(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

Pickaway Pickaway Pickaway

Logan Elm Local SD Teays Valley Local SD

49080 49098 49106 49122 49130 49148 49155 49171 49189 49197 49205 44164 44685 49213 49221 49239 49247 45666 64964 43935 49270 49288 91397 49296 49312 49320 49338 49346 49353 49361 49379 49387 49395 49411 49429 49437 49445 49452 44297 49478 49460 44776 49494

1,994.9 3,522.5 1,544.0

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

146,541 122,004 148,929 60,004 76,583 93,800 49,621 207,208 146,937 153,284 121,607 160,072 113,356 136,793 116,642 201,616 125,215 70,772 125,717 127,795 117,785 112,703 131,044 124,425 102,005 99,609 107,841 126,890 109,626 103,907 137,974 131,449 120,288 114,943 95,398 138,022 135,360 103,790 85,779 177,432 86,199 111,104 93,392

1.8% 7.5%

1.6% 7,093,169 $ 4.8% 15,823,557 $ 7.2% 7,623,005 $ 4.8% 5,951,220 $ 5.2% 9,788,958 $ 2.1% 10,960,550 $ 4.8% 6,081,857 $ -0.8% 3,607,936 $ 0.3% 10,788,840 $ 0.3% 6,012,546 $ -0.3% 5,534,084 $ -0.6% 12,520,725 $ -1.8% 12,199,808 $ -0.9% 4,289,433 $ -2.4% 10,398,946 $ 0.2% 3,584,001 $ 0.1% 5,901,176 $ -2.5% 5,849,810 $ 0.4% 7,940,434 $ 3.1% 4,796,112 $ -0.6% 6,716,839 $ -0.7% 3,514,212 $ -0.7% 4,189,224 $ 4.1% 4,477,239 $ 6.1% 3,387,280 $ 4.8% 1,825,843 $ 3.5% 2,531,291 $ 6.3% 3,448,791 $ 6.8% 2,115,893 $ 1.8% 5,121,485 $ 4.2% 2,439,289 $ 5.8% 2,702,688 $ 0.1% 7,995,360 $ 2.1% 7,124,203 $ -1.1% 8,674,526 $ 0.1% 1,997,899 $ -1.8% 13,088,377 $ -2.2% 28,815,747 $ -2.4% 2,224,013 $ -0.3% 5,072,059 $ -1.1% 7,764,164 $ 1.8% 6,601,067 $ 3.4% 587,784 $

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

7,518,759 15,823,557 7,623,005 6,308,293 10,376,296 11,417,653 6,446,769 3,824,412 10,788,840 6,373,299 5,866,129 12,783,397 12,931,796 4,546,799 10,398,946 3,799,041 5,901,176 5,849,810 8,416,860 5,083,878 7,119,849 3,725,065 4,189,224 4,645,563 3,387,280 1,825,843 2,531,291 3,448,791 2,115,893 5,121,485 2,439,289 2,702,688 8,315,819 7,425,428 9,194,998 2,096,857 13,873,679 30,544,691 2,357,454 5,376,382 8,230,014 6,608,432 587,784

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

7,969,884 15,823,557 7,623,005 6,686,791 10,533,253 11,498,926 6,833,575 4,053,877 10,788,840 6,755,697 6,175,566 12,979,379 13,707,704 4,819,607 10,398,946 4,026,984 5,901,176 5,849,810 8,921,872 5,363,008 7,547,040 3,948,569 4,189,224 4,665,839 3,387,280 1,825,843 2,531,291 3,448,791 2,115,893 5,121,485 2,439,289 2,702,688 8,424,433 7,474,359 9,462,209 2,128,701 14,706,100 32,377,373 2,498,901 5,698,965 8,723,814 6,820,847 587,784

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

425,590

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

451,126

6.0% 0.0% 0.0% 6.0% 6.0% 4.2% 6.0% 6.0% 0.0% 6.0% 6.0% 2.1% 6.0% 6.0% 0.0% 6.0% 0.0% 0.0% 0.0% 6.0% 6.0% 6.0% 6.0% 0.0% 3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 4.2% 6.0% 5.0% 6.0% 6.0% 6.0% 6.0% 6.0% 0.1%

6.0% 0.0% 0.0% 6.0% 1.5% 0.7% 6.0% 6.0% 0.0% 6.0% 5.3% 1.5% 6.0% 6.0% 0.0% 6.0% 0.0% 0.0% 0.0% 6.0% 5.5% 6.0% 6.0% 0.0% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 0.7% 2.9% 1.5% 6.0% 6.0% 6.0% 6.0% 6.0% 3.2%

- -

- -

Westfall Local SD Eastern Local SD

13.1% 5.8% 6.1% 2.0% 5.3% -1.4% 0.1% -0.4% -0.5% -0.9% -1.9% -1.3% -2.6% 0.0% 0.0% -3.0% 3.0% 0.3% 3.2% -0.8% -0.8% -0.6% 4.3% 6.4% 4.9% 3.4% 6.2% 7.3% 1.8% 5.3% 5.9% 0.1% 2.1% -1.4% 0.3% -2.3% -2.6% -2.6% -0.3% -1.6% 4.3%

Pike Pike Pike Pike

854.9

357,073 587,337 457,103 364,911 216,476 360,753 332,045 262,672 731,988 257,366 -

378,498 156,957 81,273 386,806 229,465 382,398 309,437 195,982 775,908 272,808 -

Scioto Valley Local SD

1,395.2 1,859.7

Waverly City SD Western Local SD

838.0

Portage Portage Portage Portage Portage Portage Portage Portage Portage Portage Portage Preble Preble Preble Preble Preble Preble Putnam Putnam Putnam Putnam Putnam Putnam Putnam Putnam Putnam Richland Richland Richland Richland Richland Richland Richland Richland Richland

Aurora City SD

2,900.5 2,031.4 2,399.2 1,351.3 3,069.7 2,947.2 1,273.7 1,886.0 2,122.6 1,252.3

Crestwood Local SD

Field Local SD

James A Garfield Local SD

Kent City SD

Ravenna City SD Rootstown Local SD Southeast Local SD Streetsboro City SD Waterloo Local SD Windham Ex Vill SD

-

-

215,040

227,942

- - -

- - -

698.0

College Corner Local SD

85.1

Eaton Community Schools City National Trail Local SD Preble-Shawnee Local SD Tri-County North Local SD Twin Valley Community Local Columbus Grove Local SD

2,212.1 1,056.0 1,419.7

476,426 287,767 403,010 210,853

505,012 279,130 427,191 223,504

960.9 880.4 917.7 524.2 364.9 574.5 631.9 406.1

-

-

168,324

20,276

Continental Local SD Jennings Local SD

- - - - - - - -

- - - - - - - -

Kalida Local SD Leipsic Local SD

Miller City-New Cleveland Lo Ottawa-Glandorf Local SD

1,369.5

Ottoville Local SD

447.4 586.9

Pandora-Gilboa Local SD Clear Fork Valley Local SD

1,668.3 1,253.8 2,549.4 3,258.2 4,995.6 1,691.9 558.4

320,458 301,225 520,472 98,958 785,303 133,441 304,324 465,850 1,728,945

108,615 48,931 267,211 31,844 832,421 141,447 322,583 493,801 212,415 1,832,681

Crestview Local SD Lexington Local SD Lucas Local SD Madison Local SD Mansfield City SD Ontario Local SD

Plymouth-Shiloh Local SD

848.1

Shelby City SD Adena Local SD

1,907.9 1,169.6

Ross

7,365

LSC

11

4/9/2013