(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

Belmont Belmont Belmont Belmont Belmont Belmont

Bellaire Local SD

43570 45237 44347 46003 45997 46011 46037 46045 45377 46078 46060 46094 46102 44107 46110 46128 44404 46136 46144 46151 46177 45278 46193 45484 46201 44941 46219 46284 46235 46250 46268 46276 44818 46243 46300 46318 46326 46334 46342 45500 45559 46359 139303

1,259.3

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

86,979 90,113 78,450 134,677 209,393 100,135 125,006 116,190 108,212 97,040 74,619 116,351 152,992 88,022 158,579 113,300 105,777 145,526 74,347 138,809 232,378 156,645 134,637 108,790 100,878 100,413 113,854 103,547 173,758 140,233 134,821 130,562 131,808 75,932 94,727 108,083 98,096 168,977 75,791 99,907 153,922 245,848 154,633

1.5% 1.3% 1.3% -7.5% 1.7% 5.3% 0.4% -3.9% -0.9% -1.6% -2.1% 8.4% -1.7% -3.0% -2.8% -0.4% -3.0% 6.3% -0.9% 4.0% 2.0% 0.9% 1.5% 1.5% 1.1% 1.2% -1.0% 1.2% -2.3% -0.8% 0.3% 0.2% 2.9% -2.2% -0.4% -2.8% -2.5% -3.0% -0.8% -2.0% -3.7% 1.6% -3.8%

1.4% 8,792,367 $ 1.4% 4,417,439 $ 1.4% 8,720,109 $ -6.9% 2,460,610 $ 1.8% 3,470,743 $ 5.3% 7,870,915 $ 0.5% 7,130,402 $ -3.8% 4,581,138 $ -0.7% 5,087,829 $ -1.8% 6,726,094 $ -1.9% 19,332,897 $ 5.3% 14,168,971 $ -1.3% 22,747,601 $ -2.5% 51,905,853 $ -0.9% 40,504,324 $ 0.0% 5,636,389 $ -2.6% 27,650,493 $ 3.2% 5,138,071 $ -0.2% 4,202,205 $ 1.9% 10,449,460 $ 1.2% 8,019,928 $ 1.1% 2,622,264 $ 0.9% 10,986,969 $ 0.6% 10,623,094 $ 2.3% 4,127,184 $ 1.0% 5,238,327 $ 1.1% 9,009,834 $ 1.1% 5,569,307 $ -0.1% 4,991,289 $ 0.6% 6,362,410 $ 1.4% 12,196,953 $ 0.4% 6,033,882 $ 1.1% 3,133,206 $ -0.3% 52,800,619 $ -1.3% 15,088,995 $ -3.0% 7,345,099 $ -2.3% 9,224,175 $ -2.9% 5,039,543 $ -1.0% 6,842,293 $ -2.0% 12,191,837 $ -3.6% 16,264,512 $ -0.4% 3,674,711 $ -3.5% 22,741,403 $

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

8,792,367 4,682,486 9,243,315 2,608,247 3,549,275 7,870,915 7,130,402 4,581,138 5,393,099 6,726,094 20,492,871 15,019,109 24,112,457 55,020,204 42,934,583 5,974,572 29,309,523 5,446,355 4,454,337 10,449,460 8,019,928 2,753,719 10,986,969 11,260,479 4,374,815 5,552,626 9,550,424 5,903,466 5,290,766 6,384,172 12,602,742 6,395,915 3,133,206 55,968,656 15,994,334 7,785,805 9,777,626 5,341,915 7,252,831 12,923,347 17,240,383 3,700,191 24,105,887

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

8,792,367 4,864,484 9,797,914 2,764,742 3,605,891 7,870,915 7,130,402 4,581,138 5,636,227 6,798,147 21,722,444 15,539,540 25,559,204 58,321,416 45,510,658 6,333,046 31,068,094 5,773,136 4,721,597 10,449,460 8,019,928 2,779,841 10,986,969 11,585,670 4,637,304 5,885,784 10,123,450 6,257,674 5,608,212 6,490,175 12,763,099 6,755,729 3,133,206 59,326,776 16,953,994 8,252,953 9,965,433 5,662,430 7,688,001 13,698,748 18,274,806 3,769,533 25,552,240

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

-

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

-

0.0% 6.0% 6.0% 6.0% 2.3% 0.0% 0.0% 0.0% 6.0% 0.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.0% 0.0% 5.0% 0.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.3% 3.3% 6.0% 0.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.7% 6.0%

0.0% 3.9% 6.0% 6.0% 1.6% 0.0% 0.0% 0.0% 4.5% 1.1% 6.0% 3.5% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.0% 0.0% 0.9% 0.0% 2.9% 6.0% 6.0% 6.0% 6.0% 6.0% 1.7% 1.3% 5.6% 0.0% 6.0% 6.0% 6.0% 1.9% 6.0% 6.0% 6.0% 6.0% 1.9% 6.0%

Bridgeport Ex Vill SD Martins Ferry City SD Shadyside Local SD

786.6

265,046 523,207 147,637 78,532

181,998 554,599 156,495 56,616

1,425.8

672.4

St Clairsville-Richland City

1,645.0 1,353.6 1,331.3

Union Local SD Eastern Local SD

- - -

- - -

Brown Brown Brown Brown Brown Butler Butler Butler Butler Butler Butler Butler Butler Butler Butler Carroll Carroll

Fayetteville-Perry Local SD Georgetown Ex Vill SD Ripley-Union-Lewis Local SD Western Brown Local SD

814.9

1,006.5 1,053.8 3,295.4 3,396.8 9,154.3 9,868.0 16,625.0 1,392.6 7,225.1 2,216.7

305,270

243,128 72,053

-

1,159,974

1,229,572

Edgewood City SD Fairfield City SD Hamilton City SD Lakota Local SD Madison Local SD Middletown City SD Monroe Local SD New Miami Local SD Talawanda City SD Brown Local SD Carrollton Ex Vill SD Graham Local SD Ross Local SD

850,138

520,430

1,364,856 3,114,351 2,430,259

1,446,747 3,301,212 2,576,075

338,183

358,474

1,659,030

1,758,571

308,284 252,132

326,781 267,260

672.7

2,693.3 2,904.7

- -

- -

771.5

131,455

26,123

2,376.5 2,139.8

-

-

Champaign Champaign Champaign Champaign Champaign

637,386 247,631 314,300 540,590 334,158 299,477 21,762 405,790 362,033 905,340 440,706 553,451 302,373 410,538 731,510 975,871 25,480 - 3,168,037 1,364,484

325,190 262,489 333,158 573,025 354,208 317,446 106,004 160,357 359,815 959,660 467,148 187,808 320,515 435,170 775,401 - 3,358,119 1,034,423

Mechanicsburg Ex Vill SD

858.0

Triad Local SD Urbana City SD

1,005.5 2,269.9 1,135.9 1,963.7 1,809.9 3,391.6 1,614.9 9,024.1 2,966.7 1,968.9 1,679.4 1,735.0 1,037.7 2,543.1 6,124.7 2,201.1 8,665.3 730.6

West Liberty-Salem Local SD Clark-Shawnee Local SD

Clark Clark Clark Clark Clark Clark Clark

Greenon Local SD

Northeastern Local SD Northwestern Local SD Southeastern Local SD Springfield City SD Tecumseh Local SD Batavia Local SD Bethel-Tate Local SD

Clermont Clermont Clermont Clermont Clermont Clermont Clermont Clermont

Clermont-Northeastern Local Felicity-Franklin Local SD

Goshen Local SD Milford Ex Vill SD

New Richmond Ex Vill SD West Clermont Local SD

69,342

1,446,353

LSC

2

4/9/2013

Made with