senate school funding proposal

7/28/2019 Senate School Funding Proposal

1/15

State Aid Est imates Senate Propos al, FY 2014 and FY 2015

LSC 1 of 15

County DistrictEstimated

Formula ADM

Three Year

Average

Valuation Per

PupilFY13

Projected %

Change in 3-Year

Avg. Valuation Per

PupilFY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

PupilFY14 to FY15

State Aid BaseFY13

Estimated State

AidFY14

Estimated State

AidFY15

$ Change in

State AidFY13 to FY14

$ Change in


% Change in


Adams Manchester Local SD 852.3 330,093$ 4.38% 0.10% 1,486,082$ 1,486,082$ 1,486,082$ -$ -$ 0.00%

Adams Ohio Valley Local SD 4,049.0 79,153$ -0.05% 1.49% 25,684,233$ 27,289,498$ 30,154,895$ 1,605,265$ 2,865,397$ 6.25%

Allen Allen East Local SD 1,055.0 103,941$ 1.33% 1.13% 4,857,465$ 5,161,057$ 5,702,968$ 303,592$ 541,911$ 6.25%

Allen Bath Local SD 1,734.7 133,649$ 0.36% 0.73% 4,148,879$ 4,408,184$ 4,871,043$ 259,305$ 462,859$ 6.25%

Allen Bluffton Ex Vill SD 976.1 132,251$ 0.98% 0.94% 3,688,570$ 3,688,570$ 3,736,104$ -$ 47,534$ 0.00%

Allen Delphos City SD 1,129.4 150,199$ 1.32% 1.33% 2,967,440$ 3,152,905$ 3,483,960$ 185,465$ 331,055$ 6.25%

Allen Elida Local SD 2,523.2 144,829$ -0.51% -0.03% 7,121,129$ 7,566,200$ 8,360,651$ 445,071$ 794,451$ 6.25%

Allen Lima City SD 5,089.3 64,128$ -4.48% -4.74% 32,623,267$ 34,662,221$ 38,301,754$ 2,038,954$ 3,639,533$ 6.25%

Allen Perry Local SD 534.0 200,645$ 0.53% 1.31% 1,472,396$ 1,564,421$ 1,728,685$ 92,025$ 164,264$ 6.25%

Allen Shawnee Local SD 2,408.7 170,300$ -0.97% -0.70% 3,884,952$ 4,127,761$ 4,561,176$ 242,809$ 433,415$ 6.25%

Allen Spencerville Local SD 871.5 110,907$ 3.64% 3.35% 4,473,036$ 4,473,036$ 4,473,036$ -$ -$ 0.00%

Ashland Ashland City SD 3,412.6 135,680$ -1.91% -1.88% 9,984,544$ 10,608,579$ 11,722,479$ 624,034$ 1,113,901$ 6.25%

Ashland Hillsdale Local SD 993.9 147,865$ 0.42% 0.57% 3,686,017$ 3,686,017$ 3,686,017$ -$ -$ 0.00%

Ashland Loudonville-P errysville E x V 1,181.1 141,043$ -0.37% -0.30% 4,299,911$ 4,568,655$ 5,048,364$ 268,744$ 479,709$ 6.25%

Ashland Mapleton Local SD 905.6 138,213$ 0.38% 0.02% 4,192,708$ 4,192,708$ 4,192,708$ -$ -$ 0.00%

Ashtabula Ashtabula Area City SD 4,134.0 109,547$ -2.01% -1.86% 22,964,021$ 23,307,379$ 23,815,999$ 343,357$ 508,621$ 1.50%

Ashtabula Buckeye Local SD 1,699.1 155,676$ -7.23% -4.43% 5,266,489$ 5,595,645$ 6,183,187$ 329,156$ 587,543$ 6.25%Ashtabula Conneaut Area City SD 1,806.9 108,789$ -2.18% -1.95% 11,041,998$ 11,041,998$ 11,041,998$ -$ -$ 0.00%

Ashtabula Geneva Area City SD 2,416.5 147,133$ -1.31% -1.31% 11,379,625$ 11,379,625$ 11,379,625$ -$ -$ 0.00%

Ashtabula Grand Valley Local SD 1,358.4 128,315$ -2.00% -1.94% 5,896,015$ 6,264,516$ 6,581,457$ 368,501$ 316,941$ 6.25%

Ashtabula J efferson Area Local SD 1,716.8 146,305$ -2.04% -1.40% 7,648,607$ 7,648,607$ 7,648,607$ -$ -$ 0.00%

Ashtabula P ymatuning Valley Local SD 1,311.1 116,731$ 3.10% -1.26% 6,573,557$ 6,984,404$ 7,473,907$ 410,847$ 489,503$ 6.25%

Athens Alexander Local SD 1,618.6 117,139$ 0.77% 0.69% 9,590,015$ 9,590,015$ 9,590,015$ -$ -$ 0.00%

Athens Athens City SD 2,446.9 206,950$ 0.33% 0.69% 7,623,724$ 7,623,724$ 7,623,724$ -$ -$ 0.00%

Athens Federal Hocking Local SD 1,167.0 117,217$ 0.53% 0.62% 7,370,589$ 7,370,589$ 7,370,589$ -$ -$ 0.00%

Athens Nelsonville-York City SD 1,181.6 81,439$ 0.02% 0.24% 8,323,900$ 8,625,480$ 8,781,606$ 301,580$ 156,126$ 3.62%

Athens Trimble Local SD 792.4 51,513$ -0.81% -0.87% 6,706,546$ 7,125,705$ 7,692,612$ 419,159$ 566,907$ 6.25%

Auglaize Minster Local SD 844.7 143,015$ 1.79% 1.76% 2,354,165$ 2,501,300$ 2,763,936$ 147,135$ 262,636$ 6.25%

Auglaize New Bremen Local SD 812.3 125,771$ 0.16% 0.09% 3,179,670$ 3,179,670$ 3,179,670$ -$ -$ 0.00%

Auglaize New Knoxville Local SD 421.0 112,874$ 2.61% 2.53% 1,949,630$ 1,949,630$ 1,949,630$ -$ -$ 0.00%

Auglaize St Marys City SD 2,160.1 114,358$ 0.67% 0.56% 9,804,482$ 10,417,263$ 11,067,634$ 612,780$ 650,371$ 6.25%

Auglaize Wapakoneta City SD 3,167.0 104,502$ 1.25% 1.33% 13,400,504$ 14,238,036$ 15,733,029$ 837,532$ 1,494,994$ 6.25%

Auglaize Waynesfield-Goshen Local S D 543.0 89,319$ 5.83% 5.36% 3,368,137$ 3,378,482$ 3,392,181$ 10,345$ 13,699$ 0.31%

Belmont Barnesville Ex Vill SD 1,070.3 115,910$ 13.43% 5.80% 5,898,244$ 5,898,244$ 5,898,244$ -$ -$ 0.00%

Belmont Bellaire Local SD 1,317.4 83,138$ 2.45% 2.28% 9,190,963$ 9,190,963$ 9,190,963$ -$ -$ 0.00%Belmont Bridgeport Ex Vill SD 743.6 95,326$ 1.63% 1.75% 4,182,834$ 4,339,375$ 4,411,158$ 156,541$ 71,783$ 3.74%

Belmont Martins Ferry City SD 1,424.6 78,513$ 2.69% 2.79% 8,744,535$ 9,291,069$ 9,745,268$ 546,533$ 454,199$ 6.25%

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.


2/15


LSC 2 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Belmont Shadyside Local SD 648.7 139,589$ -6.43% -5.63% 2,363,169$ 2,510,867$ 2,621,904$ 147,698$ 111,037$ 6.25%

Belmont St Clairsville-Richland City 1,604.8 214,630$ 2.95% 3.01% 3,379,447$ 3,379,447$ 3,379,447$ -$ -$ 0.00%

Belmont Union Local SD 1,336.1 101,452$ 7.22% 6.86% 7,779,092$ 7,779,092$ 7,779,092$ -$ -$ 0.00%

Brown Eastern Local SD 1,352.1 123,079$ 1.61% 1.43% 7,280,222$ 7,280,222$ 7,280,222$ -$ -$ 0.00%

Brown Fayetteville-Perry Local SD 762.0 124,245$ -0.43% -0.32% 4,330,283$ 4,330,283$ 4,330,283$ -$ -$ 0.00%Brown Georgetown Ex Vill SD 985.6 110,509$ -0.10% 0.22% 4,988,838$ 5,242,887$ 5,342,523$ 254,049$ 99,636$ 5.09%

Brown Ripley-Union-Lewis Local SD 1,051.4 97,266$ -2.04% -2.32% 6,730,926$ 6,730,926$ 6,791,420$ -$ 60,494$ 0.00%

Brown Western Brown Local SD 3,201.2 76,814$ -0.98% -0.83% 18,879,512$ 20,059,481$ 22,165,727$ 1,179,969$ 2,106,246$ 6.25%

Butler Edgewood City SD 3,395.9 116,380$ 6.70% 3.71% 14,117,800$ 15,000,162$ 15,833,194$ 882,362$ 833,032$ 6.25%

Butler Fairfield City SD 9,147.9 153,098$ -1.68% -1.28% 22,902,950$ 24,334,384$ 26,889,494$ 1,431,434$ 2,555,110$ 6.25%

Butler Hamilton City SD 9,613.5 90,353$ -3.21% -2.85% 53,364,364$ 56,699,636$ 62,003,558$ 3,335,273$ 5,303,922$ 6.25%

Butler Lakota Local SD 16,165.5 163,086$ -3.04% -1.27% 40,437,353$ 42,964,688$ 47,475,980$ 2,527,335$ 4,511,292$ 6.25%

Butler Madison Local SD 1,435.2 109,936$ -0.71% -0.37% 5,795,600$ 6,157,825$ 6,804,397$ 362,225$ 646,572$ 6.25%

Butler Middletown City SD 7,165.2 106,661$ -3.38% -2.94% 27,512,873$ 29,232,428$ 32,301,833$ 1,719,555$ 3,069,405$ 6.25%

Butler Monroe Local SD 2,222.6 145,142$ 3.94% 0.81% 5,187,988$ 5,512,237$ 6,091,022$ 324,249$ 578,785$ 6.25%

Butler New Miami Local SD 666.2 75,077$ -1.69% -0.90% 4,162,015$ 4,422,141$ 4,886,465$ 260,126$ 464,325$ 6.25%

Butler Ross Local SD 2,670.1 140,014$ 2.37% 0.22% 10,360,661$ 10,360,661$ 10,360,661$ -$ -$ 0.00%

Butler Talawanda City SD 2,870.1 235,182$ 0.77% 0.10% 7,966,608$ 7,966,608$ 7,966,608$ -$ -$ 0.00%

Carroll Brown Local SD 757.4 159,560$ 1.58% 2.44% 2,581,922$ 2,652,186$ 2,688,576$ 70,265$ 36,389$ 2.72%

Carroll Carrollton Ex Vill SD 2,323.7 137,699$ 2.42% 2.97% 10,776,280$ 10,776,280$ 10,776,280$ -$ -$ 0.00%

Champaign Graham Local SD 2,058.5 113,085$ 1.18% 1.59% 10,234,273$ 10,597,401$ 10,757,796$ 363,128$ 160,395$ 3.55%

Champaign Mechanicsburg Ex Vill SD 844.2 102,521$ 1.26% 3.13% 4,072,460$ 4,326,989$ 4,700,303$ 254,529$ 373,315$ 6.25%

Champaign Triad Local SD 966.1 104,510$ 1.21% 2.23% 5,040,486$ 5,355,517$ 5,493,062$ 315,030$ 137,545$ 6.25%Champaign Urbana City SD 2,317.7 111,503$ -0.94% 0.89% 9,277,064$ 9,856,880$ 10,891,852$ 579,816$ 1,034,972$ 6.25%

Champaign West L iberty-Salem Local SD 1,149.8 102,295$ 1.54% 2.51% 5,643,863$ 5,996,604$ 6,561,939$ 352,741$ 565,335$ 6.25%

Clark Clark-Shawnee Local SD 1,964.8 173,662$ -2.56% -0.23% 5,037,368$ 5,352,204$ 5,914,185$ 314,836$ 561,981$ 6.25%

Clark Greenon Local SD 1,739.3 145,927$ -0.59% 1.21% 6,216,789$ 6,216,789$ 6,216,789$ -$ -$ 0.00%

Clark Northeastern Local SD 3,400.2 134,480$ 0.04% 1.43% 12,256,891$ 12,752,219$ 12,992,691$ 495,328$ 240,472$ 4.04%

Clark Northwestern Local SD 1,602.9 131,535$ 0.18% 1.68% 5,970,722$ 6,343,892$ 6,775,227$ 373,170$ 431,335$ 6.25%

Clark Southeastern Local SD 701.4 137,296$ 2.53% 2.54% 3,038,558$ 3,038,558$ 3,038,558$ -$ -$ 0.00%

Clark Springfield City SD 9,046.8 75,741$ -2.67% -0.96% 53,086,016$ 56,403,892$ 62,326,300$ 3,317,876$ 5,922,409$ 6.25%

Clark Tecumseh Local SD 2,973.9 94,496$ -0.96% -0.12% 15,224,809$ 16,176,360$ 17,874,878$ 951,551$ 1,698,518$ 6.25%

Clermont Batavia Local SD 1,997.0 106,559$ -2.76% -3.13% 7,429,933$ 7,894,304$ 8,723,206$ 464,371$ 828,902$ 6.25%

Clermont Bethel-Tate Local SD 1,658.0 99,361$ -2.67% -2.65% 9,112,725$ 9,535,994$ 9,763,226$ 423,270$ 227,231$ 4.64%

Clermont C lermont-Northeastern Local 1,726.0 169,856$ -2.91% -2.85% 5,062,021$ 5,378,398$ 5,899,073$ 316,376$ 520,675$ 6.25%

Clermont Felicity-Franklin Local SD 994.3 79,100$ -0.09% -0.50% 6,558,794$ 6,968,718$ 7,320,962$ 409,925$ 352,244$ 6.25%

Clermont Goshen Local SD 2,609.4 97,368$ -2.31% -2.41% 12,547,999$ 13,332,249$ 14,732,136$ 784,250$ 1,399,886$ 6.25%

Clermont Milford Ex Vill SD 6,091.7 154,755$ -3.73% -3.65% 16,165,721$ 17,176,078$ 18,979,567$ 1,010,358$ 1,803,488$ 6.25%

Clermont New Richmond Ex Vill SD 2,119.4 255,319$ 1.30% -0.87% 3,673,337$ 3,673,337$ 3,673,337$ -$ -$ 0.00%

Clermont West Clermont Local SD 8,512.7 157,405$ -3.94% -3.68% 22,193,473$ 23,580,565$ 26,056,524$ 1,387,092$ 2,475,959$ 6.25%

Clermont Williamsburg Local SD 970.1 129,696$ -2.39% -2.25% 3,641,092$ 3,868,660$ 4,274,869$ 227,568$ 406,209$ 6.25%Clinton Blanchester Local SD 1,525.4 89,461$ -1.65% 0.53% 9,065,399$ 9,631,986$ 10,353,624$ 566,587$ 721,637$ 6.25%

Clinton Clinton-Massie Local SD 1,768.6 132,016$ 1.16% 0.80% 8,623,122$ 8,623,122$ 8,623,122$ -$ -$ 0.00%


3/15


LSC 3 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Clinton East Clinton Local SD 1,407.9 93,624$ 2.22% 3.45% 8,069,377$ 8,573,713$ 9,137,355$ 504,336$ 563,641$ 6.25%

Clinton Wilmington City SD 3,340.1 139,587$ -1.45% -1.28% 8,074,195$ 8,578,833$ 9,479,610$ 504,637$ 900,777$ 6.25%

Columbiana Beaver Local SD 1,999.7 121,017$ 0.25% 1.50% 9,428,638$ 9,800,958$ 9,888,247$ 372,320$ 87,289$ 3.95%

Columbiana Columbiana Ex Vill SD 1,000.5 177,594$ 0.69% 1.11% 2,103,210$ 2,234,660$ 2,469,299$ 131,451$ 234,639$ 6.25%

Columbiana Crestview Local SD 898.3 114,404$ 0.85% 1.87% 4,278,533$ 4,385,418$ 4,399,007$ 106,885$ 13,589$ 2.50%Columbiana East Liverpool City SD 2,530.3 62,668$ -0.34% 0.48% 17,670,274$ 18,774,666$ 19,772,771$ 1,104,392$ 998,105$ 6.25%

Columbiana East Palestine City SD 1,310.7 93,080$ 0.34% 0.51% 6,796,560$ 7,221,345$ 7,811,844$ 424,785$ 590,499$ 6.25%

Columbiana Leetonia Ex Vill SD 803.5 88,102$ 0.69% -1.28% 4,661,326$ 4,952,659$ 5,326,272$ 291,333$ 373,613$ 6.25%

Columbiana Lisbon Ex Vill SD 822.8 101,348$ 0.62% -0.21% 4,945,554$ 4,945,554$ 4,945,554$ -$ -$ 0.00%

Columbiana Salem City SD 2,192.6 138,277$ 0.48% -0.29% 6,493,808$ 6,899,672$ 7,624,137$ 405,863$ 724,466$ 6.25%

Columbiana Southern Local SD 932.6 89,246$ 0.39% 1.41% 6,049,792$ 6,331,491$ 6,335,432$ 281,700$ 3,941$ 4.66%

Columbiana United Local SD 1,233.3 104,592$ 0.95% 2.28% 6,778,131$ 6,858,571$ 6,879,677$ 80,440$ 21,106$ 1.19%

Columbiana Wellsville Local SD 819.5 56,855$ -0.23% 0.76% 5,746,939$ 6,106,123$ 6,747,266$ 359,184$ 641,143$ 6.25%

Coshocton Coshocton City SD 1,648.1 100,233$ 0.09% 0.12% 8,294,809$ 8,813,235$ 9,500,025$ 518,426$ 686,790$ 6.25%

Coshocton Ridgewood Local SD 1,301.2 104,411$ 0.96% 1.04% 7,169,706$ 7,312,094$ 7,414,622$ 142,388$ 102,528$ 1.99%

Coshocton River View Local SD 2,140.6 183,324$ 3.53% 0.93% 8,258,372$ 8,258,372$ 8,258,372$ -$ -$ 0.00%

Crawford Buckeye Central Local SD 798.6 119,210$ 2.88% 1.69% 4,028,007$ 4,028,007$ 4,028,007$ -$ -$ 0.00%

Crawford Bucyrus City SD 1,610.9 87,133$ -3.94% -3.94% 8,287,859$ 8,805,851$ 9,730,465$ 517,991$ 924,614$ 6.25%

Crawford Colonel Crawford Local SD 743.2 155,704$ 0.21% 0.39% 2,285,140$ 2,427,961$ 2,682,897$ 142,821$ 254,936$ 6.25%

Crawford Crestline Ex Vill SD 745.3 93,905$ -2.75% -2.47% 3,575,846$ 3,799,336$ 4,198,266$ 223,490$ 398,930$ 6.25%

Crawford Galion City SD 2,014.7 88,000$ -3.43% -3.47% 9,554,590$ 10,151,752$ 11,217,686$ 597,162$ 1,065,934$ 6.25%

Crawford Wynford Local SD 1,042.3 128,674$ 1.25% 1.02% 4,736,521$ 5,032,553$ 5,142,601$ 296,033$ 110,048$ 6.25%

Cuyahoga Bay Village City SD 2,488.5 200,023$ -0.13% -0.19% 3,813,737$ 4,052,095$ 4,477,565$ 238,359$ 425,470$ 6.25%Cuyahoga Beachwood City SD 1,424.1 504,119$ -0.53% -0.40% 908,380$ 952,420$ 999,481$ 44,040$ 47,061$ 4.85%

Cuyahoga Bedford City SD 3,716.5 195,231$ -2.71% -2.45% 5,614,337$ 5,965,233$ 6,591,582$ 350,896$ 626,349$ 6.25%

Cuyahoga Berea City SD 6,720.4 209,190$ -2.01% -1.87% 6,839,298$ 7,266,755$ 8,029,764$ 427,456$ 763,009$ 6.25%

Cuyahoga Brecksville-Broadview Height 4,041.7 249,964$ -0.04% 0.08% 4,718,528$ 4,718,528$ 4,718,528$ -$ -$ 0.00%

Cuyahoga Brooklyn City SD 1,460.2 226,749$ -3.94% -3.89% 666,875$ 708,555$ 782,953$ 41,680$ 74,398$ 6.25%

Cuyahoga Chagrin Falls Ex Vill SD 1,945.0 250,463$ 1.00% 0.95% 1,682,063$ 1,682,063$ 1,682,063$ -$ -$ 0.00%

Cuyahoga Cleveland Hts-Univ Hts City 6,265.3 182,418$ -1.84% -1.86% 18,943,210$ 18,943,210$ 18,943,210$ -$ -$ 0.00%

Cuyahoga Cleveland Municipal SD 57,253.9 99,094$ -3.99% -4.69% 415,073,766$ 415,073,766$ 415,073,766$ -$ -$ 0.00%

Cuyahoga Cuyahoga Heights Local SD 860.9 398,533$ -1.31% -1.21% 423,317$ 449,775$ 497,001$ 26,457$ 47,226$ 6.25%

Cuyahoga East Cleveland City SD 3,057.8 77,612$ -6.69% -7.44% 31,765,953$ 31,765,953$ 31,765,953$ -$ -$ 0.00%

Cuyahoga Euclid City SD 7,046.4 105,925$ -7.37% -7.75% 30,429,731$ 32,331,590$ 35,726,407$ 1,901,858$ 3,394,817$ 6.25%

Cuyahoga Fairview Park City SD 1,802.1 198,690$ -1.80% -1.85% 1,867,207$ 1,983,907$ 2,192,218$ 116,700$ 208,310$ 6.25%

Cuyahoga Garfield Heights City SD 3,862.9 113,053$ -6.96% -7.51% 16,611,773$ 17,650,008$ 19,503,259$ 1,038,236$ 1,853,251$ 6.25%

Cuyahoga Independence Local SD 1,043.2 463,204$ -2.20% -1.89% 448,237$ 476,252$ 526,259$ 28,015$ 50,006$ 6.25%

Cuyahoga Lakewood City SD 5,873.3 154,079$ -2.07% -2.04% 17,609,889$ 18,710,507$ 19,162,530$ 1,100,618$ 452,023$ 6.25%

Cuyahoga Maple Heights City SD 4,094.5 97,615$ -7.25% -7.23% 18,178,195$ 19,314,332$ 21,342,337$ 1,136,137$ 2,028,005$ 6.25%

Cuyahoga Mayfield City SD 3,881.5 343,771$ -0.28% -0.57% 2,427,704$ 2,497,356$ 2,624,383$ 69,652$ 127,027$ 2.87%

Cuyahoga North Olmsted City SD 3,909.1 211,549$ -1.94% -2.02% 6,043,867$ 6,421,608$ 7,095,877$ 377,742$ 674,269$ 6.25%Cuyahoga North Royalton City SD 4,444.1 236,676$ -0.49% -0.48% 4,767,887$ 5,065,880$ 5,597,798$ 297,993$ 531,917$ 6.25%

Cuyahoga Olmsted Falls City SD 3,611.9 143,913$ -1.52% -0.95% 10,692,875$ 11,361,180$ 12,554,104$ 668,305$ 1,192,924$ 6.25%


4/15


LSC 4 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Cuyahoga Orange City SD 2,147.6 467,569$ 0.14% 0.15% 1,155,892$ 1,228,136$ 1,357,090$ 72,243$ 128,954$ 6.25%

Cuyahoga Parma City SD 12,451.8 181,768$ -3.57% -3.73% 24,335,447$ 25,856,412$ 28,571,336$ 1,520,965$ 2,714,923$ 6.25%

Cuyahoga Richmond Heights Local SD 982.1 251,373$ -4.90% -4.96% 1,159,829$ 1,232,318$ 1,361,712$ 72,489$ 129,393$ 6.25%

Cuyahoga Rocky River City SD 2,545.3 279,467$ -0.54% -0.10% 1,143,667$ 1,215,147$ 1,342,737$ 71,479$ 127,590$ 6.25%

Cuyahoga Shaker Heights City SD 5,458.3 158,869$ -3.13% -3.12% 13,294,892$ 14,125,822$ 15,609,034$ 830,931$ 1,483,211$ 6.25%Cuyahoga Solon City SD 4,922.7 238,161$ -1.15% -0.87% 2,564,015$ 2,724,266$ 3,010,314$ 160,251$ 286,048$ 6.25%

Cuyahoga South Euclid-Lyndhurst C ity 4,022.4 222,821$ -4.47% -4.80% 6,258,490$ 6,649,646$ 7,347,858$ 391,156$ 698,213$ 6.25%

Cuyahoga Strongsville City SD 6,023.2 239,466$ -0.62% -0.74% 9,179,097$ 9,179,097$ 9,179,097$ -$ -$ 0.00%

Cuyahoga Warrensville Heights City SD 2,163.8 184,482$ 1.29% 1.37% 10,285,521$ 10,285,521$ 10,285,521$ -$ -$ 0.00%

Cuyahoga Westlake City SD 3,935.3 347,421$ 0.00% 0.10% 2,263,409$ 2,404,872$ 2,657,383$ 141,463$ 252,512$ 6.25%

Darke Ansonia Local SD 599.5 97,643$ 4.09% 3.83% 3,673,463$ 3,676,614$ 3,710,094$ 3,151$ 33,480$ 0.09%

Darke Arcanum Butler Local SD 1,001.9 112,101$ 0.79% 0.74% 4,297,216$ 4,565,792$ 5,042,571$ 268,576$ 476,779$ 6.25%

Darke Franklin-Monroe Local SD 579.7 115,854$ 2.59% 2.38% 2,818,158$ 2,836,056$ 2,879,243$ 17,897$ 43,188$ 0.64%

Darke Greenville City SD 3,087.8 134,658$ -0.69% -0.16% 11,108,966$ 11,803,276$ 13,042,620$ 694,310$ 1,239,344$ 6.25%

Darke Mississinawa Valley Local SD 687.4 92,774$ 4.59% 4.21% 4,043,845$ 4,296,585$ 4,492,736$ 252,740$ 196,151$ 6.25%

Darke Tri-Village Local SD 715.1 119,577$ 3.04% 2.74% 2,738,082$ 2,909,212$ 3,214,679$ 171,130$ 305,467$ 6.25%

Darke Versailles Ex Vill SD 1,388.7 95,106$ 1.08% 1.04% 6,102,418$ 6,483,819$ 7,164,620$ 381,401$ 680,801$ 6.25%

Defiance Ayersville Local SD 598.4 138,153$ 4.09% 4.35% 1,979,413$ 2,059,487$ 2,087,380$ 80,074$ 27,893$ 4.05%

Defiance Central Local SD 1,083.0 103,586$ 5.12% 4.87% 5,861,522$ 6,050,239$ 6,094,672$ 188,718$ 44,432$ 3.22%

Defiance Defiance City SD 2,647.6 92,496$ -1.99% -1.47% 12,086,817$ 12,842,243$ 14,190,678$ 755,426$ 1,348,435$ 6.25%

Defiance Hicksville Ex Vill SD 884.3 95,861$ -0.56% 0.27% 4,281,716$ 4,549,323$ 5,027,002$ 267,607$ 477,679$ 6.25%

Defiance Northeastern Local SD 1,060.8 185,479$ 4.88% 4.43% 2,103,919$ 2,235,414$ 2,470,132$ 131,495$ 234,718$ 6.25%

Delaware Big Walnut Local SD 2,998.2 217,266$ -0.62% -0.29% 4,513,252$ 4,795,330$ 5,298,840$ 282,078$ 503,510$ 6.25%Delaware Buckeye Valley Local SD 2,217.2 226,662$ 0.56% 0.95% 4,440,157$ 4,440,157$ 4,440,157$ -$ -$ 0.00%

Delaware Delaware City SD 5,216.7 137,366$ -1.65% -1.24% 11,943,989$ 12,690,488$ 14,022,989$ 746,499$ 1,332,501$ 6.25%

Delaware Olentangy Local SD 16,903.7 185,925$ -1.02% -0.61% 7,756,681$ 8,241,474$ 9,106,829$ 484,793$ 865,355$ 6.25%

Erie Berlin-Milan Local SD 1,511.6 153,909$ -1.31% -1.16% 5,207,677$ 5,533,157$ 6,114,139$ 325,480$ 580,982$ 6.25%

Erie Huron City SD 1,402.6 240,534$ -1.69% -1.63% 2,239,130$ 2,327,833$ 2,388,555$ 88,702$ 60,722$ 3.96%

Erie Kelleys Island Local SD 4.4 18,250,054$ -1.84% -1.82% 6,878$ 7,308$ 8,075$ 430$ 767$ 6.25%

Erie Margaretta Local SD 1,140.0 153,494$ -0.64% -0.47% 4,051,379$ 4,051,379$ 4,069,479$ -$ 18,101$ 0.00%

Erie Perkins Local SD 1,945.7 233,054$ -1.96% -1.55% 3,574,549$ 3,797,958$ 4,002,655$ 223,409$ 204,697$ 6.25%

Erie Sandusky City SD 3,820.9 127,333$ -1.80% -1.95% 15,575,306$ 16,548,762$ 18,286,382$ 973,457$ 1,737,620$ 6.25%

Erie Vermilion Local SD 2,074.3 215,213$ -2.10% -2.17% 4,394,180$ 4,668,817$ 5,038,593$ 274,636$ 369,777$ 6.25%

Fairfield Amanda-Clearcreek Local SD 1,594.4 93,470$ 1.59% 2.13% 9,009,588$ 9,572,687$ 9,898,801$ 563,099$ 326,114$ 6.25%

Fairfield Berne Union Local SD 827.8 141,125$ 0.07% 1.54% 3,451,137$ 3,451,137$ 3,476,311$ -$ 25,174$ 0.00%

Fairfield Bloom Carroll Local SD 1,726.8 172,563$ 2.72% 1.70% 3,358,631$ 3,568,546$ 3,943,243$ 209,914$ 374,697$ 6.25%

Fairfield Fairfield Union Local SD 1,825.1 112,806$ 3.10% 2.46% 9,015,059$ 9,211,739$ 9,350,300$ 196,680$ 138,561$ 2.18%

Fairfield Lancaster City SD 6,459.7 140,116$ 0.29% 1.47% 19,793,045$ 21,030,111$ 23,238,272$ 1,237,065$ 2,208,162$ 6.25%

F airfield Liberty Union-Thurston Local 1,394.3 115,695$ 0.46% 1.84% 5,489,464$ 5,832,556$ 6,444,974$ 343,092$ 612,418$ 6.25%

Fairfield Pickerington Local SD 10,142.8 111,271$ -0.81% 0.56% 42,013,319$ 44,639,151$ 47,669,256$ 2,625,832$ 3,030,105$ 6.25%

Fairfield Walnut Township Local SD 560.2 243,664$ 1.34% 2.19% 1,337,855$ 1,337,855$ 1,337,855$ -$ -$ 0.00%Fayette Miami Trace Local SD 2,424.0 166,271$ 10.14% 5.35% 9,372,587$ 9,372,587$ 9,372,587$ -$ -$ 0.00%

F ayette Washington Court House City 2,257.0 97,571$ -2.93% -2.75% 11,634,746$ 12,361,918$ 13,659,919$ 727,172$ 1,298,001$ 6.25%


5/15


LSC 5 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Franklin Bexley City SD 2,167.5 212,455$ 0.44% 0.82% 3,916,319$ 3,916,319$ 3,916,319$ -$ -$ 0.00%

Franklin Canal Winchester Local S D 3,650.0 117,079$ -2.31% -1.71% 13,141,562$ 13,962,910$ 15,429,015$ 821,348$ 1,466,106$ 6.25%

Franklin Columbus City SD 66,911.8 144,537$ -3.57% -3.38% 234,785,390$ 249,459,477$ 275,652,722$ 14,674,087$ 26,193,245$ 6.25%

Franklin Dublin City SD 14,042.7 210,932$ -0.96% -0.67% 14,391,345$ 15,290,804$ 16,896,339$ 899,459$ 1,605,534$ 6.25%

Franklin Gahanna-J efferson City SD 7,118.1 203,404$ -2.15% -1.91% 10,308,247$ 10,952,513$ 12,102,526$ 644,265$ 1,150,014$ 6.25%Franklin Grandview Heights City SD 1,066.5 262,663$ 1.11% 1.35% 1,483,968$ 1,483,968$ 1,483,968$ -$ -$ 0.00%

Franklin Groveport Madison Local SD 7,050.8 116,416$ -2.70% -2.32% 28,693,933$ 30,487,303$ 33,688,470$ 1,793,371$ 3,201,167$ 6.25%

Franklin Hamilton Local SD 3,178.2 72,964$ -2.76% -2.76% 16,528,239$ 17,561,254$ 19,405,186$ 1,033,015$ 1,843,932$ 6.25%

Franklin Hilliard City SD 15,224.0 157,261$ -1.16% -0.89% 34,704,208$ 36,873,221$ 40,744,910$ 2,169,013$ 3,871,688$ 6.25%

Franklin New Albany-P lain Local SD 4,498.6 196,066$ -2.98% -2.69% 2,450,184$ 2,603,320$ 2,876,669$ 153,136$ 273,349$ 6.25%

Franklin Reynoldsburg City SD 6,151.9 120,433$ -3.90% -3.94% 26,169,896$ 27,696,503$ 28,383,056$ 1,526,607$ 686,553$ 5.83%

Franklin South-Western City SD 21,795.5 115,525$ -2.62% -2.60% 92,958,689$ 98,768,607$ 109,139,311$ 5,809,918$ 10,370,704$ 6.25%

Franklin Upper Arlington City SD 5,671.3 281,067$ -0.41% -0.29% 3,407,868$ 3,407,868$ 3,407,868$ -$ -$ 0.00%

Franklin Westerville City SD 14,649.0 164,815$ -2.44% -2.38% 30,727,792$ 32,648,279$ 36,076,348$ 1,920,487$ 3,428,069$ 6.25%

Franklin Whitehall City SD 3,447.2 75,835$ -5.00% -5.25% 18,092,893$ 19,223,699$ 21,242,187$ 1,130,806$ 2,018,488$ 6.25%

Franklin Worthington City SD 9,390.9 194,024$ -1.06% -0.99% 14,026,556$ 14,903,215$ 16,468,053$ 876,660$ 1,564,838$ 6.25%

Fulton Archbold-Area Local SD 1,247.2 167,083$ -4.17% -2.63% 2,653,569$ 2,819,417$ 3,115,456$ 165,848$ 296,039$ 6.25%

Fulton Evergreen Local SD 1,174.9 154,090$ 1.74% 1.85% 4,525,288$ 4,525,288$ 4,525,288$ -$ -$ 0.00%

Fulton Fayette Local SD 447.9 93,335$ 4.50% 4.31% 2,346,973$ 2,493,658$ 2,755,492$ 146,686$ 261,834$ 6.25%

Fulton Pettisville Local SD 370.4 120,260$ 1.56% 1.34% 1,844,700$ 1,844,700$ 1,844,700$ -$ -$ 0.00%

Fulton Pike-Delta-York Local SD 1,333.6 113,308$ 2.04% 2.22% 6,170,770$ 6,556,443$ 6,673,943$ 385,673$ 117,500$ 6.25%

Fulton Swanton Local SD 1,292.1 154,293$ -4.68% -4.53% 3,912,330$ 4,156,851$ 4,593,320$ 244,521$ 436,469$ 6.25%

Fulton Wauseon Ex Vill SD 1,853.1 101,805$ -1.61% -1.60% 8,194,854$ 8,707,032$ 9,621,271$ 512,178$ 914,238$ 6.25%Gallia Gallia County Local SD 2,366.6 187,662$ 3.94% 0.47% 10,458,685$ 10,458,685$ 10,458,685$ -$ -$ 0.00%

Gallia Gallipolis City SD 2,041.8 118,653$ 1.67% 1.58% 11,589,617$ 11,589,617$ 11,589,617$ -$ -$ 0.00%

Geauga Berkshire Local SD 987.3 221,616$ 0.13% 0.30% 2,832,670$ 2,832,670$ 2,832,670$ -$ -$ 0.00%

Geauga Cardinal Local SD 1,215.4 237,245$ -0.43% -0.20% 2,253,531$ 2,385,997$ 2,451,912$ 132,465$ 65,915$ 5.88%

Geauga Chardon Local SD 3,032.0 216,104$ -1.46% -1.22% 5,141,241$ 5,462,569$ 5,867,560$ 321,328$ 404,991$ 6.25%

Geauga Kenston Local SD 3,006.0 254,557$ -0.25% -0.66% 3,709,893$ 3,709,893$ 3,709,893$ -$ -$ 0.00%

Geauga Ledgemont Local SD 570.2 178,631$ 0.07% 0.38% 1,969,221$ 1,969,221$ 1,969,221$ -$ -$ 0.00%

Geauga Newbury Local SD 593.1 296,996$ -1.93% -1.69% 1,103,212$ 1,103,212$ 1,103,212$ -$ -$ 0.00%

Geauga West Geauga Local SD 2,017.1 323,629$ -1.94% -1.82% 3,411,954$ 3,411,954$ 3,411,954$ -$ -$ 0.00%

Greene Beavercreek City SD 7,388.4 229,124$ 0.15% 0.46% 9,602,222$ 9,760,284$ 10,055,330$ 158,061$ 295,046$ 1.65%

Greene Cedar Cliff Local SD 517.9 174,939$ 1.99% 3.14% 2,527,407$ 2,527,407$ 2,527,407$ -$ -$ 0.00%

Greene Fairborn City SD 4,560.6 138,823$ -1.68% -2.03% 16,347,369$ 17,369,079$ 18,899,938$ 1,021,711$ 1,530,859$ 6.25%

Greene Greeneview Local SD 1,267.5 152,664$ 3.36% 2.28% 5,418,566$ 5,418,566$ 5,418,566$ -$ -$ 0.00%

Greene Sugarcreek Local SD 2,558.2 201,265$ -1.13% -1.10% 5,710,832$ 5,710,832$ 5,710,832$ -$ -$ 0.00%

Greene Xenia Community City SD 4,744.9 140,593$ -1.09% -1.18% 17,783,920$ 18,895,415$ 20,205,042$ 1,111,495$ 1,309,626$ 6.25%

Greene Yellow Springs Ex Vill SD 597.6 225,551$ 2.61% -1.03% 965,459$ 965,459$ 986,918$ -$ 21,459$ 0.00%

Guernsey Cambridge City SD 2,341.3 92,720$ 1.44% 1.05% 12,527,155$ 13,310,102$ 14,542,976$ 782,947$ 1,232,873$ 6.25%

Guernsey East Guernsey Local SD 937.7 122,949$ 3.95% 3.10% 6,084,919$ 6,084,919$ 6,084,919$ -$ -$ 0.00%Guernsey Rolling Hills Local SD 1,810.5 119,390$ 10.31% 2.40% 9,117,085$ 9,117,085$ 9,117,085$ -$ -$ 0.00%

Hamilton Cincinnati City SD 42,355.0 151,961$ -4.03% -3.48% 141,929,390$ 150,799,977$ 166,633,974$ 8,870,587$ 15,833,998$ 6.25%


6/15


LSC 6 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Hamilton Deer Park Community City SD 1,274.3 195,146$ -2.56% -2.30% 2,947,151$ 3,025,904$ 3,090,280$ 78,753$ 64,377$ 2.67%

Hamilton Finneytown Local SD 1,454.6 151,509$ -4.77% -4.81% 5,377,614$ 5,377,614$ 5,377,614$ -$ -$ 0.00%

Hamilton Forest Hills Local SD 7,255.3 180,744$ -2.55% -2.42% 16,231,737$ 17,246,220$ 18,053,161$ 1,014,484$ 806,941$ 6.25%

Hamilton Indian Hill Ex Vill SD 1,893.2 680,402$ -4.73% -4.22% 952,157$ 1,011,667$ 1,117,892$ 59,510$ 106,225$ 6.25%

Hamilton Lockland City SD 617.6 114,949$ -3.41% -3.97% 2,027,780$ 2,154,516$ 2,380,741$ 126,736$ 226,224$ 6.25%Hamilton Loveland City SD 4,518.8 171,907$ -2.09% -1.79% 10,541,302$ 11,200,133$ 12,376,147$ 658,831$ 1,176,014$ 6.25%

Hamilton Madeira City SD 1,369.9 226,650$ -2.89% -2.22% 2,659,347$ 2,659,347$ 2,659,347$ -$ -$ 0.00%

Hamilton Mariemont City SD 1,664.7 209,127$ -2.42% -1.80% 2,893,867$ 2,893,867$ 2,893,867$ -$ -$ 0.00%

Hamilton Mount Healthy City SD 3,692.3 93,587$ -4.71% -4.66% 20,080,859$ 21,335,912$ 23,576,183$ 1,255,054$ 2,240,271$ 6.25%

Hamilton North College Hill City SD 1,675.8 86,382$ -5.89% -5.59% 7,774,794$ 8,260,719$ 9,128,094$ 485,925$ 867,375$ 6.25%

Hamilton Northwest Local SD 8,915.3 179,066$ -3.83% -3.68% 26,100,307$ 26,702,352$ 27,313,295$ 602,045$ 610,942$ 2.31%

Hamilton Norwood City SD 2,210.4 175,653$ -1.73% -1.84% 7,359,176$ 7,359,176$ 7,359,176$ -$ -$ 0.00%

Hamilton Oak Hills Local SD 7,776.6 150,604$ -3.34% -3.28% 24,116,907$ 24,412,945$ 24,914,412$ 296,037$ 501,467$ 1.23%

Hamilton Princeton City SD 5,212.5 306,010$ -3.58% -2.56% 3,993,295$ 4,242,876$ 4,688,378$ 249,581$ 445,502$ 6.25%

Hamilton Reading Community City S D 1,360.5 145,596$ -3.80% -3.94% 3,307,877$ 3,514,620$ 3,883,655$ 206,742$ 369,035$ 6.25%

Hamilton Southwest Local SD 3,223.1 166,513$ -2.04% -1.94% 13,065,458$ 13,065,458$ 13,065,458$ -$ -$ 0.00%

Hamilton S t Bernard-E lmwood P lace Cit 869.6 123,129$ -6.92% -6.77% 2,925,181$ 3,108,005$ 3,434,346$ 182,824$ 326,341$ 6.25%

Hamilton Sycamore Community City SD 5,207.5 328,163$ -2.83% -2.39% 2,518,447$ 2,675,850$ 2,956,815$ 157,403$ 280,964$ 6.25%

Hamilton Three Rivers Local SD 1,781.1 217,053$ -1.82% -1.70% 3,380,546$ 3,591,830$ 3,790,442$ 211,284$ 198,612$ 6.25%

Hamilton Winton Woods City SD 3,589.8 141,574$ -4.58% -3.98% 13,499,153$ 14,342,851$ 15,064,041$ 843,697$ 721,190$ 6.25%

Hamilton Wyoming City SD 1,867.8 156,639$ -3.76% -3.62% 5,109,472$ 5,182,155$ 5,282,703$ 72,683$ 100,548$ 1.42%

Hancock Arcadia Local SD 487.5 159,514$ 3.40% 2.77% 1,774,431$ 1,774,431$ 1,774,431$ -$ -$ 0.00%

Hancock Arlington Local SD 568.0 122,248$ 2.76% 2.18% 2,895,999$ 2,895,999$ 2,895,999$ -$ -$ 0.00%Hancock Cory-Rawson Local SD 642.9 135,136$ 5.08% 3.63% 2,747,421$ 2,747,421$ 2,747,421$ -$ -$ 0.00%

Hancock Findlay City SD 5,848.5 133,438$ -1.56% -0.30% 17,155,877$ 18,228,119$ 20,142,072$ 1,072,242$ 1,913,953$ 6.25%

Hancock Liberty Benton Local SD 1,185.7 131,437$ 1.20% 1.61% 5,056,657$ 5,056,657$ 5,056,657$ -$ -$ 0.00%

Hancock McComb Local SD 743.6 108,424$ 5.33% 4.93% 3,821,262$ 3,821,262$ 3,821,262$ -$ -$ 0.00%

Hancock Van Buren Local SD 930.5 236,877$ 2.74% 2.14% 577,179$ 613,253$ 677,644$ 36,074$ 64,392$ 6.25%

Hancock Vanlue Local SD 245.7 138,191$ 5.04% 2.95% 1,394,720$ 1,394,720$ 1,394,720$ -$ -$ 0.00%

Hardin Ada Ex Vill SD 877.9 101,065$ 2.08% 2.16% 3,925,226$ 4,170,553$ 4,593,024$ 245,327$ 422,471$ 6.25%

Hardin Hardin Northern Local SD 476.8 115,374$ 8.53% 7.79% 2,311,585$ 2,311,585$ 2,311,585$ -$ -$ 0.00%

Hardin Kenton City SD 1,901.6 100,950$ 2.34% 2.11% 8,207,914$ 8,720,909$ 9,636,604$ 512,995$ 915,695$ 6.25%

Hardin Ridgemont Local SD 465.2 132,587$ 7.69% 6.28% 2,288,899$ 2,288,899$ 2,288,899$ -$ -$ 0.00%

Hardin Riverdale Local SD 1,043.5 99,528$ 5.99% 3.18% 5,587,608$ 5,617,838$ 5,654,114$ 30,230$ 36,276$ 0.54%

Hardin Upper Scioto Valley Local SD 686.9 102,919$ 7.93% 7.30% 4,255,372$ 4,255,372$ 4,255,372$ -$ -$ 0.00%

Harrison Conotton Valley Union Local 482.6 144,933$ 0.95% 1.30% 2,249,548$ 2,249,548$ 2,249,548$ -$ -$ 0.00%

Harrison Harrison Hills City SD 1,819.8 120,790$ 7.19% 6.63% 10,020,224$ 10,020,224$ 10,020,224$ -$ -$ 0.00%

Henry Holgate Local SD 444.7 106,187$ 7.03% 7.18% 2,579,744$ 2,579,744$ 2,579,744$ -$ -$ 0.00%

Henry Liberty Center Local SD 1,030.6 111,691$ 1.29% 1.58% 5,226,822$ 5,553,499$ 5,768,100$ 326,676$ 214,601$ 6.25%

Henry Napoleon City SD 2,156.6 128,222$ 1.54% 1.59% 7,866,266$ 8,357,908$ 8,853,934$ 491,642$ 496,026$ 6.25%

Henry Patrick Henry Local SD 893.8 131,765$ 7.68% 7.27% 4,492,201$ 4,492,201$ 4,492,201$ -$ -$ 0.00%Highland Bright Local SD 740.1 107,511$ 1.50% 1.43% 4,613,707$ 4,613,707$ 4,613,707$ -$ -$ 0.00%

Highland Fairfield Local SD 943.5 79,537$ 0.72% 0.98% 5,050,164$ 5,365,799$ 5,929,208$ 315,635$ 563,409$ 6.25%


7/15


LSC 7 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Highland Greenfield Ex Vill SD 2,121.3 82,017$ -0.76% -0.96% 12,354,120$ 13,126,252$ 14,504,508$ 772,132$ 1,378,256$ 6.25%

Highland Hillsboro City SD 2,668.3 108,527$ -1.28% -1.17% 12,360,491$ 13,133,022$ 14,511,989$ 772,531$ 1,378,967$ 6.25%

Highland Lynchburg-Clay Local SD 1,247.6 81,440$ 0.95% 1.23% 7,796,585$ 8,283,872$ 9,153,679$ 487,287$ 869,807$ 6.25%

Hocking Logan-Hocking Local SD 3,922.1 121,338$ 0.83% 1.27% 20,396,227$ 20,396,227$ 20,480,192$ -$ 83,964$ 0.00%

Holmes East Holmes Local SD 1,689.0 230,391$ 2.60% 3.76% 4,163,711$ 4,163,711$ 4,163,711$ -$ -$ 0.00%Holmes West Holmes Local SD 2,487.8 135,846$ 1.86% 2.45% 10,225,769$ 10,564,078$ 10,693,297$ 338,308$ 129,219$ 3.31%

Huron Bellevue City SD 2,082.4 122,145$ -0.86% -0.59% 8,738,808$ 9,284,984$ 9,708,018$ 546,176$ 423,034$ 6.25%

Huron Monroeville Local SD 598.7 144,944$ 0.82% 0.85% 2,029,569$ 2,151,876$ 2,191,940$ 122,307$ 40,065$ 6.03%

Huron New London Local SD 997.3 101,824$ 0.64% 0.79% 5,217,920$ 5,544,040$ 5,703,161$ 326,120$ 159,121$ 6.25%

Huron Norwalk City SD 2,916.3 114,609$ -2.25% -2.09% 11,218,562$ 11,919,722$ 13,171,293$ 701,160$ 1,251,571$ 6.25%

Huron South Central Local SD 831.8 90,524$ 2.47% 2.64% 4,694,590$ 4,988,001$ 5,391,684$ 293,412$ 403,683$ 6.25%

Huron Western Reserve Local SD 1,158.6 107,234$ 0.96% 1.00% 5,923,493$ 6,262,302$ 6,329,673$ 338,809$ 67,371$ 5.72%

Huron Willard City SD 1,778.7 111,020$ -0.61% 0.04% 8,312,807$ 8,832,358$ 9,366,091$ 519,550$ 533,733$ 6.25%

J ackson J ackson City SD 2,475.8 104,810$ 0.52% 0.48% 13,884,083$ 14,356,089$ 14,548,990$ 472,006$ 192,901$ 3.40%

J ackson Oak Hill Union Local SD 1,274.0 81,539$ 1.53% 1.41% 7,944,723$ 8,441,268$ 9,327,601$ 496,545$ 886,333$ 6.25%

J ackson Wellston City SD 1,531.5 70,490$ -1.66% -1.86% 10,270,583$ 10,912,495$ 12,058,307$ 641,911$ 1,145,812$ 6.25%

J efferson Buckeye Local SD 1,965.8 151,230$ 4.38% 2.57% 9,347,151$ 9,347,151$ 9,347,151$ -$ -$ 0.00%

J efferson Edison Local SD 1,996.9 163,201$ -0.23% 2.22% 7,753,087$ 7,753,087$ 7,753,087$ -$ -$ 0.00%

J efferson Indian Creek Local SD 2,295.1 141,707$ 0.72% 0.43% 8,345,318$ 8,535,805$ 8,702,649$ 190,487$ 166,844$ 2.28%

J efferson Steubenville City SD 1,951.2 86,223$ -1.65% -0.93% 11,463,894$ 12,180,387$ 13,459,328$ 716,493$ 1,278,941$ 6.25%

J efferson Toronto City SD 732.4 89,907$ -0.95% -0.96% 3,357,156$ 3,566,978$ 3,941,511$ 209,822$ 374,533$ 6.25%

Knox Centerburg Local SD 1,094.3 118,340$ 1.01% 1.00% 5,119,924$ 5,176,016$ 5,249,932$ 56,092$ 73,917$ 1.10%

Knox Danville Local SD 576.0 112,378$ 2.02% 1.92% 2,957,831$ 3,142,696$ 3,216,083$ 184,864$ 73,387$ 6.25%Knox East Knox Local SD 1,287.4 187,763$ 0.00% 0.14% 3,945,964$ 3,945,964$ 3,945,964$ -$ -$ 0.00%

Knox Fredericktown Local SD 1,027.2 135,343$ 1.54% 1.47% 3,937,490$ 4,179,251$ 4,279,627$ 241,761$ 100,377$ 6.14%

Knox Mount Vernon City SD 3,811.2 141,613$ -0.65% -0.32% 12,577,302$ 13,363,384$ 14,766,539$ 786,081$ 1,403,155$ 6.25%

Lake Fairport Harbor Ex Vill SD 402.2 160,019$ -5.90% -6.19% 1,168,484$ 1,241,515$ 1,360,805$ 73,030$ 119,290$ 6.25%

Lake Kirtland Local SD 1,175.1 287,928$ -1.91% -1.99% 922,304$ 922,304$ 922,304$ -$ -$ 0.00%

Lake Madison Local SD 2,919.7 133,398$ -2.80% -2.85% 12,978,950$ 12,978,950$ 12,978,950$ -$ -$ 0.00%

Lake Mentor Ex Vill SD 8,027.7 228,118$ -3.18% -3.23% 14,781,380$ 15,295,311$ 15,727,923$ 513,931$ 432,613$ 3.48%

Lake Painsville City Local SD 3,208.5 67,287$ -6.11% -5.77% 19,004,149$ 20,191,908$ 22,312,059$ 1,187,759$ 2,120,150$ 6.25%

Lake Perry Local SD 1,785.3 260,658$ -3.54% -5.49% 774,076$ 822,456$ 908,814$ 48,380$ 86,358$ 6.25%

Lake Riverside Local SD 4,703.8 213,407$ -2.05% -2.93% 6,392,498$ 6,792,029$ 7,505,192$ 399,531$ 713,163$ 6.25%

Lake Wickliffe City SD 1,553.1 205,066$ -3.41% -2.91% 1,588,001$ 1,687,251$ 1,864,412$ 99,250$ 177,161$ 6.25%

Lake Willoughby-Eastlake City SD 8,363.6 208,787$ -3.75% -4.00% 11,353,809$ 12,063,422$ 13,330,081$ 709,613$ 1,266,659$ 6.25%

Lawrence Chesapeake Union Ex Vill SD 1,320.0 84,328$ 3.30% 3.22% 8,254,545$ 8,487,677$ 8,596,790$ 233,133$ 109,112$ 2.82%

Lawrence Dawson-Bryant Local SD 1,053.8 65,133$ 3.59% 2.60% 8,220,905$ 8,651,658$ 8,744,804$ 430,753$ 93,146$ 5.24%

Lawrence Fairland Local SD 1,642.7 113,347$ 3.31% 2.68% 8,325,050$ 8,325,050$ 8,325,050$ -$ -$ 0.00%

Lawrence Ironton City SD 1,447.2 95,863$ 1.46% 2.27% 8,187,023$ 8,456,741$ 8,640,819$ 269,718$ 184,078$ 3.29%

Lawrence Rock Hill Local SD 1,528.2 73,207$ 7.60% 4.51% 12,229,695$ 12,229,695$ 12,229,695$ -$ -$ 0.00%

Lawrence South Point Local SD 1,978.7 90,798$ 3.16% 1.59% 11,764,922$ 12,335,843$ 12,554,977$ 570,920$ 219,135$ 4.85%Lawrence Symmes Valley Local SD 719.2 71,595$ 5.21% 3.28% 5,643,617$ 5,709,107$ 5,776,746$ 65,491$ 67,639$ 1.16%

Licking Granville Ex Vill SD 2,465.2 171,998$ 0.24% 0.39% 5,239,650$ 5,567,128$ 6,151,676$ 327,478$ 584,548$ 6.25%


8/15


LSC 8 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Licking Heath City SD 1,724.2 145,564$ 0.66% 0.95% 4,386,209$ 4,660,347$ 5,149,684$ 274,138$ 489,336$ 6.25%

Licking J ohnstown-Monroe Local SD 1,572.2 155,575$ 2.60% 3.19% 4,634,732$ 4,681,998$ 4,804,467$ 47,265$ 122,469$ 1.02%

Licking Lakewood Local SD 2,073.6 182,106$ 2.25% 2.42% 4,365,926$ 4,638,796$ 5,125,870$ 272,870$ 487,074$ 6.25%

Licking Licking Heights Local SD 3,675.6 138,828$ -1.81% -0.58% 8,278,887$ 8,796,318$ 9,719,931$ 517,430$ 923,613$ 6.25%

Licking Licking Valley Local SD 1,901.4 108,056$ 2.00% 1.96% 9,122,110$ 9,692,242$ 10,049,007$ 570,132$ 356,765$ 6.25%Licking Newark City SD 6,866.6 116,626$ -0.08% 0.09% 26,597,317$ 28,259,649$ 31,226,913$ 1,662,332$ 2,967,263$ 6.25%

Licking North Fork Local SD 1,662.1 130,475$ 2.64% 2.39% 7,904,846$ 7,904,846$ 7,904,846$ -$ -$ 0.00%

Licking Northridge Local SD 1,278.6 180,889$ 1.96% 1.96% 4,211,497$ 4,211,497$ 4,211,497$ -$ -$ 0.00%

Licking Southwest Licking Local SD 3,845.5 148,840$ -0.98% -0.51% 11,064,412$ 11,755,937$ 12,990,311$ 691,526$ 1,234,373$ 6.25%

Logan Bellefontaine City SD 2,667.9 100,856$ 0.38% 0.16% 12,172,927$ 12,933,735$ 14,291,777$ 760,808$ 1,358,042$ 6.25%

Logan Benjamin Logan Local SD 1,743.6 166,146$ 2.97% 2.43% 5,246,332$ 5,537,657$ 5,639,999$ 291,324$ 102,343$ 5.55%

Logan Indian Lake Local SD 1,675.4 220,594$ 1.52% 2.64% 4,510,295$ 4,510,295$ 4,510,295$ -$ -$ 0.00%

Logan Riverside Local SD 709.0 88,770$ 3.94% 2.55% 3,836,829$ 4,076,631$ 4,478,487$ 239,802$ 401,856$ 6.25%

Lorain Amherst Ex Vill SD 3,921.7 147,541$ -2.63% -2.28% 14,648,587$ 14,648,587$ 14,648,587$ -$ -$ 0.00%

Lorain Avon Lake City SD 3,636.7 226,750$ -1.32% -1.19% 2,011,137$ 2,136,833$ 2,361,200$ 125,696$ 224,367$ 6.25%

Lorain Avon Local SD 4,106.7 187,290$ -1.04% -1.32% 3,364,695$ 3,574,988$ 3,950,362$ 210,293$ 375,374$ 6.25%

Lorain Clearview Local SD 1,120.8 78,395$ -2.49% -3.03% 6,904,199$ 7,335,711$ 7,935,069$ 431,512$ 599,358$ 6.25%

Lorain Columbia Local SD 863.9 233,003$ -1.23% -1.06% 2,194,986$ 2,194,986$ 2,194,986$ -$ -$ 0.00%

Lorain Elyria City SD 7,536.6 117,180$ -2.95% -2.90% 32,498,970$ 34,530,155$ 37,959,512$ 2,031,186$ 3,429,357$ 6.25%

Lorain Firelands Local SD 1,667.9 181,023$ -1.01% -1.16% 6,900,179$ 6,900,179$ 6,900,179$ -$ -$ 0.00%

Lorain Keystone Local SD 1,526.3 172,221$ -2.90% -2.99% 6,158,740$ 6,158,740$ 6,158,740$ -$ -$ 0.00%

Lorain Lorain City SD 9,390.9 69,811$ -5.11% -5.11% 63,421,425$ 67,385,264$ 74,460,717$ 3,963,839$ 7,075,453$ 6.25%

Lorain Midview Local SD 2,983.6 157,204$ -2.30% -2.16% 10,628,919$ 10,628,919$ 10,628,919$ -$ -$ 0.00%Lorain North Ridgeville City SD 3,994.3 179,720$ -1.10% -1.00% 8,166,059$ 8,676,437$ 9,587,463$ 510,379$ 911,026$ 6.25%

Lorain Oberlin City SD 1,045.3 183,367$ -1.84% -2.08% 3,419,979$ 3,419,979$ 3,419,979$ -$ -$ 0.00%

Lorain Sheffield-Sheffield Lake Cit 1,647.1 199,989$ -2.31% -2.07% 4,662,911$ 4,662,911$ 4,662,911$ -$ -$ 0.00%

Lorain Wellington Ex Vill SD 1,304.1 147,612$ -1.36% -1.65% 5,206,093$ 5,206,093$ 5,206,093$ -$ -$ 0.00%

Lucas Anthony Wayne Local SD 4,288.7 203,149$ -2.19% -2.01% 5,904,737$ 6,273,783$ 6,932,530$ 369,046$ 658,747$ 6.25%

Lucas Maumee City SD 2,599.6 177,781$ -4.06% -4.33% 4,013,851$ 4,264,716$ 4,712,512$ 250,866$ 447,795$ 6.25%

Lucas Oregon City SD 3,731.9 150,829$ -4.78% -4.63% 8,858,228$ 9,411,868$ 10,400,114$ 553,639$ 988,246$ 6.25%

Lucas Ottawa Hills Local SD 996.2 163,466$ -2.45% -2.37% 1,543,917$ 1,640,411$ 1,812,655$ 96,495$ 172,243$ 6.25%

Lucas Springfield Local SD 4,122.2 173,647$ -3.58% -3.66% 6,137,527$ 6,521,122$ 7,205,840$ 383,595$ 684,718$ 6.25%

Lucas Sylvania City SD 7,591.4 191,424$ -3.38% -3.22% 12,841,654$ 13,644,258$ 15,076,905$ 802,603$ 1,432,647$ 6.25%

Lucas Toledo City SD 32,649.1 83,797$ -5.77% -5.62% 198,078,565$ 210,458,475$ 219,090,878$ 12,379,910$ 8,632,402$ 6.25%

Lucas Washington Local SD 7,258.2 126,425$ -5.44% -5.78% 20,986,290$ 22,297,933$ 24,639,216$ 1,311,643$ 2,341,283$ 6.25%

Madison J efferson Local SD 1,152.5 143,798$ 0.54% 0.68% 3,698,021$ 3,929,148$ 4,250,659$ 231,126$ 321,512$ 6.25%

Madison J onathan Alder Local SD 1,997.5 147,355$ 2.27% 2.54% 6,640,162$ 6,936,952$ 7,046,031$ 296,790$ 109,079$ 4.47%

Madison London City SD 2,202.7 135,392$ 0.60% 1.13% 7,321,297$ 7,778,878$ 8,443,311$ 457,581$ 664,433$ 6.25%

Madison Madison-Plains Local SD 1,289.1 172,845$ 5.43% 5.09% 4,592,042$ 4,592,042$ 4,592,042$ -$ -$ 0.00%

Mahoning Austintown Local SD 4,972.7 120,681$ -1.43% -1.41% 18,361,081$ 19,508,649$ 21,557,057$ 1,147,568$ 2,048,408$ 6.25%

Mahoning Boardman Local SD 4,650.4 187,534$ -2.88% -3.03% 6,538,841$ 6,947,518$ 7,677,007$ 408,678$ 729,489$ 6.25%Mahoning Campbell City SD 1,368.2 54,444$ -5.95% -6.19% 10,063,318$ 10,692,275$ 11,814,964$ 628,957$ 1,122,689$ 6.25%

Mahoning Canfield Local SD 2,846.4 195,218$ -0.48% -0.40% 5,926,584$ 5,926,584$ 5,926,584$ -$ -$ 0.00%


9/15


LSC 9 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Mahoning J ackson-Milton Local SD 850.5 213,758$ 2.14% 1.64% 2,200,146$ 2,200,146$ 2,200,146$ -$ -$ 0.00%

Mahoning Lowellville Local SD 318.6 106,520$ 0.98% 1.19% 2,108,724$ 2,108,724$ 2,108,724$ -$ -$ 0.00%

Mahoning Poland Local SD 2,201.6 171,975$ -0.89% -0.84% 5,392,545$ 5,392,545$ 5,392,545$ -$ -$ 0.00%

Mahoning Sebring Local SD 616.3 76,314$ -2.62% -2.69% 3,726,522$ 3,959,430$ 4,375,170$ 232,908$ 415,740$ 6.25%

Mahoning South Range Local SD 1,221.8 146,223$ 0.50% 0.11% 4,674,601$ 4,674,601$ 4,674,601$ -$ -$ 0.00%Mahoning Springfield Local SD 1,122.5 139,164$ 2.95% 2.55% 4,654,361$ 4,654,361$ 4,654,361$ -$ -$ 0.00%

Mahoning Struthers City SD 1,824.8 78,594$ -2.13% -2.12% 10,493,823$ 11,149,686$ 12,228,190$ 655,864$ 1,078,503$ 6.25%

Mahoning West Branch Local SD 2,011.0 113,738$ 0.38% 0.55% 11,011,831$ 11,011,831$ 11,011,831$ -$ -$ 0.00%

Mahoning Western Reserve Local SD 561.9 166,944$ 2.66% 2.81% 2,291,961$ 2,291,961$ 2,291,961$ -$ -$ 0.00%

Mahoning Youngstown City SD 10,009.6 56,145$ -5.04% -3.98% 76,786,076$ 81,585,206$ 89,022,929$ 4,799,130$ 7,437,724$ 6.25%

Marion Elgin Local SD 1,173.5 117,620$ 2.52% 2.04% 6,133,390$ 6,133,390$ 6,145,979$ -$ 12,589$ 0.00%

Marion Marion City SD 4,934.2 70,044$ -2.18% -0.77% 31,149,381$ 33,096,217$ 36,571,320$ 1,946,836$ 3,475,103$ 6.25%

Marion Pleasant Local SD 1,194.0 153,768$ -0.94% 0.88% 3,729,421$ 3,729,421$ 3,738,342$ -$ 8,921$ 0.00%

Marion Ridgedale Local SD 684.6 156,943$ 4.95% 2.33% 2,966,233$ 2,966,233$ 2,966,233$ -$ -$ 0.00%

Marion River Valley Local SD 1,774.4 146,313$ 0.40% 1.56% 5,073,373$ 5,390,459$ 5,956,457$ 317,086$ 565,998$ 6.25%

Medina Black River Local SD 1,381.7 137,808$ -0.51% -1.52% 6,979,159$ 6,979,159$ 6,979,159$ -$ -$ 0.00%

Medina Brunswick City SD 7,395.6 140,967$ -1.52% 1.45% 20,827,164$ 22,128,862$ 24,452,392$ 1,301,698$ 2,323,530$ 6.25%

Medina Buckeye Local SD 2,109.7 197,246$ -0.53% 2.81% 3,997,917$ 4,247,787$ 4,693,804$ 249,870$ 446,018$ 6.25%

Medina Cloverleaf Local SD 2,648.3 184,631$ -1.31% 1.30% 8,965,432$ 8,965,432$ 8,965,432$ -$ -$ 0.00%

Medina Highland Local SD 3,118.2 224,365$ -0.65% 2.38% 4,046,170$ 4,299,056$ 4,750,457$ 252,886$ 451,401$ 6.25%

Medina Medina City SD 7,140.9 173,004$ -2.36% 1.17% 15,337,689$ 16,296,294$ 18,007,405$ 958,606$ 1,711,111$ 6.25%

Medina Wadsworth City SD 4,804.2 133,900$ -2.47% 1.04% 14,698,862$ 15,617,541$ 17,257,382$ 918,679$ 1,639,842$ 6.25%

Meigs Eastern Local SD 809.4 82,949$ 2.86% 4.91% 5,279,813$ 5,279,813$ 5,279,813$ -$ -$ 0.00%Meigs Meigs Local SD 1,858.0 76,081$ 3.04% 2.76% 13,805,717$ 13,854,605$ 14,063,611$ 48,888$ 209,006$ 0.35%

Meigs Southern Local SD 753.4 106,966$ 5.25% 3.11% 4,329,616$ 4,329,616$ 4,329,616$ -$ -$ 0.00%

Mercer Celina City SD 2,728.5 136,472$ 1.08% 0.98% 9,755,111$ 10,364,806$ 11,111,515$ 609,694$ 746,709$ 6.25%

Mercer Coldwater Ex Vill SD 1,308.4 97,841$ 3.06% 2.48% 6,916,668$ 6,916,668$ 6,916,668$ -$ -$ 0.00%

Mercer Fort Recovery Local SD 956.6 92,325$ 3.06% 2.80% 4,682,912$ 4,975,594$ 5,373,291$ 292,682$ 397,697$ 6.25%

Mercer Marion Local SD 798.2 102,453$ 3.37% 2.93% 4,207,688$ 4,207,688$ 4,207,688$ -$ -$ 0.00%

Mercer Parkway Local SD 977.5 116,945$ 7.33% 6.79% 5,422,447$ 5,422,447$ 5,422,447$ -$ -$ 0.00%

Mercer St Henry Consolidated Local 960.9 101,553$ 4.70% 4.41% 5,512,053$ 5,512,053$ 5,512,053$ -$ -$ 0.00%

Miami Bethel Local SD 834.9 177,892$ 0.53% 1.49% 2,567,386$ 2,567,386$ 2,567,386$ -$ -$ 0.00%

Miami Bradford Ex Vill SD 537.1 88,573$ 0.73% 0.66% 3,027,784$ 3,217,020$ 3,523,186$ 189,236$ 306,166$ 6.25%

Miami Covington Ex Vill SD 781.0 121,925$ 0.84% 0.94% 3,081,054$ 3,273,620$ 3,483,416$ 192,566$ 209,796$ 6.25%

Miami Miami East Local SD 1,147.0 158,270$ 3.12% 2.75% 4,513,071$ 4,513,071$ 4,513,071$ -$ -$ 0.00%

Miami Milton-Union Ex Vill SD 1,407.1 130,785$ -0.12% 0.27% 5,636,693$ 5,739,084$ 5,838,007$ 102,392$ 98,923$ 1.82%

Miami Newton Local SD 500.9 131,260$ 2.41% 1.97% 2,082,688$ 2,082,688$ 2,082,688$ -$ -$ 0.00%

Miami Piqua City SD 3,449.0 118,520$ -1.34% -0.35% 12,769,458$ 13,567,549$ 14,992,142$ 798,091$ 1,424,593$ 6.25%

Miami Tipp City Ex Vill SD 2,397.8 161,107$ 0.05% 1.16% 6,944,488$ 6,944,488$ 7,020,925$ -$ 76,437$ 0.00%

Miami Troy City SD 4,362.4 150,999$ -0.02% 1.07% 10,670,586$ 11,337,498$ 12,527,935$ 666,912$ 1,190,437$ 6.25%

Monroe Switzerland Of Ohio Local SD 2,572.7 135,457$ 8.74% 3.97% 13,531,198$ 13,531,198$ 13,531,198$ -$ -$ 0.00%Montgomery Brookville Local SD 1,413.5 135,280$ -0.26% -0.24% 4,911,669$ 5,218,649$ 5,490,152$ 306,979$ 271,503$ 6.25%

Montgomery Centerville City SD 8,035.4 212,284$ -1.43% -1.19% 10,763,631$ 11,436,358$ 12,637,176$ 672,727$ 1,200,818$ 6.25%


10/15


LSC 10 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Montgomery Dayton City SD 22,478.7 78,138$ -5.89% -5.94% 132,828,974$ 141,130,784$ 155,949,517$ 8,301,811$ 14,818,732$ 6.25%

Montgomery Huber Heights City SD 6,529.8 112,569$ -2.18% -1.85% 25,529,342$ 27,124,926$ 29,973,043$ 1,595,584$ 2,848,117$ 6.25%

Montgomery Je fferson Township Local SD 621.4 158,818$ -1.62% -1.63% 3,594,470$ 3,594,470$ 3,594,470$ -$ -$ 0.00%

Montgomery Kettering City SD 7,289.8 184,024$ -2.92% -2.58% 11,140,227$ 11,836,491$ 13,079,323$ 696,264$ 1,242,832$ 6.25%

Montgomery Mad River Local SD 3,541.1 73,070$ -1.88% -1.81% 21,349,353$ 22,683,687$ 25,065,474$ 1,334,335$ 2,381,787$ 6.25%Montgomery Miamisburg City SD 5,539.1 163,683$ -2.49% -2.37% 11,208,316$ 11,908,835$ 13,159,263$ 700,520$ 1,250,428$ 6.25%

Montgomery New Lebanon Local SD 1,009.9 104,015$ -0.80% -0.67% 5,642,142$ 5,642,142$ 5,680,746$ -$ 38,604$ 0.00%

Montgomery Northmont City SD 5,261.7 127,580$ -1.99% -2.08% 19,815,365$ 21,053,825$ 21,985,983$ 1,238,460$ 932,158$ 6.25%

Montgomery Northridge Local SD 1,625.6 105,042$ -3.25% -3.38% 7,907,573$ 8,401,797$ 9,283,985$ 494,223$ 882,189$ 6.25%

Montgomery Oakwood City SD 2,073.2 151,278$ -2.25% -2.32% 5,169,206$ 5,492,281$ 5,919,713$ 323,075$ 427,432$ 6.25%

Montgomery Trotwood-Madison City SD 3,331.2 80,004$ -6.33% -6.60% 21,034,880$ 22,349,560$ 24,279,743$ 1,314,680$ 1,930,183$ 6.25%

Montgomery Valley View Local SD 1,883.2 119,473$ -0.79% -0.81% 7,660,790$ 8,139,590$ 8,539,621$ 478,799$ 400,032$ 6.25%

Montgomery Vandalia-Butler City SD 3,292.1 188,877$ -2.83% -2.78% 3,646,610$ 3,874,523$ 4,281,348$ 227,913$ 406,825$ 6.25%

Montgomery West Carrollton City SD 3,801.1 110,875$ -2.62% -2.70% 13,944,822$ 14,816,373$ 16,372,093$ 871,551$ 1,555,719$ 6.25%

Morgan Morgan Local SD 2,159.4 95,097$ 4.17% 3.73% 13,898,344$ 14,408,950$ 14,556,984$ 510,606$ 148,034$ 3.67%

Morrow Cardington-Lincoln Local S D 1,113.9 105,422$ 1.17% 1.01% 6,666,779$ 6,666,779$ 6,666,779$ -$ -$ 0.00%

Morrow Highland Local SD 1,863.4 108,477$ 0.52% 0.58% 9,119,750$ 9,689,734$ 10,504,663$ 569,984$ 814,929$ 6.25%

Morrow Mount Gilead Ex Vill SD 1,342.3 114,075$ -0.08% 0.03% 5,907,599$ 6,276,824$ 6,935,890$ 369,225$ 659,066$ 6.25%

Morrow Northmor Local SD 1,119.2 144,940$ 1.68% 1.79% 5,053,507$ 5,053,507$ 5,053,507$ -$ -$ 0.00%

Muskingum East Muskingum Local SD 1,994.9 129,866$ 5.27% 3.11% 9,024,347$ 9,024,347$ 9,024,347$ -$ -$ 0.00%

Muskingum Franklin Local SD 2,125.6 116,496$ 12.51% 5.56% 12,420,881$ 12,420,881$ 12,420,881$ -$ -$ 0.00%

Muskingum Maysville Local SD 1,833.0 92,222$ -0.40% -0.27% 11,086,980$ 11,602,063$ 11,814,939$ 515,083$ 212,876$ 4.65%

Muskingum Tri-Valley Local SD 2,976.1 111,289$ -0.47% -0.04% 14,976,967$ 15,913,027$ 16,354,418$ 936,060$ 441,391$ 6.25%Muskingum West Muskingum Local S D 1,563.2 194,342$ 0.01% 0.11% 5,318,404$ 5,318,404$ 5,318,404$ -$ -$ 0.00%

Muskingum Zanesville City SD 4,417.8 90,372$ -2.24% -2.08% 21,975,397$ 23,348,860$ 25,800,490$ 1,373,462$ 2,451,630$ 6.25%

Noble Caldwell Ex Vill SD 854.1 123,294$ 1.42% 0.93% 4,125,616$ 4,125,616$ 4,125,616$ -$ -$ 0.00%

Noble Noble Local SD 909.1 161,817$ 7.52% 1.51% 5,264,997$ 5,264,997$ 5,264,997$ -$ -$ 0.00%

Ottawa Benton Carroll Salem Local S 1,578.1 229,351$ -0.43% 0.42% 3,411,017$ 3,411,017$ 3,459,649$ -$ 48,632$ 0.00%

Ottawa Danbury Local SD 539.9 759,610$ -1.31% -1.14% 608,728$ 608,728$ 608,728$ -$ -$ 0.00%

Ottawa Genoa Area Local SD 1,267.1 134,917$ -2.24% -2.10% 5,243,389$ 5,243,389$ 5,243,389$ -$ -$ 0.00%

Ottawa Port Clinton City SD 1,692.5 359,954$ -1.33% -1.17% 2,755,879$ 2,755,879$ 2,755,879$ -$ -$ 0.00%

Ottawa Put-In-Bay Local SD 74.4 1,611,900$ 0.57% 0.68% 16,648$ 17,689$ 19,546$ 1,041$ 1,857$ 6.25%

Paulding Antwerp Local SD 618.7 99,365$ 3.86% 1.42% 3,281,471$ 3,486,563$ 3,556,527$ 205,092$ 69,965$ 6.25%

Paulding Paulding Ex Vill SD 1,587.3 102,784$ 3.29% 1.60% 8,765,503$ 8,903,763$ 9,040,118$ 138,260$ 136,355$ 1.58%

Paulding Wayne Trace Local SD 910.6 123,596$ 6.74% 2.43% 4,479,410$ 4,479,410$ 4,479,410$ -$ -$ 0.00%

Perry Crooksville Ex Vill SD 991.8 70,525$ 5.64% 2.10% 6,887,349$ 7,317,808$ 8,010,670$ 430,459$ 692,862$ 6.25%

Perry New Lexington City SD 1,935.3 71,469$ 4.05% 2.25% 13,506,643$ 14,350,808$ 15,208,835$ 844,165$ 858,027$ 6.25%

Perry Northern Local SD 2,205.6 145,198$ 5.02% 2.96% 11,491,794$ 11,491,794$ 11,491,794$ -$ -$ 0.00%

Perry Southern Local SD 705.4 65,358$ 2.66% 2.72% 6,447,146$ 6,447,146$ 6,447,146$ -$ -$ 0.00%

Pickaway Circleville City SD 2,159.3 119,550$ -0.35% -0.57% 9,392,216$ 9,979,229$ 10,287,356$ 587,013$ 308,126$ 6.25%

Pickaway Logan Elm Local SD 1,950.6 149,865$ 1.82% 1.56% 6,957,186$ 7,392,010$ 7,779,908$ 434,824$ 387,898$ 6.25%Pickaway Teays Valley Local SD 3,539.5 121,419$ 4.37% 1.75% 15,897,764$ 15,897,764$ 16,021,125$ -$ 123,361$ 0.00%

Pickaway Westfall Local SD 1,522.0 151,083$ 15.39% 8.81% 7,564,144$ 7,564,144$ 7,564,144$ -$ -$ 0.00%


11/15


LSC 11 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Pike Eastern Local SD 848.1 60,483$ 5.10% 4.26% 5,921,801$ 6,291,913$ 6,952,564$ 370,113$ 660,651$ 6.25%

Pike Scioto Valley Local SD 1,439.6 74,219$ 5.54% 4.61% 10,134,629$ 10,768,043$ 11,110,322$ 633,414$ 342,279$ 6.25%

Pike Waverly City SD 1,866.5 93,463$ 0.61% 0.55% 11,022,829$ 11,418,788$ 11,579,150$ 395,959$ 160,362$ 3.59%

Pike Western Local SD 815.8 50,968$ 4.70% 4.03% 5,924,703$ 6,294,996$ 6,955,971$ 370,294$ 660,975$ 6.25%

Portage Aurora City SD 2,847.7 211,049$ -1.06% -0.47% 3,607,089$ 3,832,532$ 4,234,948$ 225,443$ 402,416$ 6.25%Portage Crestwood Local SD 1,972.6 151,323$ -1.17% -1.01% 10,494,258$ 10,494,258$ 10,494,258$ -$ -$ 0.00%

Portage Field Local SD 2,314.6 158,888$ -0.97% -0.40% 5,866,092$ 6,232,723$ 6,887,159$ 366,631$ 654,436$ 6.25%

Portage J ames A Garfield Local SD 1,335.2 123,072$ -0.30% -0.18% 5,474,649$ 5,816,814$ 6,097,173$ 342,166$ 280,359$ 6.25%

Portage Kent City SD 3,023.8 162,502$ -0.96% -0.81% 12,459,391$ 12,809,461$ 13,080,973$ 350,070$ 271,512$ 2.81%

Portage Ravenna City SD 2,854.9 117,018$ -3.53% -3.62% 11,837,332$ 12,577,165$ 13,897,767$ 739,833$ 1,320,602$ 6.25%

Portage Rootstown Local SD 1,262.8 137,981$ -1.12% -0.85% 4,264,262$ 4,530,778$ 4,807,254$ 266,516$ 276,476$ 6.25%

Portage Southeast Local SD 1,845.9 119,174$ -1.46% -1.13% 10,181,975$ 10,181,975$ 10,181,975$ -$ -$ 0.00%

Portage Streetsboro City SD 2,166.8 197,500$ -0.83% -0.73% 3,706,609$ 3,938,272$ 4,351,791$ 231,663$ 413,519$ 6.25%

Portage Waterloo Local SD 1,235.3 126,942$ -0.43% -0.40% 5,805,540$ 5,805,540$ 5,805,540$ -$ -$ 0.00%

Portage Windham Ex Vill SD 664.1 74,384$ -3.58% -3.20% 5,571,056$ 5,571,056$ 5,571,056$ -$ -$ 0.00%

Preble College Corner Local SD 86.7 123,402$ 3.20% 3.43% 587,784$ 587,784$ 587,784$ -$ -$ 0.00%

P reble E aton Community S chools City 2,189.5 129,114$ -0.02% -0.15% 7,906,401$ 8,400,551$ 9,282,609$ 494,150$ 882,058$ 6.25%

Preble National Trail Local SD 1,084.0 114,738$ 3.20% 2.83% 4,935,624$ 5,244,100$ 5,652,671$ 308,476$ 408,571$ 6.25%

Preble Preble-Shawnee Local SD 1,408.9 113,564$ -0.89% -0.86% 6,703,367$ 7,122,328$ 7,870,172$ 418,960$ 747,844$ 6.25%

Preble Tri-County North Local SD 951.8 132,308$ -1.92% -1.97% 3,491,921$ 3,710,166$ 4,099,733$ 218,245$ 389,567$ 6.25%

Preble Twin Valley Community Local 868.0 126,198$ -0.44% -0.87% 4,166,656$ 4,166,656$ 4,166,656$ -$ -$ 0.00%

Putnam Columbus Grove Local SD 904.7 103,472$ 4.83% 4.44% 4,425,911$ 4,562,348$ 4,605,843$ 136,438$ 43,495$ 3.08%

Putnam Continental Local SD 518.6 100,691$ 6.09% 5.69% 3,348,436$ 3,348,436$ 3,348,436$ -$ -$ 0.00%Putnam J ennings Local SD 357.9 109,926$ 4.57% 4.37% 1,800,026$ 1,800,026$ 1,800,026$ -$ -$ 0.00%

Putnam Kalida Local SD 579.8 125,730$ 3.40% 3.41% 2,462,036$ 2,462,036$ 2,462,036$ -$ -$ 0.00%

Putnam Leipsic Local SD 616.4 112,380$ 5.73% 5.76% 3,367,859$ 3,367,859$ 3,367,859$ -$ -$ 0.00%

Putnam Miller City-New Cleveland Lo 412.2 102,352$ 7.49% 6.80% 2,155,348$ 2,155,348$ 2,155,348$ -$ -$ 0.00%

Putnam Ottawa-Glandorf Local SD 1,390.0 135,936$ 1.71% 1.62% 5,251,485$ 5,251,485$ 5,251,485$ -$ -$ 0.00%

Putnam Ottoville Local SD 444.1 132,429$ 5.17% 3.96% 2,425,255$ 2,425,255$ 2,425,255$ -$ -$ 0.00%

Putnam Pandora-Gilboa Local SD 600.4 117,585$ 5.87% 5.56% 2,766,888$ 2,766,888$ 2,766,888$ -$ -$ 0.00%

Richland Clear Fork Valley Local SD 1,716.4 111,723$ -0.15% -0.34% 8,262,848$ 8,695,346$ 8,851,624$ 432,498$ 156,278$ 5.23%

Richland Crestview Local SD 1,244.5 96,113$ 1.67% 1.56% 7,075,486$ 7,365,287$ 7,452,281$ 289,801$ 86,994$ 4.10%

Richland Lexington Local SD 2,538.9 138,590$ -1.80% -1.60% 8,592,240$ 9,129,255$ 9,528,251$ 537,015$ 398,996$ 6.25%

Richland Lucas Local SD 543.3 139,122$ -0.16% -0.42% 1,983,604$ 2,023,069$ 2,064,539$ 39,465$ 41,470$ 1.99%

Richland Madison Local SD 3,283.2 102,999$ -2.72% -2.22% 13,216,540$ 14,042,574$ 15,517,044$ 826,034$ 1,474,470$ 6.25%

Richland Mansfield City SD 5,088.7 84,210$ -3.28% -2.96% 29,422,920$ 31,261,853$ 34,544,348$ 1,838,933$ 3,282,495$ 6.25%

Richland Ontario Local SD 1,692.1 177,410$ -3.17% -3.04% 2,224,045$ 2,363,047$ 2,611,167$ 139,003$ 248,120$ 6.25%

Richland Plymouth-Shiloh Local SD 794.8 91,972$ -0.85% -0.91% 4,777,154$ 5,075,726$ 5,140,809$ 298,572$ 65,083$ 6.25%

Richland Shelby City SD 1,876.2 112,985$ -2.10% -1.55% 7,677,868$ 8,157,735$ 9,014,297$ 479,867$ 856,562$ 6.25%

Ross Adena Local SD 1,161.4 94,052$ 4.09% 3.06% 6,579,570$ 6,579,570$ 6,713,307$ -$ 133,737$ 0.00%

Ross Chillicothe City SD 3,246.3 124,679$ -1.19% -0.21% 10,693,984$ 11,362,358$ 12,555,406$ 668,374$ 1,193,048$ 6.25%Ross Huntington Local SD 1,164.7 52,669$ 0.32% 2.65% 8,621,161$ 9,159,983$ 10,121,781$ 538,823$ 961,798$ 6.25%

Ross Paint Valley Local SD 987.0 84,503$ 1.96% 2.45% 6,574,892$ 6,574,892$ 6,574,892$ -$ -$ 0.00%


12/15


LSC 12 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Ross Southeastern Local SD 1,139.2 74,309$ 2.17% 2.96% 7,481,534$ 7,949,130$ 8,480,661$ 467,596$ 531,531$ 6.25%

Ross Union Scioto Local SD 1,828.7 98,444$ 1.19% 2.75% 9,600,778$ 9,774,862$ 9,921,974$ 174,084$ 147,112$ 1.81%

Ross Zane Trace Local SD 1,520.4 120,388$ 0.62% 2.73% 6,287,131$ 6,680,077$ 7,274,124$ 392,946$ 594,047$ 6.25%

S andusky Clyde-Green S prings E x Vill 2,136.6 103,513$ -0.13% -0.57% 9,679,319$ 10,284,276$ 11,364,125$ 604,957$ 1,079,849$ 6.25%

Sandusky Fremont City SD 4,340.2 133,623$ -1.41% -1.38% 12,164,667$ 12,924,959$ 14,282,079$ 760,292$ 1,357,121$ 6.25%Sandusky Gibsonburg Ex Vill SD 980.0 105,557$ -1.52% -1.52% 5,554,312$ 5,554,312$ 5,554,312$ -$ -$ 0.00%

Sandusky Lakota Local SD 1,030.8 135,585$ 2.35% 2.46% 5,152,635$ 5,152,635$ 5,152,635$ -$ -$ 0.00%

Sandusky Woodmore Local SD 1,097.8 138,259$ -1.48% -1.41% 3,148,316$ 3,345,086$ 3,696,320$ 196,770$ 351,234$ 6.25%

Scioto Bloom-Vernon Local SD 899.2 68,066$ 2.47% 1.97% 6,328,024$ 6,723,526$ 7,237,868$ 395,502$ 514,342$ 6.25%

Scioto Clay Local SD 516.0 104,288$ 1.60% 3.39% 2,849,514$ 2,849,514$ 2,849,514$ -$ -$ 0.00%

Scioto Green Local SD 621.4 105,968$ 3.07% 2.58% 3,494,397$ 3,494,397$ 3,494,397$ -$ -$ 0.00%

Scioto Minford Local SD 1,324.6 70,783$ 3.60% 3.35% 8,946,650$ 9,505,816$ 9,965,547$ 559,166$ 459,731$ 6.25%

Scioto New Boston Local SD 349.9 86,525$ -1.03% 0.04% 1,784,202$ 1,895,715$ 2,094,765$ 111,513$ 199,050$ 6.25%

Scioto Northwest Local SD 1,714.0 57,649$ 3.25% 3.41% 12,378,435$ 13,152,087$ 14,533,056$ 773,652$ 1,380,969$ 6.25%

Scioto Portsmouth City SD 2,844.2 81,997$ -0.11% 0.28% 17,761,334$ 18,871,418$ 19,196,928$ 1,110,083$ 325,510$ 6.25%

Scioto Valley Local SD 956.3 71,331$ 2.60% 2.63% 7,090,129$ 7,533,262$ 8,324,254$ 443,133$ 790,993$ 6.25%

Scioto Washington-Nile Local SD 1,402.4 57,218$ 2.26% 3.48% 10,169,592$ 10,805,192$ 11,939,737$ 635,600$ 1,134,545$ 6.25%

Scioto Wheelersburg Local SD 1,358.6 105,967$ 2.36% 2.68% 6,482,628$ 6,548,228$ 6,651,562$ 65,600$ 103,334$ 1.01%

Seneca Bettsville Local SD 190.2 112,240$ 2.73% 2.52% 1,126,566$ 1,126,566$ 1,126,566$ -$ -$ 0.00%

Seneca Fostoria City SD 2,125.6 85,702$ -2.48% -1.81% 10,137,222$ 10,770,798$ 11,901,732$ 633,576$ 1,130,934$ 6.25%

Seneca Hopewell-Loudon Local SD 618.8 165,386$ 2.72% 2.88% 1,921,052$ 1,944,977$ 1,974,337$ 23,925$ 29,360$ 1.25%

Seneca New Riegel Local SD 334.5 114,868$ 3.65% 3.20% 1,845,267$ 1,845,267$ 1,845,267$ -$ -$ 0.00%

Seneca Old Fort Local SD 360.8 130,370$ 4.19% 3.97% 1,688,794$ 1,688,794$ 1,688,794$ -$ -$ 0.00%Seneca Seneca East Local SD 890.0 121,822$ 4.41% 5.43% 4,075,670$ 4,166,763$ 4,185,568$ 91,093$ 18,805$ 2.24%

Seneca Tiffin City SD 2,826.3 123,352$ -0.96% -1.01% 9,618,499$ 10,219,655$ 11,292,719$ 601,156$ 1,073,064$ 6.25%

Shelby Anna Local SD 1,161.2 114,203$ 3.15% 3.28% 4,072,762$ 4,327,310$ 4,781,678$ 254,548$ 454,368$ 6.25%

Shelby Botkins Local SD 394.6 122,144$ 2.50% 2.61% 2,170,904$ 2,170,904$ 2,170,904$ -$ -$ 0.00%

Shelby Fairlawn Local SD 363.6 120,136$ 6.81% 6.31% 2,196,854$ 2,196,854$ 2,196,854$ -$ -$ 0.00%

Shelby Fort Loramie Local SD 807.7 107,950$ 2.67% 3.20% 3,422,667$ 3,636,584$ 3,889,459$ 213,917$ 252,876$ 6.25%

Shelby Hardin-Houston Local SD 841.4 111,076$ 2.58% 2.43% 3,925,948$ 4,171,320$ 4,469,907$ 245,372$ 298,588$ 6.25%

Shelby J ackson Center Local SD 468.1 121,367$ 3.69% 3.34% 1,679,531$ 1,784,502$ 1,971,875$ 104,971$ 187,373$ 6.25%

Shelby Russia Local SD 400.3 101,842$ 3.00% 2.72% 2,058,192$ 2,114,829$ 2,123,290$ 56,636$ 8,462$ 2.75%

Shelby Sidney City SD 3,973.9 115,684$ -1.55% -1.36% 15,333,712$ 16,292,069$ 18,002,736$ 958,357$ 1,710,667$ 6.25%

Stark Alliance City SD 3,156.2 79,170$ -3.99% -4.21% 17,875,318$ 18,992,525$ 20,986,740$ 1,117,207$ 1,994,215$ 6.25%

Stark Canton City SD 10,635.1 65,922$ -7.01% -7.60% 67,795,519$ 72,032,739$ 79,596,177$ 4,237,220$ 7,563,438$ 6.25%

Stark Canton Local SD 2,051.0 140,166$ -3.00% -3.68% 7,846,641$ 8,337,056$ 9,049,226$ 490,415$ 712,170$ 6.25%

Stark Fairless Local SD 1,586.5 123,002$ -3.42% -3.46% 7,536,522$ 7,848,125$ 8,008,590$ 311,603$ 160,465$ 4.13%

Stark J ackson Local SD 5,985.3 210,164$ -2.48% -2.43% 5,200,882$ 5,525,937$ 6,106,160$ 325,055$ 580,223$ 6.25%

Stark Lake Local SD 3,585.9 116,051$ -2.47% -2.16% 13,402,852$ 14,240,530$ 15,735,786$ 837,678$ 1,495,256$ 6.25%

Stark Louisville City SD 2,970.1 115,052$ -2.72% -2.63% 13,876,716$ 14,291,658$ 14,590,034$ 414,942$ 298,376$ 2.99%

Stark Marlington Local SD 2,346.0 138,590$ -3.34% -3.27% 9,162,413$ 9,566,251$ 9,772,760$ 403,838$ 206,508$ 4.41%Stark Massillon City SD 4,172.2 101,536$ -4.56% -4.32% 20,596,725$ 21,884,020$ 24,181,842$ 1,287,295$ 2,297,822$ 6.25%

Stark Minerva Local SD 1,800.8 110,220$ -1.39% -1.10% 8,801,294$ 9,351,374$ 9,903,306$ 550,081$ 551,932$ 6.25%


13/15


LSC 13 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Stark North Canton City SD 4,600.8 144,566$ -2.21% -2.29% 12,879,707$ 13,684,689$ 15,121,581$ 804,982$ 1,436,892$ 6.25%

Stark Northwest Local SD 2,004.8 133,872$ -3.98% -3.96% 8,529,067$ 8,529,067$ 8,529,067$ -$ -$ 0.00%

Stark Osnaburg Local SD 808.8 119,511$ -3.38% -3.50% 3,411,867$ 3,625,109$ 3,956,021$ 213,242$ 330,912$ 6.25%

Stark Perry Local SD 4,572.2 130,979$ -2.05% -2.14% 14,374,491$ 15,272,896$ 16,876,550$ 898,406$ 1,603,654$ 6.25%

Stark Plain Local SD 6,182.0 157,733$ -3.05% -2.82% 16,038,010$ 17,040,386$ 18,829,627$ 1,002,376$ 1,789,241$ 6.25%

Stark Sandy Valley Local SD 1,442.2 94,611$ -1.29% -0.72% 7,804,125$ 8,291,883$ 9,162,531$ 487,758$ 870,648$ 6.25%

Stark Tuslaw Local SD 1,273.7 144,015$ -2.05% -2.02% 5,479,335$ 5,479,335$ 5,479,335$ -$ -$ 0.00%

Summit Akron City SD 27,377.5 96,817$ -4.17% -4.51% 150,400,428$ 159,800,454$ 176,579,502$ 9,400,027$ 16,779,048$ 6.25%

Summit Barberton City SD 4,062.2 94,724$ -4.02% -4.03% 20,943,528$ 22,252,498$ 24,589,010$ 1,308,970$ 2,336,512$ 6.25%

Summit Copley-Fairlawn City SD 3,215.3 251,210$ -2.54% -2.44% 1,693,689$ 1,799,545$ 1,988,497$ 105,856$ 188,952$ 6.25%

Summit Coventry Local SD 1,554.7 198,335$ -3.20% -3.14% 3,310,287$ 3,517,180$ 3,886,484$ 206,893$ 369,304$ 6.25%

Summit Cuyahoga Falls City SD 4,929.7 158,186$ -2.30% -2.81% 11,283,476$ 11,988,693$ 13,247,506$ 705,217$ 1,258,813$ 6.25%

Summit Green Local SD 4,060.0 171,153$ -2.47% -2.00% 9,952,516$ 10,574,548$ 11,643,656$ 622,032$ 1,069,109$ 6.25%

Summit Hudson City SD 4,571.3 203,633$ -2.13% -2.11% 10,703,316$ 10,703,316$ 10,703,316$ -$ -$ 0.00%

Summit Manchester Local SD 1,323.8 142,572$ -1.26% -1.37% 4,735,841$ 4,759,571$ 4,863,016$ 23,730$ 103,445$ 0.50%

Summit Mogadore Local SD 663.9 131,190$ -2.43% -2.23% 2,213,987$ 2,352,361$ 2,599,359$ 138,374$ 246,998$ 6.25%

Summit Nordonia Hills City SD 3,752.2 262,663$ -2.79% -2.65% 4,574,436$ 4,574,436$ 4,574,436$ -$ -$ 0.00%

Summit Norton City SD 2,141.0 139,678$ -2.79% -2.61% 6,712,543$ 7,132,077$ 7,880,945$ 419,534$ 748,868$ 6.25%

Summit Revere Local SD 2,640.7 363,059$ -2.52% -2.23% 2,083,321$ 2,083,321$ 2,083,321$ -$ -$ 0.00%

Summit Springfield Local SD 2,421.9 156,835$ -2.87% -2.76% 8,463,943$ 8,908,975$ 9,141,595$ 445,032$ 232,620$ 5.26%

Summit Stow-Munroe Falls City SD 5,137.2 187,645$ -2.94% -2.80% 13,529,310$ 13,529,310$ 13,529,310$ -$ -$ 0.00%

Summit Tallmadge City SD 2,608.8 155,694$ -3.13% -3.16% 6,707,097$ 7,126,291$ 7,874,551$ 419,194$ 748,261$ 6.25%

Summit Twinsburg City SD 4,293.2 193,225$ -2.91% -2.88% 3,830,682$ 4,070,100$ 4,497,461$ 239,418$ 427,361$ 6.25%

Summit Woodridge Local SD 2,048.1 229,153$ -3.18% -3.13% 1,042,850$ 1,108,028$ 1,224,371$ 65,178$ 116,343$ 6.25%

Trumbull Bloomfield-Mespo Local SD 303.3 174,127$ 1.25% 1.30% 1,431,685$ 1,431,685$ 1,431,685$ -$ -$ 0.00%

Trumbull Bristol Local SD 769.2 116,394$ 0.32% 0.40% 3,338,412$ 3,547,063$ 3,919,504$ 208,651$ 372,442$ 6.25%

Trumbull Brookfield Local SD 1,164.1 110,970$ -1.59% -1.53% 5,266,195$ 5,595,332$ 6,017,178$ 329,137$ 421,846$ 6.25%

Trumbull Champion Local SD 1,448.7 119,960$ -1.11% -0.86% 6,215,428$ 6,590,663$ 6,728,293$ 375,235$ 137,630$ 6.04%

Trumbull Girard City SD 1,728.2 82,504$ -2.97% -3.15% 8,198,066$ 8,710,445$ 9,625,042$ 512,379$ 914,597$ 6.25%

Trumbull Howland Local SD 2,956.5 189,091$ -2.31% -2.23% 4,710,826$ 5,005,253$ 5,530,805$ 294,427$ 525,552$ 6.25%

Trumbull Hubbard Ex Vill SD 1,862.7 112,660$ -1.76% -1.77% 8,404,880$ 8,586,338$ 8,774,633$ 181,458$ 188,295$ 2.16%

Trumbull J oseph Badger Local SD 921.1 123,782$ 0.36% 0.43% 3,973,925$ 4,222,295$ 4,314,950$ 248,370$ 92,655$ 6.25%

Trumbull La Brae Local SD 1,320.4 85,988$ -1.20% -1.06% 7,309,717$ 7,766,574$ 8,582,065$ 456,857$ 815,490$ 6.25%

Trumbull Lakeview Local SD 1,854.0 148,797$ -2.21% -1.88% 6,444,130$ 6,444,130$ 6,444,130$ -$ -$ 0.00%

Trumbull Liberty Local SD 1,470.4 156,767$ -1.61% -1.55% 4,952,881$ 5,082,184$ 5,206,516$ 129,303$ 124,332$ 2.61%

Trumbull Lordstown Local SD 469.6 221,193$ -2.72% -3.19% 394,067$ 418,696$ 462,659$ 24,629$ 43,963$ 6.25%

Trumbull Maplewood Local SD 832.3 113,286$ 0.17% 0.26% 5,025,985$ 5,025,985$ 5,025,985$ -$ -$ 0.00%

Trumbull Mathews Local SD 832.9 182,607$ -1.44% -1.22% 2,432,371$ 2,432,371$ 2,432,371$ -$ -$ 0.00%

Trumbull McDonald Local SD 721.9 73,926$ -1.11% -1.32% 3,610,749$ 3,836,420$ 4,239,245$ 225,672$ 402,824$ 6.25%

Trumbull Newton Falls Ex Vill SD 1,330.2 92,407$ 0.22% 0.21% 7,088,611$ 7,531,649$ 7,900,613$ 443,038$ 368,963$ 6.25%

Trumbull Niles City SD 2,685.7 94,359$ -3.19% -3.24% 13,059,883$ 13,876,126$ 15,333,119$ 816,243$ 1,456,993$ 6.25%Trumbull Southington Local SD 567.1 113,973$ -0.34% -0.34% 2,658,087$ 2,824,217$ 2,877,808$ 166,130$ 53,591$ 6.25%

Trumbull Warren City SD 6,202.8 57,675$ -3.99% -3.94% 41,654,865$ 44,258,294$ 48,905,415$ 2,603,429$ 4,647,121$ 6.25%


14/15


LSC 14 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Trumbull Weathersfield Local SD 709.5 116,493$ -0.73% -0.43% 2,871,415$ 3,050,878$ 3,306,846$ 179,463$ 255,967$ 6.25%

Tuscarawas Claymont City SD 2,050.2 72,855$ 0.37% 1.28% 12,592,489$ 13,379,519$ 14,784,369$ 787,031$ 1,404,850$ 6.25%

Tuscarawas Dover City SD 2,546.1 133,734$ -2.38% 0.67% 5,929,598$ 6,300,198$ 6,961,719$ 370,600$ 661,521$ 6.25%

Tuscarawas Garaway Local SD 1,122.7 172,476$ 1.02% 2.67% 2,840,482$ 3,018,012$ 3,334,903$ 177,530$ 316,891$ 6.25%

Tuscarawas Indian Valley Local SD 1,733.1 93,732$ 0.34% 1.06% 8,531,262$ 9,064,466$ 10,016,235$ 533,204$ 951,769$ 6.25%

Tuscarawas New Philadelphia City SD 3,015.7 139,216$ -1.07% 0.60% 8,752,189$ 9,299,200$ 10,275,616$ 547,012$ 976,416$ 6.25%

Tuscarawas Newcomerstown Ex Vill SD 1,016.5 92,884$ 0.56% 1.22% 5,511,149$ 5,855,596$ 6,470,434$ 344,447$ 614,838$ 6.25%

Tuscarawas Strasburg-Franklin Local SD 629.2 139,489$ 0.93% 1.67% 2,441,575$ 2,441,575$ 2,441,575$ -$ -$ 0.00%

Tuscarawas Tuscarawas Valley Local SD 1,525.4 135,170$ -0.60% 1.10% 5,408,843$ 5,746,895$ 6,294,336$ 338,053$ 547,441$ 6.25%

Union Fairbanks Local SD 930.8 211,131$ 3.41% 3.55% 1,827,644$ 1,827,644$ 1,872,121$ -$ 44,477$ 0.00%

Union Marysville Ex Vill SD 5,326.5 129,231$ 0.54% 1.92% 15,268,856$ 16,223,160$ 17,926,592$ 954,304$ 1,703,432$ 6.25%

Union North Union Local SD 1,399.7 115,278$ 4.36% 2.63% 6,895,284$ 6,895,284$ 6,895,284$ -$ -$ 0.00%

Van Wert Crestview Local SD 834.2 110,854$ 7.86% 7.09% 4,380,003$ 4,380,003$ 4,380,003$ -$ -$ 0.00%

Van Wert Lincolnview Local SD 770.1 122,420$ 9.27% 8.44% 4,016,738$ 4,016,738$ 4,016,738$ -$ -$ 0.00%

Van Wert Van Wert City SD 2,180.5 101,347$ 0.47% 0.47% 9,165,848$ 9,738,713$ 10,761,278$ 572,865$ 1,022,565$ 6.25%

Vinton Vinton County Local SD 2,204.3 86,121$ 0.58% 0.77% 16,103,721$ 16,911,701$ 17,175,167$ 807,980$ 263,465$ 5.02%

Warren Carlisle Local SD 1,593.8 110,325$ -2.03% -1.81% 7,182,802$ 7,631,727$ 7,857,891$ 448,925$ 226,164$ 6.25%

Warren Franklin City SD 2,857.9 160,141$ -4.78% -4.53% 8,621,130$ 9,159,950$ 10,121,745$ 538,821$ 961,795$ 6.25%

Warren Kings Local SD 3,902.8 180,768$ -1.16% -0.92% 6,359,630$ 6,757,107$ 7,466,603$ 397,477$ 709,496$ 6.25%

Warren Lebanon City SD 5,563.0 142,374$ -0.13% -0.60% 16,581,056$ 17,617,372$ 19,467,196$ 1,036,316$ 1,849,824$ 6.25%

Warren Little Miami Local SD 3,919.2 196,079$ -0.68% -0.44% 9,276,052$ 9,276,052$ 9,276,052$ -$ -$ 0.00%

Warren Mason City SD 10,288.3 147,698$ -0.90% -0.44% 27,171,961$ 28,870,208$ 31,901,580$ 1,698,248$ 3,031,372$ 6.25%

Warren S pringboro Community City SD 5,633.5 159,940$ 1.35% 0.23% 10,828,310$ 11,505,080$ 12,713,113$ 676,769$ 1,208,033$ 6.25%

Warren Wayne Local SD 1,389.8 164,917$ 3.75% 0.19% 4,051,865$ 4,051,865$ 4,051,865$ -$ -$ 0.00%

Washington Belpre City SD 1,057.1 141,598$ 1.02% 2.93% 2,552,395$ 2,711,919$ 2,996,671$ 159,525$ 284,752$ 6.25%

Washington Fort Frye Local SD 937.1 148,396$ 2.46% 3.45% 4,193,485$ 4,193,485$ 4,193,485$ -$ -$ 0.00%

Washington Frontier Local SD 722.6 80,892$ 1.98% 2.15% 5,190,054$ 5,277,487$ 5,326,592$ 87,433$ 49,105$ 1.68%

Washington Marietta City SD 2,821.4 155,562$ 1.05% 1.72% 7,612,579$ 8,088,365$ 8,937,643$ 475,786$ 849,278$ 6.25%

Washington Warren Local SD 2,299.9 101,104$ 0.49% 1.90% 10,756,941$ 11,429,249$ 12,357,830$ 672,309$ 928,581$ 6.25%

Washington Wolf Creek Local SD 585.1 229,655$ 2.88% 2.94% 1,696,159$ 1,696,159$ 1,696,159$ -$ -$ 0.00%

Wayne Chippewa Local SD 1,404.8 133,932$ -0.01% 0.01% 4,909,164$ 5,203,470$ 5,300,975$ 294,306$ 97,505$ 6.00%

Wayne Dalton Local SD 874.9 158,691$ 0.62% 0.78% 2,921,524$ 2,921,524$ 2,921,524$ -$ -$ 0.00%

Wayne Green Local SD 1,121.4 120,116$ 0.54% 0.50% 5,087,850$ 5,118,216$ 5,183,064$ 30,365$ 64,849$ 0.60%

Wayne North Central Local SD 1,323.9 121,215$ 0.37% -0.42% 5,961,685$ 6,289,470$ 6,394,046$ 327,785$ 104,576$ 5.50%

Wayne Northwestern Local SD 1,249.5 110,502$ 1.10% 0.84% 6,671,479$ 6,671,794$ 6,763,830$ 315$ 92,035$ 0.00%

Wayne Orrville City SD 1,648.8 131,188$ 1.15% 1.28% 5,710,132$ 6,067,015$ 6,704,052$ 356,883$ 637,037$ 6.25%

Wayne Rittman Ex Vill SD 1,082.6 98,868$ -0.95% -0.55% 4,531,127$ 4,814,323$ 5,319,827$ 283,195$ 505,504$ 6.25%

Wayne Southeast Local SD 1,528.4 178,420$ 0.66% 0.70% 4,326,286$ 4,596,679$ 5,056,538$ 270,393$ 459,859$ 6.25%

Wayne Triway Local SD 1,748.7 142,178$ 0.67% 0.77% 7,014,980$ 7,014,980$ 7,014,980$ -$ -$ 0.00%

Wayne Wooster City SD 3,753.0 168,290$ -1.50% -1.25% 7,336,141$ 7,794,650$ 8,613,088$ 458,509$ 818,438$ 6.25%

Williams Bryan City SD 1,858.8 146,206$ -2.71% -3.31% 5,202,514$ 5,527,671$ 6,108,076$ 325,157$ 580,405$ 6.25%

Williams Edgerton Local SD 600.9 119,588$ 0.85% 0.84% 2,469,174$ 2,623,498$ 2,820,862$ 154,323$ 197,364$ 6.25%

Williams Edon-Northwest Local SD 527.8 130,114$ -0.18% -0.48% 2,929,565$ 2,929,565$ 2,929,565$ -$ -$ 0.00%


15/15


LSC 15 of 15

County District

Estimated

Formula ADM

Three Year

Average

Valuation Per

Pupil

FY13

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY13 to FY14

Projected %

Change in 3-Year

Avg. Valuation Per

Pupil

FY14 to FY15

State Aid Base

FY13

Estimated State

Aid

FY14

Estimated State

Aid

FY15

$ Change in

State Aid

FY13 to FY14

$ Change in

State Aid

FY14 to FY15

% Change in

State Aid

FY13 to FY14

Williams Millcreek-West Unity Local S 604.9 104,447$ 0.41% 0.35% 2,878,714$ 3,058,634$ 3,379,791$ 179,920$ 321,157$ 6.25%

Williams Montpelier Ex Vill SD 1,026.8 87,651$ -2.31% -2.12% 4,987,361$ 5,299,071$ 5,855,473$ 311,710$ 556,402$ 6.25%

Williams North Central Local SD 697.1 126,299$ 0.40% 0.19% 3,045,611$ 3,235,962$ 3,327,325$ 190,351$ 91,364$ 6.25%

Williams Stryker Local SD 450.9 128,388$ -0.74% -0.63% 2,002,337$ 2,002,337$ 2,037,676$ -$ 35,339$ 0.00%

Wood Bowling Green City SD 2,935.5 208,173$ -2.36% -1.92% 6,585,119$ 6,996,689$ 7,731,341$ 411,570$ 734,652$ 6.25%

Wood Eastwood Local SD 1,398.8 145,288$ 0.42% 0.68% 6,038,481$ 6,038,481$ 6,038,481$ -$ -$ 0.00%

Wood Elmwood Local SD 1,161.2 102,315$ 3.17% 3.02% 6,369,522$ 6,489,678$ 6,551,798$ 120,155$ 62,120$ 1.89%

Wood Lake Local SD 1,583.6 146,237$ -3.08% -2.80% 4,001,209$ 4,251,284$ 4,697,669$ 250,076$ 446,385$ 6.25%

Wood North Baltimore Local SD 688.6 102,327$ 1.10% 1.04% 3,532,670$ 3,753,462$ 3,945,560$ 220,792$ 192,098$ 6.25%

Wood Northwood Local SD 823.1 150,576$ -3.21% -2.79% 2,446,600$ 2,599,513$ 2,872,462$ 152,913$ 272,949$ 6.25%

Wood Otsego Local SD 1,438.3 150,841$ -0.28% -0.24% 5,207,406$ 5,418,680$ 5,534,428$ 211,274$ 115,749$ 4.06%

Wood Perrysburg Ex Vill SD 4,605.4 174,275$ -2.16% -2.14% 7,976,236$ 8,474,751$ 9,364,600$ 498,515$ 889,849$ 6.25%

Wood Rossford Ex Vill SD 1,785.7 201,517$ -2.19% -0.97% 1,897,487$ 2,016,080$ 2,227,768$ 118,593$ 211,688$ 6.25%

Wyandot Carey Ex Vill SD 854.7 101,564$ 1.19% 1.22% 3,854,274$ 4,095,166$ 4,525,158$ 240,892$ 429,992$ 6.25%

Wyandot Mohawk Local SD 952.6 119,085$ 2.53% 2.51% 4,239,331$ 4,241,178$ 4,300,216$ 1,847$ 59,038$ 0.04%

Wyandot Upper Sandusky Ex Vill SD 1,687.7 134,500$ 2.11% 2.98% 5,907,232$ 6,276,434$ 6,652,794$ 369,202$ 376,360$ 6.25%

State 1,696,894.0 144,877$ -1.53% -1.34% 6,325,588,243$ 6,609,001,956$ 7,042,975,454$ 283,413,713$ 433,973,498$ 4.48%

senate school funding proposal

Documents