 $
(40) $
(10) $
10
354,974
629,909
1,354,594
1,502,677
$
150 $
60 $
80 $
100
54,393
141,866
330,656
359,790
$
120 $
10 $
20 $
40
249,577
430,272
1,078,068
1,158,055
$
60 $
(70) $
(70) $
(60)
410,320
830,149
1,688,521
1,817,392
$
90 $
70 $
90 $
100
1,798,955
5,607,985
10,260,099
10,808,303
$
140 $
(70) $
(40) $
(50)
95,986
$
130 $
(120) $
(100) $
(90)
207,455
88,895
547,350
612,146
$
230 $
60 $
110 $
140
49,108
92,232
308,211
339,003
$
200 $
(110) $
(90) $
(70)
1,152,221
3,909,636
5,088,684
5,607,768
$
200 $
(50) $
(40) $
(10)
2,027,785
3,054,982
7,793,070
8,521,684
$
70 $
40 $
60 $
80
260,599
324,102
818,804
903,279
$
280 $
(300) $
(220) $
(140)
1,570,749
2,362,194
5,293,410
5,981,688
$
80 $
80 $
90 $
100
125,138
778,102
1,575,882
1,643,123
$
220 $
10 $
80 $
130
7,547,972
21,568,793
38,507,319
41,895,366
$
400 $
530 $
580 $
630
353,583
2,411,698
4,189,654
4,331,480
$
150 $
30 $
50 $
80
161,497
257,007
316,205
$
110 $
30 $
60 $
90
1,029,813
3,464,181
5,953,174
6,293,005
$
120 $
(70) $
(40) $
(20)
114,205
14,027
235,391
271,758
$
160 $
(170) $
(130) $
(120)
2,048,862
1,349,857
4,801,277
5,494,611
$
80 $
70 $
90 $
100
1,442,528
4,265,241
7,914,444
8,349,547
$
80 $
$
20 $
50
352,559
1,137,093
1,928,833
2,055,734
$
240 $
40 $
100 $
160
925,382
1,665,848
3,883,581
4,260,431
$
30 $
(10) $
$
10
39,836
54,696
69,362
$
80 $
(130) $
(100) $
(90)
98,726
125,462
257,383
297,197
$
50 $
50 $
60 $
60
165,607
200,508
558,892
557,028
$
180 $
(100) $
(70) $
(50)
3,013,268
7,125,027
13,076,797
13,481,288
8 of 9
June 29, 2017

 Estimated School District Impact for the Policies in the 2017-19 Biennial Budget and K-12 Public Education Legislation

Estimated Median Taxable Single Family Residence Value
Adjusted for the Combined Indicated Ratio
School District
West Valley (Spo)
West Valley (Yak)
White Pass
White River
White Salmon
Wilbur
Willapa Valley
Wilson Creek
Winlock
Wishkah Valley
Wishram
Woodland
Yakima
Yelm
Zillah

CY 2018
162,500
190,900
100,100
255,300
233,700
93,600
111,600
63,700
120,700
159,200
76,900
192,800
119,200
169,100
160,300

CY 2019
170,500
195,200
101,500
267,800
239,900
97,600
113,300
67,400
122,400
162,100
78,900
197,400
121,900
171,100
163,900

CY 2020
178,800
199,600
103,000
280,900
246,200
101,700
115,000
71,300
124,100
165,000
81,000
202,100
124,700
173,100
167,600

CY 2021
187,500
204,100
104,500
294,600
252,700
106,000
116,700
75,400
125,900
168,000
83,100
207,000
127,500
175,200
171,400

Estimated Net Tax Due
Estimated Net School District Impact
For a single family residence with a median taxable value. Assuming both
New Basic Education Compensation and Program Funding Allocations, M&O
new state and local M&O levy policies. Annual change is compared to
Levy and Local Effort Assistance
estimated tax due under current law.
CY 2018
CY 2019
CY 2020
CY 2021
SY 2017-18
SY 2018-19
SY 2019-20
SY 2020-21
$
140 $
(190) $
(140) $
(120)
1,170,316
1,385,309
3,217,566
3,673,557
$
170 $
(40) $
(20) $
10
1,649,990
5,295,741
9,709,691
9,954,852
$
90 $
90 $
90 $
90
171,320
416,223
874,350
880,541
$
220 $
(30) $
20 $
70
1,056,485
2,878,162
5,526,221
6,011,589
$
200 $
80 $
120 $
170
435,477
170,043
1,079,208
1,279,339
$
80 $
(60) $
(40) $
(10)
92,088
171,645
205,200
$
100 $
10 $
40 $
80
116,738
130,565
389,197
470,343
$
60 $
(40) $
(30) $
(10)
72,189
97,409
115,280
$
100 $
(30) $
(40) $
(30)
284,805
493,940
1,126,643
1,204,425
$
140 $
(260) $
(220) $
(220)
60,825
130,765
268,417
297,173
$
70 $
70 $
80 $
80
50,482
178,753
186,714
$
170 $
10 $
40 $
80
680,348
2,133,785
4,216,035
4,484,950
$
100 $
(50) $
(40) $
(30)
7,601,892
13,463,558
28,328,572
30,301,203
$
150 $
(150) $
(130) $
(100)
1,703,669
3,774,820
7,616,956
8,314,773
$
140 $
110 $
140 $
160
431,609
836,647
2,125,699
2,269,720

Please note the following:

- The following estimates are based on a specific set of assumptions regarding items such as caseload, inflation, and school district M&O levy certification. A different set of assumptions would result in different estimates.
- School district estimates for maintenance level are limited to estimated state basic education allocations, local effort assistance payments, and maintenance and operation levies.
- School district M&O and local effort assistance payments estimated at current law include the impact of enactment of ESB 5023, delaying the levy cliff by one calendar year.
- School district estimates for current law and the estimated impact of the policy changes assume caseload forecast and inflation estimates as of March 2017.

- School district policy impacts do not include the estimated impact of increased funding school districts may receive as the result of changes in grant program funding amounts, and other items that can not be estimated at the school district

level. Examples of items not included in these estimates are: increased allocations under the BEST program, anticipated growth in the number of National Board certified teachers, and pupil transportation formula adjustments.

Prepared by Jessica Harrell and Richelle Geiger, Office of Program Research

9 of 9
June 29, 2017