Page 1

State Aid Estimates Senate Proposal, FY 2014 and FY 2015 Estimates are based on ADM estimates and valuation projections provided by the departments of Education and Taxation. ADM estimates are based on data from FY 2013 and do not change from FY 2013 to FY 2015. Data has been updated in May 2013. Actual aid will be calculated based on actual data and is subject to change. The primary purpose of these estimates is to determine a state total obligation. Changes between estimates and actual aid may be significant, especially for individual school districts.

County Adams Adams Allen Allen Allen Allen Allen Allen Allen Allen Allen Ashland Ashland Ashland Ashland Ashtabula Ashtabula Ashtabula Ashtabula Ashtabula Ashtabula Ashtabula Athens Athens Athens Athens Athens Auglaize Auglaize Auglaize Auglaize Auglaize Auglaize Belmont Belmont Belmont Belmont

LSC

District Manchester Local SD Ohio Valley Local SD Allen East Local SD Bath Local SD Bluffton Ex Vill SD Delphos City SD Elida Local SD Lima City SD Perry Local SD Shawnee Local SD Spencerville Local SD Ashland City SD Hillsdale Local SD Loudonville-Perrysville Ex V Mapleton Local SD Ashtabula Area City SD Buckeye Local SD Conneaut Area City SD Geneva Area City SD Grand Valley Local SD Jefferson Area Local SD Pymatuning Valley Local SD Alexander Local SD Athens City SD Federal Hocking Local SD Nelsonville-York City SD Trimble Local SD Minster Local SD New Bremen Local SD New Knoxville Local SD St Marys City SD Wapakoneta City SD Waynesfield-Goshen Local SD Barnesville Ex Vill SD Bellaire Local SD Bridgeport Ex Vill SD Martins Ferry City SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 852.3 $ 330,093 4,049.0 $ 79,153 1,055.0 $ 103,941 1,734.7 $ 133,649 976.1 $ 132,251 1,129.4 $ 150,199 2,523.2 $ 144,829 5,089.3 $ 64,128 534.0 $ 200,645 2,408.7 $ 170,300 871.5 $ 110,907 3,412.6 $ 135,680 993.9 $ 147,865 1,181.1 $ 141,043 905.6 $ 138,213 4,134.0 $ 109,547 1,699.1 $ 155,676 1,806.9 $ 108,789 2,416.5 $ 147,133 1,358.4 $ 128,315 1,716.8 $ 146,305 1,311.1 $ 116,731 1,618.6 $ 117,139 2,446.9 $ 206,950 1,167.0 $ 117,217 1,181.6 $ 81,439 792.4 $ 51,513 844.7 $ 143,015 812.3 $ 125,771 421.0 $ 112,874 2,160.1 $ 114,358 3,167.0 $ 104,502 543.0 $ 89,319 1,070.3 $ 115,910 1,317.4 $ 83,138 743.6 $ 95,326 1,424.6 $ 78,513

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 4.38% 0.10% -0.05% 1.49% 1.33% 1.13% 0.36% 0.73% 0.98% 0.94% 1.32% 1.33% -0.51% -0.03% -4.48% -4.74% 0.53% 1.31% -0.97% -0.70% 3.64% 3.35% -1.91% -1.88% 0.42% 0.57% -0.37% -0.30% 0.38% 0.02% -2.01% -1.86% -7.23% -4.43% -2.18% -1.95% -1.31% -1.31% -2.00% -1.94% -2.04% -1.40% 3.10% -1.26% 0.77% 0.69% 0.33% 0.69% 0.53% 0.62% 0.02% 0.24% -0.81% -0.87% 1.79% 1.76% 0.16% 0.09% 2.61% 2.53% 0.67% 0.56% 1.25% 1.33% 5.83% 5.36% 13.43% 5.80% 2.45% 2.28% 1.63% 1.75% 2.69% 2.79%

State Aid Base FY13 $ 1,486,082 $ 25,684,233 $ 4,857,465 $ 4,148,879 $ 3,688,570 $ 2,967,440 $ 7,121,129 $ 32,623,267 $ 1,472,396 $ 3,884,952 $ 4,473,036 $ 9,984,544 $ 3,686,017 $ 4,299,911 $ 4,192,708 $ 22,964,021 $ 5,266,489 $ 11,041,998 $ 11,379,625 $ 5,896,015 $ 7,648,607 $ 6,573,557 $ 9,590,015 $ 7,623,724 $ 7,370,589 $ 8,323,900 $ 6,706,546 $ 2,354,165 $ 3,179,670 $ 1,949,630 $ 9,804,482 $ 13,400,504 $ 3,368,137 $ 5,898,244 $ 9,190,963 $ 4,182,834 $ 8,744,535

1 of 15

Estimated State Aid FY14 $ 1,486,082 $ 27,289,498 $ 5,161,057 $ 4,408,184 $ 3,688,570 $ 3,152,905 $ 7,566,200 $ 34,662,221 $ 1,564,421 $ 4,127,761 $ 4,473,036 $ 10,608,579 $ 3,686,017 $ 4,568,655 $ 4,192,708 $ 23,307,379 $ 5,595,645 $ 11,041,998 $ 11,379,625 $ 6,264,516 $ 7,648,607 $ 6,984,404 $ 9,590,015 $ 7,623,724 $ 7,370,589 $ 8,625,480 $ 7,125,705 $ 2,501,300 $ 3,179,670 $ 1,949,630 $ 10,417,263 $ 14,238,036 $ 3,378,482 $ 5,898,244 $ 9,190,963 $ 4,339,375 $ 9,291,069

Estimated State Aid FY15 $ 1,486,082 $ 30,154,895 $ 5,702,968 $ 4,871,043 $ 3,736,104 $ 3,483,960 $ 8,360,651 $ 38,301,754 $ 1,728,685 $ 4,561,176 $ 4,473,036 $ 11,722,479 $ 3,686,017 $ 5,048,364 $ 4,192,708 $ 23,815,999 $ 6,183,187 $ 11,041,998 $ 11,379,625 $ 6,581,457 $ 7,648,607 $ 7,473,907 $ 9,590,015 $ 7,623,724 $ 7,370,589 $ 8,781,606 $ 7,692,612 $ 2,763,936 $ 3,179,670 $ 1,949,630 $ 11,067,634 $ 15,733,029 $ 3,392,181 $ 5,898,244 $ 9,190,963 $ 4,411,158 $ 9,745,268

$ Change in State Aid FY13 to FY14 $ $ 1,605,265 $ 303,592 $ 259,305 $ $ 185,465 $ 445,071 $ 2,038,954 $ 92,025 $ 242,809 $ $ 624,034 $ $ 268,744 $ $ 343,357 $ 329,156 $ $ $ 368,501 $ $ 410,847 $ $ $ $ 301,580 $ 419,159 $ 147,135 $ $ $ 612,780 $ 837,532 $ 10,345 $ $ $ 156,541 $ 546,533

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 0.00% 0.00% 5.00% $ 2,865,397 6.25% 10.50% 74.21% $ 541,911 6.25% 10.50% 62.48% $ 462,859 6.25% 10.50% 48.90% $ 47,534 0.00% 1.29% 48.67% $ 331,055 6.25% 10.50% 42.83% $ 794,451 6.25% 10.50% 46.28% $ 3,639,533 6.25% 10.50% 86.88% $ 164,264 6.25% 10.50% 37.35% $ 433,415 6.25% 10.50% 36.68% $ 0.00% 0.00% 57.02% $ 1,113,901 6.25% 10.50% 49.19% $ 0.00% 0.00% 43.74% $ 479,709 6.25% 10.50% 48.04% $ 0.00% 0.00% 47.27% $ 508,621 1.50% 2.18% 60.91% $ 587,543 6.25% 10.50% 46.09% $ 0.00% 0.00% 61.93% $ 0.00% 0.00% 46.00% $ 316,941 6.25% 5.06% 52.41% $ 0.00% 0.00% 46.61% $ 489,503 6.25% 7.01% 55.34% $ 0.00% 0.00% 55.40% $ 0.00% 0.00% 36.20% $ 0.00% 0.00% 56.11% $ 156,126 3.62% 1.81% 73.79% $ 566,907 6.25% 7.96% 89.93% $ 262,636 6.25% 10.50% 42.93% $ 0.00% 0.00% 49.86% $ 0.00% 0.00% 55.02% $ 650,371 6.25% 6.24% 55.48% $ 1,494,994 6.25% 10.50% 61.60% $ 13,699 0.31% 0.41% 67.89% $ 0.00% 0.00% 50.29% $ 0.00% 0.00% 72.29% $ 71,783 67.06% 3.74% 1.65% $ 454,199 6.25% 4.89% 74.40%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Belmont Belmont Belmont Brown Brown Brown Brown Brown Butler Butler Butler Butler Butler Butler Butler Butler Butler Butler Carroll Carroll Champaign Champaign Champaign Champaign Champaign Clark Clark Clark Clark Clark Clark Clark Clermont Clermont Clermont Clermont Clermont Clermont Clermont Clermont Clermont Clinton Clinton

LSC

District Shadyside Local SD St Clairsville-Richland City Union Local SD Eastern Local SD Fayetteville-Perry Local SD Georgetown Ex Vill SD Ripley-Union-Lewis Local SD Western Brown Local SD 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 Ross Local SD Talawanda City SD Brown Local SD Carrollton Ex Vill SD Graham Local SD Mechanicsburg Ex Vill SD Triad Local SD Urbana City SD West Liberty-Salem Local SD Clark-Shawnee Local SD 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-Northeastern Local Felicity-Franklin Local SD Goshen Local SD Milford Ex Vill SD New Richmond Ex Vill SD West Clermont Local SD Williamsburg Local SD Blanchester Local SD Clinton-Massie Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 648.7 $ 139,589 1,604.8 $ 214,630 1,336.1 $ 101,452 1,352.1 $ 123,079 762.0 $ 124,245 985.6 $ 110,509 1,051.4 $ 97,266 3,201.2 $ 76,814 3,395.9 $ 116,380 9,147.9 $ 153,098 9,613.5 $ 90,353 16,165.5 $ 163,086 1,435.2 $ 109,936 7,165.2 $ 106,661 2,222.6 $ 145,142 666.2 $ 75,077 2,670.1 $ 140,014 2,870.1 $ 235,182 757.4 $ 159,560 2,323.7 $ 137,699 2,058.5 $ 113,085 844.2 $ 102,521 966.1 $ 104,510 2,317.7 $ 111,503 1,149.8 $ 102,295 1,964.8 $ 173,662 1,739.3 $ 145,927 3,400.2 $ 134,480 1,602.9 $ 131,535 701.4 $ 137,296 9,046.8 $ 75,741 2,973.9 $ 94,496 1,997.0 $ 106,559 1,658.0 $ 99,361 1,726.0 $ 169,856 994.3 $ 79,100 2,609.4 $ 97,368 6,091.7 $ 154,755 2,119.4 $ 255,319 8,512.7 $ 157,405 970.1 $ 129,696 1,525.4 $ 89,461 1,768.6 $ 132,016

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -6.43% -5.63% 2.95% 3.01% 7.22% 6.86% 1.61% 1.43% -0.43% -0.32% -0.10% 0.22% -2.04% -2.32% -0.98% -0.83% 6.70% 3.71% -1.68% -1.28% -3.21% -2.85% -3.04% -1.27% -0.71% -0.37% -3.38% -2.94% 3.94% 0.81% -1.69% -0.90% 2.37% 0.22% 0.77% 0.10% 1.58% 2.44% 2.42% 2.97% 1.18% 1.59% 1.26% 3.13% 1.21% 2.23% -0.94% 0.89% 1.54% 2.51% -2.56% -0.23% -0.59% 1.21% 0.04% 1.43% 0.18% 1.68% 2.53% 2.54% -2.67% -0.96% -0.96% -0.12% -2.76% -3.13% -2.67% -2.65% -2.91% -2.85% -0.09% -0.50% -2.31% -2.41% -3.73% -3.65% 1.30% -0.87% -3.94% -3.68% -2.39% -2.25% -1.65% 0.53% 1.16% 0.80%

State Aid Base FY13 $ 2,363,169 $ 3,379,447 $ 7,779,092 $ 7,280,222 $ 4,330,283 $ 4,988,838 $ 6,730,926 $ 18,879,512 $ 14,117,800 $ 22,902,950 $ 53,364,364 $ 40,437,353 $ 5,795,600 $ 27,512,873 $ 5,187,988 $ 4,162,015 $ 10,360,661 $ 7,966,608 $ 2,581,922 $ 10,776,280 $ 10,234,273 $ 4,072,460 $ 5,040,486 $ 9,277,064 $ 5,643,863 $ 5,037,368 $ 6,216,789 $ 12,256,891 $ 5,970,722 $ 3,038,558 $ 53,086,016 $ 15,224,809 $ 7,429,933 $ 9,112,725 $ 5,062,021 $ 6,558,794 $ 12,547,999 $ 16,165,721 $ 3,673,337 $ 22,193,473 $ 3,641,092 $ 9,065,399 $ 8,623,122

2 of 15

Estimated State Aid FY14 $ 2,510,867 $ 3,379,447 $ 7,779,092 $ 7,280,222 $ 4,330,283 $ 5,242,887 $ 6,730,926 $ 20,059,481 $ 15,000,162 $ 24,334,384 $ 56,699,636 $ 42,964,688 $ 6,157,825 $ 29,232,428 $ 5,512,237 $ 4,422,141 $ 10,360,661 $ 7,966,608 $ 2,652,186 $ 10,776,280 $ 10,597,401 $ 4,326,989 $ 5,355,517 $ 9,856,880 $ 5,996,604 $ 5,352,204 $ 6,216,789 $ 12,752,219 $ 6,343,892 $ 3,038,558 $ 56,403,892 $ 16,176,360 $ 7,894,304 $ 9,535,994 $ 5,378,398 $ 6,968,718 $ 13,332,249 $ 17,176,078 $ 3,673,337 $ 23,580,565 $ 3,868,660 $ 9,631,986 $ 8,623,122

Estimated State Aid FY15 $ 2,621,904 $ 3,379,447 $ 7,779,092 $ 7,280,222 $ 4,330,283 $ 5,342,523 $ 6,791,420 $ 22,165,727 $ 15,833,194 $ 26,889,494 $ 62,003,558 $ 47,475,980 $ 6,804,397 $ 32,301,833 $ 6,091,022 $ 4,886,465 $ 10,360,661 $ 7,966,608 $ 2,688,576 $ 10,776,280 $ 10,757,796 $ 4,700,303 $ 5,493,062 $ 10,891,852 $ 6,561,939 $ 5,914,185 $ 6,216,789 $ 12,992,691 $ 6,775,227 $ 3,038,558 $ 62,326,300 $ 17,874,878 $ 8,723,206 $ 9,763,226 $ 5,899,073 $ 7,320,962 $ 14,732,136 $ 18,979,567 $ 3,673,337 $ 26,056,524 $ 4,274,869 $ 10,353,624 $ 8,623,122

$ Change in State Aid FY13 to FY14 $ 147,698 $ $ $ $ $ 254,049 $ $ 1,179,969 $ 882,362 $ 1,431,434 $ 3,335,273 $ 2,527,335 $ 362,225 $ 1,719,555 $ 324,249 $ 260,126 $ $ $ 70,265 $ $ 363,128 $ 254,529 $ 315,030 $ 579,816 $ 352,741 $ 314,836 $ $ 495,328 $ 373,170 $ $ 3,317,876 $ 951,551 $ 464,371 $ 423,270 $ 316,376 $ 409,925 $ 784,250 $ 1,010,358 $ $ 1,387,092 $ 227,568 $ 566,587 $ -

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 111,037 6.25% 4.42% 49.33% $ 0.00% 0.00% 25.75% $ 0.00% 0.00% 60.20% $ 0.00% 0.00% 52.20% $ 0.00% 0.00% 53.67% $ 99,636 5.09% 1.90% 60.59% $ 60,494 0.00% 0.90% 67.41% $ 2,106,246 6.25% 10.50% 77.54% $ 833,032 6.25% 5.55% 53.48% $ 2,555,110 6.25% 10.50% 44.15% $ 5,303,922 6.25% 9.35% 70.04% $ 4,511,292 6.25% 10.50% 40.16% $ 646,572 6.25% 10.50% 60.96% $ 3,069,405 6.25% 10.50% 63.66% $ 578,785 6.25% 10.50% 43.21% $ 464,325 6.25% 10.50% 79.16% $ 0.00% 0.00% 45.96% $ 0.00% 0.00% 26.42% $ 36,389 2.72% 1.37% 41.61% $ 0.00% 0.00% 45.94% $ 160,395 3.55% 1.51% 58.32% $ 373,315 6.25% 8.63% 61.84% $ 137,545 6.25% 2.57% 61.24% $ 1,034,972 6.25% 10.50% 58.97% $ 565,335 6.25% 9.43% 62.05% $ 561,981 6.25% 10.50% 38.54% $ 0.00% 0.00% 43.66% $ 240,472 4.04% 1.89% 47.76% $ 431,335 6.25% 6.80% 50.86% $ 0.00% 0.00% 46.02% $ 5,922,409 6.25% 10.50% 77.59% $ 1,698,518 6.25% 10.50% 67.85% $ 828,902 6.25% 10.50% 63.19% $ 227,231 4.64% 2.38% 66.83% $ 520,675 6.25% 9.68% 38.72% $ 352,244 6.25% 5.05% 75.82% $ 1,399,886 67.40% 6.25% 10.50% $ 1,803,488 6.25% 10.50% 43.25% $ 0.00% 0.00% 15.60% $ 2,475,959 6.25% 10.50% 42.22% $ 406,209 6.25% 10.50% 51.28% $ 721,637 6.25% 7.49% 70.76% $ 0.00% 0.00% 48.24%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Clinton Clinton Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Columbiana Coshocton Coshocton Coshocton Crawford Crawford Crawford Crawford Crawford Crawford Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga

LSC

District East Clinton Local SD Wilmington City SD Beaver Local SD Columbiana Ex Vill SD Crestview Local SD East Liverpool City SD East Palestine City SD Leetonia Ex Vill SD Lisbon Ex Vill SD Salem City SD Southern Local SD United Local SD Wellsville Local SD Coshocton City SD Ridgewood Local SD River View Local SD Buckeye Central Local SD Bucyrus City SD Colonel Crawford Local SD Crestline Ex Vill SD Galion City SD Wynford Local SD Bay Village City SD Beachwood City SD Bedford City SD Berea City SD Brecksville-Broadview Height Brooklyn City SD Chagrin Falls Ex Vill SD Cleveland Hts-Univ Hts City Cleveland Municipal SD Cuyahoga Heights Local SD East Cleveland City SD Euclid City SD Fairview Park City SD Garfield Heights City SD Independence Local SD Lakewood City SD Maple Heights City SD Mayfield City SD North Olmsted City SD North Royalton City SD Olmsted Falls City SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 1,407.9 $ 93,624 3,340.1 $ 139,587 1,999.7 $ 121,017 1,000.5 $ 177,594 898.3 $ 114,404 2,530.3 $ 62,668 1,310.7 $ 93,080 803.5 $ 88,102 822.8 $ 101,348 2,192.6 $ 138,277 932.6 $ 89,246 1,233.3 $ 104,592 819.5 $ 56,855 1,648.1 $ 100,233 1,301.2 $ 104,411 2,140.6 $ 183,324 798.6 $ 119,210 1,610.9 $ 87,133 743.2 $ 155,704 745.3 $ 93,905 2,014.7 $ 88,000 1,042.3 $ 128,674 2,488.5 $ 200,023 1,424.1 $ 504,119 3,716.5 $ 195,231 6,720.4 $ 209,190 4,041.7 $ 249,964 1,460.2 $ 226,749 1,945.0 $ 250,463 6,265.3 $ 182,418 57,253.9 $ 99,094 860.9 $ 398,533 3,057.8 $ 77,612 7,046.4 $ 105,925 1,802.1 $ 198,690 3,862.9 $ 113,053 1,043.2 $ 463,204 5,873.3 $ 154,079 4,094.5 $ 97,615 3,881.5 $ 343,771 3,909.1 $ 211,549 4,444.1 $ 236,676 3,611.9 $ 143,913

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 2.22% 3.45% -1.45% -1.28% 0.25% 1.50% 0.69% 1.11% 0.85% 1.87% -0.34% 0.48% 0.34% 0.51% 0.69% -1.28% 0.62% -0.21% 0.48% -0.29% 0.39% 1.41% 0.95% 2.28% -0.23% 0.76% 0.09% 0.12% 0.96% 1.04% 3.53% 0.93% 2.88% 1.69% -3.94% -3.94% 0.21% 0.39% -2.75% -2.47% -3.43% -3.47% 1.25% 1.02% -0.13% -0.19% -0.53% -0.40% -2.71% -2.45% -2.01% -1.87% -0.04% 0.08% -3.94% -3.89% 1.00% 0.95% -1.84% -1.86% -3.99% -4.69% -1.31% -1.21% -6.69% -7.44% -7.37% -7.75% -1.80% -1.85% -6.96% -7.51% -2.20% -1.89% -2.07% -2.04% -7.25% -7.23% -0.28% -0.57% -1.94% -2.02% -0.49% -0.48% -1.52% -0.95%

State Aid Base FY13 $ 8,069,377 $ 8,074,195 $ 9,428,638 $ 2,103,210 $ 4,278,533 $ 17,670,274 $ 6,796,560 $ 4,661,326 $ 4,945,554 $ 6,493,808 $ 6,049,792 $ 6,778,131 $ 5,746,939 $ 8,294,809 $ 7,169,706 $ 8,258,372 $ 4,028,007 $ 8,287,859 $ 2,285,140 $ 3,575,846 $ 9,554,590 $ 4,736,521 $ 3,813,737 $ 908,380 $ 5,614,337 $ 6,839,298 $ 4,718,528 $ 666,875 $ 1,682,063 $ 18,943,210 $ 415,073,766 $ 423,317 $ 31,765,953 $ 30,429,731 $ 1,867,207 $ 16,611,773 $ 448,237 $ 17,609,889 $ 18,178,195 $ 2,427,704 $ 6,043,867 $ 4,767,887 $ 10,692,875

3 of 15

Estimated State Aid FY14 $ 8,573,713 $ 8,578,833 $ 9,800,958 $ 2,234,660 $ 4,385,418 $ 18,774,666 $ 7,221,345 $ 4,952,659 $ 4,945,554 $ 6,899,672 $ 6,331,491 $ 6,858,571 $ 6,106,123 $ 8,813,235 $ 7,312,094 $ 8,258,372 $ 4,028,007 $ 8,805,851 $ 2,427,961 $ 3,799,336 $ 10,151,752 $ 5,032,553 $ 4,052,095 $ 952,420 $ 5,965,233 $ 7,266,755 $ 4,718,528 $ 708,555 $ 1,682,063 $ 18,943,210 $ 415,073,766 $ 449,775 $ 31,765,953 $ 32,331,590 $ 1,983,907 $ 17,650,008 $ 476,252 $ 18,710,507 $ 19,314,332 $ 2,497,356 $ 6,421,608 $ 5,065,880 $ 11,361,180

Estimated State Aid FY15 $ 9,137,355 $ 9,479,610 $ 9,888,247 $ 2,469,299 $ 4,399,007 $ 19,772,771 $ 7,811,844 $ 5,326,272 $ 4,945,554 $ 7,624,137 $ 6,335,432 $ 6,879,677 $ 6,747,266 $ 9,500,025 $ 7,414,622 $ 8,258,372 $ 4,028,007 $ 9,730,465 $ 2,682,897 $ 4,198,266 $ 11,217,686 $ 5,142,601 $ 4,477,565 $ 999,481 $ 6,591,582 $ 8,029,764 $ 4,718,528 $ 782,953 $ 1,682,063 $ 18,943,210 $ 415,073,766 $ 497,001 $ 31,765,953 $ 35,726,407 $ 2,192,218 $ 19,503,259 $ 526,259 $ 19,162,530 $ 21,342,337 $ 2,624,383 $ 7,095,877 $ 5,597,798 $ 12,554,104

$ Change in State Aid FY13 to FY14 $ 504,336 $ 504,637 $ 372,320 $ 131,451 $ 106,885 $ 1,104,392 $ 424,785 $ 291,333 $ $ 405,863 $ 281,700 $ 80,440 $ 359,184 $ 518,426 $ 142,388 $ $ $ 517,991 $ 142,821 $ 223,490 $ 597,162 $ 296,033 $ 238,359 $ 44,040 $ 350,896 $ 427,456 $ $ 41,680 $ $ $ $ 26,457 $ $ 1,901,858 $ 116,700 $ 1,038,236 $ 28,015 $ 1,100,618 $ 1,136,137 $ 69,652 $ 377,742 $ 297,993 $ 668,305

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 563,641 6.25% 6.57% 67.98% $ 900,777 6.25% 10.50% 47.82% $ 87,289 3.95% 0.89% 54.13% $ 234,639 6.25% 10.50% 37.48% $ 13,589 2.50% 0.31% 56.32% $ 998,105 6.25% 5.32% 83.00% $ 590,499 6.25% 8.18% 67.89% $ 373,613 6.25% 7.54% 70.15% $ 0.00% 0.00% 63.69% $ 724,466 6.25% 10.50% 47.78% $ 3,941 4.66% 0.06% 70.15% $ 21,106 1.19% 0.31% 61.57% $ 641,143 6.25% 10.50% 86.61% $ 686,790 6.25% 7.79% 64.42% $ 102,528 1.99% 1.40% 62.62% $ 0.00% 0.00% 35.74% $ 0.00% 0.00% 54.94% $ 924,614 6.25% 10.50% 73.97% $ 254,936 6.25% 10.50% 43.01% $ 398,930 6.25% 10.50% 71.01% $ 1,065,934 6.25% 10.50% 73.69% $ 110,048 6.25% 2.19% 52.29% $ 425,470 6.25% 10.50% 23.34% $ 47,061 4.85% 4.94% 5.00% $ 626,349 6.25% 10.50% 34.19% $ 763,009 6.25% 10.50% 29.84% $ 0.00% 0.00% 11.70% $ 74,398 6.25% 10.50% 29.69% $ 0.00% 0.00% 5.00% $ 0.00% 0.00% 32.55% $ 0.00% 0.00% 70.89% $ 47,226 6.25% 10.50% 5.00% $ 0.00% 0.00% 77.67% $ 3,394,817 6.25% 10.50% 64.26% $ 208,310 6.25% 10.50% 29.53% $ 1,853,251 6.25% 10.50% 61.67% $ 50,006 5.00% 6.25% 10.50% $ 452,023 6.25% 2.42% 42.50% $ 2,028,005 6.25% 10.50% 68.21% $ 127,027 2.87% 5.09% 5.00% $ 674,269 6.25% 10.50% 28.07% $ 531,917 6.25% 10.50% 18.72% $ 1,192,924 6.25% 10.50% 45.24%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Cuyahoga Darke Darke Darke Darke Darke Darke Darke Defiance Defiance Defiance Defiance Defiance Delaware Delaware Delaware Delaware Erie Erie Erie Erie Erie Erie Erie Fairfield Fairfield Fairfield Fairfield Fairfield Fairfield Fairfield Fairfield Fayette Fayette

LSC

District Orange City SD Parma City SD Richmond Heights Local SD Rocky River City SD Shaker Heights City SD Solon City SD South Euclid-Lyndhurst City Strongsville City SD Warrensville Heights City SD Westlake City SD Ansonia Local SD Arcanum Butler Local SD Franklin-Monroe Local SD Greenville City SD Mississinawa Valley Local SD Tri-Village Local SD Versailles Ex Vill SD Ayersville Local SD Central Local SD Defiance City SD Hicksville Ex Vill SD Northeastern Local SD Big Walnut Local SD Buckeye Valley Local SD Delaware City SD Olentangy Local SD Berlin-Milan Local SD Huron City SD Kelleys Island Local SD Margaretta Local SD Perkins Local SD Sandusky City SD Vermilion Local SD Amanda-Clearcreek Local SD Berne Union Local SD Bloom Carroll Local SD Fairfield Union Local SD Lancaster City SD Liberty Union-Thurston Local Pickerington Local SD Walnut Township Local SD Miami Trace Local SD Washington Court House City

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 2,147.6 $ 467,569 12,451.8 $ 181,768 982.1 $ 251,373 2,545.3 $ 279,467 5,458.3 $ 158,869 4,922.7 $ 238,161 4,022.4 $ 222,821 6,023.2 $ 239,466 2,163.8 $ 184,482 3,935.3 $ 347,421 599.5 $ 97,643 1,001.9 $ 112,101 579.7 $ 115,854 3,087.8 $ 134,658 687.4 $ 92,774 715.1 $ 119,577 1,388.7 $ 95,106 598.4 $ 138,153 1,083.0 $ 103,586 2,647.6 $ 92,496 884.3 $ 95,861 1,060.8 $ 185,479 2,998.2 $ 217,266 2,217.2 $ 226,662 5,216.7 $ 137,366 16,903.7 $ 185,925 1,511.6 $ 153,909 1,402.6 $ 240,534 4.4 $ 18,250,054 1,140.0 $ 153,494 1,945.7 $ 233,054 3,820.9 $ 127,333 2,074.3 $ 215,213 1,594.4 $ 93,470 827.8 $ 141,125 1,726.8 $ 172,563 1,825.1 $ 112,806 6,459.7 $ 140,116 1,394.3 $ 115,695 10,142.8 $ 111,271 560.2 $ 243,664 2,424.0 $ 166,271 2,257.0 $ 97,571

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 0.14% 0.15% -3.57% -3.73% -4.90% -4.96% -0.54% -0.10% -3.13% -3.12% -1.15% -0.87% -4.47% -4.80% -0.62% -0.74% 1.29% 1.37% 0.00% 0.10% 4.09% 3.83% 0.79% 0.74% 2.59% 2.38% -0.69% -0.16% 4.59% 4.21% 3.04% 2.74% 1.08% 1.04% 4.09% 4.35% 5.12% 4.87% -1.99% -1.47% -0.56% 0.27% 4.88% 4.43% -0.62% -0.29% 0.56% 0.95% -1.65% -1.24% -1.02% -0.61% -1.31% -1.16% -1.69% -1.63% -1.84% -1.82% -0.64% -0.47% -1.96% -1.55% -1.80% -1.95% -2.10% -2.17% 1.59% 2.13% 0.07% 1.54% 2.72% 1.70% 3.10% 2.46% 0.29% 1.47% 0.46% 1.84% -0.81% 0.56% 1.34% 2.19% 10.14% 5.35% -2.93% -2.75%

State Aid Base FY13 $ 1,155,892 $ 24,335,447 $ 1,159,829 $ 1,143,667 $ 13,294,892 $ 2,564,015 $ 6,258,490 $ 9,179,097 $ 10,285,521 $ 2,263,409 $ 3,673,463 $ 4,297,216 $ 2,818,158 $ 11,108,966 $ 4,043,845 $ 2,738,082 $ 6,102,418 $ 1,979,413 $ 5,861,522 $ 12,086,817 $ 4,281,716 $ 2,103,919 $ 4,513,252 $ 4,440,157 $ 11,943,989 $ 7,756,681 $ 5,207,677 $ 2,239,130 $ 6,878 $ 4,051,379 $ 3,574,549 $ 15,575,306 $ 4,394,180 $ 9,009,588 $ 3,451,137 $ 3,358,631 $ 9,015,059 $ 19,793,045 $ 5,489,464 $ 42,013,319 $ 1,337,855 $ 9,372,587 $ 11,634,746

4 of 15

Estimated State Aid FY14 $ 1,228,136 $ 25,856,412 $ 1,232,318 $ 1,215,147 $ 14,125,822 $ 2,724,266 $ 6,649,646 $ 9,179,097 $ 10,285,521 $ 2,404,872 $ 3,676,614 $ 4,565,792 $ 2,836,056 $ 11,803,276 $ 4,296,585 $ 2,909,212 $ 6,483,819 $ 2,059,487 $ 6,050,239 $ 12,842,243 $ 4,549,323 $ 2,235,414 $ 4,795,330 $ 4,440,157 $ 12,690,488 $ 8,241,474 $ 5,533,157 $ 2,327,833 $ 7,308 $ 4,051,379 $ 3,797,958 $ 16,548,762 $ 4,668,817 $ 9,572,687 $ 3,451,137 $ 3,568,546 $ 9,211,739 $ 21,030,111 $ 5,832,556 $ 44,639,151 $ 1,337,855 $ 9,372,587 $ 12,361,918

Estimated State Aid FY15 $ 1,357,090 $ 28,571,336 $ 1,361,712 $ 1,342,737 $ 15,609,034 $ 3,010,314 $ 7,347,858 $ 9,179,097 $ 10,285,521 $ 2,657,383 $ 3,710,094 $ 5,042,571 $ 2,879,243 $ 13,042,620 $ 4,492,736 $ 3,214,679 $ 7,164,620 $ 2,087,380 $ 6,094,672 $ 14,190,678 $ 5,027,002 $ 2,470,132 $ 5,298,840 $ 4,440,157 $ 14,022,989 $ 9,106,829 $ 6,114,139 $ 2,388,555 $ 8,075 $ 4,069,479 $ 4,002,655 $ 18,286,382 $ 5,038,593 $ 9,898,801 $ 3,476,311 $ 3,943,243 $ 9,350,300 $ 23,238,272 $ 6,444,974 $ 47,669,256 $ 1,337,855 $ 9,372,587 $ 13,659,919

$ Change in State Aid FY13 to FY14 $ 72,243 $ 1,520,965 $ 72,489 $ 71,479 $ 830,931 $ 160,251 $ 391,156 $ $ $ 141,463 $ 3,151 $ 268,576 $ 17,897 $ 694,310 $ 252,740 $ 171,130 $ 381,401 $ 80,074 $ 188,718 $ 755,426 $ 267,607 $ 131,495 $ 282,078 $ $ 746,499 $ 484,793 $ 325,480 $ 88,702 $ 430 $ $ 223,409 $ 973,457 $ 274,636 $ 563,099 $ $ 209,914 $ 196,680 $ 1,237,065 $ 343,092 $ 2,625,832 $ $ $ 727,172

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 128,954 6.25% 10.50% 5.00% $ 2,714,923 6.25% 10.50% 36.79% $ 129,393 6.25% 10.50% 21.03% $ 127,590 6.25% 10.50% 5.68% $ 1,483,211 6.25% 10.50% 39.80% $ 286,048 6.25% 10.50% 11.33% $ 698,213 6.25% 10.50% 24.66% $ 0.00% 0.00% 16.46% $ 0.00% 0.00% 37.25% $ 252,512 6.25% 10.50% 5.00% $ 33,480 0.09% 0.91% 63.53% $ 476,779 6.25% 10.44% 59.16% $ 43,188 0.64% 1.52% 56.06% $ 1,239,344 6.25% 10.50% 49.31% $ 196,151 6.25% 4.57% 66.48% $ 305,467 6.25% 10.50% 53.74% $ 680,801 6.25% 10.50% 66.11% $ 27,893 4.05% 1.35% 44.97% $ 44,432 3.22% 0.73% 61.29% $ 1,348,435 6.25% 10.50% 69.10% $ 477,679 6.25% 10.50% 68.01% $ 234,718 6.25% 10.50% 31.19% $ 503,510 6.25% 10.50% 20.87% $ 0.00% 0.00% 17.89% $ 1,332,501 6.25% 10.50% 47.71% $ 865,355 6.25% 10.50% 29.17% $ 580,982 6.25% 10.50% 42.92% $ 60,722 3.96% 2.61% 21.33% $ 767 6.25% 10.50% 5.00% $ 18,101 0.00% 0.45% 43.28% $ 204,697 6.25% 5.39% 24.43% $ 1,737,620 6.25% 10.50% 56.13% $ 369,777 6.25% 7.92% 29.41% $ 326,114 6.25% 3.41% 67.57% $ 25,174 0.00% 0.73% 46.17% $ 374,697 6.25% 10.50% 32.69% $ 138,561 55.96% 2.18% 1.50% $ 2,208,162 6.25% 10.50% 46.82% $ 612,418 6.25% 10.50% 55.63% $ 3,030,105 6.25% 6.79% 58.37% $ 0.00% 0.00% 20.73% $ 0.00% 0.00% 37.53% $ 1,298,001 6.25% 10.50% 67.20%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Franklin Fulton Fulton Fulton Fulton Fulton Fulton Fulton Gallia Gallia Geauga Geauga Geauga Geauga Geauga Geauga Geauga Greene Greene Greene Greene Greene Greene Greene Guernsey Guernsey Guernsey Hamilton

LSC

District Bexley City SD Canal Winchester Local SD Columbus City SD Dublin City SD Gahanna-Jefferson City SD Grandview Heights City SD Groveport Madison Local SD Hamilton Local SD Hilliard City SD New Albany-Plain Local SD Reynoldsburg City SD South-Western City SD Upper Arlington City SD Westerville City SD Whitehall City SD Worthington City SD Archbold-Area Local SD Evergreen Local SD Fayette Local SD Pettisville Local SD Pike-Delta-York Local SD Swanton Local SD Wauseon Ex Vill SD Gallia County Local SD Gallipolis City SD Berkshire Local SD Cardinal Local SD Chardon Local SD Kenston Local SD Ledgemont Local SD Newbury Local SD West Geauga Local SD Beavercreek City SD Cedar Cliff Local SD Fairborn City SD Greeneview Local SD Sugarcreek Local SD Xenia Community City SD Yellow Springs Ex Vill SD Cambridge City SD East Guernsey Local SD Rolling Hills Local SD Cincinnati City SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 2,167.5 $ 212,455 3,650.0 $ 117,079 66,911.8 $ 144,537 14,042.7 $ 210,932 7,118.1 $ 203,404 1,066.5 $ 262,663 7,050.8 $ 116,416 3,178.2 $ 72,964 15,224.0 $ 157,261 4,498.6 $ 196,066 6,151.9 $ 120,433 21,795.5 $ 115,525 5,671.3 $ 281,067 14,649.0 $ 164,815 3,447.2 $ 75,835 9,390.9 $ 194,024 1,247.2 $ 167,083 1,174.9 $ 154,090 447.9 $ 93,335 370.4 $ 120,260 1,333.6 $ 113,308 1,292.1 $ 154,293 1,853.1 $ 101,805 2,366.6 $ 187,662 2,041.8 $ 118,653 987.3 $ 221,616 1,215.4 $ 237,245 3,032.0 $ 216,104 3,006.0 $ 254,557 570.2 $ 178,631 593.1 $ 296,996 2,017.1 $ 323,629 7,388.4 $ 229,124 517.9 $ 174,939 4,560.6 $ 138,823 1,267.5 $ 152,664 2,558.2 $ 201,265 4,744.9 $ 140,593 597.6 $ 225,551 2,341.3 $ 92,720 937.7 $ 122,949 1,810.5 $ 119,390 42,355.0 $ 151,961

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 0.44% 0.82% -2.31% -1.71% -3.57% -3.38% -0.96% -0.67% -2.15% -1.91% 1.11% 1.35% -2.70% -2.32% -2.76% -2.76% -1.16% -0.89% -2.98% -2.69% -3.90% -3.94% -2.62% -2.60% -0.41% -0.29% -2.44% -2.38% -5.00% -5.25% -1.06% -0.99% -4.17% -2.63% 1.74% 1.85% 4.50% 4.31% 1.56% 1.34% 2.04% 2.22% -4.68% -4.53% -1.61% -1.60% 3.94% 0.47% 1.67% 1.58% 0.13% 0.30% -0.43% -0.20% -1.46% -1.22% -0.25% -0.66% 0.07% 0.38% -1.93% -1.69% -1.94% -1.82% 0.15% 0.46% 1.99% 3.14% -1.68% -2.03% 3.36% 2.28% -1.13% -1.10% -1.09% -1.18% 2.61% -1.03% 1.44% 1.05% 3.95% 3.10% 10.31% 2.40% -4.03% -3.48%

State Aid Base FY13 $ 3,916,319 $ 13,141,562 $ 234,785,390 $ 14,391,345 $ 10,308,247 $ 1,483,968 $ 28,693,933 $ 16,528,239 $ 34,704,208 $ 2,450,184 $ 26,169,896 $ 92,958,689 $ 3,407,868 $ 30,727,792 $ 18,092,893 $ 14,026,556 $ 2,653,569 $ 4,525,288 $ 2,346,973 $ 1,844,700 $ 6,170,770 $ 3,912,330 $ 8,194,854 $ 10,458,685 $ 11,589,617 $ 2,832,670 $ 2,253,531 $ 5,141,241 $ 3,709,893 $ 1,969,221 $ 1,103,212 $ 3,411,954 $ 9,602,222 $ 2,527,407 $ 16,347,369 $ 5,418,566 $ 5,710,832 $ 17,783,920 $ 965,459 $ 12,527,155 $ 6,084,919 $ 9,117,085 $ 141,929,390

5 of 15

Estimated State Aid FY14 $ 3,916,319 $ 13,962,910 $ 249,459,477 $ 15,290,804 $ 10,952,513 $ 1,483,968 $ 30,487,303 $ 17,561,254 $ 36,873,221 $ 2,603,320 $ 27,696,503 $ 98,768,607 $ 3,407,868 $ 32,648,279 $ 19,223,699 $ 14,903,215 $ 2,819,417 $ 4,525,288 $ 2,493,658 $ 1,844,700 $ 6,556,443 $ 4,156,851 $ 8,707,032 $ 10,458,685 $ 11,589,617 $ 2,832,670 $ 2,385,997 $ 5,462,569 $ 3,709,893 $ 1,969,221 $ 1,103,212 $ 3,411,954 $ 9,760,284 $ 2,527,407 $ 17,369,079 $ 5,418,566 $ 5,710,832 $ 18,895,415 $ 965,459 $ 13,310,102 $ 6,084,919 $ 9,117,085 $ 150,799,977

Estimated State Aid FY15 $ 3,916,319 $ 15,429,015 $ 275,652,722 $ 16,896,339 $ 12,102,526 $ 1,483,968 $ 33,688,470 $ 19,405,186 $ 40,744,910 $ 2,876,669 $ 28,383,056 $ 109,139,311 $ 3,407,868 $ 36,076,348 $ 21,242,187 $ 16,468,053 $ 3,115,456 $ 4,525,288 $ 2,755,492 $ 1,844,700 $ 6,673,943 $ 4,593,320 $ 9,621,271 $ 10,458,685 $ 11,589,617 $ 2,832,670 $ 2,451,912 $ 5,867,560 $ 3,709,893 $ 1,969,221 $ 1,103,212 $ 3,411,954 $ 10,055,330 $ 2,527,407 $ 18,899,938 $ 5,418,566 $ 5,710,832 $ 20,205,042 $ 986,918 $ 14,542,976 $ 6,084,919 $ 9,117,085 $ 166,633,974

$ Change in State Aid FY13 to FY14 $ $ 821,348 $ 14,674,087 $ 899,459 $ 644,265 $ $ 1,793,371 $ 1,033,015 $ 2,169,013 $ 153,136 $ 1,526,607 $ 5,809,918 $ $ 1,920,487 $ 1,130,806 $ 876,660 $ 165,848 $ $ 146,686 $ $ 385,673 $ 244,521 $ 512,178 $ $ $ $ 132,465 $ 321,328 $ $ $ $ $ 158,061 $ $ 1,021,711 $ $ $ 1,111,495 $ $ 782,947 $ $ $ 8,870,587

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 0.00% 0.00% 18.46% $ 1,466,106 6.25% 10.50% 56.65% $ 26,193,245 6.25% 10.50% 48.27% $ 1,605,534 6.25% 10.50% 20.53% $ 1,150,014 6.25% 10.50% 24.46% $ 0.00% 0.00% 7.23% $ 3,201,167 6.25% 10.50% 57.82% $ 1,843,932 6.25% 10.50% 79.09% $ 3,871,688 6.25% 10.50% 39.89% $ 273,349 6.25% 10.50% 27.51% $ 686,553 5.83% 2.48% 55.90% $ 10,370,704 6.25% 10.50% 56.78% $ 0.00% 0.00% 5.00% $ 3,428,069 6.25% 10.50% 37.57% $ 2,018,488 6.25% 10.50% 78.43% $ 1,564,838 6.25% 10.50% 26.14% $ 296,039 6.25% 10.50% 40.07% $ 0.00% 0.00% 39.94% $ 261,834 6.25% 10.50% 66.63% $ 0.00% 0.00% 53.08% $ 117,500 6.25% 1.79% 56.73% $ 436,469 6.25% 10.50% 45.45% $ 914,238 6.25% 10.50% 65.09% $ 0.00% 0.00% 35.48% $ 0.00% 0.00% 54.55% $ 0.00% 0.00% 24.92% $ 65,915 5.88% 2.76% 24.08% $ 404,991 6.25% 7.41% 23.65% $ 0.00% 0.00% 5.69% $ 0.00% 0.00% 34.16% $ 0.00% 0.00% 8.27% $ 0.00% 0.00% 5.00% $ 295,046 1.65% 3.02% 15.56% $ 0.00% 0.00% 38.31% $ 1,530,859 6.25% 8.81% 49.16% $ 0.00% 0.00% 40.54% $ 25.01% 0.00% 0.00% $ 1,309,626 6.25% 6.93% 48.14% $ 21,459 0.00% 2.22% 20.18% $ 1,232,873 6.25% 9.26% 68.08% $ 0.00% 0.00% 53.14% $ 0.00% 0.00% 51.77% $ 15,833,998 6.25% 10.50% 45.54%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hamilton Hancock Hancock Hancock Hancock Hancock Hancock Hancock Hancock Hardin Hardin Hardin Hardin Hardin Hardin Harrison Harrison Henry Henry Henry Henry Highland Highland

LSC

District Deer Park Community City SD Finneytown Local SD Forest Hills Local SD Indian Hill Ex Vill SD Lockland City SD Loveland City SD Madeira City SD Mariemont City SD Mount Healthy City SD North College Hill City SD Northwest Local SD Norwood City SD Oak Hills Local SD Princeton City SD Reading Community City SD Southwest Local SD St Bernard-Elmwood Place Cit Sycamore Community City SD Three Rivers Local SD Winton Woods City SD Wyoming City SD Arcadia Local SD Arlington Local SD Cory-Rawson Local SD Findlay City SD Liberty Benton Local SD McComb Local SD Van Buren Local SD Vanlue Local SD Ada Ex Vill SD Hardin Northern Local SD Kenton City SD Ridgemont Local SD Riverdale Local SD Upper Scioto Valley Local SD Conotton Valley Union Local Harrison Hills City SD Holgate Local SD Liberty Center Local SD Napoleon City SD Patrick Henry Local SD Bright Local SD Fairfield Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 1,274.3 $ 195,146 1,454.6 $ 151,509 7,255.3 $ 180,744 1,893.2 $ 680,402 617.6 $ 114,949 4,518.8 $ 171,907 1,369.9 $ 226,650 1,664.7 $ 209,127 3,692.3 $ 93,587 1,675.8 $ 86,382 8,915.3 $ 179,066 2,210.4 $ 175,653 7,776.6 $ 150,604 5,212.5 $ 306,010 1,360.5 $ 145,596 3,223.1 $ 166,513 869.6 $ 123,129 5,207.5 $ 328,163 1,781.1 $ 217,053 3,589.8 $ 141,574 1,867.8 $ 156,639 487.5 $ 159,514 568.0 $ 122,248 642.9 $ 135,136 5,848.5 $ 133,438 1,185.7 $ 131,437 743.6 $ 108,424 930.5 $ 236,877 245.7 $ 138,191 877.9 $ 101,065 476.8 $ 115,374 1,901.6 $ 100,950 465.2 $ 132,587 1,043.5 $ 99,528 686.9 $ 102,919 482.6 $ 144,933 1,819.8 $ 120,790 444.7 $ 106,187 1,030.6 $ 111,691 2,156.6 $ 128,222 893.8 $ 131,765 740.1 $ 107,511 943.5 $ 79,537

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -2.56% -2.30% -4.77% -4.81% -2.55% -2.42% -4.73% -4.22% -3.41% -3.97% -2.09% -1.79% -2.89% -2.22% -2.42% -1.80% -4.71% -4.66% -5.89% -5.59% -3.83% -3.68% -1.73% -1.84% -3.34% -3.28% -3.58% -2.56% -3.80% -3.94% -2.04% -1.94% -6.92% -6.77% -2.83% -2.39% -1.82% -1.70% -4.58% -3.98% -3.76% -3.62% 3.40% 2.77% 2.76% 2.18% 5.08% 3.63% -1.56% -0.30% 1.20% 1.61% 5.33% 4.93% 2.74% 2.14% 5.04% 2.95% 2.08% 2.16% 8.53% 7.79% 2.34% 2.11% 7.69% 6.28% 5.99% 3.18% 7.93% 7.30% 0.95% 1.30% 7.19% 6.63% 7.03% 7.18% 1.29% 1.58% 1.54% 1.59% 7.68% 7.27% 1.50% 1.43% 0.72% 0.98%

State Aid Base FY13 $ 2,947,151 $ 5,377,614 $ 16,231,737 $ 952,157 $ 2,027,780 $ 10,541,302 $ 2,659,347 $ 2,893,867 $ 20,080,859 $ 7,774,794 $ 26,100,307 $ 7,359,176 $ 24,116,907 $ 3,993,295 $ 3,307,877 $ 13,065,458 $ 2,925,181 $ 2,518,447 $ 3,380,546 $ 13,499,153 $ 5,109,472 $ 1,774,431 $ 2,895,999 $ 2,747,421 $ 17,155,877 $ 5,056,657 $ 3,821,262 $ 577,179 $ 1,394,720 $ 3,925,226 $ 2,311,585 $ 8,207,914 $ 2,288,899 $ 5,587,608 $ 4,255,372 $ 2,249,548 $ 10,020,224 $ 2,579,744 $ 5,226,822 $ 7,866,266 $ 4,492,201 $ 4,613,707 $ 5,050,164

6 of 15

Estimated State Aid FY14 $ 3,025,904 $ 5,377,614 $ 17,246,220 $ 1,011,667 $ 2,154,516 $ 11,200,133 $ 2,659,347 $ 2,893,867 $ 21,335,912 $ 8,260,719 $ 26,702,352 $ 7,359,176 $ 24,412,945 $ 4,242,876 $ 3,514,620 $ 13,065,458 $ 3,108,005 $ 2,675,850 $ 3,591,830 $ 14,342,851 $ 5,182,155 $ 1,774,431 $ 2,895,999 $ 2,747,421 $ 18,228,119 $ 5,056,657 $ 3,821,262 $ 613,253 $ 1,394,720 $ 4,170,553 $ 2,311,585 $ 8,720,909 $ 2,288,899 $ 5,617,838 $ 4,255,372 $ 2,249,548 $ 10,020,224 $ 2,579,744 $ 5,553,499 $ 8,357,908 $ 4,492,201 $ 4,613,707 $ 5,365,799

Estimated State Aid FY15 $ 3,090,280 $ 5,377,614 $ 18,053,161 $ 1,117,892 $ 2,380,741 $ 12,376,147 $ 2,659,347 $ 2,893,867 $ 23,576,183 $ 9,128,094 $ 27,313,295 $ 7,359,176 $ 24,914,412 $ 4,688,378 $ 3,883,655 $ 13,065,458 $ 3,434,346 $ 2,956,815 $ 3,790,442 $ 15,064,041 $ 5,282,703 $ 1,774,431 $ 2,895,999 $ 2,747,421 $ 20,142,072 $ 5,056,657 $ 3,821,262 $ 677,644 $ 1,394,720 $ 4,593,024 $ 2,311,585 $ 9,636,604 $ 2,288,899 $ 5,654,114 $ 4,255,372 $ 2,249,548 $ 10,020,224 $ 2,579,744 $ 5,768,100 $ 8,853,934 $ 4,492,201 $ 4,613,707 $ 5,929,208

$ Change in State Aid FY13 to FY14 $ 78,753 $ $ 1,014,484 $ 59,510 $ 126,736 $ 658,831 $ $ $ 1,255,054 $ 485,925 $ 602,045 $ $ 296,037 $ 249,581 $ 206,742 $ $ 182,824 $ 157,403 $ 211,284 $ 843,697 $ 72,683 $ $ $ $ 1,072,242 $ $ $ 36,074 $ $ 245,327 $ $ 512,995 $ $ 30,230 $ $ $ $ $ 326,676 $ 491,642 $ $ $ 315,635

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 64,377 2.67% 2.13% 33.37% $ 0.00% 0.00% 45.07% $ 806,941 6.25% 4.68% 32.50% $ 106,225 6.25% 10.50% 5.00% $ 226,224 6.25% 10.50% 61.14% $ 1,176,014 6.25% 10.50% 35.20% $ 0.00% 0.00% 17.19% $ 0.00% 0.00% 23.48% $ 2,240,271 6.25% 10.50% 70.72% $ 867,375 6.25% 10.50% 74.90% $ 610,942 2.31% 2.29% 37.71% $ 0.00% 0.00% 40.45% $ 501,467 1.23% 2.05% 43.67% $ 445,502 6.25% 10.50% 9.13% $ 369,035 6.25% 10.50% 47.61% $ 0.00% 0.00% 40.95% $ 326,341 6.25% 10.50% 57.70% $ 280,964 6.25% 10.50% 5.00% $ 198,612 6.25% 5.53% 23.43% $ 721,190 6.25% 5.03% 48.24% $ 100,548 1.42% 1.94% 41.47% $ 0.00% 0.00% 37.98% $ 0.00% 0.00% 49.94% $ 0.00% 0.00% 44.13% $ 1,913,953 6.25% 10.50% 48.17% $ 0.00% 0.00% 47.29% $ 0.00% 0.00% 55.94% $ 64,392 6.25% 10.50% 14.42% $ 0.00% 0.00% 42.99% $ 422,471 6.25% 10.13% 62.47% $ 0.00% 0.00% 51.25% $ 915,695 6.25% 10.50% 62.34% $ 0.00% 0.00% 45.06% $ 36,276 0.54% 0.65% 60.48% $ 0.00% 0.00% 59.88% $ 0.00% 0.00% 45.75% $ 51.14% 0.00% 0.00% $ 0.00% 0.00% 58.07% $ 214,601 6.25% 3.86% 58.55% $ 496,026 6.25% 5.93% 49.75% $ 0.00% 0.00% 46.40% $ 0.00% 0.00% 59.76% $ 563,409 6.25% 10.50% 74.44%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Highland Highland Highland Hocking Holmes Holmes Huron Huron Huron Huron Huron Huron Huron Jackson Jackson Jackson Jefferson Jefferson Jefferson Jefferson Jefferson Knox Knox Knox Knox Knox Lake Lake Lake Lake Lake Lake Lake Lake Lake Lawrence Lawrence Lawrence Lawrence Lawrence Lawrence Lawrence Licking

LSC

District Greenfield Ex Vill SD Hillsboro City SD Lynchburg-Clay Local SD Logan-Hocking Local SD East Holmes Local SD West Holmes Local SD Bellevue City SD Monroeville Local SD New London Local SD Norwalk City SD South Central Local SD Western Reserve Local SD Willard City SD Jackson City SD Oak Hill Union Local SD Wellston City SD Buckeye Local SD Edison Local SD Indian Creek Local SD Steubenville City SD Toronto City SD Centerburg Local SD Danville Local SD East Knox Local SD Fredericktown Local SD Mount Vernon City SD Fairport Harbor Ex Vill SD Kirtland Local SD Madison Local SD Mentor Ex Vill SD Painsville City Local SD Perry Local SD Riverside Local SD Wickliffe City SD Willoughby-Eastlake City SD Chesapeake Union Ex Vill SD Dawson-Bryant Local SD Fairland Local SD Ironton City SD Rock Hill Local SD South Point Local SD Symmes Valley Local SD Granville Ex Vill SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 2,121.3 $ 82,017 2,668.3 $ 108,527 1,247.6 $ 81,440 3,922.1 $ 121,338 1,689.0 $ 230,391 2,487.8 $ 135,846 2,082.4 $ 122,145 598.7 $ 144,944 997.3 $ 101,824 2,916.3 $ 114,609 831.8 $ 90,524 1,158.6 $ 107,234 1,778.7 $ 111,020 2,475.8 $ 104,810 1,274.0 $ 81,539 1,531.5 $ 70,490 1,965.8 $ 151,230 1,996.9 $ 163,201 2,295.1 $ 141,707 1,951.2 $ 86,223 732.4 $ 89,907 1,094.3 $ 118,340 576.0 $ 112,378 1,287.4 $ 187,763 1,027.2 $ 135,343 3,811.2 $ 141,613 402.2 $ 160,019 1,175.1 $ 287,928 2,919.7 $ 133,398 8,027.7 $ 228,118 3,208.5 $ 67,287 1,785.3 $ 260,658 4,703.8 $ 213,407 1,553.1 $ 205,066 8,363.6 $ 208,787 1,320.0 $ 84,328 1,053.8 $ 65,133 1,642.7 $ 113,347 1,447.2 $ 95,863 1,528.2 $ 73,207 1,978.7 $ 90,798 719.2 $ 71,595 2,465.2 $ 171,998

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -0.76% -0.96% -1.28% -1.17% 0.95% 1.23% 0.83% 1.27% 2.60% 3.76% 1.86% 2.45% -0.86% -0.59% 0.82% 0.85% 0.64% 0.79% -2.25% -2.09% 2.47% 2.64% 0.96% 1.00% -0.61% 0.04% 0.52% 0.48% 1.53% 1.41% -1.66% -1.86% 4.38% 2.57% -0.23% 2.22% 0.72% 0.43% -1.65% -0.93% -0.95% -0.96% 1.01% 1.00% 2.02% 1.92% 0.00% 0.14% 1.54% 1.47% -0.65% -0.32% -5.90% -6.19% -1.91% -1.99% -2.80% -2.85% -3.18% -3.23% -6.11% -5.77% -3.54% -5.49% -2.05% -2.93% -3.41% -2.91% -3.75% -4.00% 3.30% 3.22% 3.59% 2.60% 3.31% 2.68% 1.46% 2.27% 7.60% 4.51% 3.16% 1.59% 5.21% 3.28% 0.24% 0.39%

State Aid Base FY13 $ 12,354,120 $ 12,360,491 $ 7,796,585 $ 20,396,227 $ 4,163,711 $ 10,225,769 $ 8,738,808 $ 2,029,569 $ 5,217,920 $ 11,218,562 $ 4,694,590 $ 5,923,493 $ 8,312,807 $ 13,884,083 $ 7,944,723 $ 10,270,583 $ 9,347,151 $ 7,753,087 $ 8,345,318 $ 11,463,894 $ 3,357,156 $ 5,119,924 $ 2,957,831 $ 3,945,964 $ 3,937,490 $ 12,577,302 $ 1,168,484 $ 922,304 $ 12,978,950 $ 14,781,380 $ 19,004,149 $ 774,076 $ 6,392,498 $ 1,588,001 $ 11,353,809 $ 8,254,545 $ 8,220,905 $ 8,325,050 $ 8,187,023 $ 12,229,695 $ 11,764,922 $ 5,643,617 $ 5,239,650

7 of 15

Estimated State Aid FY14 $ 13,126,252 $ 13,133,022 $ 8,283,872 $ 20,396,227 $ 4,163,711 $ 10,564,078 $ 9,284,984 $ 2,151,876 $ 5,544,040 $ 11,919,722 $ 4,988,001 $ 6,262,302 $ 8,832,358 $ 14,356,089 $ 8,441,268 $ 10,912,495 $ 9,347,151 $ 7,753,087 $ 8,535,805 $ 12,180,387 $ 3,566,978 $ 5,176,016 $ 3,142,696 $ 3,945,964 $ 4,179,251 $ 13,363,384 $ 1,241,515 $ 922,304 $ 12,978,950 $ 15,295,311 $ 20,191,908 $ 822,456 $ 6,792,029 $ 1,687,251 $ 12,063,422 $ 8,487,677 $ 8,651,658 $ 8,325,050 $ 8,456,741 $ 12,229,695 $ 12,335,843 $ 5,709,107 $ 5,567,128

Estimated State Aid FY15 $ 14,504,508 $ 14,511,989 $ 9,153,679 $ 20,480,192 $ 4,163,711 $ 10,693,297 $ 9,708,018 $ 2,191,940 $ 5,703,161 $ 13,171,293 $ 5,391,684 $ 6,329,673 $ 9,366,091 $ 14,548,990 $ 9,327,601 $ 12,058,307 $ 9,347,151 $ 7,753,087 $ 8,702,649 $ 13,459,328 $ 3,941,511 $ 5,249,932 $ 3,216,083 $ 3,945,964 $ 4,279,627 $ 14,766,539 $ 1,360,805 $ 922,304 $ 12,978,950 $ 15,727,923 $ 22,312,059 $ 908,814 $ 7,505,192 $ 1,864,412 $ 13,330,081 $ 8,596,790 $ 8,744,804 $ 8,325,050 $ 8,640,819 $ 12,229,695 $ 12,554,977 $ 5,776,746 $ 6,151,676

$ Change in State Aid FY13 to FY14 $ 772,132 $ 772,531 $ 487,287 $ $ $ 338,308 $ 546,176 $ 122,307 $ 326,120 $ 701,160 $ 293,412 $ 338,809 $ 519,550 $ 472,006 $ 496,545 $ 641,911 $ $ $ 190,487 $ 716,493 $ 209,822 $ 56,092 $ 184,864 $ $ 241,761 $ 786,081 $ 73,030 $ $ $ 513,931 $ 1,187,759 $ 48,380 $ 399,531 $ 99,250 $ 709,613 $ 233,133 $ 430,753 $ $ 269,718 $ $ 570,920 $ 65,491 $ 327,478

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 1,378,256 6.25% 10.50% 73.63% $ 1,378,967 6.25% 10.50% 60.30% $ 869,807 6.25% 10.50% 73.92% $ 83,964 0.00% 0.41% 53.03% $ 0.00% 0.00% 26.09% $ 129,219 3.31% 1.22% 47.78% $ 423,034 6.25% 4.56% 53.75% $ 40,065 6.03% 1.86% 45.46% $ 159,121 6.25% 2.87% 64.18% $ 1,251,571 6.25% 10.50% 58.41% $ 403,683 6.25% 8.09% 68.47% $ 67,371 5.72% 1.08% 61.65% $ 533,733 6.25% 6.04% 59.33% $ 192,901 3.40% 1.34% 62.41% $ 886,333 6.25% 10.50% 74.70% $ 1,145,812 6.25% 10.50% 80.79% $ 0.00% 0.00% 43.33% $ 0.00% 0.00% 40.34% $ 166,844 2.28% 1.95% 46.47% $ 1,278,941 6.25% 10.50% 73.75% $ 374,533 6.25% 10.50% 70.58% $ 73,917 1.10% 1.43% 56.16% $ 73,387 6.25% 2.34% 58.92% $ 0.00% 0.00% 34.39% $ 100,377 6.14% 2.40% 48.62% $ 1,403,155 6.25% 10.50% 47.58% $ 119,290 6.25% 9.61% 44.84% $ 0.00% 0.00% 5.00% $ 0.00% 0.00% 49.04% $ 432,613 3.48% 2.83% 22.36% $ 2,120,150 6.25% 10.50% 82.71% $ 86,358 6.25% 10.50% 15.47% $ 713,163 6.25% 10.50% 24.17% $ 177,161 6.25% 10.50% 31.10% $ 1,266,659 6.25% 10.50% 29.87% $ 109,112 2.82% 1.29% 72.61% $ 93,146 81.88% 5.24% 1.08% $ 0.00% 0.00% 57.22% $ 184,078 3.29% 2.18% 66.52% $ 0.00% 0.00% 76.31% $ 219,135 4.85% 1.78% 68.66% $ 67,639 1.16% 1.18% 77.36% $ 584,548 6.25% 10.50% 33.56%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Licking Licking Licking Licking Licking Licking Licking Licking Licking Logan Logan Logan Logan Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lorain Lucas Lucas Lucas Lucas Lucas Lucas Lucas Lucas Madison Madison Madison Madison Mahoning Mahoning Mahoning Mahoning

LSC

District Heath City SD Johnstown-Monroe Local SD Lakewood Local SD Licking Heights Local SD Licking Valley Local SD Newark City SD North Fork Local SD Northridge Local SD Southwest Licking Local SD Bellefontaine City SD Benjamin Logan Local SD Indian Lake Local SD Riverside Local SD Amherst Ex Vill SD Avon Lake City SD Avon Local SD Clearview Local SD Columbia Local SD Elyria City SD Firelands Local SD Keystone Local SD Lorain City SD Midview Local SD North Ridgeville City SD Oberlin City SD Sheffield-Sheffield Lake Cit Wellington Ex Vill SD Anthony Wayne Local SD Maumee City SD Oregon City SD Ottawa Hills Local SD Springfield Local SD Sylvania City SD Toledo City SD Washington Local SD Jefferson Local SD Jonathan Alder Local SD London City SD Madison-Plains Local SD Austintown Local SD Boardman Local SD Campbell City SD Canfield Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 1,724.2 $ 145,564 1,572.2 $ 155,575 2,073.6 $ 182,106 3,675.6 $ 138,828 1,901.4 $ 108,056 6,866.6 $ 116,626 1,662.1 $ 130,475 1,278.6 $ 180,889 3,845.5 $ 148,840 2,667.9 $ 100,856 1,743.6 $ 166,146 1,675.4 $ 220,594 709.0 $ 88,770 3,921.7 $ 147,541 3,636.7 $ 226,750 4,106.7 $ 187,290 1,120.8 $ 78,395 863.9 $ 233,003 7,536.6 $ 117,180 1,667.9 $ 181,023 1,526.3 $ 172,221 9,390.9 $ 69,811 2,983.6 $ 157,204 3,994.3 $ 179,720 1,045.3 $ 183,367 1,647.1 $ 199,989 1,304.1 $ 147,612 4,288.7 $ 203,149 2,599.6 $ 177,781 3,731.9 $ 150,829 996.2 $ 163,466 4,122.2 $ 173,647 7,591.4 $ 191,424 32,649.1 $ 83,797 7,258.2 $ 126,425 1,152.5 $ 143,798 1,997.5 $ 147,355 2,202.7 $ 135,392 1,289.1 $ 172,845 4,972.7 $ 120,681 4,650.4 $ 187,534 1,368.2 $ 54,444 2,846.4 $ 195,218

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 0.66% 0.95% 2.60% 3.19% 2.25% 2.42% -1.81% -0.58% 2.00% 1.96% -0.08% 0.09% 2.64% 2.39% 1.96% 1.96% -0.98% -0.51% 0.38% 0.16% 2.97% 2.43% 1.52% 2.64% 3.94% 2.55% -2.63% -2.28% -1.32% -1.19% -1.04% -1.32% -2.49% -3.03% -1.23% -1.06% -2.95% -2.90% -1.01% -1.16% -2.90% -2.99% -5.11% -5.11% -2.30% -2.16% -1.10% -1.00% -1.84% -2.08% -2.31% -2.07% -1.36% -1.65% -2.19% -2.01% -4.06% -4.33% -4.78% -4.63% -2.45% -2.37% -3.58% -3.66% -3.38% -3.22% -5.77% -5.62% -5.44% -5.78% 0.54% 0.68% 2.27% 2.54% 0.60% 1.13% 5.43% 5.09% -1.43% -1.41% -2.88% -3.03% -5.95% -6.19% -0.48% -0.40%

State Aid Base FY13 $ 4,386,209 $ 4,634,732 $ 4,365,926 $ 8,278,887 $ 9,122,110 $ 26,597,317 $ 7,904,846 $ 4,211,497 $ 11,064,412 $ 12,172,927 $ 5,246,332 $ 4,510,295 $ 3,836,829 $ 14,648,587 $ 2,011,137 $ 3,364,695 $ 6,904,199 $ 2,194,986 $ 32,498,970 $ 6,900,179 $ 6,158,740 $ 63,421,425 $ 10,628,919 $ 8,166,059 $ 3,419,979 $ 4,662,911 $ 5,206,093 $ 5,904,737 $ 4,013,851 $ 8,858,228 $ 1,543,917 $ 6,137,527 $ 12,841,654 $ 198,078,565 $ 20,986,290 $ 3,698,021 $ 6,640,162 $ 7,321,297 $ 4,592,042 $ 18,361,081 $ 6,538,841 $ 10,063,318 $ 5,926,584

8 of 15

Estimated State Aid FY14 $ 4,660,347 $ 4,681,998 $ 4,638,796 $ 8,796,318 $ 9,692,242 $ 28,259,649 $ 7,904,846 $ 4,211,497 $ 11,755,937 $ 12,933,735 $ 5,537,657 $ 4,510,295 $ 4,076,631 $ 14,648,587 $ 2,136,833 $ 3,574,988 $ 7,335,711 $ 2,194,986 $ 34,530,155 $ 6,900,179 $ 6,158,740 $ 67,385,264 $ 10,628,919 $ 8,676,437 $ 3,419,979 $ 4,662,911 $ 5,206,093 $ 6,273,783 $ 4,264,716 $ 9,411,868 $ 1,640,411 $ 6,521,122 $ 13,644,258 $ 210,458,475 $ 22,297,933 $ 3,929,148 $ 6,936,952 $ 7,778,878 $ 4,592,042 $ 19,508,649 $ 6,947,518 $ 10,692,275 $ 5,926,584

Estimated State Aid FY15 $ 5,149,684 $ 4,804,467 $ 5,125,870 $ 9,719,931 $ 10,049,007 $ 31,226,913 $ 7,904,846 $ 4,211,497 $ 12,990,311 $ 14,291,777 $ 5,639,999 $ 4,510,295 $ 4,478,487 $ 14,648,587 $ 2,361,200 $ 3,950,362 $ 7,935,069 $ 2,194,986 $ 37,959,512 $ 6,900,179 $ 6,158,740 $ 74,460,717 $ 10,628,919 $ 9,587,463 $ 3,419,979 $ 4,662,911 $ 5,206,093 $ 6,932,530 $ 4,712,512 $ 10,400,114 $ 1,812,655 $ 7,205,840 $ 15,076,905 $ 219,090,878 $ 24,639,216 $ 4,250,659 $ 7,046,031 $ 8,443,311 $ 4,592,042 $ 21,557,057 $ 7,677,007 $ 11,814,964 $ 5,926,584

$ Change in State Aid FY13 to FY14 $ 274,138 $ 47,265 $ 272,870 $ 517,430 $ 570,132 $ 1,662,332 $ $ $ 691,526 $ 760,808 $ 291,324 $ $ 239,802 $ $ 125,696 $ 210,293 $ 431,512 $ $ 2,031,186 $ $ $ 3,963,839 $ $ 510,379 $ $ $ $ 369,046 $ 250,866 $ 553,639 $ 96,495 $ 383,595 $ 802,603 $ 12,379,910 $ 1,311,643 $ 231,126 $ 296,790 $ 457,581 $ $ 1,147,568 $ 408,678 $ 628,957 $ -

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 489,336 6.25% 10.50% 44.76% $ 122,469 1.02% 2.62% 38.61% $ 487,074 6.25% 10.50% 34.73% $ 923,613 6.25% 10.50% 46.46% $ 356,765 6.25% 3.68% 59.12% $ 2,967,263 6.25% 10.50% 56.70% $ 0.00% 0.00% 48.91% $ 0.00% 0.00% 31.88% $ 1,234,373 6.25% 10.50% 43.20% $ 1,358,042 6.25% 10.50% 63.87% $ 102,343 5.55% 1.85% 37.11% $ 0.00% 0.00% 27.48% $ 401,856 6.25% 9.86% 68.95% $ 0.00% 0.00% 44.78% $ 224,367 6.25% 10.50% 15.28% $ 375,374 6.25% 10.50% 29.08% $ 599,358 6.25% 8.17% 76.65% $ 0.00% 0.00% 22.82% $ 3,429,357 6.25% 9.93% 57.32% $ 0.00% 0.00% 35.46% $ 0.00% 0.00% 37.22% $ 7,075,453 6.25% 10.50% 81.01% $ 0.00% 0.00% 41.85% $ 911,026 6.25% 10.50% 32.60% $ 0.00% 0.00% 43.21% $ 0.00% 0.00% 31.93% $ 0.00% 0.00% 45.13% $ 658,747 6.25% 10.50% 26.39% $ 447,795 6.25% 10.50% 38.69% $ 988,246 6.25% 10.50% 43.57% $ 172,243 6.25% 10.50% 37.80% $ 684,718 6.25% 10.50% 38.44% $ 1,432,647 6.25% 10.50% 28.76% $ 8,632,402 6.25% 4.10% 74.28% $ 2,341,283 6.25% 10.50% 53.09% $ 321,512 6.25% 8.18% 45.47% $ 109,079 42.73% 4.47% 1.57% $ 664,433 6.25% 8.54% 47.17% $ 0.00% 0.00% 34.07% $ 2,048,408 6.25% 10.50% 54.52% $ 729,489 6.25% 10.50% 36.24% $ 1,122,689 6.25% 10.50% 89.51% $ 0.00% 0.00% 26.20%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Mahoning Mahoning Mahoning Mahoning Mahoning Mahoning Mahoning Mahoning Mahoning Mahoning Marion Marion Marion Marion Marion Medina Medina Medina Medina Medina Medina Medina Meigs Meigs Meigs Mercer Mercer Mercer Mercer Mercer Mercer Miami Miami Miami Miami Miami Miami Miami Miami Miami Monroe Montgomery Montgomery

LSC

District Jackson-Milton Local SD Lowellville Local SD Poland Local SD Sebring Local SD South Range Local SD Springfield Local SD Struthers City SD West Branch Local SD Western Reserve Local SD Youngstown City SD Elgin Local SD Marion City SD Pleasant Local SD Ridgedale Local SD River Valley Local SD Black River Local SD Brunswick City SD Buckeye Local SD Cloverleaf Local SD Highland Local SD Medina City SD Wadsworth City SD Eastern Local SD Meigs Local SD Southern Local SD Celina City SD Coldwater Ex Vill SD Fort Recovery Local SD Marion Local SD Parkway Local SD St Henry Consolidated Local Bethel Local SD Bradford Ex Vill SD Covington Ex Vill SD Miami East Local SD Milton-Union Ex Vill SD Newton Local SD Piqua City SD Tipp City Ex Vill SD Troy City SD Switzerland Of Ohio Local SD Brookville Local SD Centerville City SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 850.5 $ 213,758 318.6 $ 106,520 2,201.6 $ 171,975 616.3 $ 76,314 1,221.8 $ 146,223 1,122.5 $ 139,164 1,824.8 $ 78,594 2,011.0 $ 113,738 561.9 $ 166,944 10,009.6 $ 56,145 1,173.5 $ 117,620 4,934.2 $ 70,044 1,194.0 $ 153,768 684.6 $ 156,943 1,774.4 $ 146,313 1,381.7 $ 137,808 7,395.6 $ 140,967 2,109.7 $ 197,246 2,648.3 $ 184,631 3,118.2 $ 224,365 7,140.9 $ 173,004 4,804.2 $ 133,900 809.4 $ 82,949 1,858.0 $ 76,081 753.4 $ 106,966 2,728.5 $ 136,472 1,308.4 $ 97,841 956.6 $ 92,325 798.2 $ 102,453 977.5 $ 116,945 960.9 $ 101,553 834.9 $ 177,892 537.1 $ 88,573 781.0 $ 121,925 1,147.0 $ 158,270 1,407.1 $ 130,785 500.9 $ 131,260 3,449.0 $ 118,520 2,397.8 $ 161,107 4,362.4 $ 150,999 2,572.7 $ 135,457 1,413.5 $ 135,280 8,035.4 $ 212,284

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 2.14% 1.64% 0.98% 1.19% -0.89% -0.84% -2.62% -2.69% 0.50% 0.11% 2.95% 2.55% -2.13% -2.12% 0.38% 0.55% 2.66% 2.81% -5.04% -3.98% 2.52% 2.04% -2.18% -0.77% -0.94% 0.88% 4.95% 2.33% 0.40% 1.56% -0.51% -1.52% -1.52% 1.45% -0.53% 2.81% -1.31% 1.30% -0.65% 2.38% -2.36% 1.17% -2.47% 1.04% 2.86% 4.91% 3.04% 2.76% 5.25% 3.11% 1.08% 0.98% 3.06% 2.48% 3.06% 2.80% 3.37% 2.93% 7.33% 6.79% 4.70% 4.41% 0.53% 1.49% 0.73% 0.66% 0.84% 0.94% 3.12% 2.75% -0.12% 0.27% 2.41% 1.97% -1.34% -0.35% 0.05% 1.16% -0.02% 1.07% 8.74% 3.97% -0.26% -0.24% -1.43% -1.19%

State Aid Base FY13 $ 2,200,146 $ 2,108,724 $ 5,392,545 $ 3,726,522 $ 4,674,601 $ 4,654,361 $ 10,493,823 $ 11,011,831 $ 2,291,961 $ 76,786,076 $ 6,133,390 $ 31,149,381 $ 3,729,421 $ 2,966,233 $ 5,073,373 $ 6,979,159 $ 20,827,164 $ 3,997,917 $ 8,965,432 $ 4,046,170 $ 15,337,689 $ 14,698,862 $ 5,279,813 $ 13,805,717 $ 4,329,616 $ 9,755,111 $ 6,916,668 $ 4,682,912 $ 4,207,688 $ 5,422,447 $ 5,512,053 $ 2,567,386 $ 3,027,784 $ 3,081,054 $ 4,513,071 $ 5,636,693 $ 2,082,688 $ 12,769,458 $ 6,944,488 $ 10,670,586 $ 13,531,198 $ 4,911,669 $ 10,763,631

9 of 15

Estimated State Aid FY14 $ 2,200,146 $ 2,108,724 $ 5,392,545 $ 3,959,430 $ 4,674,601 $ 4,654,361 $ 11,149,686 $ 11,011,831 $ 2,291,961 $ 81,585,206 $ 6,133,390 $ 33,096,217 $ 3,729,421 $ 2,966,233 $ 5,390,459 $ 6,979,159 $ 22,128,862 $ 4,247,787 $ 8,965,432 $ 4,299,056 $ 16,296,294 $ 15,617,541 $ 5,279,813 $ 13,854,605 $ 4,329,616 $ 10,364,806 $ 6,916,668 $ 4,975,594 $ 4,207,688 $ 5,422,447 $ 5,512,053 $ 2,567,386 $ 3,217,020 $ 3,273,620 $ 4,513,071 $ 5,739,084 $ 2,082,688 $ 13,567,549 $ 6,944,488 $ 11,337,498 $ 13,531,198 $ 5,218,649 $ 11,436,358

Estimated State Aid FY15 $ 2,200,146 $ 2,108,724 $ 5,392,545 $ 4,375,170 $ 4,674,601 $ 4,654,361 $ 12,228,190 $ 11,011,831 $ 2,291,961 $ 89,022,929 $ 6,145,979 $ 36,571,320 $ 3,738,342 $ 2,966,233 $ 5,956,457 $ 6,979,159 $ 24,452,392 $ 4,693,804 $ 8,965,432 $ 4,750,457 $ 18,007,405 $ 17,257,382 $ 5,279,813 $ 14,063,611 $ 4,329,616 $ 11,111,515 $ 6,916,668 $ 5,373,291 $ 4,207,688 $ 5,422,447 $ 5,512,053 $ 2,567,386 $ 3,523,186 $ 3,483,416 $ 4,513,071 $ 5,838,007 $ 2,082,688 $ 14,992,142 $ 7,020,925 $ 12,527,935 $ 13,531,198 $ 5,490,152 $ 12,637,176

$ Change in State Aid FY13 to FY14 $ $ $ $ 232,908 $ $ $ 655,864 $ $ $ 4,799,130 $ $ 1,946,836 $ $ $ 317,086 $ $ 1,301,698 $ 249,870 $ $ 252,886 $ 958,606 $ 918,679 $ $ 48,888 $ $ 609,694 $ $ 292,682 $ $ $ $ $ 189,236 $ 192,566 $ $ 102,392 $ $ 798,091 $ $ 666,912 $ $ 306,979 $ 672,727

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 0.00% 0.00% 28.65% $ 0.00% 0.00% 60.50% $ 0.00% 0.00% 34.49% $ 415,740 6.25% 10.50% 77.59% $ 0.00% 0.00% 43.96% $ 0.00% 0.00% 44.65% $ 1,078,503 6.25% 9.67% 76.45% $ 0.00% 0.00% 57.48% $ 0.00% 0.00% 36.18% $ 7,437,724 6.25% 9.12% 88.85% $ 12,589 0.00% 0.21% 54.53% $ 3,475,103 6.25% 10.50% 80.86% $ 8,921 0.00% 0.24% 41.35% $ 0.00% 0.00% 38.85% $ 565,998 6.25% 10.50% 44.14% $ 0.00% 0.00% 48.60% $ 2,323,530 6.25% 10.50% 46.91% $ 446,018 6.25% 10.50% 28.70% $ 0.00% 0.00% 35.64% $ 451,401 6.25% 10.50% 16.68% $ 1,711,111 6.25% 10.50% 35.82% $ 1,639,842 6.25% 10.50% 48.22% $ 0.00% 0.00% 70.94% $ 209,006 0.35% 1.51% 74.58% $ 0.00% 0.00% 56.84% $ 746,709 6.25% 7.20% 46.85% $ 0.00% 0.00% 62.84% $ 397,697 6.25% 7.99% 65.81% $ 0.00% 0.00% 60.20% $ 0.00% 0.00% 51.78% $ 0.00% 0.00% 60.02% $ 0.00% 0.00% 33.27% $ 306,166 6.25% 9.52% 73.27% $ 209,796 6.25% 6.41% 54.18% $ 0.00% 0.00% 38.55% $ 98,923 1.82% 1.72% 49.99% $ 49.75% 0.00% 0.00% $ 1,424,593 6.25% 10.50% 57.53% $ 76,437 0.00% 1.10% 38.21% $ 1,190,437 6.25% 10.50% 43.17% $ 0.00% 0.00% 43.64% $ 271,503 6.25% 5.20% 49.07% $ 1,200,818 6.25% 10.50% 21.36%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Montgomery Morgan Morrow Morrow Morrow Morrow Muskingum Muskingum Muskingum Muskingum Muskingum Muskingum Noble Noble Ottawa Ottawa Ottawa Ottawa Ottawa Paulding Paulding Paulding Perry Perry Perry Perry Pickaway Pickaway Pickaway Pickaway

LSC

District Dayton City SD Huber Heights City SD Jefferson Township Local SD Kettering City SD Mad River Local SD Miamisburg City SD New Lebanon Local SD Northmont City SD Northridge Local SD Oakwood City SD Trotwood-Madison City SD Valley View Local SD Vandalia-Butler City SD West Carrollton City SD Morgan Local SD Cardington-Lincoln Local SD Highland Local SD Mount Gilead Ex Vill SD Northmor Local SD East Muskingum Local SD Franklin Local SD Maysville Local SD Tri-Valley Local SD West Muskingum Local SD Zanesville City SD Caldwell Ex Vill SD Noble Local SD Benton Carroll Salem Local S Danbury Local SD 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 Northern Local SD Southern Local SD Circleville City SD Logan Elm Local SD Teays Valley Local SD Westfall Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 22,478.7 $ 78,138 6,529.8 $ 112,569 621.4 $ 158,818 7,289.8 $ 184,024 3,541.1 $ 73,070 5,539.1 $ 163,683 1,009.9 $ 104,015 5,261.7 $ 127,580 1,625.6 $ 105,042 2,073.2 $ 151,278 3,331.2 $ 80,004 1,883.2 $ 119,473 3,292.1 $ 188,877 3,801.1 $ 110,875 2,159.4 $ 95,097 1,113.9 $ 105,422 1,863.4 $ 108,477 1,342.3 $ 114,075 1,119.2 $ 144,940 1,994.9 $ 129,866 2,125.6 $ 116,496 1,833.0 $ 92,222 2,976.1 $ 111,289 1,563.2 $ 194,342 4,417.8 $ 90,372 854.1 $ 123,294 909.1 $ 161,817 1,578.1 $ 229,351 539.9 $ 759,610 1,267.1 $ 134,917 1,692.5 $ 359,954 74.4 $ 1,611,900 618.7 $ 99,365 1,587.3 $ 102,784 910.6 $ 123,596 991.8 $ 70,525 1,935.3 $ 71,469 2,205.6 $ 145,198 705.4 $ 65,358 2,159.3 $ 119,550 1,950.6 $ 149,865 3,539.5 $ 121,419 1,522.0 $ 151,083

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -5.89% -5.94% -2.18% -1.85% -1.62% -1.63% -2.92% -2.58% -1.88% -1.81% -2.49% -2.37% -0.80% -0.67% -1.99% -2.08% -3.25% -3.38% -2.25% -2.32% -6.33% -6.60% -0.79% -0.81% -2.83% -2.78% -2.62% -2.70% 4.17% 3.73% 1.17% 1.01% 0.52% 0.58% -0.08% 0.03% 1.68% 1.79% 5.27% 3.11% 12.51% 5.56% -0.40% -0.27% -0.47% -0.04% 0.01% 0.11% -2.24% -2.08% 1.42% 0.93% 7.52% 1.51% -0.43% 0.42% -1.31% -1.14% -2.24% -2.10% -1.33% -1.17% 0.57% 0.68% 3.86% 1.42% 3.29% 1.60% 6.74% 2.43% 5.64% 2.10% 4.05% 2.25% 5.02% 2.96% 2.66% 2.72% -0.35% -0.57% 1.82% 1.56% 4.37% 1.75% 15.39% 8.81%

State Aid Base FY13 $ 132,828,974 $ 25,529,342 $ 3,594,470 $ 11,140,227 $ 21,349,353 $ 11,208,316 $ 5,642,142 $ 19,815,365 $ 7,907,573 $ 5,169,206 $ 21,034,880 $ 7,660,790 $ 3,646,610 $ 13,944,822 $ 13,898,344 $ 6,666,779 $ 9,119,750 $ 5,907,599 $ 5,053,507 $ 9,024,347 $ 12,420,881 $ 11,086,980 $ 14,976,967 $ 5,318,404 $ 21,975,397 $ 4,125,616 $ 5,264,997 $ 3,411,017 $ 608,728 $ 5,243,389 $ 2,755,879 $ 16,648 $ 3,281,471 $ 8,765,503 $ 4,479,410 $ 6,887,349 $ 13,506,643 $ 11,491,794 $ 6,447,146 $ 9,392,216 $ 6,957,186 $ 15,897,764 $ 7,564,144

10 of 15

Estimated State Aid FY14 $ 141,130,784 $ 27,124,926 $ 3,594,470 $ 11,836,491 $ 22,683,687 $ 11,908,835 $ 5,642,142 $ 21,053,825 $ 8,401,797 $ 5,492,281 $ 22,349,560 $ 8,139,590 $ 3,874,523 $ 14,816,373 $ 14,408,950 $ 6,666,779 $ 9,689,734 $ 6,276,824 $ 5,053,507 $ 9,024,347 $ 12,420,881 $ 11,602,063 $ 15,913,027 $ 5,318,404 $ 23,348,860 $ 4,125,616 $ 5,264,997 $ 3,411,017 $ 608,728 $ 5,243,389 $ 2,755,879 $ 17,689 $ 3,486,563 $ 8,903,763 $ 4,479,410 $ 7,317,808 $ 14,350,808 $ 11,491,794 $ 6,447,146 $ 9,979,229 $ 7,392,010 $ 15,897,764 $ 7,564,144

Estimated State Aid FY15 $ 155,949,517 $ 29,973,043 $ 3,594,470 $ 13,079,323 $ 25,065,474 $ 13,159,263 $ 5,680,746 $ 21,985,983 $ 9,283,985 $ 5,919,713 $ 24,279,743 $ 8,539,621 $ 4,281,348 $ 16,372,093 $ 14,556,984 $ 6,666,779 $ 10,504,663 $ 6,935,890 $ 5,053,507 $ 9,024,347 $ 12,420,881 $ 11,814,939 $ 16,354,418 $ 5,318,404 $ 25,800,490 $ 4,125,616 $ 5,264,997 $ 3,459,649 $ 608,728 $ 5,243,389 $ 2,755,879 $ 19,546 $ 3,556,527 $ 9,040,118 $ 4,479,410 $ 8,010,670 $ 15,208,835 $ 11,491,794 $ 6,447,146 $ 10,287,356 $ 7,779,908 $ 16,021,125 $ 7,564,144

$ Change in State Aid FY13 to FY14 $ 8,301,811 $ 1,595,584 $ $ 696,264 $ 1,334,335 $ 700,520 $ $ 1,238,460 $ 494,223 $ 323,075 $ 1,314,680 $ 478,799 $ 227,913 $ 871,551 $ 510,606 $ $ 569,984 $ 369,225 $ $ $ $ 515,083 $ 936,060 $ $ 1,373,462 $ $ $ $ $ $ $ 1,041 $ 205,092 $ 138,260 $ $ 430,459 $ 844,165 $ $ $ 587,013 $ 434,824 $ $ -

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 14,818,732 6.25% 10.50% 79.14% $ 2,848,117 6.25% 10.50% 59.03% $ 0.00% 0.00% 43.94% $ 1,242,832 6.25% 10.50% 34.97% $ 2,381,787 6.25% 10.50% 78.05% $ 1,250,428 6.25% 10.50% 39.14% $ 38,604 0.00% 0.68% 64.08% $ 932,158 6.25% 4.43% 52.40% $ 882,189 6.25% 10.50% 64.45% $ 427,432 6.25% 7.78% 42.08% $ 1,930,183 6.25% 8.64% 77.09% $ 400,032 6.25% 4.91% 54.51% $ 406,825 6.25% 10.50% 33.93% $ 1,555,719 6.25% 10.50% 60.04% $ 148,034 3.67% 1.03% 63.83% $ 0.00% 0.00% 61.33% $ 814,929 6.25% 8.41% 59.68% $ 659,066 6.25% 10.50% 56.93% $ 0.00% 0.00% 43.93% $ 0.00% 0.00% 47.40% $ 0.00% 0.00% 50.06% $ 212,876 4.65% 1.83% 68.75% $ 441,391 6.25% 2.77% 59.09% $ 0.00% 0.00% 34.04% $ 2,451,630 6.25% 10.50% 70.26% $ 0.00% 0.00% 54.49% $ 0.00% 0.00% 38.70% $ 48,632 0.00% 1.43% 25.71% $ 0.00% 0.00% 5.00% $ 0.00% 0.00% 51.81% $ 0.00% 0.00% 5.00% $ 1,857 6.25% 10.50% 5.00% $ 69,965 6.25% 2.01% 63.03% $ 136,355 1.58% 1.53% 62.68% $ 0.00% 0.00% 49.49% $ 692,862 6.25% 9.47% 78.29% $ 858,027 77.20% 6.25% 5.98% $ 0.00% 0.00% 41.47% $ 0.00% 0.00% 81.79% $ 308,126 6.25% 3.09% 56.16% $ 387,898 6.25% 5.25% 43.81% $ 123,361 0.00% 0.78% 50.81% $ 0.00% 0.00% 36.31%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Pike Pike Pike Pike 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 Ross Ross Ross Ross

LSC

District Eastern Local SD Scioto Valley Local SD Waverly City SD Western Local SD Aurora City SD 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 College Corner Local SD 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 Continental Local SD Jennings Local SD Kalida Local SD Leipsic Local SD Miller City-New Cleveland Lo Ottawa-Glandorf Local SD Ottoville Local SD Pandora-Gilboa Local SD Clear Fork Valley Local SD Crestview Local SD Lexington Local SD Lucas Local SD Madison Local SD Mansfield City SD Ontario Local SD Plymouth-Shiloh Local SD Shelby City SD Adena Local SD Chillicothe City SD Huntington Local SD Paint Valley Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 848.1 $ 60,483 1,439.6 $ 74,219 1,866.5 $ 93,463 815.8 $ 50,968 2,847.7 $ 211,049 1,972.6 $ 151,323 2,314.6 $ 158,888 1,335.2 $ 123,072 3,023.8 $ 162,502 2,854.9 $ 117,018 1,262.8 $ 137,981 1,845.9 $ 119,174 2,166.8 $ 197,500 1,235.3 $ 126,942 664.1 $ 74,384 86.7 $ 123,402 2,189.5 $ 129,114 1,084.0 $ 114,738 1,408.9 $ 113,564 951.8 $ 132,308 868.0 $ 126,198 904.7 $ 103,472 518.6 $ 100,691 357.9 $ 109,926 579.8 $ 125,730 616.4 $ 112,380 412.2 $ 102,352 1,390.0 $ 135,936 444.1 $ 132,429 600.4 $ 117,585 1,716.4 $ 111,723 1,244.5 $ 96,113 2,538.9 $ 138,590 543.3 $ 139,122 3,283.2 $ 102,999 5,088.7 $ 84,210 1,692.1 $ 177,410 794.8 $ 91,972 1,876.2 $ 112,985 1,161.4 $ 94,052 3,246.3 $ 124,679 1,164.7 $ 52,669 987.0 $ 84,503

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 5.10% 4.26% 5.54% 4.61% 0.61% 0.55% 4.70% 4.03% -1.06% -0.47% -1.17% -1.01% -0.97% -0.40% -0.30% -0.18% -0.96% -0.81% -3.53% -3.62% -1.12% -0.85% -1.46% -1.13% -0.83% -0.73% -0.43% -0.40% -3.58% -3.20% 3.20% 3.43% -0.02% -0.15% 3.20% 2.83% -0.89% -0.86% -1.92% -1.97% -0.44% -0.87% 4.83% 4.44% 6.09% 5.69% 4.57% 4.37% 3.40% 3.41% 5.73% 5.76% 7.49% 6.80% 1.71% 1.62% 5.17% 3.96% 5.87% 5.56% -0.15% -0.34% 1.67% 1.56% -1.80% -1.60% -0.16% -0.42% -2.72% -2.22% -3.28% -2.96% -3.17% -3.04% -0.85% -0.91% -2.10% -1.55% 4.09% 3.06% -1.19% -0.21% 0.32% 2.65% 1.96% 2.45%

State Aid Base FY13 $ 5,921,801 $ 10,134,629 $ 11,022,829 $ 5,924,703 $ 3,607,089 $ 10,494,258 $ 5,866,092 $ 5,474,649 $ 12,459,391 $ 11,837,332 $ 4,264,262 $ 10,181,975 $ 3,706,609 $ 5,805,540 $ 5,571,056 $ 587,784 $ 7,906,401 $ 4,935,624 $ 6,703,367 $ 3,491,921 $ 4,166,656 $ 4,425,911 $ 3,348,436 $ 1,800,026 $ 2,462,036 $ 3,367,859 $ 2,155,348 $ 5,251,485 $ 2,425,255 $ 2,766,888 $ 8,262,848 $ 7,075,486 $ 8,592,240 $ 1,983,604 $ 13,216,540 $ 29,422,920 $ 2,224,045 $ 4,777,154 $ 7,677,868 $ 6,579,570 $ 10,693,984 $ 8,621,161 $ 6,574,892

11 of 15

Estimated State Aid FY14 $ 6,291,913 $ 10,768,043 $ 11,418,788 $ 6,294,996 $ 3,832,532 $ 10,494,258 $ 6,232,723 $ 5,816,814 $ 12,809,461 $ 12,577,165 $ 4,530,778 $ 10,181,975 $ 3,938,272 $ 5,805,540 $ 5,571,056 $ 587,784 $ 8,400,551 $ 5,244,100 $ 7,122,328 $ 3,710,166 $ 4,166,656 $ 4,562,348 $ 3,348,436 $ 1,800,026 $ 2,462,036 $ 3,367,859 $ 2,155,348 $ 5,251,485 $ 2,425,255 $ 2,766,888 $ 8,695,346 $ 7,365,287 $ 9,129,255 $ 2,023,069 $ 14,042,574 $ 31,261,853 $ 2,363,047 $ 5,075,726 $ 8,157,735 $ 6,579,570 $ 11,362,358 $ 9,159,983 $ 6,574,892

Estimated State Aid FY15 $ 6,952,564 $ 11,110,322 $ 11,579,150 $ 6,955,971 $ 4,234,948 $ 10,494,258 $ 6,887,159 $ 6,097,173 $ 13,080,973 $ 13,897,767 $ 4,807,254 $ 10,181,975 $ 4,351,791 $ 5,805,540 $ 5,571,056 $ 587,784 $ 9,282,609 $ 5,652,671 $ 7,870,172 $ 4,099,733 $ 4,166,656 $ 4,605,843 $ 3,348,436 $ 1,800,026 $ 2,462,036 $ 3,367,859 $ 2,155,348 $ 5,251,485 $ 2,425,255 $ 2,766,888 $ 8,851,624 $ 7,452,281 $ 9,528,251 $ 2,064,539 $ 15,517,044 $ 34,544,348 $ 2,611,167 $ 5,140,809 $ 9,014,297 $ 6,713,307 $ 12,555,406 $ 10,121,781 $ 6,574,892

$ Change in State Aid FY13 to FY14 $ 370,113 $ 633,414 $ 395,959 $ 370,294 $ 225,443 $ $ 366,631 $ 342,166 $ 350,070 $ 739,833 $ 266,516 $ $ 231,663 $ $ $ $ 494,150 $ 308,476 $ 418,960 $ 218,245 $ $ 136,438 $ $ $ $ $ $ $ $ $ 432,498 $ 289,801 $ 537,015 $ 39,465 $ 826,034 $ 1,838,933 $ 139,003 $ 298,572 $ 479,867 $ $ 668,374 $ 538,823 $ -

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 660,651 6.25% 10.50% 83.93% $ 342,279 6.25% 3.18% 77.82% $ 160,362 3.59% 1.40% 69.04% $ 660,975 6.25% 10.50% 89.32% $ 402,416 6.25% 10.50% 20.10% $ 0.00% 0.00% 42.42% $ 654,436 6.25% 10.50% 40.22% $ 280,359 6.25% 4.82% 53.62% $ 271,512 2.81% 2.12% 52.75% $ 1,320,602 6.25% 10.50% 57.88% $ 276,476 6.25% 6.10% 47.53% $ 0.00% 0.00% 55.55% $ 413,519 6.25% 10.50% 30.03% $ 0.00% 0.00% 51.72% $ 0.00% 0.00% 79.36% $ 0.00% 0.00% 49.99% $ 882,058 6.25% 10.50% 50.26% $ 408,571 6.25% 7.79% 56.30% $ 747,844 6.25% 10.50% 58.58% $ 389,567 6.25% 10.50% 53.19% $ 0.00% 0.00% 52.46% $ 43,495 3.08% 0.95% 60.49% $ 0.00% 0.00% 62.04% $ 0.00% 0.00% 56.79% $ 0.00% 0.00% 49.25% $ 0.00% 0.00% 53.48% $ 0.00% 0.00% 58.16% $ 0.00% 0.00% 45.41% $ 0.00% 0.00% 46.87% $ 0.00% 0.00% 50.65% $ 156,278 5.23% 1.80% 58.96% $ 86,994 4.10% 1.18% 66.02% $ 398,996 6.25% 4.37% 47.71% $ 41,470 1.99% 2.05% 48.48% $ 1,474,470 6.25% 10.50% 63.27% $ 3,282,495 6.25% 10.50% 73.04% $ 248,120 37.60% 6.25% 10.50% $ 65,083 6.25% 1.28% 69.87% $ 856,562 6.25% 10.50% 61.88% $ 133,737 0.00% 2.03% 66.70% $ 1,193,048 6.25% 10.50% 54.19% $ 961,798 6.25% 10.50% 89.18% $ 0.00% 0.00% 72.19%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Ross Ross Ross Sandusky Sandusky Sandusky Sandusky Sandusky Scioto Scioto Scioto Scioto Scioto Scioto Scioto Scioto Scioto Scioto Seneca Seneca Seneca Seneca Seneca Seneca Seneca Shelby Shelby Shelby Shelby Shelby Shelby Shelby Shelby Stark Stark Stark Stark Stark Stark Stark Stark Stark Stark

LSC

District Southeastern Local SD Union Scioto Local SD Zane Trace Local SD Clyde-Green Springs Ex Vill Fremont City SD Gibsonburg Ex Vill SD Lakota Local SD Woodmore Local SD Bloom-Vernon Local SD Clay Local SD Green Local SD Minford Local SD New Boston Local SD Northwest Local SD Portsmouth City SD Valley Local SD Washington-Nile Local SD Wheelersburg Local SD Bettsville Local SD Fostoria City SD Hopewell-Loudon Local SD New Riegel Local SD Old Fort Local SD Seneca East Local SD Tiffin City SD Anna Local SD Botkins Local SD Fairlawn Local SD Fort Loramie Local SD Hardin-Houston Local SD Jackson Center Local SD Russia Local SD Sidney City SD Alliance City SD Canton City SD Canton Local SD Fairless Local SD Jackson Local SD Lake Local SD Louisville City SD Marlington Local SD Massillon City SD Minerva Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 1,139.2 $ 74,309 1,828.7 $ 98,444 1,520.4 $ 120,388 2,136.6 $ 103,513 4,340.2 $ 133,623 980.0 $ 105,557 1,030.8 $ 135,585 1,097.8 $ 138,259 899.2 $ 68,066 516.0 $ 104,288 621.4 $ 105,968 1,324.6 $ 70,783 349.9 $ 86,525 1,714.0 $ 57,649 2,844.2 $ 81,997 956.3 $ 71,331 1,402.4 $ 57,218 1,358.6 $ 105,967 190.2 $ 112,240 2,125.6 $ 85,702 618.8 $ 165,386 334.5 $ 114,868 360.8 $ 130,370 890.0 $ 121,822 2,826.3 $ 123,352 1,161.2 $ 114,203 394.6 $ 122,144 363.6 $ 120,136 807.7 $ 107,950 841.4 $ 111,076 468.1 $ 121,367 400.3 $ 101,842 3,973.9 $ 115,684 3,156.2 $ 79,170 10,635.1 $ 65,922 2,051.0 $ 140,166 1,586.5 $ 123,002 5,985.3 $ 210,164 3,585.9 $ 116,051 2,970.1 $ 115,052 2,346.0 $ 138,590 4,172.2 $ 101,536 1,800.8 $ 110,220

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 2.17% 2.96% 1.19% 2.75% 0.62% 2.73% -0.13% -0.57% -1.41% -1.38% -1.52% -1.52% 2.35% 2.46% -1.48% -1.41% 2.47% 1.97% 1.60% 3.39% 3.07% 2.58% 3.60% 3.35% -1.03% 0.04% 3.25% 3.41% -0.11% 0.28% 2.60% 2.63% 2.26% 3.48% 2.36% 2.68% 2.73% 2.52% -2.48% -1.81% 2.72% 2.88% 3.65% 3.20% 4.19% 3.97% 4.41% 5.43% -0.96% -1.01% 3.15% 3.28% 2.50% 2.61% 6.81% 6.31% 2.67% 3.20% 2.58% 2.43% 3.69% 3.34% 3.00% 2.72% -1.55% -1.36% -3.99% -4.21% -7.01% -7.60% -3.00% -3.68% -3.42% -3.46% -2.48% -2.43% -2.47% -2.16% -2.72% -2.63% -3.34% -3.27% -4.56% -4.32% -1.39% -1.10%

State Aid Base FY13 $ 7,481,534 $ 9,600,778 $ 6,287,131 $ 9,679,319 $ 12,164,667 $ 5,554,312 $ 5,152,635 $ 3,148,316 $ 6,328,024 $ 2,849,514 $ 3,494,397 $ 8,946,650 $ 1,784,202 $ 12,378,435 $ 17,761,334 $ 7,090,129 $ 10,169,592 $ 6,482,628 $ 1,126,566 $ 10,137,222 $ 1,921,052 $ 1,845,267 $ 1,688,794 $ 4,075,670 $ 9,618,499 $ 4,072,762 $ 2,170,904 $ 2,196,854 $ 3,422,667 $ 3,925,948 $ 1,679,531 $ 2,058,192 $ 15,333,712 $ 17,875,318 $ 67,795,519 $ 7,846,641 $ 7,536,522 $ 5,200,882 $ 13,402,852 $ 13,876,716 $ 9,162,413 $ 20,596,725 $ 8,801,294

12 of 15

Estimated State Aid FY14 $ 7,949,130 $ 9,774,862 $ 6,680,077 $ 10,284,276 $ 12,924,959 $ 5,554,312 $ 5,152,635 $ 3,345,086 $ 6,723,526 $ 2,849,514 $ 3,494,397 $ 9,505,816 $ 1,895,715 $ 13,152,087 $ 18,871,418 $ 7,533,262 $ 10,805,192 $ 6,548,228 $ 1,126,566 $ 10,770,798 $ 1,944,977 $ 1,845,267 $ 1,688,794 $ 4,166,763 $ 10,219,655 $ 4,327,310 $ 2,170,904 $ 2,196,854 $ 3,636,584 $ 4,171,320 $ 1,784,502 $ 2,114,829 $ 16,292,069 $ 18,992,525 $ 72,032,739 $ 8,337,056 $ 7,848,125 $ 5,525,937 $ 14,240,530 $ 14,291,658 $ 9,566,251 $ 21,884,020 $ 9,351,374

Estimated State Aid FY15 $ 8,480,661 $ 9,921,974 $ 7,274,124 $ 11,364,125 $ 14,282,079 $ 5,554,312 $ 5,152,635 $ 3,696,320 $ 7,237,868 $ 2,849,514 $ 3,494,397 $ 9,965,547 $ 2,094,765 $ 14,533,056 $ 19,196,928 $ 8,324,254 $ 11,939,737 $ 6,651,562 $ 1,126,566 $ 11,901,732 $ 1,974,337 $ 1,845,267 $ 1,688,794 $ 4,185,568 $ 11,292,719 $ 4,781,678 $ 2,170,904 $ 2,196,854 $ 3,889,459 $ 4,469,907 $ 1,971,875 $ 2,123,290 $ 18,002,736 $ 20,986,740 $ 79,596,177 $ 9,049,226 $ 8,008,590 $ 6,106,160 $ 15,735,786 $ 14,590,034 $ 9,772,760 $ 24,181,842 $ 9,903,306

$ Change in State Aid FY13 to FY14 $ 467,596 $ 174,084 $ 392,946 $ 604,957 $ 760,292 $ $ $ 196,770 $ 395,502 $ $ $ 559,166 $ 111,513 $ 773,652 $ 1,110,083 $ 443,133 $ 635,600 $ 65,600 $ $ 633,576 $ 23,925 $ $ $ 91,093 $ 601,156 $ 254,548 $ $ $ 213,917 $ 245,372 $ 104,971 $ 56,636 $ 958,357 $ 1,117,207 $ 4,237,220 $ 490,415 $ 311,603 $ 325,055 $ 837,678 $ 414,942 $ 403,838 $ 1,287,295 $ 550,081

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 531,531 6.25% 6.69% 77.81% $ 147,112 1.81% 1.51% 65.48% $ 594,047 6.25% 8.89% 55.78% $ 1,079,849 6.25% 10.50% 63.75% $ 1,357,121 6.25% 10.50% 49.92% $ 0.00% 0.00% 62.50% $ 0.00% 0.00% 47.56% $ 351,234 6.25% 10.50% 48.24% $ 514,342 6.25% 7.65% 80.64% $ 0.00% 0.00% 62.16% $ 0.00% 0.00% 59.69% $ 459,731 6.25% 4.84% 78.61% $ 199,050 6.25% 10.50% 72.95% $ 1,380,969 6.25% 10.50% 85.52% $ 325,510 6.25% 1.72% 74.74% $ 790,993 6.25% 10.50% 90.00% $ 1,134,545 6.25% 10.50% 86.16% $ 103,334 1.01% 1.58% 59.92% $ 0.00% 0.00% 58.29% $ 1,130,934 6.25% 10.50% 73.32% $ 29,360 1.25% 1.51% 38.91% $ 0.00% 0.00% 55.45% $ 0.00% 0.00% 47.98% $ 18,805 2.24% 0.45% 50.37% $ 1,073,064 6.25% 10.50% 53.43% $ 454,368 6.25% 10.50% 54.99% $ 0.00% 0.00% 51.04% $ 0.00% 0.00% 51.90% $ 252,876 6.25% 6.95% 59.66% $ 298,588 6.25% 7.16% 59.09% $ 187,373 6.25% 10.50% 54.03% $ 8,462 2.75% 0.40% 63.26% $ 1,710,667 6.25% 10.50% 58.21% $ 1,994,215 6.25% 10.50% 75.86% $ 7,563,438 6.25% 10.50% 83.49% $ 712,170 6.25% 8.54% 47.82% $ 160,465 56.78% 4.13% 2.04% $ 580,223 6.25% 10.50% 25.24% $ 1,495,256 6.25% 10.50% 56.40% $ 298,376 2.99% 2.09% 59.24% $ 206,508 4.41% 2.16% 47.05% $ 2,297,822 6.25% 10.50% 65.05% $ 551,932 6.25% 5.90% 61.48%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Stark Stark Stark Stark Stark Stark Stark Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Summit Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull Trumbull

LSC

District North Canton City SD Northwest Local SD Osnaburg Local SD Perry Local SD Plain Local SD Sandy Valley Local SD Tuslaw Local SD Akron City SD Barberton City SD Copley-Fairlawn City SD Coventry Local SD Cuyahoga Falls City SD Green Local SD Hudson City SD Manchester Local SD Mogadore Local SD Nordonia Hills City SD Norton City SD Revere Local SD Springfield Local SD Stow-Munroe Falls City SD Tallmadge City SD Twinsburg City SD Woodridge Local SD Bloomfield-Mespo Local SD Bristol Local SD Brookfield Local SD Champion Local SD Girard City SD Howland Local SD Hubbard Ex Vill SD Joseph Badger Local SD La Brae Local SD Lakeview Local SD Liberty Local SD Lordstown Local SD Maplewood Local SD Mathews Local SD McDonald Local SD Newton Falls Ex Vill SD Niles City SD Southington Local SD Warren City SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 4,600.8 $ 144,566 2,004.8 $ 133,872 808.8 $ 119,511 4,572.2 $ 130,979 6,182.0 $ 157,733 1,442.2 $ 94,611 1,273.7 $ 144,015 27,377.5 $ 96,817 4,062.2 $ 94,724 3,215.3 $ 251,210 1,554.7 $ 198,335 4,929.7 $ 158,186 4,060.0 $ 171,153 4,571.3 $ 203,633 1,323.8 $ 142,572 663.9 $ 131,190 3,752.2 $ 262,663 2,141.0 $ 139,678 2,640.7 $ 363,059 2,421.9 $ 156,835 5,137.2 $ 187,645 2,608.8 $ 155,694 4,293.2 $ 193,225 2,048.1 $ 229,153 303.3 $ 174,127 769.2 $ 116,394 1,164.1 $ 110,970 1,448.7 $ 119,960 1,728.2 $ 82,504 2,956.5 $ 189,091 1,862.7 $ 112,660 921.1 $ 123,782 1,320.4 $ 85,988 1,854.0 $ 148,797 1,470.4 $ 156,767 469.6 $ 221,193 832.3 $ 113,286 832.9 $ 182,607 721.9 $ 73,926 1,330.2 $ 92,407 2,685.7 $ 94,359 567.1 $ 113,973 6,202.8 $ 57,675

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -2.21% -2.29% -3.98% -3.96% -3.38% -3.50% -2.05% -2.14% -3.05% -2.82% -1.29% -0.72% -2.05% -2.02% -4.17% -4.51% -4.02% -4.03% -2.54% -2.44% -3.20% -3.14% -2.30% -2.81% -2.47% -2.00% -2.13% -2.11% -1.26% -1.37% -2.43% -2.23% -2.79% -2.65% -2.79% -2.61% -2.52% -2.23% -2.87% -2.76% -2.94% -2.80% -3.13% -3.16% -2.91% -2.88% -3.18% -3.13% 1.25% 1.30% 0.32% 0.40% -1.59% -1.53% -1.11% -0.86% -2.97% -3.15% -2.31% -2.23% -1.76% -1.77% 0.36% 0.43% -1.20% -1.06% -2.21% -1.88% -1.61% -1.55% -2.72% -3.19% 0.17% 0.26% -1.44% -1.22% -1.11% -1.32% 0.22% 0.21% -3.19% -3.24% -0.34% -0.34% -3.99% -3.94%

State Aid Base FY13 $ 12,879,707 $ 8,529,067 $ 3,411,867 $ 14,374,491 $ 16,038,010 $ 7,804,125 $ 5,479,335 $ 150,400,428 $ 20,943,528 $ 1,693,689 $ 3,310,287 $ 11,283,476 $ 9,952,516 $ 10,703,316 $ 4,735,841 $ 2,213,987 $ 4,574,436 $ 6,712,543 $ 2,083,321 $ 8,463,943 $ 13,529,310 $ 6,707,097 $ 3,830,682 $ 1,042,850 $ 1,431,685 $ 3,338,412 $ 5,266,195 $ 6,215,428 $ 8,198,066 $ 4,710,826 $ 8,404,880 $ 3,973,925 $ 7,309,717 $ 6,444,130 $ 4,952,881 $ 394,067 $ 5,025,985 $ 2,432,371 $ 3,610,749 $ 7,088,611 $ 13,059,883 $ 2,658,087 $ 41,654,865

13 of 15

Estimated State Aid FY14 $ 13,684,689 $ 8,529,067 $ 3,625,109 $ 15,272,896 $ 17,040,386 $ 8,291,883 $ 5,479,335 $ 159,800,454 $ 22,252,498 $ 1,799,545 $ 3,517,180 $ 11,988,693 $ 10,574,548 $ 10,703,316 $ 4,759,571 $ 2,352,361 $ 4,574,436 $ 7,132,077 $ 2,083,321 $ 8,908,975 $ 13,529,310 $ 7,126,291 $ 4,070,100 $ 1,108,028 $ 1,431,685 $ 3,547,063 $ 5,595,332 $ 6,590,663 $ 8,710,445 $ 5,005,253 $ 8,586,338 $ 4,222,295 $ 7,766,574 $ 6,444,130 $ 5,082,184 $ 418,696 $ 5,025,985 $ 2,432,371 $ 3,836,420 $ 7,531,649 $ 13,876,126 $ 2,824,217 $ 44,258,294

Estimated State Aid FY15 $ 15,121,581 $ 8,529,067 $ 3,956,021 $ 16,876,550 $ 18,829,627 $ 9,162,531 $ 5,479,335 $ 176,579,502 $ 24,589,010 $ 1,988,497 $ 3,886,484 $ 13,247,506 $ 11,643,656 $ 10,703,316 $ 4,863,016 $ 2,599,359 $ 4,574,436 $ 7,880,945 $ 2,083,321 $ 9,141,595 $ 13,529,310 $ 7,874,551 $ 4,497,461 $ 1,224,371 $ 1,431,685 $ 3,919,504 $ 6,017,178 $ 6,728,293 $ 9,625,042 $ 5,530,805 $ 8,774,633 $ 4,314,950 $ 8,582,065 $ 6,444,130 $ 5,206,516 $ 462,659 $ 5,025,985 $ 2,432,371 $ 4,239,245 $ 7,900,613 $ 15,333,119 $ 2,877,808 $ 48,905,415

$ Change in State Aid FY13 to FY14 $ 804,982 $ $ 213,242 $ 898,406 $ 1,002,376 $ 487,758 $ $ 9,400,027 $ 1,308,970 $ 105,856 $ 206,893 $ 705,217 $ 622,032 $ $ 23,730 $ 138,374 $ $ 419,534 $ $ 445,032 $ $ 419,194 $ 239,418 $ 65,178 $ $ 208,651 $ 329,137 $ 375,235 $ 512,379 $ 294,427 $ 181,458 $ 248,370 $ 456,857 $ $ 129,303 $ 24,629 $ $ $ 225,672 $ 443,038 $ 816,243 $ 166,130 $ 2,603,429

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 1,436,892 6.25% 10.50% 44.30% $ 0.00% 0.00% 49.97% $ 330,912 6.25% 9.13% 55.41% $ 1,603,654 6.25% 10.50% 49.02% $ 1,789,241 6.25% 10.50% 42.01% $ 870,648 6.25% 10.50% 66.76% $ 0.00% 0.00% 46.94% $ 16,779,048 6.25% 10.50% 67.14% $ 2,336,512 6.25% 10.50% 68.08% $ 188,952 6.25% 10.50% 12.97% $ 369,304 6.25% 10.50% 34.09% $ 1,258,813 6.25% 10.50% 41.29% $ 1,069,109 6.25% 10.11% 36.32% $ 0.00% 0.00% 23.51% $ 103,445 0.50% 2.17% 46.65% $ 246,998 6.25% 10.50% 51.11% $ 0.00% 0.00% 12.53% $ 748,868 6.25% 10.50% 46.33% $ 0.00% 0.00% 5.00% $ 232,620 5.26% 2.61% 44.00% $ 0.00% 0.00% 30.84% $ 748,261 6.25% 10.50% 40.93% $ 427,361 6.25% 10.50% 28.32% $ 116,343 6.25% 10.50% 24.65% $ 0.00% 0.00% 39.48% $ 372,442 6.25% 10.50% 57.34% $ 421,846 6.25% 7.54% 59.82% $ 137,630 6.04% 2.09% 55.14% $ 914,597 6.25% 10.50% 74.45% $ 525,552 6.25% 10.50% 34.45% $ 188,295 2.16% 2.19% 59.27% $ 92,655 6.25% 2.19% 52.47% $ 815,490 6.25% 10.50% 72.63% $ 0.00% 0.00% 44.02% $ 124,332 2.61% 2.45% 43.37% $ 43,963 6.25% 10.50% 27.74% $ 58.86% 0.00% 0.00% $ 0.00% 0.00% 36.11% $ 402,824 6.25% 10.50% 78.08% $ 368,963 6.25% 4.90% 68.65% $ 1,456,993 6.25% 10.50% 68.94% $ 53,591 6.25% 1.90% 58.40% $ 4,647,121 6.25% 10.50% 87.09%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Trumbull Tuscarawas Tuscarawas Tuscarawas Tuscarawas Tuscarawas Tuscarawas Tuscarawas Tuscarawas Union Union Union Van Wert Van Wert Van Wert Vinton Warren Warren Warren Warren Warren Warren Warren Warren Washington Washington Washington Washington Washington Washington Wayne Wayne Wayne Wayne Wayne Wayne Wayne Wayne Wayne Wayne Williams Williams Williams

LSC

District Weathersfield Local SD Claymont City SD Dover City SD Garaway Local SD Indian Valley Local SD New Philadelphia City SD Newcomerstown Ex Vill SD Strasburg-Franklin Local SD Tuscarawas Valley Local SD Fairbanks Local SD Marysville Ex Vill SD North Union Local SD Crestview Local SD Lincolnview Local SD Van Wert City SD Vinton County Local SD Carlisle Local SD Franklin City SD Kings Local SD Lebanon City SD Little Miami Local SD Mason City SD Springboro Community City SD Wayne Local SD Belpre City SD Fort Frye Local SD Frontier Local SD Marietta City SD Warren Local SD Wolf Creek Local SD Chippewa Local SD Dalton Local SD Green Local SD North Central Local SD Northwestern Local SD Orrville City SD Rittman Ex Vill SD Southeast Local SD Triway Local SD Wooster City SD Bryan City SD Edgerton Local SD Edon-Northwest Local SD

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 709.5 $ 116,493 2,050.2 $ 72,855 2,546.1 $ 133,734 1,122.7 $ 172,476 1,733.1 $ 93,732 3,015.7 $ 139,216 1,016.5 $ 92,884 629.2 $ 139,489 1,525.4 $ 135,170 930.8 $ 211,131 5,326.5 $ 129,231 1,399.7 $ 115,278 834.2 $ 110,854 770.1 $ 122,420 2,180.5 $ 101,347 2,204.3 $ 86,121 1,593.8 $ 110,325 2,857.9 $ 160,141 3,902.8 $ 180,768 5,563.0 $ 142,374 3,919.2 $ 196,079 10,288.3 $ 147,698 5,633.5 $ 159,940 1,389.8 $ 164,917 1,057.1 $ 141,598 937.1 $ 148,396 722.6 $ 80,892 2,821.4 $ 155,562 2,299.9 $ 101,104 585.1 $ 229,655 1,404.8 $ 133,932 874.9 $ 158,691 1,121.4 $ 120,116 1,323.9 $ 121,215 1,249.5 $ 110,502 1,648.8 $ 131,188 1,082.6 $ 98,868 1,528.4 $ 178,420 1,748.7 $ 142,178 3,753.0 $ 168,290 1,858.8 $ 146,206 600.9 $ 119,588 527.8 $ 130,114

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 -0.73% -0.43% 0.37% 1.28% -2.38% 0.67% 1.02% 2.67% 0.34% 1.06% -1.07% 0.60% 0.56% 1.22% 0.93% 1.67% -0.60% 1.10% 3.41% 3.55% 0.54% 1.92% 4.36% 2.63% 7.86% 7.09% 9.27% 8.44% 0.47% 0.47% 0.58% 0.77% -2.03% -1.81% -4.78% -4.53% -1.16% -0.92% -0.13% -0.60% -0.68% -0.44% -0.90% -0.44% 1.35% 0.23% 3.75% 0.19% 1.02% 2.93% 2.46% 3.45% 1.98% 2.15% 1.05% 1.72% 0.49% 1.90% 2.88% 2.94% -0.01% 0.01% 0.62% 0.78% 0.54% 0.50% 0.37% -0.42% 1.10% 0.84% 1.15% 1.28% -0.95% -0.55% 0.66% 0.70% 0.67% 0.77% -1.50% -1.25% -2.71% -3.31% 0.85% 0.84% -0.18% -0.48%

State Aid Base FY13 $ 2,871,415 $ 12,592,489 $ 5,929,598 $ 2,840,482 $ 8,531,262 $ 8,752,189 $ 5,511,149 $ 2,441,575 $ 5,408,843 $ 1,827,644 $ 15,268,856 $ 6,895,284 $ 4,380,003 $ 4,016,738 $ 9,165,848 $ 16,103,721 $ 7,182,802 $ 8,621,130 $ 6,359,630 $ 16,581,056 $ 9,276,052 $ 27,171,961 $ 10,828,310 $ 4,051,865 $ 2,552,395 $ 4,193,485 $ 5,190,054 $ 7,612,579 $ 10,756,941 $ 1,696,159 $ 4,909,164 $ 2,921,524 $ 5,087,850 $ 5,961,685 $ 6,671,479 $ 5,710,132 $ 4,531,127 $ 4,326,286 $ 7,014,980 $ 7,336,141 $ 5,202,514 $ 2,469,174 $ 2,929,565

14 of 15

Estimated State Aid FY14 $ 3,050,878 $ 13,379,519 $ 6,300,198 $ 3,018,012 $ 9,064,466 $ 9,299,200 $ 5,855,596 $ 2,441,575 $ 5,746,895 $ 1,827,644 $ 16,223,160 $ 6,895,284 $ 4,380,003 $ 4,016,738 $ 9,738,713 $ 16,911,701 $ 7,631,727 $ 9,159,950 $ 6,757,107 $ 17,617,372 $ 9,276,052 $ 28,870,208 $ 11,505,080 $ 4,051,865 $ 2,711,919 $ 4,193,485 $ 5,277,487 $ 8,088,365 $ 11,429,249 $ 1,696,159 $ 5,203,470 $ 2,921,524 $ 5,118,216 $ 6,289,470 $ 6,671,794 $ 6,067,015 $ 4,814,323 $ 4,596,679 $ 7,014,980 $ 7,794,650 $ 5,527,671 $ 2,623,498 $ 2,929,565

Estimated State Aid FY15 $ 3,306,846 $ 14,784,369 $ 6,961,719 $ 3,334,903 $ 10,016,235 $ 10,275,616 $ 6,470,434 $ 2,441,575 $ 6,294,336 $ 1,872,121 $ 17,926,592 $ 6,895,284 $ 4,380,003 $ 4,016,738 $ 10,761,278 $ 17,175,167 $ 7,857,891 $ 10,121,745 $ 7,466,603 $ 19,467,196 $ 9,276,052 $ 31,901,580 $ 12,713,113 $ 4,051,865 $ 2,996,671 $ 4,193,485 $ 5,326,592 $ 8,937,643 $ 12,357,830 $ 1,696,159 $ 5,300,975 $ 2,921,524 $ 5,183,064 $ 6,394,046 $ 6,763,830 $ 6,704,052 $ 5,319,827 $ 5,056,538 $ 7,014,980 $ 8,613,088 $ 6,108,076 $ 2,820,862 $ 2,929,565

$ Change in State Aid FY13 to FY14 $ 179,463 $ 787,031 $ 370,600 $ 177,530 $ 533,204 $ 547,012 $ 344,447 $ $ 338,053 $ $ 954,304 $ $ $ $ 572,865 $ 807,980 $ 448,925 $ 538,821 $ 397,477 $ 1,036,316 $ $ 1,698,248 $ 676,769 $ $ 159,525 $ $ 87,433 $ 475,786 $ 672,309 $ $ 294,306 $ $ 30,365 $ 327,785 $ 315 $ 356,883 $ 283,195 $ 270,393 $ $ 458,509 $ 325,157 $ 154,323 $ -

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 255,967 6.25% 8.39% 56.15% $ 1,404,850 6.25% 10.50% 78.63% $ 661,521 6.25% 10.50% 49.61% $ 316,891 6.25% 10.50% 39.60% $ 951,769 6.25% 10.50% 68.18% $ 976,416 6.25% 10.50% 48.56% $ 614,838 6.25% 10.50% 69.37% $ 0.00% 0.00% 46.59% $ 547,441 6.25% 9.53% 49.05% $ 44,477 0.00% 2.43% 21.33% $ 1,703,432 6.25% 10.50% 49.01% $ 0.00% 0.00% 54.04% $ 0.00% 0.00% 55.40% $ 0.00% 0.00% 48.90% $ 1,022,565 6.25% 10.50% 64.25% $ 263,465 5.02% 1.56% 71.62% $ 226,164 6.25% 2.96% 60.73% $ 961,795 6.25% 10.50% 44.61% $ 709,496 6.25% 10.50% 32.82% $ 1,849,824 6.25% 10.50% 45.42% $ 0.00% 0.00% 27.61% $ 3,031,372 6.25% 10.50% 42.79% $ 1,208,033 6.25% 10.50% 37.86% $ 0.00% 0.00% 35.35% $ 284,752 6.25% 10.50% 48.13% $ 0.00% 0.00% 46.06% $ 49,105 1.68% 0.93% 73.77% $ 849,278 6.25% 10.50% 44.15% $ 928,581 6.25% 8.12% 64.10% $ 0.00% 0.00% 27.21% $ 97,505 6.00% 1.87% 48.63% $ 0.00% 0.00% 41.58% $ 64,849 0.60% 1.27% 54.77% $ 104,576 5.50% 1.66% 54.19% $ 92,035 0.00% 1.38% 59.27% $ 637,037 6.25% 10.50% 49.23% $ 505,504 6.25% 10.50% 65.77% $ 459,859 6.25% 10.00% 38.34% $ 0.00% 0.00% 45.70% $ 818,438 6.25% 10.50% 41.31% $ 580,405 6.25% 10.50% 47.94% $ 197,364 6.25% 7.52% 55.70% $ 0.00% 0.00% 49.98%

5/30/2013


State Aid Estimates Senate Proposal, FY 2014 and FY 2015

County Williams Williams Williams Williams Wood Wood Wood Wood Wood Wood Wood Wood Wood Wyandot Wyandot Wyandot

LSC

District Millcreek-West Unity Local S Montpelier Ex Vill SD North Central Local SD Stryker Local SD Bowling Green City SD Eastwood Local SD Elmwood Local SD Lake Local SD North Baltimore Local SD Northwood Local SD Otsego Local SD Perrysburg Ex Vill SD Rossford Ex Vill SD Carey Ex Vill SD Mohawk Local SD Upper Sandusky Ex Vill SD State

Three Year Average Valuation Per Estimated Pupil Formula ADM FY13 604.9 $ 104,447 1,026.8 $ 87,651 697.1 $ 126,299 450.9 $ 128,388 2,935.5 $ 208,173 1,398.8 $ 145,288 1,161.2 $ 102,315 1,583.6 $ 146,237 688.6 $ 102,327 823.1 $ 150,576 1,438.3 $ 150,841 4,605.4 $ 174,275 1,785.7 $ 201,517 854.7 $ 101,564 952.6 $ 119,085 1,687.7 $ 134,500 1,696,894.0 $ 144,877

Projected % Projected % Change in 3-Year Change in 3-Year Avg. Valuation Per Avg. Valuation Per Pupil Pupil FY13 to FY14 FY14 to FY15 0.41% 0.35% -2.31% -2.12% 0.40% 0.19% -0.74% -0.63% -2.36% -1.92% 0.42% 0.68% 3.17% 3.02% -3.08% -2.80% 1.10% 1.04% -3.21% -2.79% -0.28% -0.24% -2.16% -2.14% -2.19% -0.97% 1.19% 1.22% 2.53% 2.51% 2.11% 2.98% -1.53% -1.34%

State Aid Base FY13 $ 2,878,714 $ 4,987,361 $ 3,045,611 $ 2,002,337 $ 6,585,119 $ 6,038,481 $ 6,369,522 $ 4,001,209 $ 3,532,670 $ 2,446,600 $ 5,207,406 $ 7,976,236 $ 1,897,487 $ 3,854,274 $ 4,239,331 $ 5,907,232 $ 6,325,588,243

15 of 15

Estimated State Aid FY14 $ 3,058,634 $ 5,299,071 $ 3,235,962 $ 2,002,337 $ 6,996,689 $ 6,038,481 $ 6,489,678 $ 4,251,284 $ 3,753,462 $ 2,599,513 $ 5,418,680 $ 8,474,751 $ 2,016,080 $ 4,095,166 $ 4,241,178 $ 6,276,434 $ 6,609,001,956

Estimated State Aid FY15 $ 3,379,791 $ 5,855,473 $ 3,327,325 $ 2,037,676 $ 7,731,341 $ 6,038,481 $ 6,551,798 $ 4,697,669 $ 3,945,560 $ 2,872,462 $ 5,534,428 $ 9,364,600 $ 2,227,768 $ 4,525,158 $ 4,300,216 $ 6,652,794 $ 7,042,975,454

$ Change in State Aid FY13 to FY14 $ 179,920 $ 311,710 $ 190,351 $ $ 411,570 $ $ 120,155 $ 250,076 $ 220,792 $ 152,913 $ 211,274 $ 498,515 $ 118,593 $ 240,892 $ 1,847 $ 369,202 $ 283,413,713

$ Change in % Change in % Change in State Share State Aid State Aid State Aid FY14 to FY15 FY13 to FY14 FY14 to FY15 Index $ 321,157 6.25% 10.50% 62.69% $ 556,402 6.25% 10.50% 72.35% $ 91,364 6.25% 2.82% 51.59% $ 35,339 0.00% 1.76% 52.09% $ 734,652 6.25% 10.50% 34.12% $ 0.00% 0.00% 45.41% $ 62,120 1.89% 0.96% 62.15% $ 446,385 6.25% 10.50% 47.05% $ 192,098 6.25% 5.12% 64.67% $ 272,949 6.25% 10.50% 45.87% $ 115,749 4.06% 2.14% 44.83% $ 889,849 6.25% 10.50% 35.45% $ 211,688 6.25% 10.50% 32.84% $ 429,992 6.25% 10.50% 61.88% $ 59,038 0.04% 1.39% 53.01% $ 376,360 6.25% 6.00% 47.45% $ 433,973,498 4.48% 6.57%

5/30/2013

Senate proposal  

A PDF that provides estimated school funding per district under a proposal unveiled by Ohio Senate Republicans.