(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

Williams Williams Williams Williams Williams Williams Williams

Bryan City SD

43679 50617 50625 50633 45526 50641 50658 43638 50674 50682 50690 50708 50716 50724 45583 45609 45260 50740 45625

1,894.7

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

143,434 119,265 125,820 105,352 87,003 126,760 122,474 208,247 141,132 97,902 142,016 101,278 147,041 147,221 175,223 202,178 104,609 120,555 131,128

-2.1% -0.9% -1.6% -3.6% -0.6% -2.6% -1.4% -2.1% 0.3% 3.2% -2.6% 0.7% -3.3% 0.1% -2.1% -3.1% 1.4% 2.6% 2.2%

-2.6% 5,282,903 $ -0.8% 2,457,571 $ -1.8% 3,031,175 $ -3.7% 2,849,957 $ -0.2% 5,016,336 $ -2.8% 3,043,890 $ -1.2% 2,104,027 $ -1.5% 6,520,349 $ 0.6% 6,173,332 $ 3.0% 6,630,425 $ -2.2% 4,016,687 $ 0.6% 3,563,632 $ -2.9% 2,495,123 $ 0.3% 5,312,652 $ -2.1% 7,869,663 $ -2.1% 1,897,563 $ -1.5% 3,740,021 $ 3.7% 4,175,580 $ 3.0% 6,016,113 $

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

5,599,877 2,605,026 3,031,175 3,020,954 5,317,317 3,226,523 2,186,463 6,911,569 6,173,332 7,016,771 4,257,688 3,777,449 2,644,830 5,610,488 8,341,843 2,011,417 3,964,423 4,175,580 6,377,080

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

5,935,870 2,761,327 3,031,175 3,202,211 5,636,356 3,420,115 2,216,773 7,326,264 6,173,332 7,054,407 4,513,149 4,004,096 2,803,520 5,702,005 8,842,354 2,132,102 4,202,288 4,175,580 6,759,705

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

316,974 147,454

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

335,993 156,302

6.0% 6.0% 0.0% 6.0% 6.0% 6.0% 3.9% 6.0% 0.0% 5.8% 6.0% 6.0% 6.0% 5.6% 6.0% 6.0% 6.0% 0.0% 6.0%

6.0% 6.0% 0.0% 6.0% 6.0% 6.0% 1.4% 6.0% 0.0% 0.5% 6.0% 6.0% 6.0% 1.6% 6.0% 6.0% 6.0% 0.0% 6.0%

Edgerton Local SD

602.6 545.9 599.7

Edon-Northwest Local SD Millcreek-West Unity Local S

-

-

170,997 300,980 182,633 82,436 391,221 386,346 241,001 213,818 149,707 297,836 472,180 113,854 224,401 -

181,257 319,039 193,591 30,310 414,694 37,636 255,461 226,647 158,690 91,517 500,511 120,685 237,865 -

Montpelier Ex Vill SD North Central Local SD

1,034.5

694.5 472.7

Stryker Local SD

Wood Wood Wood Wood Wood Wood Wood Wood Wood

Bowling Green City SD Eastwood Local SD

2,934.5 1,440.0 1,213.6 1,630.7

Elmwood Local SD

Lake Local SD

North Baltimore Local SD

695.7 842.9

Northwood Local SD

Otsego Local SD

1,473.7 4,580.5 1,779.9

Perrysburg Ex Vill SD Rossford Ex Vill SD Carey Ex Vill SD Mohawk Local SD

Wyandot Wyandot Wyandot

829.8 941.0

-

-

Upper Sandusky Ex Vill SD

1,731.1

360,967

382,625

Statewide Total

1,703,839.9

$

144,286

-1.2%

-1.0% 6,332,370,156 $

$

6,612,502,036

$

6,896,909,697

$

280,131,880

$

284,407,661

4.4%

4.3%

LSC

15

4/9/2013