(HT) State Aid Estimates (06/24/13)

State Aid Estimates, FY 2014 and FY 2015

Three Year Average Valuation Per

Projected % Change in 3-Year Avg. Valuation Per Pupil FY13 to FY14

Projected % Change in 3-Year Avg. Valuation Per Pupil FY14 to FY15

Estimated Final Core Aid FY14

Estimated Final Core Aid FY15

$ Change in State Aid FY13 to FY14

$ Change in State Aid FY14 to FY15

% Change in State Aid FY13 to FY14

% Change in State Aid FY14 to FY15

Estimated Formula ADM

Pupil FY13

State Aid Base FY13

County

District

IRN

Monroe

Switzerland Of Ohio Local SD

48652 48678 43737 43844 48751 48686 44180 48702 44396 48710 48728 48736 44586 48694 48744 44958 45054 48777 48793 48801 45534 48819 48835 48843 48850 48876 48884 45179 45252 48900 48926 48934 48942 44651 48975 48991 45575 49031 45351 44479 49056 49064 43760

2,543.7 1,397.2 8,076.8 22,279.0 6,650.2 7,265.3 3,617.0 5,500.7 1,028.5 5,303.4 1,644.0 2,080.1 3,348.7 1,990.1 3,360.6 3,868.8 2,191.0 1,151.1 1,865.6 1,298.9 1,122.1 1,992.9 2,163.9 1,837.9 2,994.9 1,634.0 4,407.7 639.0

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

136,998 136,852 211,196 78,838 110,531 154,444 184,644 71,538 164,826 102,135 126,576 103,869 150,773 79,586 113,056 185,026 108,935 93,726 102,015 108,354 117,886 144,565 129,998 114,435 91,978 110,590 185,920 90,579 126,419 155,638 223,719 760,487 130,295 359,057 98,100 105,444 119,007 69,621 72,219 138,744 62,094 118,896

11.2% 0.0% -0.7% -5.2% -1.9% -1.3% -3.1% -1.9% -2.1% -0.8% -1.9% -2.9% -2.1% -6.0% -0.7% -2.4% -2.1% 0.8% 1.4% 0.9% 0.8% 1.9% 4.9% 17.5% -2.3% -1.7% 0.5% 1.0% -2.1% -0.3% 1.7% 4.0% 3.3% 6.7% 8.8% 5.4% 6.9% 2.7% -0.1% 0.5% 0.4% 0.9% 10.7%

6.5% 13,364,964 $ 0.2% 4,852,171 $ -0.4% 10,764,526 $ -5.1% 131,607,799 $ -1.5% 25,912,436 $ -1.2% 3,663,423 $ -2.8% 11,025,052 $ -1.8% 21,773,331 $ -1.9% 11,077,061 $ -0.6% 5,737,157 $ -2.0% 19,922,807 $ -3.0% 7,998,504 $ -2.2% 5,169,603 $ -6.1% 21,051,799 $ -0.6% 7,898,877 $ -2.2% 3,647,803 $ -2.1% 14,239,431 $ 0.6% 14,109,507 $ 1.2% 6,899,139 $ 1.1% 9,100,301 $ 1.1% 5,728,052 $ 2.2% 5,054,854 $ 2.8% 8,998,533 $ 9.6% 12,594,791 $ -2.2% 11,064,243 $ -1.3% 15,050,008 $ 0.7% 5,571,148 $ 0.9% 21,891,173 $ 0.5% 4,014,808 $ 4.4% 5,464,611 $ 1.3% 3,411,709 $

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

13,364,964 5,143,301 11,410,397 139,504,267 27,467,182 3,663,423 11,686,555 23,079,731 11,741,685 5,741,718 21,118,175 8,478,414 5,479,780 22,314,907 8,372,810 3,866,672 15,093,797 14,956,078 6,899,139 9,646,319 6,071,735 5,054,854 8,998,533 12,594,791 11,728,098 15,953,008 5,571,148 23,204,643 4,014,808 5,464,611 3,529,300

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

13,364,964 5,320,402 12,095,021 147,874,523 29,115,213 3,663,423 12,387,748 24,464,515 12,446,186 5,828,986 22,148,312 8,987,119 5,808,566 23,653,802 8,875,179 4,098,672 15,999,425 15,426,445 6,899,139 10,225,098 6,436,039 5,054,854 8,998,533 12,594,791 12,159,702 16,595,173 5,571,148 24,596,921 4,014,808 5,464,611 3,591,847

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

-

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

-

0.0% 6.0% 6.0% 6.0% 6.0% 0.0% 6.0% 6.0% 6.0% 0.1% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.0% 6.0% 6.0% 0.0% 0.0% 0.0% 6.0% 6.0% 0.0% 6.0% 0.0% 0.0% 3.4% 0.0% 0.8% 0.0% 6.0% 6.0% 0.0% 0.0% 6.0% 6.0% 0.0% 5.8% 6.0%

0.0% 3.4% 6.0% 6.0% 6.0% 0.0% 6.0% 6.0% 6.0% 1.5% 4.9% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 3.1% 0.0% 6.0% 6.0% 0.0% 0.0% 0.0% 3.7% 4.0% 0.0% 6.0% 0.0% 0.0% 1.8% 0.0% 1.4% 0.0% 6.0% 2.2% 1.2% 0.0% 6.0% 5.0% 0.0% 1.1% 4.6%

Montgomery Brookville Local SD Montgomery Centerville City SD Montgomery Dayton City SD Montgomery Huber Heights City SD Montgomery Jefferson Township Local SD Montgomery Kettering City SD Montgomery Mad River Local SD Montgomery Miamisburg City SD Montgomery New Lebanon Local SD Montgomery Northmont City SD Montgomery Northridge Local SD Montgomery Oakwood City SD Montgomery Trotwood-Madison City SD Montgomery Valley View Local SD Montgomery Vandalia-Butler City SD Montgomery West Carrollton City SD

291,130 645,872

177,101 684,624

7,896,468 1,554,746

8,370,256 1,648,031

-

-

661,503

701,193

1,306,400

1,384,784

664,624

704,501 87,268

4,561

1,195,368

1,030,137

479,910 310,176

508,705 328,787

1,263,108

1,338,894

473,933 218,868 854,366 846,570

502,369 232,000 905,628 470,367

Morgan Morrow Morrow Morrow Morrow

Morgan Local SD

Cardington-Lincoln Local SD

-

-

Highland Local SD

546,018 343,683

578,779 364,304

Mount Gilead Ex Vill SD

Northmor Local SD

- - -

- - -

Muskingum Muskingum Muskingum Muskingum Muskingum Muskingum

East Muskingum Local SD

Franklin Local SD Maysville Local SD Tri-Valley Local SD

663,855 903,000

431,604 642,165

West Muskingum Local SD

-

-

Zanesville City SD Caldwell Ex Vill SD

1,313,470

1,392,279

Noble Noble

833.0 945.2

- -

- -

Noble Local SD

Ottawa Ottawa Ottawa Ottawa Ottawa

Benton Carroll Salem Local S

1,617.8

117,591

62,547

Danbury Local SD

539.3

1.3%

$

608,711

608,711

608,711

-

-

Genoa Area Local SD Port Clinton City SD Put-In-Bay Local SD Antwerp Local SD Paulding Ex Vill SD Wayne Trace Local SD Crooksville Ex Vill SD New Lexington City SD

1,312.0 1,696.7

-1.9% 5,401,338 $ -0.1% 2,755,879 $

5,443,714 2,755,879

5,521,493 2,755,879

42,376

77,779

-

-

69.5

1,725,544

1.8%

$

15,384

16,307

17,285

923

978

Paulding Paulding Paulding

626.6

0.8% 3,331,072 $ 0.4% 8,522,896 $ 0.8% 4,646,637 $ 5.0% 6,987,438 $ 3.5% 13,344,681 $ 4.7% 12,003,146 $ 2.7% 6,435,089 $ -0.4% 9,382,134 $

3,530,936 8,522,896 4,646,637 7,406,684 14,145,362 12,003,146 6,810,040 9,945,062

3,608,413 8,621,287 4,646,637 7,851,085 14,858,487 12,003,146 6,882,141 10,405,696

199,864

77,477 98,391

1,547.3

- -

945.7

-

Perry Perry Perry Perry

1,004.7 1,915.2 2,308.1

419,246 800,681

444,401 713,125

Northern Local SD Southern Local SD Circleville City SD

-

-

742.4

374,951 562,928

72,101 460,634

Pickaway

2,171.2

LSC

10

4/9/2013

Made with