Homeland Security Formula Grant Allocation Alternatives, FY 2003					Homeland Security Formula Grant Allocation Alternatives, FY 2003					Homeland Security Formula Grant Allocation Alternatives, FY 2003							Homeland Security Formula Grant Allocation Alternatives, FY 2003							Homeland Security Formula Grant Allocation Alternatives, FY 2003										Homeland Security Formula Grant Allocation Alternatives, FY 2003
	Grand Total $2.066 Billion ($1.8 Billion ODP plus $200 million "Critical Infrastr.")					$200 million for "Critical Infrastructure Protection"					$1.866 Billion ODP Total ($566 million omnibus, plus $1.3 billion supp)							$1.3 Billion in New Funds from Supplemental Appropriation							Allocation of $566 million from FY03 Omnibus Bull, previously released by DHS #										Population Figures *
State	Share of Grand Total Funding With DHS Allocating Funds Based on Omnibus Allocation (0.75% Per State, Then Remainder Based on Population)		Share of Grand Total With Funds Allocated Based on Traditional Small State Minimum		State	Critical Infrastructure Protection Funds With DHS Allocating Funds Based on Omnibus Allocation (0.75% Per State, Then Population)		Critical Infrastructure Protection Funds With Traditional Small State Minimum		State	Share With DHS Allocating All Funds Based on Omnibus Allocation (0.75% per state, then pop.) for Both Supp & Omnibus		Share With DHS Allocating Supp Based on Population with 0.75% Small State Minimum, But With Omnibus Allocation Unchanged		Share With DHS Allocating All Funds With 0.75% Small State Minimum		State	Supp Share With DHS Repeating Same Formula It Used For Omnibus Funds (0.75% per state, then pop.)		Supp Share With DHS Allocating Only The New (Supp) Money via Standard Small State Minimum		Supp Share With DHS Using Supp to Reallocate Funds So Entire $1.8 billion Was Based on Standard Small State Minimum		State	ODP State Homeland Security Grants, FY 2003, From Onnibus Spending Bill, As Announced by DHS #			Calculated Reproduction of DHS Release, Based on 0.75% Initial Allocation Per State, Followed by 2002 Population			Estimate of How Omnibus Funds Would Have Been Allocated, Using Traditional 0.75% As Only a Small State Minimum			State	April 1, 2000 Decennial Census Population		July 1, 2001 Population		July 1, 2002 Population
	Dollars	per cap	Dollars	per cap		Dollars	per cap	Dollars	per cap		Dollars	per capita	Dollars	per capita	Dollars	per capita		Dollars	per cap	Dollars	per cap	Dollars	per cap		Amount	Percent	Per Capita	Amount	Percent	Per Capita	Amount	Percent	Per Capita		Number	Percent	Number *	Percent	Number *	Percent
United States	2,066,295,000	7.06	2,066,295,000	7.06	United States	200,000,000	0.68	200,000,000	0.68	United States	1,866,295,000	6.38	1,866,295,000	6.38	1,866,295,000	6.38	United States	1,300,000,000	4.44	1,300,000,000	4.44	1,300,000,000	4.44	United States	566,295,000	100.00	1.94	566,295,000	100.00	1.94	566,295,000	100.00	1.94	United States	285,620,445	100.00	289,545,849	100.00	292,617,433	100.00
Alabama	34,505,887	7.69	29,282,199	6.53	Alabama	3,339,880	0.74	2,834,271	0.63	Alabama	31,166,007	6.95	27,879,761	6.21	26,447,928	5.89	Alabama	21,709,007	4.84	18,422,761	4.11	16,990,928	3.79	Alabama	9,457,000	1.67	2.11	9,456,787	1.67	2.11	8,025,167	1.42	1.79	Alabama	4,447,100	1.56	4,468,912	1.54	4,486,508	1.53
Alaska	18,224,839	28.31	15,497,213	24.07	Alaska	1,764,011	2.74	1,500,000	2.33	Alaska	16,460,828	25.57	14,745,000	22.90	13,997,213	21.74	Alaska	11,465,828	17.81	9,750,000	15.14	9,002,213	13.98	Alaska	4,995,000	0.88	7.76	4,994,754	0.88	7.76	4,247,213	0.75	6.60	Alaska	626,932	0.22	633,630	0.22	643,786	0.22
Arizona	38,615,401	7.08	35,612,762	6.53	Arizona	3,737,646	0.68	3,447,016	0.63	Arizona	34,877,754	6.39	32,989,606	6.05	32,165,746	5.89	Arizona	24,293,754	4.45	22,405,606	4.11	21,581,746	3.96	Arizona	10,584,000	1.87	1.94	10,583,052	1.87	1.94	9,760,140	1.72	1.79	Arizona	5,130,632	1.80	5,306,966	1.83	5,456,453	1.86
Arkansas	26,979,418	9.96	17,687,937	6.53	Arkansas	2,611,381	0.96	1,712,044	0.63	Arkansas	24,368,037	8.99	18,522,285	6.83	15,975,894	5.89	Arkansas	16,974,037	6.26	11,128,285	4.11	8,581,894	3.17	Arkansas	7,394,000	1.31	2.73	7,394,060	1.31	2.73	4,847,609	0.86	1.79	Arkansas	2,673,400	0.94	2,694,698	0.93	2,710,079	0.93
California	164,278,676	4.68	229,192,653	6.53	California	15,900,796	0.45	22,183,924	0.63	California	148,377,880	4.23	189,218,504	5.39	207,008,729	5.89	California	103,354,880	2.94	144,195,504	4.11	161,985,729	4.61	California	45,023,000	7.95	1.28	45,022,706	7.95	1.28	62,813,225	11.09	1.79	California	33,871,648	11.86	34,600,463	11.95	35,116,033	12.00
Colorado	34,590,768	7.68	29,412,955	6.53	Colorado	3,348,096	0.74	2,846,927	0.63	Colorado	31,242,672	6.93	27,985,026	6.21	26,566,028	5.89	Colorado	21,762,672	4.83	18,505,026	4.11	17,086,028	3.79	Colorado	9,480,000	1.67	2.10	9,480,049	1.67	2.10	8,061,003	1.42	1.79	Colorado	4,301,261	1.51	4,430,989	1.53	4,506,542	1.54
Connecticut	30,158,854	8.72	22,585,748	6.53	Connecticut	2,919,124	0.84	2,186,111	0.63	Connecticut	27,239,731	7.87	22,474,719	6.49	20,399,637	5.89	Connecticut	18,974,731	5.48	14,209,719	4.11	12,134,637	3.51	Connecticut	8,265,000	1.46	2.39	8,265,426	1.46	2.39	6,189,918	1.09	1.79	Connecticut	3,405,565	1.19	3,434,602	1.19	3,460,503	1.18
Delaware	18,917,984	23.43	15,497,213	19.19	Delaware	1,831,102	2.27	1,500,000	1.86	Delaware	17,086,882	21.16	14,935,000	18.50	13,997,213	17.34	Delaware	11,901,882	14.74	9,750,000	12.08	8,812,213	10.91	Delaware	5,185,000	0.92	6.42	5,184,719	0.92	6.42	4,247,213	0.75	5.26	Delaware	783,600	0.27	796,599	0.28	807,385	0.28
District of Columbia %	17,916,023	31.38	15,497,213	27.15	District of Columbia %	1,734,121	3.04	1,500,000	2.63	District of Columbia %	16,181,903	28.34	14,660,000	25.68	13,997,213	24.52	District of Columbia %	11,271,903	19.74	9,750,000	17.08	9,087,213	15.92	District of Columbia %	4,910,000	0.87	8.60	4,910,119	0.87	8.60	4,247,213	0.75	7.44	District of Columbia %	572,059	0.20	573,822	0.20	570,898	0.20
Florida	86,308,365	5.16	109,082,109	6.53	Florida	8,353,925	0.50	10,558,232	0.63	Florida	77,954,440	4.66	92,282,508	5.52	98,523,877	5.89	Florida	54,300,440	3.25	68,628,508	4.11	74,869,877	4.48	Florida	23,654,000	4.18	1.42	23,653,929	4.18	1.42	29,895,370	5.28	1.79	Florida	15,982,378	5.60	16,373,330	5.65	16,713,149	5.71
Georgia	51,765,986	6.05	55,870,780	6.53	Georgia	5,010,513	0.59	5,407,822	0.63	Georgia	46,755,474	5.46	49,338,844	5.76	50,462,958	5.89	Georgia	32,567,474	3.80	35,150,844	4.11	36,274,958	4.24	Georgia	14,188,000	2.51	1.66	14,187,141	2.51	1.66	15,312,113	2.70	1.79	Georgia	8,186,453	2.87	8,405,677	2.90	8,560,310	2.93
Hawaii	20,771,662	16.69	15,497,213	12.45	Hawaii	2,010,522	1.62	1,500,000	1.20	Hawaii	18,761,140	15.07	15,443,000	12.41	13,997,213	11.24	Hawaii	13,068,140	10.50	9,750,000	7.83	8,304,213	6.67	Hawaii	5,693,000	1.01	4.57	5,692,744	1.01	4.57	4,247,213	0.75	3.41	Hawaii	1,211,537	0.42	1,227,024	0.42	1,244,898	0.43
Idaho	21,179,387	15.79	15,497,213	11.56	Idaho	2,049,987	1.53	1,500,000	1.12	Idaho	19,129,400	14.26	15,553,000	11.60	13,997,213	10.44	Idaho	13,326,400	9.94	9,750,000	7.27	8,194,213	6.11	Idaho	5,803,000	1.02	4.33	5,804,486	1.02	4.33	4,247,213	0.75	3.17	Idaho	1,293,953	0.45	1,320,585	0.46	1,341,131	0.46
Illinois	68,884,185	5.47	82,240,768	6.53	Illinois	6,667,411	0.53	7,960,216	0.63	Illinois	62,216,775	4.94	70,620,401	5.60	74,280,552	5.89	Illinois	43,337,775	3.44	51,741,401	4.11	55,401,552	4.40	Illinois	18,879,000	3.33	1.50	18,878,606	3.33	1.50	22,539,151	3.98	1.79	Illinois	12,419,293	4.35	12,520,227	4.32	12,600,620	4.31
Indiana	41,592,277	6.75	40,198,536	6.53	Indiana	4,025,783	0.65	3,890,881	0.63	Indiana	37,566,494	6.10	36,689,724	5.96	36,307,656	5.89	Indiana	26,167,494	4.25	25,290,724	4.11	24,908,656	4.04	Indiana	11,399,000	2.01	1.85	11,398,904	2.01	1.85	11,016,931	1.95	1.79	Indiana	6,080,485	2.13	6,126,743	2.12	6,159,068	2.10
Iowa	27,939,832	9.51	19,167,422	6.53	Iowa	2,704,341	0.92	1,855,245	0.63	Iowa	25,235,491	8.59	19,715,595	6.71	17,312,176	5.89	Iowa	17,578,991	5.99	12,059,095	4.11	9,655,676	3.29	Iowa	7,656,500	1.35	2.61	7,657,274	1.35	2.61	5,253,081	0.93	1.79	Iowa	2,926,324	1.02	2,931,967	1.01	2,936,760	1.00
Kansas	27,004,013	9.94	17,725,825	6.53	Kansas	2,613,762	0.96	1,715,711	0.63	Kansas	24,390,252	8.98	18,553,121	6.83	16,010,114	5.89	Kansas	16,989,252	6.26	11,152,121	4.11	8,609,114	3.17	Kansas	7,401,000	1.31	2.73	7,400,801	1.31	2.73	4,857,993	0.86	1.79	Kansas	2,688,418	0.94	2,702,125	0.93	2,715,884	0.93
Kentucky	32,838,189	8.02	26,713,170	6.53	Kentucky	3,178,461	0.78	2,585,610	0.63	Kentucky	29,659,728	7.25	25,807,468	6.31	24,127,559	5.89	Kentucky	20,658,728	5.05	16,806,468	4.11	15,126,559	3.70	Kentucky	9,001,000	1.59	2.20	8,999,733	1.59	2.20	7,321,091	1.29	1.79	Kentucky	4,041,769	1.42	4,068,816	1.41	4,092,891	1.40
Louisiana	34,489,524	7.69	29,256,993	6.53	Louisiana	3,338,296	0.74	2,831,831	0.63	Louisiana	31,151,228	6.95	27,857,903	6.21	26,425,162	5.89	Louisiana	21,700,228	4.84	18,406,903	4.11	16,974,162	3.79	Louisiana	9,451,000	1.67	2.11	9,452,302	1.67	2.11	8,018,259	1.42	1.79	Louisiana	4,468,976	1.56	4,470,368	1.54	4,482,646	1.53
Maine	20,981,666	16.21	15,497,213	11.97	Maine	2,030,849	1.57	1,500,000	1.16	Maine	18,950,817	14.64	15,501,000	11.97	13,997,213	10.81	Maine	13,199,817	10.20	9,750,000	7.53	8,246,213	6.37	Maine	5,751,000	1.02	4.44	5,750,298	1.02	4.44	4,247,213	0.75	3.28	Maine	1,274,923	0.45	1,284,470	0.44	1,294,464	0.44
Maryland	38,622,536	7.08	35,623,753	6.53	Maryland	3,738,337	0.68	3,448,080	0.63	Maryland	34,884,199	6.39	32,997,521	6.05	32,175,673	5.89	Maryland	24,299,199	4.45	22,412,521	4.11	21,590,673	3.96	Maryland	10,585,000	1.87	1.94	10,585,008	1.87	1.94	9,763,153	1.72	1.79	Maryland	5,296,486	1.85	5,386,079	1.86	5,458,137	1.87
Massachusetts	42,730,859	6.65	41,952,483	6.53	Massachusetts	4,135,988	0.64	4,060,648	0.63	Massachusetts	38,594,871	6.00	38,105,212	5.93	37,891,835	5.89	Massachusetts	26,883,871	4.18	26,394,212	4.11	26,180,835	4.07	Massachusetts	11,711,000	2.07	1.82	11,710,947	2.07	1.82	11,497,623	2.03	1.79	Massachusetts	6,349,097	2.22	6,401,164	2.21	6,427,801	2.20
Michigan	58,079,473	5.78	65,596,486	6.53	Michigan	5,621,605	0.56	6,349,189	0.63	Michigan	52,457,868	5.22	57,187,728	5.69	59,247,297	5.89	Michigan	36,539,868	3.64	41,269,728	4.11	43,329,297	4.31	Michigan	15,918,000	2.81	1.58	15,917,434	2.81	1.58	17,977,570	3.17	1.79	Michigan	9,938,444	3.48	10,006,266	3.46	10,050,446	3.43
Minnesota	36,765,027	7.32	32,762,327	6.53	Minnesota	3,558,546	0.71	3,171,118	0.63	Minnesota	33,206,482	6.62	30,688,267	6.11	29,591,209	5.89	Minnesota	23,130,482	4.61	20,612,267	4.11	19,515,209	3.89	Minnesota	10,076,000	1.78	2.01	10,075,934	1.78	2.01	8,978,941	1.59	1.79	Minnesota	4,919,479	1.72	4,984,535	1.72	5,019,720	1.72
Mississippi	27,664,530	9.63	18,743,328	6.53	Mississippi	2,677,694	0.93	1,814,197	0.63	Mississippi	24,986,836	8.70	19,374,279	6.75	16,929,132	5.89	Mississippi	17,404,836	6.06	11,792,279	4.11	9,347,132	3.25	Mississippi	7,582,000	1.34	2.64	7,581,824	1.34	2.64	5,136,853	0.91	1.79	Mississippi	2,844,658	1.00	2,859,733	0.99	2,871,782	0.98
Missouri	39,531,095	6.97	37,023,357	6.53	Missouri	3,826,278	0.67	3,583,550	0.63	Missouri	35,704,817	6.29	34,127,075	6.02	33,439,807	5.89	Missouri	24,870,817	4.38	23,293,075	4.11	22,605,807	3.99	Missouri	10,834,000	1.91	1.91	10,834,010	1.91	1.91	10,146,732	1.79	1.79	Missouri	5,595,211	1.96	5,637,309	1.95	5,672,579	1.94
Montana	19,350,431	21.28	15,497,213	17.04	Montana	1,872,959	2.06	1,500,000	1.65	Montana	17,477,472	19.22	15,053,000	16.55	13,997,213	15.39	Montana	12,174,472	13.39	9,750,000	10.72	8,694,213	9.56	Montana	5,303,000	0.94	5.83	5,303,237	0.94	5.83	4,247,213	0.75	4.67	Montana	902,195	0.32	905,382	0.31	909,453	0.31
Nebraska	22,823,494	13.20	15,497,213	8.96	Nebraska	2,209,122	1.28	1,500,000	0.87	Nebraska	20,614,371	11.92	16,004,500	9.26	13,997,213	8.09	Nebraska	14,359,871	8.30	9,750,000	5.64	7,742,713	4.48	Nebraska	6,254,500	1.10	3.62	6,255,075	1.10	3.62	4,247,213	0.75	2.46	Nebraska	1,711,263	0.60	1,720,039	0.59	1,729,180	0.59
Nevada	24,705,974	11.37	15,497,213	7.13	Nevada	2,391,331	1.10	1,500,000	0.69	Nevada	22,314,643	10.27	16,521,000	7.60	13,997,213	6.44	Nevada	15,543,643	7.15	9,750,000	4.49	7,226,213	3.32	Nevada	6,771,000	1.20	3.12	6,770,993	1.20	3.12	4,247,213	0.75	1.95	Nevada	1,998,257	0.70	2,097,722	0.72	2,173,491	0.74
New Hampshire	20,899,437	16.39	15,497,213	12.15	New Hampshire	2,022,890	1.59	1,500,000	1.18	New Hampshire	18,876,547	14.80	15,477,000	12.14	13,997,213	10.98	New Hampshire	13,149,547	10.31	9,750,000	7.65	8,270,213	6.49	New Hampshire	5,727,000	1.01	4.49	5,727,762	1.01	4.49	4,247,213	0.75	3.33	New Hampshire	1,235,786	0.43	1,259,359	0.43	1,275,056	0.44
New Jersey	51,893,049	6.04	56,066,517	6.53	New Jersey	5,022,811	0.58	5,426,768	0.63	New Jersey	46,870,238