Top Banner
The purpose of these estimates is primarily to determine the state appr Individual district estimates are very likely to change when more updat County District Name IRN ECF Adams Manchester Local SD 99999 1.0931 $ 296,083 Adams Ohio Valley Local SD 61903 1.5464 $ 79,030 Allen Allen East Local SD 45757 1.4244 $ 106,536 Allen Bath Local SD 45765 1.1626 $ 158,236 Allen Bluffton Ex Vill SD 45211 1.1105 $ 128,425 Allen Delphos City SD 43885 1.1575 $ 161,319 Allen Elida Local SD 45773 1.1740 $ 150,602 Allen Lima City SD 44222 1.6098 $ 57,699 Allen Perry Local SD 45781 1.2525 $ 190,399 Allen Shawnee Local SD 45799 1.0083 $ 187,964 Allen Spencerville Local SD 45807 1.3017 $ 92,516 Ashland Ashland City SD 43505 1.1653 $ 139,355 Ashland Hillsdale Local SD 45823 1.1923 $ 132,943 Ashland Loudonville-Perrysville Ex V 45468 1.2396 $ 135,432 Ashland Mapleton Local SD 45831 1.2448 $ 120,820 Ashtabula Ashtabula Area City SD 43513 1.3822 $ 106,684 Ashtabula Buckeye Local SD 45856 1.2052 $ 157,777 Ashtabula Conneaut Area City SD 43810 1.5257 $ 94,896 Ashtabula Geneva Area City SD 44057 1.2414 $ 130,322 Ashtabula Grand Valley Local SD 45864 1.2543 $ 128,418 Ashtabula Jefferson Area Local SD 45872 1.2315 $ 124,359 Ashtabula Pymatuning Valley Local SD 45880 1.3575 $ 109,356 Athens Alexander Local SD 45906 1.3139 $ 100,018 Athens Athens City SD 43521 1.1116 $ 159,746 Athens Federal Hocking Local SD 45914 1.5049 $ 94,002 Athens Nelsonville-York City SD 44446 1.5546 $ 70,249 Athens Trimble Local SD 45922 1.6087 $ 47,690 Auglaize Minster Local SD 45948 1.0681 $ 149,514 Auglaize New Bremen Local SD 45955 1.1273 $ 116,884 Auglaize New Knoxville Local SD 45963 1.2178 $ 98,821 Auglaize St Marys City SD 44727 1.1504 $ 112,718 Auglaize Wapakoneta City SD 44982 1.2182 $ 107,199 Auglaize Waynesfield-Goshen Local SD 45971 1.4021 $ 68,033 Belmont Barnesville Ex Vill SD 45203 1.3362 $ 95,723 Belmont Bellaire City SD 43570 1.5533 $ 78,529 Belmont Bridgeport Ex Vill SD 45237 1.4004 $ 96,647 Belmont Martins Ferry City SD 44347 1.5985 $ 84,997 Belmont Shadyside Local SD 46003 1.2064 $ 139,638 Per Pupil Charge-Off Value FY09
56

Fully Funded EBM

Jan 04, 2016

Download

Documents

msdyer923

Here is the Ohio Legislative Service Commission spreadsheet showing how much more state funding would go to each Ohio school district if the EBM were fully funded.
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Fully Funded EBM

The purpose of these estimates is primarily to determine the state appropriations needed in each fiscal year to fund the foundation program.Individual district estimates are very likely to change when more updated data become available. Actual payments will be based on actual ADM and property value data.

County District Name IRN ECF Adams Manchester Local SD 99999 1.0931 $ 296,083 2.9% -10.7%Adams Ohio Valley Local SD 61903 1.5464 $ 79,030 3.4% -4.9%Allen Allen East Local SD 45757 1.4244 $ 106,536 -9.5% -3.4%Allen Bath Local SD 45765 1.1626 $ 158,236 -11.7% -8.6%Allen Bluffton Ex Vill SD 45211 1.1105 $ 128,425 -5.5% -3.1%Allen Delphos City SD 43885 1.1575 $ 161,319 -5.0% -2.6%Allen Elida Local SD 45773 1.1740 $ 150,602 -3.7% -1.6%Allen Lima City SD 44222 1.6098 $ 57,699 3.2% -1.6%Allen Perry Local SD 45781 1.2525 $ 190,399 -5.7% -10.5%Allen Shawnee Local SD 45799 1.0083 $ 187,964 5.5% -17.1%Allen Spencerville Local SD 45807 1.3017 $ 92,516 3.8% -2.1%Ashland Ashland City SD 43505 1.1653 $ 139,355 -5.8% -2.7%Ashland Hillsdale Local SD 45823 1.1923 $ 132,943 -0.2% 4.3%Ashland Loudonville-Perrysville Ex V45468 1.2396 $ 135,432 1.4% -0.3%Ashland Mapleton Local SD 45831 1.2448 $ 120,820 3.5% -1.1%Ashtabula Ashtabula Area City SD 43513 1.3822 $ 106,684 -4.7% -0.9%Ashtabula Buckeye Local SD 45856 1.2052 $ 157,777 -6.8% -2.1%Ashtabula Conneaut Area City SD 43810 1.5257 $ 94,896 0.3% 0.6%Ashtabula Geneva Area City SD 44057 1.2414 $ 130,322 6.3% 1.9%Ashtabula Grand Valley Local SD 45864 1.2543 $ 128,418 4.2% -1.2%Ashtabula Jefferson Area Local SD 45872 1.2315 $ 124,359 -1.4% 3.8%Ashtabula Pymatuning Valley Local SD45880 1.3575 $ 109,356 3.4% 2.4%Athens Alexander Local SD 45906 1.3139 $ 100,018 2.6% -2.0%Athens Athens City SD 43521 1.1116 $ 159,746 5.7% -1.8%Athens Federal Hocking Local SD 45914 1.5049 $ 94,002 12.2% 1.8%Athens Nelsonville-York City SD 44446 1.5546 $ 70,249 6.1% -0.6%Athens Trimble Local SD 45922 1.6087 $ 47,690 4.0% 1.0%Auglaize Minster Local SD 45948 1.0681 $ 149,514 -8.9% -6.8%Auglaize New Bremen Local SD 45955 1.1273 $ 116,884 2.0% -2.6%Auglaize New Knoxville Local SD 45963 1.2178 $ 98,821 -1.9% 0.3%Auglaize St Marys City SD 44727 1.1504 $ 112,718 -1.9% -0.5%Auglaize Wapakoneta City SD 44982 1.2182 $ 107,199 0.5% -2.0%Auglaize Waynesfield-Goshen Local 45971 1.4021 $ 68,033 11.0% -0.9%Belmont Barnesville Ex Vill SD 45203 1.3362 $ 95,723 1.5% 0.4%Belmont Bellaire City SD 43570 1.5533 $ 78,529 -0.7% 4.7%Belmont Bridgeport Ex Vill SD 45237 1.4004 $ 96,647 -1.6% 0.7%Belmont Martins Ferry City SD 44347 1.5985 $ 84,997 -6.6% -5.6%Belmont Shadyside Local SD 46003 1.2064 $ 139,638 -0.8% 1.5%

Per Pupil Charge-Off Value FY09

Per Pupil

Value % Change FY09-

10

Per Pupil Value

% Change FY10-

11

Page 2: Fully Funded EBM

Belmont St Clairsville-Richland City 45997 1.1508 $ 233,923 -1.4% -1.1%Belmont Union Local SD 46011 1.4728 $ 90,064 1.0% 0.1%Brown Eastern Local SD 46037 1.3316 $ 104,843 1.3% 2.8%Brown Fayetteville-Perry Local SD 46045 1.2327 $ 101,185 1.0% 7.2%Brown Georgetown Ex Vill SD 45377 1.3305 $ 102,542 -0.8% -0.2%Brown Ripley-Union-Lewis Local S 46078 1.5187 $ 89,170 -1.6% -0.7%Brown Western Brown Local SD 46060 1.5086 $ 72,327 -1.1% -2.2%Butler Edgewood City SD 46094 1.2331 $ 115,539 3.0% -3.9%Butler Fairfield City SD 46102 1.1210 $ 160,928 -0.7% -2.8%Butler Hamilton City SD 44107 1.3700 $ 103,353 -0.6% -4.4%Butler Lakota Local SD 46110 0.9916 $ 158,738 1.9% -3.2%Butler Madison Local SD 46128 1.1494 $ 118,290 -0.3% 0.5%Butler Middletown City SD 44404 1.2572 $ 143,703 -4.2% -14.3%Butler Monroe City SD 12345 0.9882 $ 152,830 -2.4% -10.5%Butler New Miami Local SD 46136 1.5735 $ 72,567 12.2% -5.1%Butler Ross Local SD 46144 1.1288 $ 130,588 8.2% 0.3%Butler Talawanda City SD 46151 1.0903 $ 205,858 6.1% -3.0%Carroll Brown Local SD 46177 1.2003 $ 152,900 1.1% 1.6%Carroll Carrollton Ex Vill SD 45278 1.2671 $ 124,544 -0.1% 2.1%Champaign Graham Local SD 46193 1.2320 $ 104,702 -1.5% -2.5%Champaign Mechanicsburg Ex Vill SD 45484 1.2432 $ 97,550 -0.1% -1.1%Champaign Triad Local SD 46201 1.2477 $ 92,419 -2.3% -2.3%Champaign Urbana City SD 44941 1.2454 $ 125,071 -6.6% -0.8%Champaign West Liberty-Salem Local S 46219 1.2214 $ 94,864 1.6% -1.1%Clark Clark-Shawnee Local SD 46284 1.0605 $ 170,053 -3.1% 1.2%Clark Mad River-Green Local SD 46235 1.0633 $ 128,108 -0.6% 1.3%Clark Northeastern Local SD 46250 1.1194 $ 129,950 -1.2% 2.0%Clark Northwestern Local SD 46268 1.1241 $ 128,933 -2.8% 1.6%Clark Southeastern Local SD 46276 1.1609 $ 116,209 0.5% -3.5%Clark Springfield City SD 44818 1.5525 $ 84,858 -3.5% 3.7%Clark Tecumseh Local SD 46243 1.3187 $ 92,312 -2.7% 0.1%Clermont Batavia Local SD 46300 1.2376 $ 126,357 -6.1% 0.5%Clermont Bethel-Tate Local SD 46318 1.4672 $ 90,944 3.1% 1.9%Clermont Clermont-Northeastern Loca46326 1.1562 $ 166,033 2.4% 0.3%Clermont Felicity-Franklin Local SD 46334 1.5459 $ 68,385 6.0% 1.5%Clermont Goshen Local SD 46342 1.3309 $ 99,284 -0.4% -3.0%Clermont Milford Ex Vill SD 45500 1.0181 $ 164,305 -3.2% 2.8%Clermont New Richmond Ex Vill SD 45559 1.1211 $ 222,094 0.6% 1.3%Clermont West Clermont Local SD 46359 1.0591 $ 160,298 -1.9% -1.0%Clermont Williamsburg Local SD 46367 1.2250 $ 123,162 4.2% -0.1%Clinton Blanchester Local SD 46383 1.4645 $ 92,083 -0.1% -1.2%Clinton Clinton-Massie Local SD 46391 1.1334 $ 117,843 4.4% 0.8%Clinton East Clinton Local SD 46409 1.4628 $ 94,616 -2.2% -0.5%Clinton Wilmington City SD 45112 1.1695 $ 158,145 -1.4% -2.5%Columbiana Beaver Local SD 46425 1.3266 $ 109,539 -0.2% 0.1%Columbiana Columbiana Ex Vill SD 45328 1.1379 $ 172,247 -5.0% -4.3%Columbiana Crestview Local SD 46433 1.3101 $ 106,581 0.9% 0.6%Columbiana East Liverpool City SD 43919 1.5902 $ 64,693 -3.7% 0.5%

Page 3: Fully Funded EBM

Columbiana East Palestine City SD 43927 1.3450 $ 94,326 -1.7% 1.1%Columbiana Leetonia Ex Vill SD 45443 1.4926 $ 86,048 0.2% 2.4%Columbiana Lisbon Ex Vill SD 45450 1.4859 $ 90,166 -1.3% 1.8%Columbiana Salem City SD 44735 1.1807 $ 142,757 -5.1% -0.9%Columbiana Southern Local SD 46441 1.5371 $ 76,328 1.9% 0.2%Columbiana United Local SD 46458 1.4566 $ 95,479 1.6% 1.4%Columbiana Wellsville City SD 45039 1.5690 $ 55,749 -2.0% 3.5%Coshocton Coshocton City SD 43828 1.3860 $ 105,794 -5.1% -4.7%Coshocton Ridgewood Local SD 46474 1.4994 $ 89,943 -0.1% 0.7%Coshocton River View Local SD 46482 1.2557 $ 159,694 -1.9% 4.7%Crawford Buckeye Central Local SD 46508 1.3186 $ 102,288 2.3% -8.3%Crawford Bucyrus City SD 43687 1.5238 $ 95,148 -5.4% -3.7%Crawford Colonel Crawford Local SD 46516 1.0910 $ 153,249 -5.4% -2.0%Crawford Crestline Ex Vill SD 45344 1.3743 $ 101,669 -4.6% -6.2%Crawford Galion City SD 44024 1.3406 $ 98,948 -4.4% -3.6%Crawford Wynford Local SD 46524 1.3009 $ 117,782 -3.1% 2.8%Cuyahoga Bay Village City SD 43547 0.8729 $ 202,530 -1.4% -3.8%Cuyahoga Beachwood City SD 43554 0.7883 $ 555,159 -3.2% -5.8%Cuyahoga Bedford City SD 43562 1.1464 $ 217,562 -4.8% -11.3%Cuyahoga Berea City SD 43612 1.0764 $ 226,769 -3.4% -8.0%Cuyahoga Brecksville-Broadview Heig 43646 0.9073 $ 235,930 -1.5% -5.5%Cuyahoga Brooklyn City SD 43653 1.0959 $ 268,378 -5.6% -9.7%Cuyahoga Chagrin Falls Ex Vill SD 45286 0.7740 $ 258,890 -2.2% -4.4%Cuyahoga Cleveland Hts-Univ Hts City43794 1.0341 $ 202,678 -1.5% -4.8%Cuyahoga Cleveland Municipal SD 43786 1.5919 $ 92,823 -4.7% -6.4%Cuyahoga Cuyahoga Heights Local SD 46557 0.8984 $ 511,761 -12.2% -14.4%Cuyahoga East Cleveland City SD 43901 1.5817 $ 81,139 -0.3% 5.7%Cuyahoga Euclid City SD 43950 1.2574 $ 124,496 -2.9% -10.6%Cuyahoga Fairview Park City SD 43976 0.9170 $ 234,941 0.4% -7.3%Cuyahoga Garfield Heights City SD 44040 1.2750 $ 116,376 -0.3% -10.7%Cuyahoga Independence Local SD 46565 0.8774 $ 503,830 -7.1% -4.5%Cuyahoga Lakewood City SD 44198 1.0827 $ 168,015 -0.8% -6.7%Cuyahoga Maple Heights City SD 44305 1.3697 $ 113,131 -0.7% -3.8%Cuyahoga Mayfield City SD 44370 0.8510 $ 369,116 -4.0% -9.3%Cuyahoga North Olmsted City SD 44529 1.0557 $ 214,949 -2.0% -6.9%Cuyahoga North Royalton City SD 44545 0.9439 $ 241,734 -0.8% -5.5%Cuyahoga Olmsted Falls City SD 46573 1.0347 $ 146,693 -2.1% -9.6%Cuyahoga Orange City SD 46581 0.7679 $ 477,142 -1.2% -10.1%Cuyahoga Parma City SD 44636 1.0966 $ 191,826 -1.6% -10.7%Cuyahoga Richmond Heights Local SD46599 0.9882 $ 257,211 -0.5% -11.4%Cuyahoga Rocky River City SD 44701 0.8400 $ 275,743 0.1% -7.2%Cuyahoga Shaker Heights City SD 44750 0.9309 $ 172,216 -0.5% -7.4%Cuyahoga Solon City SD 46607 0.8955 $ 240,489 -3.1% -6.2%Cuyahoga South Euclid-Lyndhurst City44792 1.0024 $ 228,792 -1.4% -8.9%Cuyahoga Strongsville City SD 44842 0.9424 $ 222,160 0.9% -7.7%Cuyahoga Warrensville Heights City S 45005 1.2610 $ 158,427 -4.2% 0.4%Cuyahoga Westlake City SD 45062 0.8203 $ 361,849 -1.2% -6.2%Darke Ansonia Local SD 46623 1.4914 $ 85,350 7.1% -1.9%

Page 4: Fully Funded EBM

Darke Arcanum Butler Local SD 46631 1.2325 $ 109,468 1.8% -0.7%Darke Franklin-Monroe Local SD 46649 1.1555 $ 99,287 5.6% -0.7%Darke Greenville City SD 44099 1.1828 $ 136,136 -0.5% -0.7%Darke Mississinawa Valley Local 46672 1.5178 $ 76,665 9.7% -0.8%Darke Tri-Village Local SD 46680 1.2538 $ 115,112 3.2% 1.1%Darke Versailles Ex Vill SD 45633 1.2343 $ 97,247 1.6% -0.8%Defiance Ayersville Local SD 46706 1.0831 $ 135,633 -9.7% -6.3%Defiance Central Local SD 46714 1.4720 $ 88,720 5.1% 0.0%Defiance Defiance City SD 43869 1.3250 $ 99,917 -3.9% -3.4%Defiance Hicksville Ex Vill SD 45419 1.4512 $ 93,387 -4.4% -3.9%Defiance Northeastern Local SD 46722 1.0787 $ 185,578 -6.2% -1.2%Delaware Big Walnut Local SD 46748 0.9670 $ 232,045 -5.6% -3.2%Delaware Buckeye Valley Local SD 46755 1.0004 $ 211,443 -2.4% -2.2%Delaware Delaware City SD 43877 1.1138 $ 163,294 -7.9% -4.4%Delaware Olentangy Local SD 46763 0.8739 $ 232,178 -10.0% -6.2%Erie Berlin-Milan Local SD 46789 1.0800 $ 143,467 -1.6% -5.7%Erie Huron City SD 44131 0.9531 $ 230,989 -3.1% -3.3%Erie Kelleys Island Local SD 46797 0.8971 $4,911,080 1.6% 38.2%Erie Margaretta Local SD 46805 1.1018 $ 141,910 -5.1% -2.8%Erie Perkins Local SD 46813 1.0065 $ 232,748 -0.2% -3.7%Erie Sandusky City SD 44743 1.3009 $ 139,301 -4.7% -3.9%Erie Vermilion Local SD 46821 1.1013 $ 204,575 -1.2% -1.3%Fairfield Amanda-Clearcreek Local S 46847 1.4756 $ 85,903 2.4% 0.4%Fairfield Berne Union Local SD 46854 1.2123 $ 129,886 1.1% -0.2%Fairfield Bloom Carroll Local SD 46862 1.0193 $ 183,089 -3.8% -2.7%Fairfield Fairfield Union Local SD 46870 1.3051 $ 99,763 1.6% -2.1%Fairfield Lancaster City SD 44206 1.1819 $ 148,841 -3.0% -0.4%Fairfield Liberty Union-Thurston Loc 46888 1.1532 $ 114,702 2.3% -0.8%Fairfield Pickerington Local SD 46896 1.0780 $ 106,750 -3.6% 0.4%Fairfield Walnut Township Local SD 46904 1.1696 $ 191,771 4.8% 0.1%Fayette Miami Trace Local SD 46920 1.2285 $ 134,713 -5.3% 5.4%Fayette Washington Court House Ci 45013 1.3335 $ 101,213 -2.6% -4.4%Franklin Bexley City SD 43620 0.8113 $ 223,979 -2.4% 2.1%Franklin Canal Winchester Local SD 46946 1.1063 $ 124,190 -5.1% -3.0%Franklin Columbus City SD 43802 1.2661 $ 168,582 -6.6% -2.4%Franklin Dublin City SD 47027 0.8675 $ 227,300 -5.4% -2.1%Franklin Gahanna-Jefferson City SD 46961 0.9374 $ 214,871 -3.1% -1.8%Franklin Grandview Heights City SD 44073 0.8848 $ 240,701 -2.6% -1.6%Franklin Groveport Madison Local S 46979 1.2375 $ 130,375 -4.3% -3.7%Franklin Hamilton Local SD 46953 1.5174 $ 87,850 -2.9% -5.2%Franklin Hilliard City SD 47019 0.9851 $ 168,457 -3.8% -1.5%Franklin Plain Local SD 46995 0.8632 $ 231,190 -7.3% -5.6%Franklin Reynoldsburg City SD 47001 1.1857 $ 120,479 -4.1% 0.5%Franklin South-Western City SD 44800 1.2652 $ 124,092 -5.3% -3.9%Franklin Upper Arlington City SD 44933 0.7634 $ 286,071 -2.5% 0.0%Franklin Westerville City SD 45047 0.9637 $ 177,278 -4.0% -1.1%Franklin Whitehall City SD 45070 1.4021 $ 101,802 -11.8% -5.4%Franklin Worthington City SD 45138 0.8969 $ 207,495 -5.1% -2.9%

Page 5: Fully Funded EBM

Fulton Archbold-Area Local SD 47043 1.0616 $ 183,877 -4.1% -7.3%Fulton Evergreen Local SD 47050 1.1322 $ 141,062 3.9% 0.0%Fulton Gorham Fayette Local SD 47068 1.4741 $ 89,161 -5.2% 0.7%Fulton Pettisville Local SD 47076 1.2160 $ 101,890 -1.0% 2.4%Fulton Pike-Delta-York Local SD 47084 1.2253 $ 138,024 -9.5% -9.1%Fulton Swanton Local SD 47092 1.0771 $ 164,718 -2.2% 1.0%Fulton Wauseon Ex Vill SD 45641 1.2996 $ 104,054 -2.6% -1.5%Gallia Gallia County Local SD 65680 1.1802 $ 164,322 -0.5% -0.1%Gallia Gallipolis City SD 44032 1.3100 $ 111,927 -0.4% -3.1%Geauga Berkshire Local SD 47167 1.0312 $ 203,612 -3.9% 1.9%Geauga Cardinal Local SD 47175 1.1085 $ 247,589 -7.9% -2.8%Geauga Chardon Local SD 47183 0.9703 $ 217,894 -3.2% 0.3%Geauga Kenston Local SD 47191 0.8884 $ 246,875 -3.0% 0.0%Geauga Ledgemont Local SD 47209 1.0899 $ 164,647 -3.7% 2.0%Geauga Newbury Local SD 47217 0.9447 $ 279,786 -3.4% 4.6%Geauga West Geauga Local SD 47225 0.8585 $ 300,386 -2.3% 3.7%Greene Beavercreek City SD 47241 0.9229 $ 210,308 5.0% -2.0%Greene Cedar Cliff Local SD 47258 1.1967 $ 105,908 10.4% -1.1%Greene Fairborn City SD 43968 1.1693 $ 143,077 0.7% -0.3%Greene Greeneview Local SD 47266 1.1487 $ 120,534 2.4% 6.6%Greene Sugarcreek Local SD 47274 0.9468 $ 189,092 0.0% 4.5%Greene Xenia Community City SD 45153 1.2231 $ 135,689 3.3% 0.1%Greene Yellow Springs Ex Vill SD 45674 0.9557 $ 214,323 12.8% 0.1%Guernsey Cambridge City SD 43695 1.4998 $ 94,326 -3.3% -0.3%Guernsey East Guernsey Local SD 69682 1.5153 $ 93,220 1.5% 1.5%Guernsey Rolling Hills Local SD 47308 1.5135 $ 101,617 -5.9% 1.6%Hamilton Cincinnati City SD 43752 1.1602 $ 173,750 -5.7% -2.3%Hamilton Deer Park Community City 43851 1.0206 $ 205,379 -3.5% 2.8%Hamilton Finneytown Local SD 47332 1.0676 $ 149,756 -5.1% 1.1%Hamilton Forest Hills Local SD 47340 0.9188 $ 180,779 -3.7% -0.7%Hamilton Indian Hill Ex Vill SD 45435 0.7694 $ 663,038 -1.4% 3.5%Hamilton Lockland City SD 44230 1.2631 $ 151,048 -5.2% -5.9%Hamilton Loveland City SD 44271 0.9529 $ 168,612 -1.5% 1.1%Hamilton Madeira City SD 44289 0.9028 $ 214,530 -1.1% 1.5%Hamilton Mariemont City SD 44313 0.8888 $ 213,708 -3.1% 0.1%Hamilton Mount Healthy City SD 44412 1.3855 $ 103,160 -6.4% -2.3%Hamilton North College Hill City SD 44511 1.3795 $ 111,520 -7.7% -0.1%Hamilton Northwest Local SD 47365 1.0975 $ 186,776 -4.9% 1.4%Hamilton Norwood City SD 44578 1.2040 $ 182,144 8.9% -1.6%Hamilton Oak Hills Local SD 47373 1.0099 $ 161,199 -5.5% -1.4%Hamilton Princeton City SD 44677 0.9897 $ 378,905 -7.6% -3.6%Hamilton Reading Community City S 44693 1.1390 $ 163,532 -6.9% -3.0%Hamilton Southwest Local SD 47381 1.0935 $ 155,951 -0.5% -0.5%Hamilton St Bernard-Elmwood Place C44719 1.2481 $ 169,772 -18.1% -8.6%Hamilton Sycamore Community City 44867 0.8052 $ 325,996 -2.1% -0.6%Hamilton Three Rivers Local SD 47399 0.9922 $ 227,916 -7.4% -2.4%Hamilton Winton Woods City SD 44081 1.1202 $ 153,258 -5.9% 0.5%Hamilton Wyoming City SD 45146 0.8712 $ 152,771 -4.4% -1.6%

Page 6: Fully Funded EBM

Hancock Arcadia Local SD 47415 1.0991 $ 141,002 -0.9% 2.7%Hancock Arlington Local SD 47423 1.2094 $ 98,688 -0.5% -2.0%Hancock Cory-Rawson Local SD 47431 1.1462 $ 121,256 -0.8% 3.7%Hancock Findlay City SD 43984 1.1348 $ 144,113 -5.5% -0.9%Hancock Liberty Benton Local SD 47449 1.1008 $ 120,604 -3.1% -2.2%Hancock McComb Local SD 47456 1.3012 $ 97,519 -3.7% -6.6%Hancock Van Buren Local SD 47464 0.9865 $ 247,855 -7.1% -3.9%Hancock Vanlue Local SD 47472 1.2255 $ 108,690 1.6% 5.4%Hardin Ada Ex Vill SD 45187 1.2765 $ 92,336 4.0% -3.5%Hardin Hardin Northern Local SD 47498 1.2410 $ 92,251 14.6% 0.0%Hardin Kenton City SD 44172 1.3412 $ 106,647 -4.0% -6.4%Hardin Ridgemont Local SD 47506 1.3153 $ 98,154 11.3% 2.0%Hardin Riverdale Local SD 47514 1.4634 $ 87,345 -1.8% 3.7%Hardin Upper Scioto Valley Local 47522 1.4815 $ 77,844 11.8% 3.5%Harrison Conotton Valley Union Loca 47548 1.3457 $ 128,087 0.7% 1.1%Harrison Harrison Hills City SD 45245 1.2855 $ 109,348 3.8% 0.3%Henry Holgate Local SD 47571 1.4806 $ 89,412 11.0% 4.1%Henry Liberty Center Local SD 47589 1.2434 $ 99,670 1.4% -1.8%Henry Napoleon City SD 44438 1.2199 $ 135,411 -6.3% 0.8%Henry Patrick Henry Local SD 47597 1.3141 $ 96,886 -0.1% 3.8%Highland Bright Local SD 47613 1.5148 $ 88,806 0.8% 2.1%Highland Fairfield Local SD 47621 1.4767 $ 82,059 -2.5% -3.2%Highland Greenfield Ex Vill SD 45401 1.5112 $ 74,113 -0.5% 0.0%Highland Hillsboro City SD 44123 1.3263 $ 109,536 -2.1% -0.4%Highland Lynchburg-Clay Local SD 47639 1.4871 $ 72,227 -0.8% -1.6%Hocking Logan-Hocking City SD 44248 1.3513 $ 117,588 1.7% -0.8%Holmes East Holmes Local SD 47688 1.1396 $ 220,449 -4.2% -2.1%Holmes West Holmes Local SD 47696 1.2438 $ 129,020 -0.6% 2.1%Huron Bellevue City SD 43596 1.2244 $ 121,632 -4.4% -6.0%Huron Monroeville Local SD 47712 1.1060 $ 136,035 -4.7% -1.5%Huron New London Local SD 47720 1.4741 $ 89,760 -1.0% -8.1%Huron Norwalk City SD 44560 1.2385 $ 117,234 -3.9% -1.5%Huron South Central Local SD 47738 1.4976 $ 80,108 -1.6% 0.1%Huron Western Reserve Local SD 47746 1.3099 $ 95,064 -0.2% 1.2%Huron Willard City SD 45096 1.3588 $ 108,140 -4.5% -8.5%Jackson Jackson City SD 44156 1.3392 $ 105,382 -2.6% -0.8%Jackson Oak Hill Union Local SD 47761 1.5174 $ 80,331 -4.5% -3.5%Jackson Wellston City SD 45021 1.5508 $ 79,245 -6.9% -1.5%Jefferson Buckeye Local SD 47787 1.2894 $ 135,386 5.1% 0.3%Jefferson Edison Local SD 47795 1.1994 $ 160,724 -0.2% 2.3%Jefferson Indian Creek Local SD 47803 1.1949 $ 150,984 -3.9% -8.0%Jefferson Steubenville City SD 44826 1.3656 $ 94,517 -7.4% -10.3%Jefferson Toronto City SD 44917 1.2796 $ 111,531 -8.6% -15.5%Knox Centerburg Local SD 47829 1.2262 $ 100,939 6.5% -0.9%Knox Danville Local SD 47837 1.4941 $ 93,297 9.5% -1.2%Knox East Knox Local SD 47845 1.1558 $ 162,911 5.7% -1.8%Knox Fredericktown Local SD 47852 1.2067 $ 127,141 4.8% 1.2%Knox Mount Vernon City SD 44420 1.2227 $ 142,588 -0.6% -4.2%

Page 7: Fully Funded EBM

Lake Fairport Harbor Ex Vill SD 45369 1.0746 $ 161,685 -0.9% -4.4%Lake Kirtland Local SD 47878 0.8691 $ 305,044 2.6% -10.7%Lake Madison Local SD 47886 1.2105 $ 129,336 0.3% -2.6%Lake Mentor Ex Vill SD 45492 0.9645 $ 245,781 -2.6% -4.1%Lake Painesville City SD 44628 1.5760 $ 82,824 -7.4% -11.2%Lake Painesville Local SD 47894 0.9797 $ 220,533 -2.6% -10.3%Lake Perry Local SD 47902 1.0149 $ 247,596 0.0% -3.6%Lake Wickliffe City SD 45088 0.9943 $ 248,896 -4.7% -9.8%Lake Willoughby-Eastlake City S 45104 1.0693 $ 217,439 -0.7% -5.8%Lawrence Chesapeake Union Ex Vill S 45294 1.5886 $ 74,939 3.6% -1.4%Lawrence Dawson-Bryant Local SD 47928 1.6482 $ 53,401 3.8% 1.8%Lawrence Fairland Local SD 47936 1.2988 $ 95,760 5.6% 0.4%Lawrence Ironton City SD 44149 1.3725 $ 104,166 -0.8% 2.4%Lawrence Rock Hill Local SD 47944 1.5908 $ 61,660 -2.5% -2.2%Lawrence South Point Local SD 47951 1.5174 $ 88,598 -0.4% -2.5%Lawrence Symmes Valley Local SD 47969 1.5546 $ 58,030 0.9% -0.1%Licking Granville Ex Vill SD 45393 0.9452 $ 166,096 -3.8% -1.6%Licking Heath City SD 44115 1.1596 $ 156,598 -9.1% -6.0%Licking Johnstown-Monroe Local SD47985 1.0686 $ 147,932 -0.9% -0.6%Licking Lakewood Local SD 47993 1.1612 $ 190,850 -8.2% -4.7%Licking Licking Heights Local SD 48009 1.0997 $ 171,844 -8.7% -5.4%Licking Licking Valley Local SD 48017 1.3152 $ 102,495 -2.1% -0.9%Licking Newark City SD 44453 1.2523 $ 129,378 -5.8% -1.7%Licking North Fork Local SD 48025 1.2266 $ 119,895 1.1% -0.2%Licking Northridge Local SD 48033 1.1121 $ 157,103 0.3% 3.4%Licking Southwest Licking Local SD48041 1.0659 $ 149,424 -5.2% -2.3%Logan Bellefontaine City SD 43588 1.3169 $ 107,602 -3.5% -2.7%Logan Benjamin Logan Local SD 48074 1.0929 $ 165,918 -3.5% -4.0%Logan Indian Lake Local SD 48082 1.1773 $ 182,824 8.6% -0.2%Logan Riverside Local SD 48090 1.4779 $ 77,077 1.2% -2.8%Lorain Amherst Ex Vill SD 45195 1.0753 $ 138,134 -1.0% -3.6%Lorain Avon Lake City SD 48124 0.9071 $ 242,002 -3.1% -8.5%Lorain Avon Local SD 48116 0.9563 $ 222,494 -6.7% -9.8%Lorain Clearview Local SD 48132 1.5420 $ 80,269 -3.1% -8.9%Lorain Columbia Local SD 48140 1.0308 $ 198,792 2.1% -6.5%Lorain Elyria City SD 43943 1.2842 $ 130,858 -4.1% -8.1%Lorain Firelands Local SD 48157 1.0841 $ 158,514 2.2% -6.0%Lorain Keystone Local SD 48165 1.0957 $ 162,583 1.1% -4.9%Lorain Lorain City SD 44263 1.6063 $ 76,962 -4.3% -11.9%Lorain Midview Local SD 48173 1.0928 $ 142,945 1.1% -6.5%Lorain North Ridgeville City SD 44537 1.0354 $ 181,683 -0.3% -8.1%Lorain Oberlin City SD 44594 1.1513 $ 143,202 -2.4% -9.9%Lorain Sheffield-Sheffield Lake Cit 44768 1.1229 $ 195,745 -2.0% -6.0%Lorain Wellington Ex Vill SD 45658 1.2195 $ 136,769 1.0% -5.7%Lucas Anthony Wayne Local SD 48207 0.9672 $ 211,992 0.9% -10.9%Lucas Maumee City SD 44362 0.9964 $ 197,610 -5.2% -8.8%Lucas Oregon City SD 44602 1.1496 $ 175,734 -5.0% -12.8%Lucas Ottawa Hills Local SD 48215 0.8077 $ 185,998 -1.9% -10.6%

Page 8: Fully Funded EBM

Lucas Springfield Local SD 48223 1.0568 $ 213,938 -3.4% -11.0%Lucas Sylvania City SD 44875 0.9198 $ 215,806 -1.8% -10.5%Lucas Toledo City SD 44909 1.3622 $ 94,800 -3.8% -10.7%Lucas Washington Local SD 48231 1.1726 $ 162,159 -5.2% -13.5%Madison Jefferson Local SD 48256 1.2175 $ 146,031 -1.5% -1.0%Madison Jonathan Alder Local SD 48264 1.0879 $ 144,952 -1.1% -3.1%Madison London City SD 44255 1.1687 $ 135,482 1.5% -3.7%Madison Madison-Plains Local SD 48272 1.1112 $ 138,694 1.2% 4.2%Mahoning Austintown Local SD 48298 1.1999 $ 129,611 -5.4% -1.8%Mahoning Boardman Local SD 48306 1.0597 $ 204,713 -5.2% -0.6%Mahoning Campbell City SD 43703 1.5959 $ 59,957 -3.8% 1.0%Mahoning Canfield Local SD 48314 0.9480 $ 181,975 -1.4% 0.5%Mahoning Jackson-Milton Local SD 48322 1.1201 $ 211,992 -5.2% -1.2%Mahoning Lowellville Local SD 48330 1.4445 $ 85,872 -3.3% 0.6%Mahoning Poland Local SD 48348 0.9769 $ 170,067 -3.9% 1.2%Mahoning Sebring Local SD 48355 1.5011 $ 77,713 -6.7% -1.1%Mahoning South Range Local SD 48363 1.0768 $ 137,768 -2.4% 0.8%Mahoning Springfield Local SD 48371 1.1930 $ 127,584 -2.2% 1.2%Mahoning Struthers City SD 44859 1.5309 $ 83,411 -5.6% -2.0%Mahoning West Branch Local SD 48389 1.2978 $ 101,030 -1.5% 0.2%Mahoning Western Reserve Local SD 48397 1.0910 $ 145,506 -3.0% 0.7%Mahoning Youngstown City SD 45161 1.6349 $ 61,540 -7.1% -2.5%Marion Elgin Local SD 48413 1.3334 $ 112,486 -4.1% -2.6%Marion Marion City SD 44339 1.5616 $ 75,574 -7.1% -0.5%Marion Pleasant Local SD 48421 1.0660 $ 145,568 -0.3% 0.9%Marion Ridgedale Local SD 48439 1.2321 $ 127,128 2.0% 0.3%Marion River Valley Local SD 48447 1.1449 $ 150,103 -1.8% -5.6%Medina Black River Local SD 48462 1.2352 $ 115,813 1.3% 0.0%Medina Brunswick City SD 43661 1.0709 $ 144,166 2.4% -1.4%Medina Buckeye Local SD 48470 1.0457 $ 193,651 -0.4% -5.3%Medina Cloverleaf Local SD 48488 1.0753 $ 163,992 1.4% 1.7%Medina Highland Local SD 48496 0.9661 $ 208,480 -0.6% 1.5%Medina Medina City SD 44388 1.0051 $ 169,057 -2.1% 0.2%Medina Wadsworth City SD 44974 1.2219 $ 138,987 -1.7% 0.3%Meigs Eastern Local SD 48512 1.5124 $ 73,703 0.5% -2.1%Meigs Meigs Local SD 48520 1.5843 $ 67,606 -0.6% 0.7%Meigs Southern Local SD 48538 1.5473 $ 96,134 0.0% -1.9%Mercer Celina City SD 43729 1.1757 $ 134,699 -0.5% -2.7%Mercer Coldwater Ex Vill SD 45310 1.3791 $ 87,411 -2.7% 1.9%Mercer Fort Recovery Local SD 48595 1.3905 $ 91,776 1.2% -0.8%Mercer Marion Local SD 48553 1.3960 $ 83,169 6.0% 1.0%Mercer Parkway Local SD 48579 1.4519 $ 91,505 9.9% 1.3%Mercer St Henry Consolidated Loca 48587 1.3829 $ 83,606 3.6% 1.3%Miami Bethel Local SD 48611 1.0428 $ 165,745 -1.8% 2.7%Miami Bradford Ex Vill SD 45229 1.5012 $ 74,335 6.6% 0.8%Miami Covington Ex Vill SD 45336 1.1579 $ 114,131 -0.4% -2.2%Miami Miami East Local SD 48629 1.1220 $ 127,604 5.2% -0.3%Miami Milton-Union Ex Vill SD 45518 1.2216 $ 115,744 -0.6% 3.8%

Page 9: Fully Funded EBM

Miami Newton Local SD 48637 1.2245 $ 110,844 5.1% 0.7%Miami Piqua City SD 44644 1.2528 $ 127,232 -3.7% -3.7%Miami Tipp City Ex Vill SD 45617 1.0566 $ 147,716 -0.2% -3.3%Miami Troy City SD 44925 1.1285 $ 157,041 -4.7% -1.5%Monroe Switzerland Of Ohio Local 48652 1.3635 $ 114,872 -1.2% -2.0%Montgomery Brookville Local SD 48678 1.1173 $ 133,714 -4.3% -1.7%Montgomery Centerville City SD 43737 0.8749 $ 216,047 -4.4% -1.4%Montgomery Dayton City SD 43844 1.4482 $ 96,739 -12.2% -2.8%Montgomery Huber Heights City SD 48751 1.1899 $ 117,291 -4.4% -1.2%Montgomery Jefferson Township Local S 48686 1.3496 $ 133,357 0.0% 9.3%Montgomery Kettering City SD 44180 1.0390 $ 198,500 -5.8% -2.6%Montgomery Mad River Local SD 48702 1.5168 $ 71,102 -5.2% -2.0%Montgomery Miamisburg City SD 44396 1.1149 $ 177,467 -5.4% -2.5%Montgomery New Lebanon Local SD 48710 1.4625 $ 99,665 -3.9% 4.4%Montgomery Northmont City SD 48728 1.0993 $ 124,102 -3.3% 1.2%Montgomery Northridge Local SD 48736 1.3137 $ 131,245 -13.0% -9.2%Montgomery Oakwood City SD 44586 0.8880 $ 148,393 -2.2% -0.1%Montgomery Trotwood-Madison City SD 48694 1.5367 $ 87,464 -5.9% 0.7%Montgomery Valley View Local SD 48744 1.1349 $ 116,898 -1.2% -0.7%Montgomery Vandalia-Butler City SD 44958 0.9829 $ 211,003 -7.4% -3.9%Montgomery West Carrollton City SD 45054 1.2209 $ 124,010 -6.9% -3.5%Morgan Morgan Local SD 48777 1.5156 $ 87,884 0.3% -0.5%Morrow Cardington-Lincoln Local S 48793 1.4708 $ 93,469 1.9% -1.6%Morrow Highland Local SD 48801 1.3195 $ 107,180 1.7% 0.3%Morrow Mount Gilead Ex Vill SD 45534 1.3035 $ 118,579 0.4% -1.6%Morrow Northmor Local SD 48819 1.2345 $ 128,714 1.7% 1.8%Muskingum East Muskingum Local SD 48835 1.2077 $ 118,025 1.6% 1.8%Muskingum Franklin Local SD 48843 1.5163 $ 86,194 0.9% 5.3%Muskingum Maysville Local SD 48850 1.5176 $ 85,261 0.2% -1.3%Muskingum Tri-Valley Local SD 48876 1.3026 $ 104,540 0.0% -3.1%Muskingum West Muskingum Local SD 48884 1.1389 $ 179,470 -0.8% 2.3%Muskingum Zanesville City SD 45179 1.3891 $ 99,775 -3.1% -5.1%Noble Caldwell Ex Vill SD 45252 1.3264 $ 111,892 -1.7% 1.6%Noble Noble Local SD 48900 1.4809 $ 105,088 9.8% 3.2%Ottawa Benton Carroll Salem Local 48926 1.0644 $ 205,386 -1.4% 1.0%Ottawa Danbury Local SD 48934 0.9719 $ 678,714 2.5% 3.0%Ottawa Genoa Area Local SD 48942 1.1441 $ 123,246 -1.5% -1.3%Ottawa Port Clinton City SD 44651 1.0452 $ 362,331 0.2% 0.0%Ottawa Put-In-Bay Local SD 48975 0.8709 $1,462,334 -0.2% -1.6%Paulding Antwerp Local SD 48991 1.3888 $ 88,772 0.8% 1.6%Paulding Paulding Ex Vill SD 45575 1.3169 $ 94,009 -1.7% -0.7%Paulding Wayne Trace Local SD 49031 1.3236 $ 107,049 0.9% 2.6%Perry Crooksville Ex Vill SD 45351 1.5734 $ 54,862 -1.7% -2.5%Perry New Lexington City SD 44479 1.5451 $ 68,762 -2.4% -1.5%Perry Northern Local SD 49056 1.2545 $ 114,308 5.0% -1.8%Perry Southern Local SD 49064 1.6007 $ 51,230 -0.2% 2.3%Pickaway Circleville City SD 43760 1.2421 $ 122,644 -4.4% 0.1%Pickaway Logan Elm Local SD 49080 1.1447 $ 138,692 -0.9% -3.3%

Page 10: Fully Funded EBM

Pickaway Teays Valley Local SD 49098 1.2315 $ 105,536 4.8% 0.3%Pickaway Westfall Local SD 49106 1.3120 $ 113,490 6.1% 0.4%Pike Eastern Local SD 49122 1.5813 $ 57,004 -1.0% 1.4%Pike Scioto Valley Local SD 49130 1.5267 $ 71,084 -4.9% -2.2%Pike Waverly City SD 49148 1.4696 $ 97,651 -3.1% -0.1%Pike Western Local SD 49155 1.6164 $ 49,032 0.5% -0.6%Portage Aurora City SD 49171 0.9266 $ 211,263 -1.0% -1.4%Portage Crestwood Local SD 49189 1.1295 $ 136,765 0.3% 2.8%Portage Field Local SD 49197 1.0635 $ 165,359 -6.1% -5.8%Portage James A Garfield Local SD 49205 1.2211 $ 120,540 -1.0% -1.2%Portage Kent City SD 44164 1.2921 $ 110,874 -1.1% -3.5%Portage Ravenna City SD 44685 1.2583 $ 122,614 -2.8% -5.0%Portage Rootstown Local SD 49213 1.0849 $ 144,636 -1.2% -0.5%Portage Southeast Local SD 49221 1.2371 $ 108,692 0.5% 0.6%Portage Streetsboro City SD 49239 1.0233 $ 205,462 -1.6% -3.9%Portage Waterloo Local SD 49247 1.1506 $ 121,142 -1.3% -1.0%Portage Windham Ex Vill SD 45666 1.5844 $ 71,997 -2.8% 1.0%Preble College Corner Local SD 64964 1.3161 $ 92,041 10.0% 3.1%Preble Eaton City SD 43935 1.1367 $ 130,115 -3.7% -3.0%Preble National Trail Local SD 49270 1.3373 $ 109,336 2.8% -0.1%Preble Preble-Shawnee Local SD 49288 1.2535 $ 109,268 2.1% -0.1%Preble Tri-County North Local SD 91397 1.2205 $ 128,081 0.4% -2.9%Preble Twin Valley Community Loc 49296 1.2267 $ 114,612 1.5% 2.4%Putnam Columbus Grove Local SD 49312 1.2449 $ 89,557 6.1% -0.6%Putnam Continental Local SD 49320 1.3961 $ 80,102 3.7% 3.0%Putnam Jennings Local SD 49338 1.2332 $ 91,459 0.5% 5.7%Putnam Kalida Local SD 49346 1.1344 $ 108,138 4.6% -3.8%Putnam Leipsic Local SD 49353 1.3586 $ 94,976 2.2% -7.4%Putnam Miller City-New Cleveland 49361 1.3796 $ 88,081 8.2% 2.6%Putnam Ottawa-Glandorf Local SD 49379 1.1299 $ 124,618 -1.2% 0.8%Putnam Ottoville Local SD 49387 1.1559 $ 107,626 2.6% 1.8%Putnam Pandora-Gilboa Local SD 49395 1.2075 $ 103,116 7.9% 0.1%Richland Clear Fork Valley Local SD 49411 1.3131 $ 111,974 -1.2% 1.1%Richland Crestview Local SD 49429 1.4810 $ 90,025 0.4% -1.4%Richland Lexington Local SD 49437 1.0551 $ 137,355 -2.6% 0.4%Richland Lucas Local SD 49445 1.1488 $ 131,453 1.0% 0.5%Richland Madison Local SD 49452 1.2609 $ 126,885 -8.7% -6.0%Richland Mansfield City SD 44297 1.4131 $ 95,867 -9.1% -1.9%Richland Ontario Local SD 49478 1.0177 $ 204,740 -9.0% -5.3%Richland Plymouth Local SD 49460 1.5399 $ 81,436 -0.3% 2.7%Richland Shelby City SD 44776 1.2484 $ 118,928 -6.0% -4.8%Ross Adena Local SD 49494 1.4650 $ 81,287 6.6% 2.4%Ross Chillicothe City SD 43745 1.2131 $ 143,887 -8.3% -1.6%Ross Huntington Local SD 49502 1.5640 $ 44,820 7.1% -0.9%Ross Paint Valley Local SD 49510 1.5111 $ 74,710 0.3% 8.4%Ross Scioto Valley Local SD 49528 1.5138 $ 69,343 1.5% -2.9%Ross Union Scioto Local SD 49536 1.4590 $ 85,350 4.3% -1.7%Ross Zane Trace Local SD 49544 1.2223 $ 115,791 2.7% -2.3%

Page 11: Fully Funded EBM

Sandusky Clyde-Green Springs Ex Vill 45302 1.3165 $ 105,253 -3.0% -8.0%Sandusky Fremont City SD 44016 1.2225 $ 146,314 -5.1% -5.2%Sandusky Gibsonburg Ex Vill SD 45385 1.4475 $ 88,967 -0.5% -3.1%Sandusky Lakota Local SD 49569 1.3341 $ 113,154 1.1% 2.2%Sandusky Woodmore Local SD 49577 1.0830 $ 141,090 -4.4% -5.9%Scioto Bloom-Vernon Local SD 49593 1.5506 $ 65,081 -3.6% 3.5%Scioto Clay Local SD 49601 1.4382 $ 103,200 -3.3% -2.0%Scioto Green Local SD 49619 1.3684 $ 110,706 -10.9% -6.5%Scioto Minford Local SD 49627 1.5094 $ 58,958 1.5% 1.4%Scioto New Boston Local SD 44461 1.5897 $ 108,550 -1.6% -6.9%Scioto Northwest Local SD 49635 1.5852 $ 55,392 -1.2% 1.0%Scioto Portsmouth City SD 44669 1.5604 $ 80,433 -2.4% -3.9%Scioto Valley Local SD 49643 1.5564 $ 30,134 4.7% -3.5%Scioto Washington-Nile Local SD 49650 1.5474 $ 55,021 1.4% 1.3%Scioto Wheelersburg Local SD 49668 1.3056 $ 102,025 -1.1% -2.6%Seneca Bettsville Local SD 49692 1.2670 $ 115,201 -1.5% -0.7%Seneca Fostoria City SD 43992 1.3985 $ 102,917 -9.0% -6.1%Seneca Hopewell-Loudon Local SD 49700 1.0941 $ 160,935 0.7% 0.9%Seneca New Riegel Local SD 49718 1.3932 $ 98,145 8.3% 2.7%Seneca Old Fort Local SD 49726 1.1543 $ 115,651 -3.3% -0.2%Seneca Seneca East Local SD 49684 1.2335 $ 102,239 11.0% -2.6%Seneca Tiffin City SD 44891 1.2005 $ 132,181 -3.0% -2.0%Shelby Anna Local SD 49759 1.1458 $ 137,079 -15.5% -13.0%Shelby Botkins Local SD 49767 1.1607 $ 117,769 -6.4% -4.5%Shelby Fairlawn Local SD 49775 1.4501 $ 88,182 6.5% -3.8%Shelby Fort Loramie Local SD 49783 1.2287 $ 103,774 -0.8% -1.9%Shelby Hardin-Houston Local SD 49791 1.2354 $ 109,795 -2.8% -4.1%Shelby Jackson Center Local SD 49809 1.2228 $ 125,872 -7.5% -1.8%Shelby Russia Local SD 49817 1.3743 $ 93,484 -3.6% -0.9%Shelby Sidney City SD 44784 1.2404 $ 129,157 -7.2% -7.4%Stark Alliance City SD 43497 1.4128 $ 90,593 -4.4% -3.2%Stark Canton City SD 43711 1.5850 $ 79,680 -8.7% -7.0%Stark Canton Local SD 49833 1.2321 $ 148,825 -9.4% -6.5%Stark Fairless Local SD 49841 1.3423 $ 112,960 -5.0% -2.8%Stark Jackson Local SD 49858 0.9370 $ 229,646 -1.6% -2.1%Stark Lake Local SD 49866 1.1054 $ 119,434 -0.7% -2.6%Stark Louisville City SD 49874 1.1459 $ 111,554 -1.7% -0.7%Stark Marlington Local SD 49882 1.1988 $ 131,941 -1.4% -0.6%Stark Massillon City SD 44354 1.3557 $ 109,618 -1.9% -2.5%Stark Minerva Local SD 49890 1.3265 $ 104,256 -1.3% -2.3%Stark North Canton City SD 44503 1.0038 $ 146,523 -3.3% -1.8%Stark Northwest Local SD 49908 1.1887 $ 123,667 -2.4% 0.8%Stark Osnaburg Local SD 49916 1.1611 $ 114,212 -3.0% -0.6%Stark Perry Local SD 49924 1.1556 $ 144,400 -3.4% -3.6%Stark Plain Local SD 49932 1.1010 $ 167,717 -1.4% 0.6%Stark Sandy Valley Local SD 49940 1.3320 $ 94,687 -5.8% -3.9%Stark Tuslaw Local SD 49957 1.1491 $ 128,013 -1.2% -2.3%Summit Akron City SD 43489 1.4064 $ 109,856 -8.4% -0.1%

Page 12: Fully Funded EBM

Summit Barberton City SD 43539 1.3790 $ 109,034 -9.2% -0.9%Summit Copley-Fairlawn City SD 49981 0.9092 $ 250,731 -2.1% -0.5%Summit Coventry Local SD 49999 1.0955 $ 207,312 -4.6% 1.2%Summit Cuyahoga Falls City SD 43836 1.0949 $ 165,267 -4.7% -1.6%Summit Green Local SD 50013 1.0283 $ 174,221 -3.3% -2.3%Summit Hudson Local SD 50021 0.8680 $ 191,280 -1.9% 1.3%Summit Manchester Local SD 50005 1.0722 $ 134,336 -4.1% -0.2%Summit Mogadore Local SD 50039 1.1155 $ 143,550 -11.9% -5.9%Summit Nordonia Hills City SD 50047 0.9341 $ 261,915 -3.7% -1.8%Summit Norton City SD 44552 1.0774 $ 144,053 -5.0% -1.8%Summit Revere Local SD 50054 0.8119 $ 334,691 0.5% -1.2%Summit Springfield Local SD 50062 1.1963 $ 168,936 -5.3% 0.7%Summit Stow-Munroe Falls City SD 44834 0.9745 $ 175,650 -1.3% 0.5%Summit Tallmadge City SD 44883 1.0392 $ 162,317 -4.8% -1.5%Summit Twinsburg City SD 50070 0.9547 $ 217,663 -3.1% -5.4%Summit Woodridge Local SD 49973 0.9562 $ 271,375 -8.4% -4.5%Trumbull Bloomfield-Mespo Local SD 50096 1.2427 $ 166,230 -10.3% -3.1%Trumbull Bristol Local SD 50112 1.3111 $ 111,416 -3.7% -0.4%Trumbull Brookfield Local SD 50120 1.2547 $ 114,639 -5.8% 0.9%Trumbull Champion Local SD 50138 1.1390 $ 115,065 -4.7% -0.3%Trumbull Girard City SD 44065 1.3311 $ 96,169 -7.0% -0.4%Trumbull Howland Local SD 50161 0.9972 $ 200,459 -6.5% -2.1%Trumbull Hubbard Ex Vill SD 45427 1.2174 $ 114,482 -5.0% 0.4%Trumbull Joseph Badger Local SD 50179 1.2175 $ 113,909 -3.4% 1.5%Trumbull La Brae Local SD 50245 1.5096 $ 86,873 -4.3% 0.4%Trumbull Lakeview Local SD 50187 1.0501 $ 146,790 -3.4% 1.8%Trumbull Liberty Local SD 50195 1.1432 $ 146,646 -3.5% 1.6%Trumbull Lordstown Local SD 50203 1.0289 $ 240,195 -14.9% -9.8%Trumbull Maplewood Local SD 50211 1.3065 $ 105,264 -3.1% 5.4%Trumbull Mathews Local SD 50153 1.0305 $ 181,584 -3.1% 1.4%Trumbull McDonald Local SD 50229 1.4292 $ 77,878 -6.2% 0.4%Trumbull Newton Falls Ex Vill SD 45567 1.3137 $ 87,241 -3.9% -2.4%Trumbull Niles City SD 44495 1.3340 $ 101,549 -5.1% -1.7%Trumbull Southington Local SD 50237 1.1603 $ 104,855 -3.4% -2.1%Trumbull Warren City SD 44990 1.5580 $ 69,716 -11.8% -6.1%Trumbull Weathersfield Local SD 50252 1.2073 $ 128,135 -10.3% -13.9%Tuscarawas Claymont City SD 43778 1.5496 $ 77,152 -5.4% -4.6%Tuscarawas Dover City SD 43893 1.1401 $ 158,813 -4.8% -4.6%Tuscarawas Garaway Local SD 50278 1.1687 $ 168,349 -4.0% -3.3%Tuscarawas Indian Valley Local SD 50286 1.4904 $ 93,946 -1.6% -2.3%Tuscarawas New Philadelphia City SD 44487 1.1841 $ 152,435 -3.0% -3.3%Tuscarawas Newcomerstown Ex Vill SD 45542 1.5291 $ 92,816 -3.1% -0.8%Tuscarawas Strasburg-Franklin Local S 50294 1.1473 $ 131,564 0.3% 1.1%Tuscarawas Tuscarawas Valley Local SD50302 1.1333 $ 132,448 -1.0% 0.9%Union Fairbanks Local SD 50328 1.0299 $ 185,385 -0.5% -3.9%Union Marysville Ex Vill SD 45476 1.0843 $ 148,723 -9.0% -4.0%Union North Union Local SD 50336 1.3260 $ 95,851 3.8% 0.0%Van Wert Crestview Local SD 50351 1.3738 $ 85,039 15.0% 1.3%

Page 13: Fully Funded EBM

Van Wert Lincolnview Local SD 50369 1.3048 $ 94,075 2.0% 8.7%Van Wert Van Wert City SD 44966 1.3029 $ 108,762 -5.7% -3.7%Vinton Vinton County Local SD 50393 1.5819 $ 73,899 -1.6% -1.8%Warren Carlisle Local SD 50419 1.2382 $ 116,437 -0.7% -6.9%Warren Franklin City SD 44008 1.1817 $ 166,316 -0.8% -6.7%Warren Kings Local SD 50435 0.9446 $ 210,814 -1.0% -4.1%Warren Lebanon City SD 44214 1.0573 $ 151,417 -1.2% -3.7%Warren Little Miami Local SD 50443 1.0001 $ 190,587 -4.2% -7.0%Warren Mason City SD 50450 0.9922 $ 155,624 -2.2% -2.7%Warren Springborough Community C50427 0.9608 $ 172,223 -2.7% -6.2%Warren Wayne Local SD 50468 1.0569 $ 154,494 1.5% -0.1%Washington Belpre City SD 43604 1.1891 $ 167,243 -11.0% -6.9%Washington Fort Frye Local SD 50484 1.2472 $ 130,812 -1.0% 3.0%Washington Frontier Local SD 50492 1.5484 $ 71,257 0.2% 2.7%Washington Marietta City SD 44321 1.1420 $ 156,845 -5.1% -1.1%Washington Warren Local SD 50500 1.2980 $ 105,596 -8.8% -4.9%Washington Wolf Creek Local SD 50518 1.1585 $ 228,453 -4.8% 0.1%Wayne Chippewa Local SD 50534 1.0860 $ 132,275 -0.9% 2.4%Wayne Dalton Local SD 50542 1.0929 $ 152,997 0.0% 1.2%Wayne Green Local SD 50559 1.2064 $ 115,608 -1.9% 5.8%Wayne North Central Local SD 50567 1.2237 $ 114,754 2.6% 1.0%Wayne Northwestern Local SD 50575 1.4800 $ 97,830 5.5% -0.6%Wayne Orrville City SD 44610 1.2209 $ 135,552 -0.5% -4.7%Wayne Rittman Ex Vill SD 45591 1.3412 $ 102,982 -7.3% -5.6%Wayne Southeast Local SD 50583 1.1808 $ 173,767 2.0% -0.7%Wayne Triway Local SD 50591 1.2014 $ 125,076 -0.4% -1.0%Wayne Wooster City SD 45120 1.1285 $ 182,238 -6.6% -1.9%Williams Bryan City SD 43679 1.1470 $ 150,635 -5.0% -2.6%Williams Edgerton Local SD 50617 1.3060 $ 119,506 -4.1% -3.6%Williams Edon-Northwest Local SD 50625 1.3183 $ 105,845 -4.1% -3.4%Williams Millcreek-West Unity Local 50633 1.3519 $ 103,324 -4.2% -2.4%Williams Montpelier Ex Vill SD 45526 1.4842 $ 90,612 -4.0% -7.2%Williams North Central Local SD 50641 1.3244 $ 120,356 -3.2% -1.3%Williams Stryker Local SD 50658 1.2376 $ 113,168 -3.8% -1.7%Wood Bowling Green City SD 43638 0.9947 $ 208,528 -4.7% -0.6%Wood Eastwood Local SD 50674 1.1267 $ 131,222 -0.8% 0.6%Wood Elmwood Local SD 50682 1.4570 $ 88,877 0.3% -2.3%Wood Lake Local SD 50690 1.0927 $ 160,518 -4.1% -4.2%Wood North Baltimore Local SD 50708 1.3081 $ 98,056 -6.8% -3.7%Wood Northwood Local SD 50716 1.1727 $ 160,674 -7.5% -6.0%Wood Otsego Local SD 50724 1.0858 $ 140,558 -0.3% -0.9%Wood Perrysburg Ex Vill SD 45583 0.9412 $ 192,426 -4.2% -1.0%Wood Rossford Ex Vill SD 45609 1.0809 $ 230,406 -9.3% -4.4%Wyandot Carey Ex Vill SD 45260 1.2369 $ 101,418 1.1% -3.7%Wyandot Mohawk Local SD 50740 1.1494 $ 107,954 4.8% 1.3%Wyandot Upper Sandusky Ex Vill SD 45625 1.2119 $ 135,513 -3.4% -4.6%

Statewide Total $ 149,379 -3.1% -3.0%

Page 14: Fully Funded EBM

The purpose of these estimates is primarily to determine the state appropriations needed in each fiscal year to fund the foundation program.Individual district estimates are very likely to change when more updated data become available. Actual payments will be based on actual ADM and property value data.

State Aid FY09 3.4% 0.1% $ 1,663,335 $ 2,035,692 $ 2,740,484 22.4%4.2% -0.4% $ 25,405,948 $ 36,789,892 $ 37,748,165 44.8%6.2% 0.5% $ 4,716,459 $ 7,556,605 $ 7,810,024 60.2%3.7% -1.1% $ 4,313,855 $ 8,921,416 $ 9,514,908 106.8%4.7% -0.1% $ 3,879,012 $ 5,156,289 $ 5,358,127 32.9%3.4% 0.3% $ 2,842,373 $ 5,576,030 $ 5,826,576 96.2%4.0% -0.1% $ 7,458,619 $ 12,456,781 $ 12,866,987 67.0%4.9% -0.9% $ 32,750,252 $ 48,492,656 $ 49,059,107 48.1%4.3% 1.5% $ 1,549,766 $ 3,045,632 $ 3,389,222 96.5%3.4% -0.3% $ 4,292,443 $ 7,289,704 $ 9,206,055 69.8%3.3% 0.7% $ 4,447,647 $ 6,451,130 $ 6,656,117 45.0%4.2% 1.5% $ 10,331,087 $ 18,416,328 $ 19,358,379 78.3%3.0% -2.3% $ 3,977,348 $ 5,802,109 $ 5,716,923 45.9%3.4% -1.1% $ 4,327,739 $ 7,177,815 $ 7,305,109 65.9%3.4% 0.8% $ 4,601,290 $ 6,108,219 $ 6,315,194 32.8%4.1% 0.4% $ 23,636,442 $ 33,895,944 $ 34,817,168 43.4%3.6% -2.7% $ 5,601,505 $ 10,627,904 $ 10,806,899 89.7%3.4% -3.2% $ 11,710,728 $ 17,723,285 $ 17,589,905 51.3%3.3% -2.2% $ 12,225,465 $ 14,414,571 $ 14,388,537 17.9%3.8% -0.4% $ 6,002,608 $ 8,391,033 $ 8,617,886 39.8%3.0% -3.1% $ 8,303,099 $ 11,495,369 $ 11,310,863 38.4%3.2% -2.9% $ 6,982,154 $ 9,286,738 $ 9,233,815 33.0%6.0% 2.1% $ 9,929,774 $ 13,348,933 $ 13,955,095 34.4%4.1% 0.7% $ 8,160,762 $ 12,030,194 $ 12,593,206 47.4%4.1% -1.6% $ 7,810,417 $ 10,546,041 $ 10,600,980 35.0%4.0% -0.6% $ 8,505,224 $ 11,467,301 $ 11,648,086 34.8%4.2% -1.8% $ 6,446,162 $ 8,754,748 $ 8,792,093 35.8%3.8% 0.8% $ 2,467,893 $ 3,919,643 $ 4,208,294 58.8%3.3% -2.7% $ 3,529,572 $ 4,373,479 $ 4,434,904 23.9%3.6% 0.8% $ 2,126,420 $ 2,958,012 $ 3,031,301 39.1%3.2% -2.3% $ 10,388,464 $ 13,324,419 $ 13,420,002 28.3%4.3% 0.3% $ 13,402,425 $ 18,933,928 $ 19,519,598 41.3%3.3% 1.0% $ 3,579,502 $ 4,942,553 $ 5,089,397 38.1%4.0% 1.2% $ 5,872,401 $ 7,660,901 $ 7,884,401 30.5%3.4% -1.3% $ 9,428,582 $ 13,154,052 $ 13,196,043 39.5%3.3% -2.1% $ 4,459,639 $ 6,005,853 $ 6,027,284 34.7%4.1% 1.7% $ 8,723,266 $ 12,162,054 $ 12,707,254 39.4%3.4% 0.1% $ 2,637,692 $ 3,921,313 $ 3,988,291 48.7%

Formula ADM % Change FY09-10

Formula ADM % Change FY10-11

Estimated State Aid FY10

Estimated State Aid FY11

Total State Aid % Chang

e FY09-

10

Page 15: Fully Funded EBM

3.9% 0.5% $ 3,639,290 $ 4,675,491 $ 4,945,183 28.5%4.1% 0.4% $ 8,325,248 $ 11,134,968 $ 11,394,269 33.7%4.0% -1.0% $ 7,247,274 $ 9,703,125 $ 9,742,967 33.9%3.9% 0.4% $ 4,776,936 $ 5,757,922 $ 5,762,405 20.5%3.7% -0.6% $ 5,285,236 $ 7,244,022 $ 7,363,135 37.1%3.9% -4.3% $ 6,869,757 $ 10,115,930 $ 10,008,814 47.3%6.6% 2.1% $ 19,362,378 $ 28,432,785 $ 29,594,300 46.8%3.5% -1.5% $ 14,477,922 $ 20,149,649 $ 20,717,733 39.2%4.0% 0.8% $ 23,748,843 $ 40,657,375 $ 42,884,880 71.2%5.0% 1.3% $ 51,758,364 $ 69,054,730 $ 72,185,821 33.4%3.8% 1.6% $ 44,941,654 $ 59,831,789 $ 64,168,597 33.1%3.1% -1.1% $ 6,135,947 $ 7,486,206 $ 7,580,864 22.0%4.5% 0.8% $ 28,320,226 $ 44,381,288 $ 48,555,623 56.7%

11.5% 6.3% $ 5,247,245 $ 8,753,395 $ 10,164,014 66.8%4.1% -0.9% $ 4,174,953 $ 6,299,232 $ 6,434,293 50.9%3.6% -0.6% $ 10,942,462 $ 12,179,582 $ 12,400,891 11.3%6.4% 2.1% $ 8,613,057 $ 9,294,342 $ 10,168,148 7.9%3.7% -2.5% $ 2,601,270 $ 4,320,671 $ 4,318,304 66.1%3.9% -1.3% $ 11,642,173 $ 15,277,490 $ 15,351,675 31.2%3.8% 1.0% $ 10,977,067 $ 14,163,845 $ 14,710,951 29.0%4.8% 0.9% $ 4,306,425 $ 5,783,735 $ 5,966,554 34.3%7.6% 2.7% $ 5,312,214 $ 7,430,301 $ 7,791,861 39.9%4.0% -0.3% $ 9,369,642 $ 14,601,356 $ 14,946,358 55.8%3.7% 0.5% $ 5,861,046 $ 7,208,633 $ 7,422,630 23.0%3.1% -1.1% $ 5,427,615 $ 8,427,222 $ 8,512,965 55.3%3.1% 0.1% $ 6,917,326 $ 8,936,280 $ 9,081,995 29.2%2.8% -0.6% $ 13,169,563 $ 17,174,936 $ 17,321,074 30.4%3.2% -0.9% $ 6,452,295 $ 8,911,308 $ 8,989,341 38.1%3.9% 1.7% $ 3,335,910 $ 4,746,775 $ 4,978,404 42.3%4.5% -1.6% $ 51,703,416 $ 75,847,744 $ 75,748,249 46.7%3.8% -0.8% $ 15,737,276 $ 22,062,784 $ 22,365,428 40.2%4.5% -1.6% $ 7,162,508 $ 11,284,941 $ 11,373,543 57.6%3.4% -1.8% $ 9,658,070 $ 13,530,332 $ 13,547,518 40.1%3.7% -0.8% $ 5,484,684 $ 8,511,972 $ 8,691,371 55.2%3.1% -1.2% $ 6,868,733 $ 9,483,383 $ 9,547,512 38.1%7.6% 3.1% $ 12,381,627 $ 18,808,343 $ 19,872,070 51.9%4.2% -1.8% $ 17,102,406 $ 22,216,769 $ 22,003,340 29.9%3.9% -1.1% $ 4,071,068 $ 8,092,233 $ 8,199,772 98.8%4.5% 0.2% $ 24,485,585 $ 37,002,674 $ 38,393,564 51.1%3.6% -0.1% $ 3,960,636 $ 5,843,900 $ 5,982,808 47.5%3.5% -1.0% $ 8,975,701 $ 12,830,021 $ 13,041,113 42.9%3.3% 0.0% $ 8,906,856 $ 9,636,160 $ 9,826,222 8.2%3.6% -1.4% $ 7,816,671 $ 11,337,969 $ 11,470,234 45.0%4.5% 0.5% $ 8,171,825 $ 16,153,019 $ 16,915,570 97.7%3.4% -0.9% $ 9,715,971 $ 15,215,110 $ 15,448,362 56.6%7.4% 3.3% $ 2,220,214 $ 4,792,043 $ 5,202,204 115.8%3.8% -1.6% $ 4,532,249 $ 6,529,580 $ 6,580,117 44.1%4.3% -2.6% $ 17,536,487 $ 24,594,989 $ 24,550,601 40.3%

Page 16: Fully Funded EBM

4.4% -2.2% $ 6,907,585 $ 9,604,626 $ 9,609,231 39.0%3.7% -2.7% $ 4,454,169 $ 7,209,705 $ 7,190,243 61.9%3.7% -2.6% $ 5,245,827 $ 7,659,427 $ 7,637,982 46.0%4.6% -1.6% $ 6,711,269 $ 11,848,742 $ 12,031,960 76.5%3.1% -0.7% $ 6,321,719 $ 9,587,314 $ 9,728,617 51.7%4.1% -1.6% $ 6,817,036 $ 10,101,323 $ 10,157,877 48.2%3.8% -5.3% $ 5,932,688 $ 8,078,716 $ 7,829,847 36.2%4.1% -1.8% $ 8,543,397 $ 13,328,839 $ 13,592,273 56.0%3.7% -1.1% $ 7,313,990 $ 10,810,527 $ 10,905,177 47.8%3.6% -4.1% $ 8,857,337 $ 12,893,531 $ 12,545,576 45.6%2.6% -0.5% $ 4,282,872 $ 6,363,538 $ 6,634,525 48.6%4.4% 0.4% $ 8,343,537 $ 14,535,110 $ 15,002,167 74.2%2.7% -4.0% $ 2,431,328 $ 4,400,763 $ 4,447,211 81.0%4.1% 0.9% $ 3,539,624 $ 5,648,147 $ 5,905,497 59.6%3.8% -0.5% $ 9,469,134 $ 14,790,692 $ 15,186,129 56.2%4.3% -2.4% $ 4,721,767 $ 7,242,326 $ 7,210,261 53.4%3.0% 1.0% $ 4,217,397 $ 5,444,152 $ 6,106,473 29.1%3.4% -0.3% $ 989,544 $ 384,693 $ 395,842 -61.1%3.1% -0.3% $ 5,996,696 $ 15,904,184 $ 18,230,179 165.2%3.2% -0.9% $ 7,316,921 $ 21,442,881 $ 24,611,327 193.1%3.0% -0.2% $ 5,202,280 $ 7,350,273 $ 8,940,871 41.3%3.6% 0.9% $ 726,043 $ 3,659,525 $ 4,568,754 404.0%3.4% 0.4% $ 1,845,440 $ 1,447,650 $ 2,047,778 -21.6%3.6% -0.8% $ 20,040,201 $ 22,183,816 $ 24,012,364 10.7%4.5% -2.0% $ 421,422,822 $ 577,046,078 $ 586,073,011 36.9%3.1% 1.8% $ 457,429 $ 274,511 $ 282,472 -40.0%3.7% -7.0% $ 35,529,802 $ 31,873,034 $ 30,264,512 -10.3%3.8% 1.5% $ 30,278,143 $ 43,426,042 $ 46,891,134 43.4%3.7% -2.4% $ 2,027,850 $ 3,068,403 $ 3,764,070 51.3%3.4% 0.4% $ 16,974,884 $ 25,795,672 $ 27,514,508 52.0%2.6% -0.3% $ 481,670 $ 343,342 $ 353,447 -28.7%3.3% -1.4% $ 18,966,872 $ 25,108,488 $ 26,839,926 32.4%3.4% -0.9% $ 18,304,858 $ 27,081,788 $ 27,790,835 47.9%3.5% 1.9% $ 2,643,205 $ 1,220,177 $ 1,255,593 -53.8%3.0% -2.2% $ 6,686,472 $ 13,201,102 $ 14,716,855 97.4%3.0% 0.0% $ 5,249,143 $ 7,543,687 $ 9,190,946 43.7%6.8% 2.9% $ 11,256,915 $ 15,738,767 $ 17,618,674 39.8%3.1% -0.7% $ 1,252,788 $ 1,082,358 $ 1,114,625 -13.6%3.2% 0.2% $ 25,790,403 $ 50,023,331 $ 57,171,883 94.0%3.5% -5.6% $ 1,298,168 $ 2,414,570 $ 3,041,607 86.0%3.4% 0.3% $ 1,230,042 $ 1,017,279 $ 2,325,945 -17.3%3.5% 0.1% $ 14,403,152 $ 17,983,619 $ 19,960,795 24.9%3.2% -0.2% $ 2,774,914 $ 8,334,178 $ 10,343,828 200.3%3.7% -0.4% $ 7,001,862 $ 11,590,580 $ 13,812,789 65.5%2.4% -1.4% $ 10,154,891 $ 13,796,863 $ 16,709,723 35.9%3.8% -3.0% $ 11,507,908 $ 12,592,883 $ 12,605,056 9.4%3.1% -0.7% $ 2,457,714 $ 1,517,500 $ 1,562,791 -38.3%3.6% 0.1% $ 3,498,982 $ 5,111,116 $ 5,243,346 46.1%

Page 17: Fully Funded EBM

4.3% 0.3% $ 4,324,526 $ 5,708,895 $ 5,859,016 32.0%3.8% 0.6% $ 2,995,830 $ 3,708,537 $ 3,815,689 23.8%3.5% -2.0% $ 11,736,705 $ 17,045,637 $ 17,253,721 45.2%3.7% 0.2% $ 3,997,847 $ 6,059,581 $ 6,201,866 51.6%4.1% -1.3% $ 2,765,861 $ 4,295,410 $ 4,328,360 55.3%4.0% -0.7% $ 6,179,188 $ 7,807,957 $ 7,939,476 26.4%4.4% 0.8% $ 2,083,824 $ 3,440,019 $ 3,651,677 65.1%4.3% -0.3% $ 5,939,752 $ 9,115,092 $ 9,292,317 53.5%4.7% 1.3% $ 12,146,193 $ 18,722,359 $ 19,502,410 54.1%5.4% 1.4% $ 4,364,967 $ 7,079,148 $ 7,371,609 62.2%5.4% -0.1% $ 2,246,056 $ 4,405,863 $ 4,579,452 96.2%7.3% 3.2% $ 4,827,197 $ 7,243,564 $ 8,129,233 50.1%7.1% 2.6% $ 4,925,906 $ 7,236,651 $ 7,853,353 46.9%6.7% 2.2% $ 11,508,509 $ 22,784,978 $ 24,482,380 98.0%

13.0% 7.4% $ 8,271,720 $ 28,414,335 $ 35,449,900 243.5%3.4% -0.2% $ 5,765,863 $ 7,679,565 $ 8,133,568 33.2%6.1% 2.2% $ 2,479,480 $ 3,493,031 $ 3,926,244 40.9%6.8% -23.1% $ 7,698 $ - $ - -100.0%3.6% -0.5% $ 4,428,344 $ 6,172,957 $ 6,402,341 39.4%3.1% -3.2% $ 3,970,460 $ 4,944,220 $ 5,414,374 24.5%4.1% -0.5% $ 15,502,908 $ 24,835,793 $ 25,726,950 60.2%3.8% -1.9% $ 4,877,534 $ 8,246,106 $ 8,534,379 69.1%3.9% -0.8% $ 9,228,130 $ 12,721,490 $ 12,884,674 37.9%3.4% -0.5% $ 3,626,873 $ 5,328,624 $ 5,450,744 46.9%6.8% 2.5% $ 3,357,315 $ 5,506,905 $ 5,936,760 64.0%4.8% 1.9% $ 9,239,181 $ 12,588,274 $ 13,136,775 36.2%4.1% 1.9% $ 19,540,817 $ 32,905,166 $ 34,311,681 68.4%3.5% 0.3% $ 5,603,550 $ 7,410,254 $ 7,621,102 32.2%6.5% 2.7% $ 45,172,956 $ 53,879,284 $ 56,208,268 19.3%4.0% 0.1% $ 1,497,328 $ 2,776,298 $ 2,861,464 85.4%3.4% -2.8% $ 10,052,136 $ 15,169,577 $ 14,869,230 50.9%4.8% 1.5% $ 12,115,201 $ 16,569,148 $ 17,346,886 36.8%3.1% -1.7% $ 4,241,855 $ 2,799,019 $ 2,754,235 -34.0%7.5% 3.6% $ 13,578,020 $ 18,551,198 $ 19,820,976 36.6%4.6% 1.1% $ 231,272,010 $ 380,765,050 $ 398,802,004 64.6%5.7% 2.1% $ 15,829,535 $ 25,013,368 $ 27,845,826 58.0%3.2% 1.3% $ 11,371,401 $ 17,368,263 $ 18,797,788 52.7%3.9% 1.3% $ 1,640,425 $ 1,825,627 $ 2,033,347 11.3%4.1% 1.8% $ 29,346,444 $ 41,960,825 $ 44,248,316 43.0%3.7% 0.1% $ 16,472,186 $ 24,772,096 $ 25,562,256 50.4%4.0% 0.8% $ 36,723,702 $ 51,949,999 $ 54,535,550 41.5%

10.3% 5.7% $ 2,628,116 $ 7,647,373 $ 9,403,357 191.0%3.4% -0.6% $ 27,218,770 $ 37,535,174 $ 38,147,901 37.9%4.2% 1.4% $ 91,497,647 $ 137,508,016 $ 144,201,270 50.3%3.7% 0.1% $ 3,702,636 $ 569,787 $ 586,700 -84.6%3.4% 0.7% $ 32,988,409 $ 49,050,358 $ 51,385,067 48.7%8.0% 3.4% $ 16,355,052 $ 25,399,943 $ 26,995,578 55.3%3.7% 0.9% $ 15,276,823 $ 23,284,630 $ 25,457,147 52.4%

Page 18: Fully Funded EBM

3.9% 0.0% $ 2,945,308 $ 5,015,689 $ 5,514,422 70.3%4.1% -0.3% $ 4,872,765 $ 6,689,520 $ 6,861,161 37.3%4.1% 0.2% $ 2,303,372 $ 3,975,473 $ 4,057,372 72.6%2.0% -1.8% $ 2,025,073 $ 2,782,218 $ 2,736,652 37.4%3.9% -2.8% $ 6,312,632 $ 8,080,633 $ 8,428,674 28.0%3.9% -2.1% $ 4,259,270 $ 5,770,552 $ 5,798,633 35.5%3.4% 0.0% $ 8,646,730 $ 12,308,969 $ 12,622,910 42.4%4.4% -0.8% $ 11,471,009 $ 13,646,769 $ 13,952,421 19.0%3.7% 1.3% $ 12,101,332 $ 14,722,233 $ 15,372,816 21.7%3.0% -3.5% $ 3,151,308 $ 3,540,430 $ 3,496,695 12.3%5.0% -0.7% $ 2,522,321 $ 4,537,272 $ 4,861,504 79.9%3.2% -0.8% $ 5,694,204 $ 7,593,813 $ 7,834,982 33.4%3.8% -0.1% $ 4,093,738 $ 4,790,952 $ 5,093,556 17.0%3.6% -2.8% $ 2,203,433 $ 3,048,317 $ 3,041,833 38.3%3.4% -5.4% $ 1,223,493 $ 986,228 $ 892,047 -19.4%2.5% -3.6% $ 3,779,445 $ 1,231,215 $ 1,267,854 -67.4%3.3% 2.0% $ 10,602,335 $ 16,189,099 $ 17,861,859 52.7%3.7% 0.4% $ 2,818,248 $ 3,510,661 $ 3,617,371 24.6%4.4% -0.4% $ 17,512,577 $ 22,881,214 $ 23,442,549 30.7%3.7% -1.9% $ 5,715,572 $ 7,118,523 $ 6,949,854 24.5%3.4% -1.3% $ 6,104,922 $ 7,083,697 $ 6,829,405 16.0%4.1% -0.8% $ 19,195,471 $ 27,977,712 $ 28,507,785 45.8%2.6% -0.3% $ 1,069,217 $ 1,312,452 $ 1,374,112 22.7%3.9% -1.1% $ 12,486,138 $ 20,340,452 $ 20,589,164 62.9%3.4% -0.5% $ 6,321,633 $ 9,637,107 $ 9,765,417 52.4%4.0% -0.5% $ 9,447,563 $ 16,188,671 $ 16,393,142 71.4%5.0% 0.4% $ 148,812,200 $ 221,243,015 $ 231,325,550 48.7%3.9% -2.9% $ 3,065,112 $ 3,883,978 $ 3,804,547 26.7%3.2% -1.6% $ 5,890,003 $ 7,290,096 $ 7,340,316 23.8%3.9% 0.9% $ 17,598,633 $ 22,300,222 $ 23,405,994 26.7%2.5% -3.4% $ 1,029,704 $ 870,134 $ 896,214 -15.5%4.6% -1.5% $ 1,883,336 $ 3,254,341 $ 3,384,363 72.8%4.1% 0.7% $ 11,198,492 $ 15,220,784 $ 15,587,823 35.9%3.6% 0.5% $ 2,937,697 $ 3,104,595 $ 3,160,835 5.7%3.2% 1.0% $ 3,074,993 $ 3,169,043 $ 3,329,690 3.1%4.6% 1.9% $ 20,674,220 $ 30,960,358 $ 32,292,310 49.8%4.2% -0.5% $ 7,295,894 $ 10,963,641 $ 11,149,884 50.3%3.7% -2.4% $ 28,127,472 $ 36,505,363 $ 36,457,781 29.8%4.3% -1.5% $ 7,928,236 $ 9,628,791 $ 9,943,309 21.4%3.9% 0.8% $ 25,129,825 $ 27,688,141 $ 29,008,885 10.2%3.9% -1.7% $ 4,469,597 $ 2,337,328 $ 4,248,876 -47.7%3.8% -0.1% $ 3,397,692 $ 6,964,064 $ 7,262,250 105.0%3.7% -0.7% $ 13,698,290 $ 15,580,828 $ 15,979,917 13.7%4.3% -3.4% $ 2,826,988 $ 5,842,404 $ 6,050,848 106.7%3.0% 0.2% $ 2,718,214 $ 2,135,019 $ 2,198,756 -21.5%5.6% -0.2% $ 3,660,724 $ 5,516,589 $ 5,918,597 50.7%3.8% -2.1% $ 13,962,437 $ 18,661,877 $ 18,791,801 33.7%5.6% 2.2% $ 5,682,296 $ 6,154,917 $ 6,537,452 8.3%

Page 19: Fully Funded EBM

4.0% -3.5% $ 1,937,668 $ 2,736,079 $ 2,709,316 41.2%4.3% 0.9% $ 3,192,038 $ 4,214,415 $ 4,359,597 32.0%3.4% -4.6% $ 2,811,253 $ 3,865,519 $ 3,782,887 37.5%4.0% -0.4% $ 17,957,685 $ 30,568,008 $ 31,393,554 70.2%3.3% 0.0% $ 5,361,598 $ 6,795,536 $ 7,028,793 26.7%7.7% 3.5% $ 3,804,993 $ 5,806,277 $ 6,183,089 52.6%3.3% -1.4% $ 627,849 $ 2,158,606 $ 2,411,815 243.8%4.3% -5.2% $ 1,474,992 $ 1,934,006 $ 1,887,130 31.1%3.6% 2.0% $ 3,984,799 $ 6,179,019 $ 6,464,157 55.1%3.7% -0.8% $ 2,357,530 $ 3,135,461 $ 3,183,036 33.0%4.3% 0.2% $ 8,216,108 $ 13,403,462 $ 13,971,737 63.1%3.8% -2.8% $ 2,506,927 $ 3,622,426 $ 3,612,284 44.5%3.8% -1.8% $ 5,492,866 $ 8,484,436 $ 8,479,555 54.5%3.6% -3.2% $ 4,232,444 $ 6,008,207 $ 5,929,347 42.0%3.9% -2.0% $ 2,341,036 $ 4,028,217 $ 4,052,378 72.1%4.3% -2.9% $ 10,766,738 $ 13,714,536 $ 13,713,568 27.4%4.0% -4.4% $ 2,437,965 $ 3,605,996 $ 3,540,123 47.9%3.8% 0.6% $ 5,704,326 $ 7,527,546 $ 7,770,718 32.0%4.2% -3.6% $ 7,689,654 $ 12,802,102 $ 12,722,922 66.5%4.0% -0.6% $ 4,786,162 $ 7,344,883 $ 7,389,788 53.5%3.6% -1.8% $ 4,741,336 $ 7,049,342 $ 7,069,275 48.7%5.0% -1.0% $ 4,887,773 $ 7,357,716 $ 7,494,112 50.5%3.7% -0.2% $ 12,082,557 $ 18,451,529 $ 18,773,924 52.7%3.6% -0.6% $ 12,034,192 $ 18,251,667 $ 18,582,411 51.7%4.6% 0.3% $ 8,047,642 $ 11,100,620 $ 11,381,554 37.9%3.8% -0.2% $ 20,635,017 $ 27,871,715 $ 28,545,881 35.1%5.7% -0.6% $ 4,556,701 $ 7,905,215 $ 8,278,101 73.5%4.1% -2.9% $ 10,983,666 $ 15,690,592 $ 15,566,899 42.9%4.2% 0.4% $ 8,951,535 $ 13,762,137 $ 14,430,172 53.7%3.8% -1.6% $ 2,269,444 $ 3,365,769 $ 3,433,157 48.3%3.9% -0.1% $ 5,416,225 $ 8,578,112 $ 8,903,526 58.4%4.3% -0.5% $ 11,466,295 $ 18,110,306 $ 18,526,568 57.9%3.0% -1.4% $ 4,743,421 $ 7,330,810 $ 7,390,152 54.5%2.9% -0.5% $ 6,324,665 $ 8,875,835 $ 9,001,218 40.3%4.2% -2.4% $ 8,467,817 $ 14,163,538 $ 14,560,112 67.3%4.0% -1.6% $ 14,373,906 $ 18,768,253 $ 18,984,052 30.6%7.4% 2.4% $ 7,944,435 $ 11,545,021 $ 12,077,360 45.3%3.2% -2.5% $ 10,100,980 $ 13,539,212 $ 13,557,718 34.0%3.8% -1.6% $ 10,049,078 $ 14,052,142 $ 14,224,489 39.8%3.5% -2.4% $ 8,304,583 $ 10,826,132 $ 10,766,046 30.4%4.0% 1.0% $ 8,460,825 $ 12,699,292 $ 13,712,603 50.1%4.6% 1.1% $ 11,695,780 $ 15,697,572 $ 16,523,153 34.2%4.1% -1.9% $ 3,601,906 $ 5,101,577 $ 5,366,201 41.6%4.7% 1.5% $ 5,448,697 $ 7,071,542 $ 7,340,649 29.8%4.0% 1.3% $ 3,119,095 $ 5,233,148 $ 5,412,296 67.8%6.5% 2.5% $ 4,389,575 $ 6,644,743 $ 7,046,375 51.4%4.4% -1.5% $ 4,081,478 $ 6,132,018 $ 6,180,868 50.2%4.0% 0.6% $ 12,804,458 $ 21,350,276 $ 22,460,015 66.7%

Page 20: Fully Funded EBM

3.0% 1.7% $ 1,252,578 $ 1,840,324 $ 1,969,121 46.9%2.9% 0.9% $ 1,009,680 $ 527,293 $ 1,013,714 -47.8%3.7% 0.0% $ 14,271,746 $ 17,215,769 $ 17,869,304 20.6%3.5% -2.1% $ 16,390,214 $ 17,266,034 $ 19,612,268 5.3%7.9% 2.6% $ 18,446,724 $ 29,369,339 $ 31,182,887 59.2%7.1% 3.0% $ 7,062,711 $ 12,991,167 $ 16,109,949 83.9%3.2% -0.4% $ 832,404 $ 3,526,460 $ 4,040,523 323.6%3.8% 0.2% $ 1,747,624 $ 3,421,507 $ 4,295,773 95.8%3.2% -0.3% $ 12,542,257 $ 25,466,813 $ 28,596,095 103.0%3.9% 1.1% $ 8,346,144 $ 11,653,150 $ 12,022,884 39.6%3.8% -2.8% $ 8,485,786 $ 11,742,446 $ 11,684,883 38.4%4.1% -0.3% $ 9,001,975 $ 11,310,737 $ 11,504,852 25.6%4.7% -4.1% $ 8,239,823 $ 10,022,634 $ 9,831,976 21.6%4.6% -1.3% $ 12,592,083 $ 16,327,435 $ 16,513,333 29.7%4.6% 1.1% $ 11,585,316 $ 16,518,835 $ 17,094,143 42.6%4.5% -0.5% $ 5,841,606 $ 7,933,012 $ 8,061,037 35.8%5.4% 2.2% $ 5,668,588 $ 8,240,449 $ 8,763,983 45.4%6.1% 2.5% $ 4,445,848 $ 8,643,385 $ 9,375,975 94.4%3.1% 0.7% $ 4,923,158 $ 6,544,412 $ 6,779,895 32.9%3.9% 0.0% $ 4,648,679 $ 9,477,734 $ 10,109,272 103.9%

12.4% 6.0% $ 7,959,197 $ 14,797,069 $ 16,509,463 85.9%3.7% 0.0% $ 9,241,711 $ 13,486,672 $ 13,811,257 45.9%4.7% 0.1% $ 25,639,840 $ 40,288,545 $ 41,543,342 57.1%3.1% -0.2% $ 8,518,368 $ 9,998,781 $ 10,226,063 17.4%3.0% -3.1% $ 4,619,981 $ 6,236,375 $ 6,118,323 35.0%7.3% 2.8% $ 11,606,358 $ 17,577,819 $ 18,712,187 51.4%4.1% -0.7% $ 12,085,173 $ 18,562,652 $ 19,006,880 53.6%3.3% -1.2% $ 5,603,443 $ 8,032,196 $ 8,420,163 43.3%3.7% -1.1% $ 5,013,789 $ 7,548,952 $ 7,744,036 50.6%5.0% 2.0% $ 3,981,372 $ 6,031,548 $ 6,280,090 51.5%2.9% 0.0% $ 16,113,453 $ 18,723,797 $ 19,649,788 16.2%6.4% 2.8% $ 2,180,505 $ 6,103,995 $ 8,087,186 179.9%

11.1% 5.9% $ 3,686,222 $ 9,346,666 $ 11,696,832 153.6%3.9% -0.5% $ 7,332,019 $ 10,379,652 $ 10,710,580 41.6%3.1% -0.1% $ 2,440,059 $ 3,248,709 $ 3,638,131 33.1%4.1% -0.3% $ 33,516,432 $ 49,098,186 $ 51,744,747 46.5%3.5% -2.1% $ 7,688,128 $ 7,771,977 $ 8,226,983 1.1%3.4% -1.9% $ 6,842,683 $ 6,821,514 $ 7,180,454 -0.3%4.1% -0.2% $ 63,910,020 $ 94,931,437 $ 98,387,112 48.5%3.3% -1.1% $ 11,893,127 $ 15,250,088 $ 16,156,009 28.2%7.9% 3.6% $ 8,375,826 $ 13,971,442 $ 16,025,618 66.8%7.2% 3.2% $ 3,818,200 $ 6,207,071 $ 6,880,597 62.6%3.4% 0.1% $ 5,185,741 $ 7,348,197 $ 8,013,214 41.7%3.1% -3.7% $ 5,693,622 $ 7,875,494 $ 8,072,695 38.3%6.0% 2.4% $ 6,526,582 $ 9,843,325 $ 12,629,122 50.8%3.5% -0.6% $ 4,328,932 $ 8,846,759 $ 10,027,131 104.4%3.1% -0.8% $ 9,421,364 $ 17,870,241 $ 19,965,792 89.7%2.8% 1.2% $ 1,703,432 $ 1,984,766 $ 2,472,405 16.5%

Page 21: Fully Funded EBM

4.6% 0.5% $ 6,172,095 $ 13,974,652 $ 16,305,814 126.4%3.1% 0.2% $ 14,104,247 $ 17,053,182 $ 21,313,003 20.9%4.7% -0.2% $ 208,806,563 $ 267,298,715 $ 279,297,765 28.0%4.0% -0.2% $ 20,721,965 $ 33,735,271 $ 37,473,088 62.8%4.0% -1.3% $ 3,927,694 $ 6,245,208 $ 6,374,768 59.0%7.7% 3.2% $ 6,869,410 $ 8,989,354 $ 9,630,860 30.9%3.9% 0.6% $ 7,849,444 $ 12,236,903 $ 12,846,178 55.9%3.6% -0.9% $ 4,997,167 $ 7,133,167 $ 7,100,838 42.7%3.7% 0.2% $ 18,816,496 $ 29,430,908 $ 30,383,766 56.4%3.4% -0.8% $ 7,032,574 $ 15,895,836 $ 16,449,284 126.0%3.0% -2.2% $ 9,876,964 $ 13,583,103 $ 13,579,300 37.5%2.7% -0.3% $ 6,576,871 $ 9,212,716 $ 9,452,731 40.1%4.4% -0.5% $ 2,446,157 $ 3,549,444 $ 3,695,947 45.1%2.3% -2.9% $ 2,312,612 $ 3,275,900 $ 3,224,457 41.7%3.7% -1.6% $ 5,992,795 $ 7,680,648 $ 7,717,387 28.2%4.2% -2.3% $ 3,895,115 $ 6,154,072 $ 6,182,163 58.0%3.0% -0.8% $ 5,225,987 $ 6,332,735 $ 6,426,974 21.2%4.0% -0.8% $ 4,906,331 $ 6,631,188 $ 6,707,824 35.2%3.9% 0.2% $ 10,443,421 $ 15,946,155 $ 16,351,308 52.7%3.5% -0.3% $ 12,082,546 $ 15,256,178 $ 15,541,593 26.3%3.3% -1.2% $ 2,554,117 $ 3,261,555 $ 3,308,345 27.7%3.9% -2.6% $ 78,696,740 $ 109,576,582 $ 109,625,648 39.2%3.7% -4.3% $ 6,252,909 $ 9,445,304 $ 9,428,188 51.1%4.3% -0.5% $ 31,366,041 $ 47,340,307 $ 48,113,267 50.9%3.8% -1.4% $ 4,150,837 $ 5,372,142 $ 5,414,456 29.4%3.8% -1.9% $ 3,285,730 $ 4,529,539 $ 4,570,010 37.9%3.9% 2.0% $ 5,317,309 $ 9,212,119 $ 9,889,978 73.2%3.5% -0.5% $ 7,672,436 $ 9,672,927 $ 9,858,592 26.1%3.7% 1.0% $ 21,894,579 $ 30,043,999 $ 31,380,668 37.2%3.7% 2.0% $ 4,432,007 $ 7,160,582 $ 7,974,771 61.6%3.6% -2.2% $ 9,980,028 $ 12,590,631 $ 12,592,976 26.2%5.3% 2.1% $ 4,467,008 $ 8,211,683 $ 8,444,920 83.8%3.8% 1.6% $ 17,004,450 $ 26,951,087 $ 28,066,945 58.5%3.5% 1.6% $ 15,482,343 $ 23,108,948 $ 23,949,529 49.3%4.0% 1.7% $ 5,159,739 $ 7,330,999 $ 7,603,351 42.1%3.5% -1.7% $ 13,858,906 $ 19,106,437 $ 19,201,145 37.9%3.6% 1.6% $ 4,183,290 $ 6,700,210 $ 6,953,998 60.2%3.7% 0.4% $ 10,483,418 $ 15,493,123 $ 16,139,373 47.8%3.7% -1.6% $ 7,205,071 $ 9,427,216 $ 9,449,601 30.8%3.9% -0.8% $ 4,721,937 $ 6,590,818 $ 6,699,644 39.6%4.4% -1.0% $ 4,450,775 $ 5,766,494 $ 5,816,330 29.6%3.8% -2.1% $ 5,517,204 $ 7,899,123 $ 7,915,472 43.2%3.5% -2.1% $ 5,681,612 $ 6,987,236 $ 6,973,828 23.0%3.3% 0.4% $ 2,710,293 $ 3,263,996 $ 3,287,907 20.4%3.3% -0.7% $ 3,185,544 $ 4,826,575 $ 4,886,714 51.5%4.8% 1.8% $ 3,298,407 $ 4,591,472 $ 4,799,988 39.2%3.4% 0.0% $ 4,773,521 $ 6,185,565 $ 6,347,339 29.6%4.1% -1.2% $ 6,264,805 $ 9,015,764 $ 8,989,764 43.9%

Page 22: Fully Funded EBM

3.9% -0.5% $ 2,233,762 $ 3,112,511 $ 3,157,877 39.3%4.1% 0.2% $ 12,758,518 $ 20,404,892 $ 21,220,828 59.9%3.9% 0.5% $ 7,437,908 $ 10,524,155 $ 11,108,336 41.5%4.5% 1.2% $ 10,977,049 $ 19,925,163 $ 20,833,015 81.5%3.6% -1.8% $ 13,390,561 $ 20,503,109 $ 20,844,544 53.1%4.2% 0.5% $ 5,116,358 $ 7,179,568 $ 7,453,134 40.3%3.9% 1.1% $ 11,879,651 $ 17,116,682 $ 18,499,825 44.1%4.1% -1.4% $ 130,773,810 $ 189,577,758 $ 192,334,348 45.0%4.2% 0.3% $ 27,104,392 $ 39,160,048 $ 40,368,778 44.5%4.3% -5.1% $ 3,766,612 $ 5,188,916 $ 4,950,220 37.8%3.8% 0.4% $ 12,094,883 $ 25,972,538 $ 27,643,495 114.7%4.6% 1.0% $ 21,986,547 $ 34,386,615 $ 35,456,997 56.4%4.3% 0.9% $ 11,570,978 $ 23,832,758 $ 25,177,502 106.0%3.9% -4.2% $ 5,772,685 $ 8,334,376 $ 8,141,303 44.4%3.5% -1.5% $ 21,434,715 $ 28,416,623 $ 28,576,336 32.6%5.3% 0.9% $ 7,730,924 $ 12,135,623 $ 12,852,693 57.0%3.2% 1.1% $ 5,699,046 $ 6,613,943 $ 6,868,721 16.1%3.7% -2.1% $ 21,861,472 $ 28,864,471 $ 28,875,238 32.0%3.7% 0.3% $ 7,977,937 $ 10,096,641 $ 10,379,065 26.6%3.4% 0.7% $ 4,026,341 $ 9,763,888 $ 10,700,171 142.5%4.5% 0.8% $ 13,907,146 $ 22,875,483 $ 23,859,027 64.5%4.0% -0.3% $ 14,142,936 $ 19,824,574 $ 20,213,211 40.2%4.0% -1.3% $ 7,100,314 $ 10,397,209 $ 10,565,767 46.4%3.3% 0.0% $ 9,234,030 $ 12,397,442 $ 12,653,301 34.3%4.8% 0.8% $ 5,723,747 $ 8,478,946 $ 8,771,466 48.1%3.3% -1.6% $ 5,250,333 $ 7,282,842 $ 7,316,531 38.7%3.7% 0.2% $ 9,156,363 $ 12,111,654 $ 12,319,565 32.3%3.5% -1.7% $ 12,799,054 $ 18,703,383 $ 18,623,654 46.1%3.5% 0.3% $ 11,430,522 $ 16,311,748 $ 16,730,679 42.7%3.6% -0.5% $ 15,665,728 $ 20,607,312 $ 21,173,242 31.5%4.1% -5.6% $ 5,930,449 $ 7,310,757 $ 7,109,719 23.3%4.2% 1.9% $ 22,122,166 $ 30,972,653 $ 32,552,957 40.0%4.7% 0.3% $ 4,243,219 $ 5,968,510 $ 6,076,465 40.7%3.6% -2.9% $ 5,742,674 $ 8,072,318 $ 7,997,518 40.6%4.0% -1.3% $ 3,787,727 $ 6,481,515 $ 6,585,168 71.1%3.7% 0.1% $ 671,010 $ 195,707 $ 201,500 -70.8%3.3% -1.0% $ 5,868,693 $ 7,354,908 $ 7,498,402 25.3%3.9% -0.7% $ 3,084,588 $ 745,872 $ 963,250 -75.8%9.4% 2.8% $ 17,219 $ - $ - -100.0%3.5% -2.2% $ 3,263,496 $ 4,743,832 $ 4,743,765 45.4%4.2% -1.2% $ 8,711,809 $ 12,540,083 $ 12,719,859 43.9%3.6% -4.3% $ 4,455,792 $ 6,305,537 $ 6,194,331 41.5%3.9% 1.2% $ 7,244,372 $ 10,488,751 $ 10,822,351 44.8%3.8% 0.1% $ 13,057,652 $ 17,718,349 $ 18,123,680 35.7%3.5% 1.9% $ 12,483,733 $ 15,076,997 $ 15,748,063 20.8%3.9% -2.7% $ 6,786,613 $ 9,149,032 $ 9,124,549 34.8%4.0% -0.8% $ 9,766,135 $ 13,688,511 $ 13,897,610 40.2%3.6% -0.5% $ 7,732,683 $ 11,895,774 $ 12,342,043 53.8%

Page 23: Fully Funded EBM

3.6% 0.5% $ 16,063,567 $ 20,789,527 $ 21,302,823 29.4%3.1% -0.6% $ 7,801,947 $ 10,857,705 $ 11,033,249 39.2%4.3% -2.1% $ 5,780,562 $ 8,235,151 $ 8,233,082 42.5%4.7% -2.3% $ 10,202,130 $ 13,739,028 $ 13,812,695 34.7%4.7% -2.7% $ 10,808,665 $ 14,860,488 $ 14,845,615 37.5%4.2% 0.3% $ 5,941,450 $ 8,409,977 $ 8,590,454 41.5%3.3% 0.0% $ 3,980,456 $ 6,441,357 $ 6,893,994 61.8%2.9% -3.3% $ 11,610,229 $ 10,860,247 $ 10,686,354 -6.5%6.5% 2.7% $ 6,439,693 $ 10,516,191 $ 11,473,714 63.3%4.0% -0.9% $ 5,774,184 $ 8,342,301 $ 8,522,424 44.5%3.8% 0.7% $ 12,948,131 $ 21,954,809 $ 22,856,984 69.6%4.3% -1.1% $ 12,382,879 $ 19,257,718 $ 19,919,486 55.5%3.7% -2.4% $ 4,528,673 $ 5,832,702 $ 5,891,350 28.8%3.0% -0.8% $ 11,064,883 $ 13,559,780 $ 13,777,553 22.5%4.2% 1.8% $ 4,011,278 $ 7,323,319 $ 8,035,202 82.6%3.4% 0.0% $ 6,146,013 $ 7,297,107 $ 7,511,453 18.7%3.8% -4.5% $ 5,907,018 $ 7,469,984 $ 7,343,234 26.5%3.5% -3.9% $ 628,732 $ 1,172,571 $ 1,170,760 86.5%4.9% 0.3% $ 8,236,262 $ 11,804,189 $ 12,304,428 43.3%4.3% -0.7% $ 4,923,545 $ 7,358,107 $ 7,483,159 49.4%3.8% -0.8% $ 6,939,762 $ 8,939,607 $ 9,080,774 28.8%3.2% -0.5% $ 3,727,078 $ 5,529,136 $ 5,714,165 48.4%4.3% -3.4% $ 4,369,059 $ 5,487,777 $ 5,403,361 25.6%3.7% 0.2% $ 4,543,519 $ 5,843,623 $ 5,983,442 28.6%3.9% -4.5% $ 3,511,323 $ 4,986,182 $ 4,901,254 42.0%3.8% -2.5% $ 1,926,952 $ 2,462,913 $ 2,432,585 27.8%3.9% 1.3% $ 2,664,837 $ 3,334,192 $ 3,502,128 25.1%3.2% 0.2% $ 3,426,833 $ 5,319,322 $ 5,538,977 55.2%4.1% -3.0% $ 2,093,068 $ 2,873,657 $ 2,853,059 37.3%4.3% -1.9% $ 5,612,776 $ 7,298,936 $ 7,340,586 30.0%4.4% -3.5% $ 2,600,674 $ 2,726,467 $ 2,698,869 4.8%4.0% -2.1% $ 2,765,504 $ 3,809,330 $ 3,834,322 37.7%3.4% -1.4% $ 8,407,961 $ 11,455,108 $ 11,551,051 36.2%3.7% 1.6% $ 7,043,418 $ 10,361,057 $ 10,739,491 47.1%3.4% -1.3% $ 9,303,932 $ 11,970,630 $ 12,132,863 28.7%4.1% -1.1% $ 2,220,016 $ 3,124,497 $ 3,168,088 40.7%4.4% 1.2% $ 12,730,800 $ 19,092,503 $ 20,182,676 50.0%4.8% -1.5% $ 29,107,014 $ 42,952,159 $ 43,459,830 47.6%3.6% 0.5% $ 2,388,449 $ 5,226,633 $ 5,777,084 118.8%3.6% -2.8% $ 4,978,156 $ 7,851,805 $ 7,808,160 57.7%3.2% -1.1% $ 7,929,497 $ 11,996,942 $ 12,388,647 51.3%3.5% -2.6% $ 6,814,674 $ 9,273,745 $ 9,221,581 36.1%4.7% 0.9% $ 10,742,975 $ 17,050,874 $ 17,714,794 58.7%3.4% 1.1% $ 8,881,262 $ 11,845,791 $ 12,181,380 33.4%3.7% -3.9% $ 6,899,322 $ 9,044,053 $ 8,826,573 31.1%3.7% 1.6% $ 7,258,973 $ 10,426,899 $ 10,819,191 43.6%6.4% 2.7% $ 9,992,895 $ 14,477,369 $ 15,157,358 44.9%3.0% -1.6% $ 6,786,481 $ 9,130,870 $ 9,310,952 34.5%

Page 24: Fully Funded EBM

3.4% -0.8% $ 9,654,041 $ 13,948,440 $ 14,517,302 44.5%4.4% -0.8% $ 12,175,781 $ 22,833,241 $ 23,865,776 87.5%3.7% -0.3% $ 5,488,672 $ 8,142,037 $ 8,346,490 48.3%3.9% -1.0% $ 5,140,219 $ 8,101,279 $ 8,169,534 57.6%3.8% 0.4% $ 3,320,418 $ 5,295,500 $ 5,618,699 59.5%4.9% -1.0% $ 6,120,668 $ 8,137,122 $ 8,186,032 32.9%5.0% 0.8% $ 2,774,706 $ 4,341,750 $ 4,478,351 56.5%5.6% 1.7% $ 3,423,339 $ 5,245,353 $ 5,513,982 53.2%4.2% -1.5% $ 9,649,646 $ 12,813,421 $ 12,883,869 32.8%4.9% 1.1% $ 1,665,082 $ 3,148,769 $ 3,284,578 89.1%4.7% -2.2% $ 12,087,940 $ 17,100,048 $ 17,114,783 41.5%4.8% 1.4% $ 18,276,279 $ 27,330,577 $ 28,394,490 49.5%4.6% -0.4% $ 7,139,649 $ 9,968,717 $ 10,136,827 39.6%3.9% -1.3% $ 9,843,906 $ 13,324,783 $ 13,410,541 35.4%4.3% 1.9% $ 6,867,617 $ 8,971,568 $ 9,374,009 30.6%5.0% -2.4% $ 1,074,054 $ 1,854,705 $ 1,877,675 72.7%5.1% 0.5% $ 9,925,414 $ 16,220,299 $ 16,873,927 63.4%3.3% -4.3% $ 2,055,789 $ 2,662,815 $ 2,639,106 29.5%2.2% -3.5% $ 1,843,056 $ 2,533,996 $ 2,514,044 37.5%4.7% 0.7% $ 1,654,379 $ 2,516,005 $ 2,582,356 52.1%3.8% 1.3% $ 4,260,778 $ 5,816,919 $ 6,057,040 36.5%4.2% 0.2% $ 9,610,094 $ 15,309,664 $ 15,846,756 59.3%3.7% 1.6% $ 4,230,547 $ 6,147,809 $ 6,760,663 45.3%4.5% 0.2% $ 2,266,593 $ 2,593,069 $ 2,696,585 14.4%6.6% 3.4% $ 2,297,997 $ 3,732,841 $ 3,925,376 62.4%5.2% 1.2% $ 3,521,803 $ 4,770,855 $ 4,951,177 35.5%3.6% -0.9% $ 4,130,940 $ 5,618,286 $ 5,781,878 36.0%5.3% -0.9% $ 1,714,672 $ 3,027,032 $ 3,094,095 76.5%2.5% -0.4% $ 2,092,042 $ 3,031,454 $ 3,091,345 44.9%4.8% 1.8% $ 15,371,605 $ 25,591,129 $ 27,307,570 66.5%4.3% -0.6% $ 17,127,145 $ 24,550,041 $ 25,100,399 43.3%4.5% -1.1% $ 67,884,572 $ 98,120,209 $ 100,178,031 44.5%3.5% -3.1% $ 8,184,347 $ 13,790,931 $ 14,227,401 68.5%3.6% 0.6% $ 7,994,503 $ 13,117,408 $ 13,588,577 64.1%3.1% 0.0% $ 5,704,302 $ 11,001,819 $ 12,130,169 92.9%3.2% 1.5% $ 14,419,825 $ 17,888,282 $ 18,771,140 24.1%3.3% -0.6% $ 15,004,504 $ 17,332,982 $ 17,673,924 15.5%3.2% -1.1% $ 10,206,354 $ 14,809,258 $ 15,082,897 45.1%3.9% -0.5% $ 20,568,626 $ 30,247,517 $ 31,011,631 47.1%3.3% 0.0% $ 9,310,505 $ 13,630,722 $ 14,026,572 46.4%3.4% -0.2% $ 14,014,334 $ 18,725,426 $ 19,432,738 33.6%3.4% -1.7% $ 9,260,972 $ 12,285,454 $ 12,345,941 32.7%5.0% -0.7% $ 3,659,893 $ 5,212,797 $ 5,313,794 42.4%3.4% -0.1% $ 14,855,434 $ 23,269,801 $ 24,299,319 56.6%3.5% -1.1% $ 16,768,174 $ 25,838,387 $ 26,222,214 54.1%5.7% 2.3% $ 7,878,849 $ 11,471,566 $ 12,036,282 45.6%3.5% 1.4% $ 6,099,190 $ 7,710,474 $ 8,070,272 26.4%3.9% -2.0% $ 150,690,044 $ 207,647,506 $ 208,664,265 37.8%

Page 25: Fully Funded EBM

4.1% -1.6% $ 20,880,999 $ 30,785,562 $ 31,079,550 47.4%3.1% 0.4% $ 1,833,075 $ 5,521,432 $ 5,961,620 201.2%3.6% -1.2% $ 3,541,238 $ 6,410,345 $ 6,503,988 81.0%3.6% 0.5% $ 12,287,822 $ 21,655,051 $ 22,612,838 76.2%4.0% 1.8% $ 10,929,248 $ 15,436,530 $ 16,441,779 41.2%3.0% -1.4% $ 11,888,979 $ 13,234,983 $ 13,423,232 11.3%2.4% -0.4% $ 5,274,780 $ 6,840,416 $ 6,996,339 29.7%2.8% 0.2% $ 2,462,878 $ 3,665,102 $ 3,875,129 48.8%3.5% 1.6% $ 5,048,002 $ 6,123,361 $ 6,937,805 21.3%3.5% 0.7% $ 7,297,371 $ 10,416,680 $ 10,851,080 42.7%3.0% 1.5% $ 2,280,782 $ 1,116,473 $ 1,148,448 -51.0%3.2% -4.1% $ 8,834,201 $ 13,343,268 $ 13,243,300 51.0%3.3% -1.3% $ 15,027,507 $ 18,576,102 $ 18,892,572 23.6%2.6% 0.1% $ 7,442,571 $ 10,784,891 $ 11,213,937 44.9%3.5% 1.3% $ 4,203,770 $ 10,312,898 $ 11,806,752 145.3%6.9% 3.1% $ 1,128,208 $ 4,278,099 $ 5,037,277 279.2%

12.3% 3.2% $ 1,458,784 $ 2,261,780 $ 2,390,313 55.0%5.0% 0.7% $ 3,503,164 $ 5,654,179 $ 5,814,342 61.4%4.0% -3.1% $ 5,709,636 $ 8,169,016 $ 8,120,672 43.1%3.9% -0.4% $ 6,655,506 $ 8,606,217 $ 8,775,353 29.3%4.2% -1.8% $ 8,069,473 $ 11,801,776 $ 11,870,615 46.3%3.0% -0.7% $ 5,132,501 $ 9,791,000 $ 10,320,319 90.8%3.2% -2.2% $ 9,215,873 $ 12,009,171 $ 12,037,933 30.3%3.9% -1.8% $ 4,273,326 $ 6,457,250 $ 6,477,350 51.1%3.5% -2.3% $ 7,741,397 $ 12,063,018 $ 12,091,341 55.8%3.5% -3.3% $ 6,908,242 $ 8,496,087 $ 8,376,889 23.0%3.1% -2.6% $ 5,418,975 $ 8,623,776 $ 8,590,014 59.1%4.1% 1.7% $ 412,993 $ 1,901,321 $ 2,218,791 360.4%3.8% -5.1% $ 5,525,995 $ 6,418,119 $ 6,212,171 16.1%3.0% -2.0% $ 2,706,149 $ 3,659,525 $ 3,683,409 35.2%4.3% -1.7% $ 3,735,771 $ 5,370,448 $ 5,383,998 43.8%2.9% 1.0% $ 7,749,843 $ 10,531,866 $ 10,902,626 35.9%4.0% -0.6% $ 13,675,091 $ 19,800,956 $ 20,214,485 44.8%3.7% 1.9% $ 2,756,341 $ 4,105,275 $ 4,275,496 48.9%4.0% -0.4% $ 41,948,345 $ 61,236,904 $ 62,734,033 46.0%2.8% 1.1% $ 3,055,888 $ 5,037,370 $ 5,479,258 64.8%4.7% 1.2% $ 12,503,580 $ 19,094,852 $ 19,803,344 52.7%4.3% 0.6% $ 5,925,671 $ 10,979,409 $ 11,666,933 85.3%4.8% 0.9% $ 2,975,413 $ 5,779,017 $ 6,093,239 94.2%4.4% 1.1% $ 8,437,696 $ 13,834,007 $ 14,308,300 64.0%4.1% 0.7% $ 9,120,806 $ 15,257,728 $ 16,043,059 67.3%3.8% -1.4% $ 5,636,548 $ 9,187,913 $ 9,297,353 63.0%3.6% -0.9% $ 2,616,233 $ 3,426,837 $ 3,464,256 31.0%3.9% -1.5% $ 5,808,131 $ 8,430,819 $ 8,499,324 45.2%6.8% 2.4% $ 2,025,235 $ 3,952,534 $ 4,290,591 95.2%3.8% 1.1% $ 15,506,066 $ 24,825,398 $ 26,303,276 60.1%3.8% 0.2% $ 7,320,251 $ 10,361,059 $ 10,590,441 41.5%3.2% -1.3% $ 4,541,223 $ 6,056,580 $ 6,101,654 33.4%

Page 26: Fully Funded EBM

4.5% -2.7% $ 3,972,190 $ 5,690,061 $ 5,572,236 43.2%4.1% 1.6% $ 9,052,038 $ 14,158,503 $ 14,816,972 56.4%4.0% -0.4% $ 16,564,696 $ 23,097,650 $ 23,560,445 39.4%4.3% -1.6% $ 7,592,041 $ 9,827,183 $ 10,211,488 29.4%7.2% 2.4% $ 9,048,963 $ 14,163,272 $ 15,515,394 56.5%4.1% 0.8% $ 6,799,279 $ 9,114,678 $ 10,198,111 34.1%6.6% 2.6% $ 17,284,571 $ 23,303,187 $ 25,032,844 34.8%

12.0% 6.3% $ 10,239,506 $ 14,627,761 $ 17,014,947 42.9%5.8% 0.0% $ 29,099,910 $ 38,588,436 $ 40,414,491 32.6%9.3% 4.7% $ 11,340,244 $ 17,799,102 $ 20,248,220 57.0%5.2% 0.9% $ 4,246,227 $ 5,373,451 $ 5,562,424 26.5%3.8% -3.5% $ 2,579,533 $ 5,943,820 $ 6,155,349 130.4%3.9% -2.5% $ 4,470,487 $ 6,512,159 $ 6,482,782 45.7%4.1% -4.7% $ 5,243,789 $ 7,940,838 $ 7,803,528 51.4%3.7% 0.5% $ 8,202,088 $ 14,289,379 $ 14,820,036 74.2%3.9% -0.3% $ 11,222,354 $ 16,517,866 $ 17,057,276 47.2%3.6% -1.3% $ 1,843,530 $ 2,482,211 $ 2,546,574 34.6%3.7% -1.1% $ 5,094,771 $ 6,125,942 $ 6,124,001 20.2%4.5% -3.1% $ 3,081,999 $ 4,309,491 $ 4,294,823 39.8%3.2% -4.2% $ 5,359,064 $ 6,348,159 $ 6,139,049 18.5%3.8% -1.8% $ 6,066,555 $ 8,173,245 $ 8,216,371 34.7%3.1% 0.0% $ 6,640,608 $ 10,519,037 $ 10,760,436 58.4%3.8% 0.2% $ 5,854,739 $ 9,279,733 $ 9,729,378 58.5%9.2% 4.0% $ 4,762,302 $ 7,502,396 $ 8,044,157 57.5%5.3% -1.1% $ 4,534,741 $ 7,907,642 $ 8,096,546 74.4%4.4% -1.4% $ 7,769,907 $ 10,805,265 $ 10,985,929 39.1%4.1% 0.2% $ 7,585,974 $ 16,707,417 $ 17,466,324 120.2%4.8% -1.6% $ 5,464,709 $ 9,780,553 $ 10,078,890 79.0%5.4% -1.9% $ 2,413,567 $ 3,773,158 $ 3,855,164 56.3%6.2% 0.8% $ 3,046,043 $ 4,302,196 $ 4,460,743 41.2%5.3% -3.0% $ 2,806,212 $ 4,504,177 $ 4,522,970 60.5%4.7% -1.2% $ 5,077,332 $ 8,275,243 $ 8,493,795 63.0%4.2% -3.9% $ 3,049,984 $ 4,963,702 $ 4,945,075 62.7%4.3% -1.7% $ 2,072,330 $ 3,280,072 $ 3,333,163 58.3%3.7% 0.2% $ 7,009,440 $ 8,911,512 $ 9,324,409 27.1%3.7% -2.0% $ 6,583,130 $ 7,677,837 $ 7,712,003 16.6%6.1% 2.1% $ 6,471,263 $ 9,908,439 $ 10,331,501 53.1%3.7% 1.5% $ 4,217,391 $ 7,193,556 $ 7,676,665 70.6%3.7% 0.3% $ 3,671,953 $ 5,507,595 $ 5,695,690 50.0%4.3% -0.1% $ 2,662,905 $ 4,485,987 $ 4,763,261 68.5%3.6% 0.8% $ 5,692,878 $ 7,713,875 $ 8,006,755 35.5%3.8% 0.6% $ 8,506,315 $ 11,825,898 $ 12,459,929 39.0%5.1% -1.0% $ 2,032,205 $ 6,156,183 $ 6,664,155 202.9%3.1% 1.0% $ 3,921,100 $ 5,435,561 $ 5,660,350 38.6%3.9% -1.4% $ 4,359,169 $ 5,523,276 $ 5,565,039 26.7%3.6% 1.0% $ 6,148,875 $ 9,796,564 $ 10,318,824 59.3%4.3% 0.0% $6,542,318,801 $9,474,490,863 ### 44.8%

Page 27: Fully Funded EBM

The purpose of these estimates is primarily to determine the state appropriations needed in each fiscal year to fund the foundation program.Individual district estimates are very likely to change when more updated data become available. Actual payments will be based on actual ADM and property value data.

34.6% $ 1,934 $ 2,288 $ 3,078 18.3% 34.5%2.6% $ 6,473 $ 8,999 $ 9,270 39.0% 3.0%3.4% $ 4,805 $ 7,248 $ 7,454 50.8% 2.8%6.7% $ 2,483 $ 4,949 $ 5,335 99.3% 7.8%3.9% $ 3,964 $ 5,033 $ 5,236 27.0% 4.0%4.5% $ 2,736 $ 5,192 $ 5,409 89.8% 4.2%3.3% $ 3,080 $ 4,945 $ 5,112 60.5% 3.4%1.2% $ 6,604 $ 9,320 $ 9,517 41.1% 2.1%

11.3% $ 2,869 $ 5,407 $ 5,927 88.5% 9.6%26.3% $ 1,788 $ 2,937 $ 3,721 64.2% 26.7%

3.2% $ 4,857 $ 6,821 $ 6,989 40.4% 2.5%5.1% $ 3,005 $ 5,141 $ 5,322 71.1% 3.5%

-1.5% $ 3,901 $ 5,523 $ 5,570 41.6% 0.8%1.8% $ 3,636 $ 5,830 $ 6,002 60.3% 2.9%3.4% $ 4,735 $ 6,076 $ 6,231 28.3% 2.6%2.7% $ 5,469 $ 7,531 $ 7,707 37.7% 2.3%1.7% $ 2,851 $ 5,223 $ 5,460 83.2% 4.5%

-0.8% $ 5,598 $ 8,194 $ 8,403 46.4% 2.5%-0.2% $ 4,904 $ 5,596 $ 5,711 14.1% 2.1%2.7% $ 4,624 $ 6,229 $ 6,424 34.7% 3.1%

-1.6% $ 4,346 $ 5,843 $ 5,931 34.4% 1.5%-0.6% $ 5,723 $ 7,376 $ 7,551 28.9% 2.4%4.5% $ 5,832 $ 7,400 $ 7,576 26.9% 2.4%4.7% $ 3,325 $ 4,709 $ 4,896 41.6% 4.0%0.5% $ 6,452 $ 8,371 $ 8,549 29.7% 2.1%1.6% $ 6,928 $ 8,986 $ 9,187 29.7% 2.2%0.4% $ 8,003 $10,431 $10,671 30.3% 2.3%7.4% $ 2,841 $ 4,347 $ 4,631 53.0% 6.5%1.4% $ 4,098 $ 4,916 $ 5,122 19.9% 4.2%2.5% $ 4,825 $ 6,477 $ 6,586 34.2% 1.7%0.7% $ 4,746 $ 5,901 $ 6,085 24.3% 3.1%3.1% $ 4,575 $ 6,196 $ 6,371 35.4% 2.8%3.0% $ 6,150 $ 8,224 $ 8,386 33.7% 2.0%2.9% $ 5,759 $ 7,223 $ 7,346 25.4% 1.7%0.3% $ 6,928 $ 9,350 $ 9,506 35.0% 1.7%0.4% $ 6,081 $ 7,930 $ 8,127 30.4% 2.5%4.5% $ 6,254 $ 8,380 $ 8,612 34.0% 2.8%1.7% $ 3,865 $ 5,555 $ 5,647 43.7% 1.7%

Total State Aid % Chang

e FY10-

11

Per Pupil

State Aid FY09

Per Pupil State

Aid FY10

Per Pupil State

Aid FY11

Per Pupil State Aid % Chang

e FY09-

10

Per Pupil State Aid % Chang

e FY10-

11

Page 28: Fully Funded EBM

5.8% $ 2,510 $ 3,105 $ 3,267 23.7% 5.2%2.3% $ 6,179 $ 7,936 $ 8,090 28.4% 2.0%0.4% $ 5,325 $ 6,853 $ 6,951 28.7% 1.4%0.1% $ 5,596 $ 6,494 $ 6,472 16.0% -0.3%1.6% $ 5,223 $ 6,906 $ 7,065 32.2% 2.3%

-1.1% $ 6,281 $ 8,899 $ 9,201 41.7% 3.4%4.1% $ 6,096 $ 8,400 $ 8,565 37.8% 2.0%2.8% $ 4,252 $ 5,720 $ 5,969 34.5% 4.3%5.5% $ 2,611 $ 4,299 $ 4,501 64.6% 4.7%4.5% $ 5,720 $ 7,264 $ 7,496 27.0% 3.2%7.2% $ 2,674 $ 3,429 $ 3,619 28.2% 5.5%1.3% $ 4,413 $ 5,223 $ 5,346 18.4% 2.3%9.4% $ 4,181 $ 6,270 $ 6,807 49.9% 8.6%

16.1% $ 2,609 $ 3,902 $ 4,262 49.6% 9.2%2.1% $ 6,231 $ 9,031 $ 9,310 44.9% 3.1%1.8% $ 4,248 $ 4,564 $ 4,677 7.4% 2.5%9.4% $ 3,104 $ 3,149 $ 3,373 1.4% 7.1%

-0.1% $ 3,474 $ 5,563 $ 5,701 60.1% 2.5%0.5% $ 4,882 $ 6,169 $ 6,282 26.4% 1.8%3.9% $ 5,119 $ 6,365 $ 6,544 24.3% 2.8%3.2% $ 5,142 $ 6,587 $ 6,735 28.1% 2.2%4.9% $ 5,242 $ 6,816 $ 6,960 30.0% 2.1%2.4% $ 4,188 $ 6,277 $ 6,445 49.9% 2.7%3.0% $ 5,115 $ 6,069 $ 6,217 18.6% 2.4%1.0% $ 2,598 $ 3,912 $ 3,995 50.6% 2.1%1.6% $ 3,571 $ 4,475 $ 4,546 25.3% 1.6%0.9% $ 3,770 $ 4,782 $ 4,850 26.8% 1.4%0.9% $ 3,854 $ 5,157 $ 5,251 33.8% 1.8%4.9% $ 4,311 $ 5,906 $ 6,092 37.0% 3.2%

-0.1% $ 6,064 $ 8,513 $ 8,639 40.4% 1.5%1.4% $ 5,055 $ 6,828 $ 6,977 35.1% 2.2%0.8% $ 3,979 $ 5,999 $ 6,143 50.8% 2.4%0.1% $ 5,563 $ 7,537 $ 7,685 35.5% 2.0%2.1% $ 3,156 $ 4,725 $ 4,862 49.7% 2.9%0.7% $ 6,474 $ 8,668 $ 8,831 33.9% 1.9%5.7% $ 5,064 $ 7,148 $ 7,323 41.2% 2.4%

-1.0% $ 2,919 $ 3,638 $ 3,669 24.6% 0.9%1.3% $ 1,864 $ 3,566 $ 3,654 91.3% 2.5%3.8% $ 2,843 $ 4,110 $ 4,256 44.6% 3.6%2.4% $ 4,038 $ 5,750 $ 5,894 42.4% 2.5%1.6% $ 5,868 $ 8,102 $ 8,316 38.1% 2.6%2.0% $ 4,846 $ 5,077 $ 5,176 4.8% 2.0%1.2% $ 5,687 $ 7,959 $ 8,167 40.0% 2.6%4.7% $ 2,602 $ 4,922 $ 5,128 89.2% 4.2%1.5% $ 4,570 $ 6,919 $ 7,087 51.4% 2.4%8.6% $ 2,222 $ 4,468 $ 4,693 101.0% 5.1%0.8% $ 4,962 $ 6,884 $ 7,052 38.8% 2.4%

-0.2% $ 6,929 $ 9,316 $ 9,548 34.5% 2.5%

Page 29: Fully Funded EBM

0.0% $ 5,459 $ 7,271 $ 7,437 33.2% 2.3%-0.3% $ 5,743 $ 8,960 $ 9,186 56.0% 2.5%-0.3% $ 5,848 $ 8,236 $ 8,429 40.8% 2.3%1.5% $ 3,111 $ 5,250 $ 5,416 68.8% 3.1%1.5% $ 6,155 $ 9,050 $ 9,248 47.0% 2.2%0.6% $ 5,468 $ 7,783 $ 7,950 42.4% 2.1%

-3.1% $ 7,097 $ 9,307 $ 9,530 31.2% 2.4%2.0% $ 5,143 $ 7,706 $ 8,001 49.8% 3.8%0.9% $ 5,517 $ 7,860 $ 8,020 42.5% 2.0%

-2.7% $ 4,049 $ 5,691 $ 5,774 40.6% 1.5%4.3% $ 5,003 $ 7,243 $ 7,586 44.8% 4.7%3.2% $ 5,123 $ 8,549 $ 8,791 66.9% 2.8%1.1% $ 3,025 $ 5,329 $ 5,611 76.2% 5.3%4.6% $ 4,819 $ 7,388 $ 7,656 53.3% 3.6%2.7% $ 4,759 $ 7,164 $ 7,392 50.5% 3.2%

-0.4% $ 4,596 $ 6,760 $ 6,894 47.1% 2.0%12.2% $ 1,709 $ 2,141 $ 2,378 25.3% 11.1%

2.9% $ 726 $ 273 $ 281 -62.4% 3.2%14.6% $ 1,588 $ 4,084 $ 4,694 157.1% 14.9%14.8% $ 1,080 $ 3,068 $ 3,553 184.0% 15.8%21.6% $ 1,176 $ 1,613 $ 1,967 37.2% 21.9%24.8% $ 521 $ 2,533 $ 3,136 386.6% 23.8%41.5% $ 982 $ 745 $ 1,050 -24.1% 40.9%

8.2% $ 3,346 $ 3,574 $ 3,900 6.8% 9.1%1.6% $ 7,113 $ 9,324 $ 9,659 31.1% 3.6%2.9% $ 548 $ 319 $ 322 -41.8% 1.1%

-5.0% $ 10,534 $ 9,114 $ 9,305 -13.5% 2.1%8.0% $ 4,489 $ 6,203 $ 6,597 38.2% 6.3%

22.7% $ 1,266 $ 1,846 $ 2,320 45.9% 25.7%6.7% $ 4,206 $ 6,183 $ 6,571 47.0% 6.3%2.9% $ 455 $ 316 $ 326 -30.6% 3.3%6.9% $ 3,348 $ 4,290 $ 4,649 28.1% 8.4%2.6% $ 4,825 $ 6,902 $ 7,148 43.0% 3.6%2.9% $ 692 $ 308 $ 311 -55.4% 0.9%

11.5% $ 1,618 $ 3,103 $ 3,536 91.7% 14.0%21.8% $ 1,190 $ 1,661 $ 2,023 39.6% 21.8%11.9% $ 3,136 $ 4,105 $ 4,465 30.9% 8.8%

3.0% $ 581 $ 487 $ 505 -16.2% 3.7%14.3% $ 2,004 $ 3,765 $ 4,294 87.9% 14.0%26.0% $ 1,298 $ 2,332 $ 3,113 79.7% 33.5%

128.6% $ 470 $ 376 $ 857 -20.0% 127.8%11.0% $ 2,716 $ 3,277 $ 3,635 20.7% 10.9%24.1% $ 543 $ 1,581 $ 1,967 191.1% 24.4%19.2% $ 1,665 $ 2,658 $ 3,180 59.7% 19.6%21.1% $ 1,511 $ 2,005 $ 2,462 32.7% 22.8%

0.1% $ 4,796 $ 5,055 $ 5,215 5.4% 3.2%3.0% $ 637 $ 381 $ 396 -40.1% 3.7%2.6% $ 5,842 $ 8,238 $ 8,442 41.0% 2.5%

Page 30: Fully Funded EBM

2.6% $ 4,516 $ 5,714 $ 5,847 26.5% 2.3%2.9% $ 4,989 $ 5,948 $ 6,083 19.2% 2.3%1.2% $ 3,771 $ 5,294 $ 5,470 40.4% 3.3%2.3% $ 5,738 $ 8,384 $ 8,561 46.1% 2.1%0.8% $ 4,203 $ 6,269 $ 6,399 49.2% 2.1%1.7% $ 4,794 $ 5,822 $ 5,962 21.5% 2.4%6.2% $ 3,237 $ 5,118 $ 5,390 58.1% 5.3%1.9% $ 5,459 $ 8,030 $ 8,215 47.1% 2.3%4.2% $ 4,863 $ 7,157 $ 7,358 47.2% 2.8%4.1% $ 4,849 $ 7,458 $ 7,657 53.8% 2.7%3.9% $ 2,162 $ 4,023 $ 4,184 86.0% 4.0%

12.2% $ 1,744 $ 2,439 $ 2,653 39.8% 8.7%8.5% $ 2,175 $ 2,984 $ 3,155 37.2% 5.7%7.4% $ 2,511 $ 4,658 $ 4,899 85.5% 5.2%

24.8% $ 618 $ 1,877 $ 2,181 203.9% 16.2%5.9% $ 3,641 $ 4,688 $ 4,976 28.8% 6.1%

12.4% $ 1,727 $ 2,293 $ 2,523 32.8% 10.0%0.0% $ 520 $ - $ - -100.0% 0.0%3.7% $ 3,559 $ 4,788 $ 4,993 34.5% 4.3%9.5% $ 2,050 $ 2,476 $ 2,801 20.8% 13.1%3.6% $ 4,242 $ 6,527 $ 6,799 53.9% 4.2%3.5% $ 2,242 $ 3,651 $ 3,852 62.8% 5.5%1.3% $ 5,796 $ 7,693 $ 7,854 32.7% 2.1%2.3% $ 4,345 $ 6,172 $ 6,342 42.1% 2.8%7.8% $ 2,211 $ 3,397 $ 3,573 53.6% 5.2%4.4% $ 4,998 $ 6,497 $ 6,655 30.0% 2.4%4.3% $ 3,246 $ 5,249 $ 5,372 61.7% 2.3%2.8% $ 4,207 $ 5,374 $ 5,510 27.7% 2.5%4.3% $ 4,423 $ 4,955 $ 5,032 12.0% 1.5%3.1% $ 2,385 $ 4,253 $ 4,381 78.3% 3.0%

-2.0% $ 4,103 $ 5,988 $ 6,036 45.9% 0.8%4.7% $ 5,454 $ 7,117 $ 7,340 30.5% 3.1%

-1.6% $ 2,083 $ 1,333 $ 1,335 -36.0% 0.1%6.8% $ 3,931 $ 4,998 $ 5,154 27.1% 3.1%4.7% $ 3,777 $ 5,944 $ 6,160 57.4% 3.6%

11.3% $ 1,211 $ 1,810 $ 1,974 49.4% 9.1%8.2% $ 1,642 $ 2,430 $ 2,596 48.0% 6.8%

11.4% $ 1,473 $ 1,577 $ 1,735 7.1% 10.0%5.5% $ 4,520 $ 6,207 $ 6,431 37.3% 3.6%3.2% $ 5,523 $ 8,008 $ 8,254 45.0% 3.1%5.0% $ 2,557 $ 3,478 $ 3,623 36.0% 4.2%

23.0% $ 669 $ 1,765 $ 2,053 163.9% 16.3%1.6% $ 4,195 $ 5,594 $ 5,718 33.3% 2.2%4.9% $ 4,239 $ 6,116 $ 6,327 44.3% 3.5%3.0% $ 675 $ 100 $ 103 -85.2% 2.9%4.8% $ 2,340 $ 3,364 $ 3,498 43.7% 4.0%6.3% $ 5,542 $ 7,969 $ 8,189 43.8% 2.8%9.3% $ 1,658 $ 2,437 $ 2,641 47.0% 8.4%

Page 31: Fully Funded EBM

9.9% $ 2,248 $ 3,685 $ 4,052 63.9% 10.0%2.6% $ 4,094 $ 5,398 $ 5,552 31.9% 2.9%2.1% $ 5,293 $ 8,773 $ 8,932 65.7% 1.8%

-1.6% $ 4,883 $ 6,573 $ 6,586 34.6% 0.2%4.3% $ 4,820 $ 5,939 $ 6,372 23.2% 7.3%0.5% $ 3,328 $ 4,340 $ 4,455 30.4% 2.7%2.6% $ 4,604 $ 6,337 $ 6,501 37.6% 2.6%2.2% $ 4,921 $ 5,605 $ 5,778 13.9% 3.1%4.4% $ 5,840 $ 6,854 $ 7,068 17.4% 3.1%

-1.2% $ 2,863 $ 3,124 $ 3,197 9.1% 2.3%7.1% $ 2,013 $ 3,449 $ 3,723 71.3% 7.9%3.2% $ 1,848 $ 2,388 $ 2,484 29.2% 4.0%6.3% $ 1,339 $ 1,511 $ 1,608 12.8% 6.5%

-0.2% $ 3,543 $ 4,730 $ 4,854 33.5% 2.6%-9.5% $ 1,882 $ 1,467 $ 1,404 -22.0% -4.3%3.0% $ 1,705 $ 542 $ 579 -68.2% 6.8%

10.3% $ 1,427 $ 2,109 $ 2,281 47.8% 8.2%3.0% $ 4,525 $ 5,436 $ 5,577 20.1% 2.6%2.5% $ 4,037 $ 5,050 $ 5,195 25.1% 2.9%

-2.4% $ 4,334 $ 5,207 $ 5,182 20.1% -0.5%-3.6% $ 2,416 $ 2,710 $ 2,648 12.2% -2.3%1.9% $ 4,116 $ 5,764 $ 5,919 40.0% 2.7%4.7% $ 1,984 $ 2,374 $ 2,492 19.6% 5.0%1.2% $ 5,285 $ 8,285 $ 8,481 56.8% 2.4%1.3% $ 5,735 $ 8,451 $ 8,607 47.4% 1.8%1.3% $ 4,938 $ 8,137 $ 8,283 64.8% 1.8%4.6% $ 3,734 $ 5,289 $ 5,507 41.7% 4.1%

-2.0% $ 2,507 $ 3,058 $ 3,085 22.0% 0.9%0.7% $ 3,700 $ 4,438 $ 4,543 19.9% 2.4%5.0% $ 2,392 $ 2,919 $ 3,035 22.0% 4.0%3.0% $ 513 $ 423 $ 451 -17.6% 6.6%4.0% $ 3,491 $ 5,765 $ 6,089 65.1% 5.6%2.4% $ 2,508 $ 3,276 $ 3,333 30.6% 1.7%1.8% $ 2,123 $ 2,165 $ 2,192 2.0% 1.3%5.1% $ 1,914 $ 1,912 $ 1,988 -0.1% 4.0%4.3% $ 5,713 $ 8,183 $ 8,378 43.2% 2.4%1.7% $ 5,044 $ 7,274 $ 7,436 44.2% 2.2%

-0.1% $ 3,059 $ 3,829 $ 3,917 25.2% 2.3%3.3% $ 3,624 $ 4,220 $ 4,424 16.4% 4.8%4.8% $ 3,259 $ 3,456 $ 3,592 6.0% 3.9%

81.8% $ 916 $ 461 $ 852 -49.7% 85.0%4.3% $ 2,551 $ 5,035 $ 5,258 97.4% 4.4%2.6% $ 3,996 $ 4,381 $ 4,526 9.6% 3.3%3.6% $ 3,122 $ 6,183 $ 6,632 98.1% 7.3%3.0% $ 511 $ 390 $ 401 -23.7% 2.7%7.3% $ 2,050 $ 2,925 $ 3,144 42.7% 7.5%0.7% $ 3,853 $ 4,960 $ 5,102 28.7% 2.9%6.2% $ 2,914 $ 2,988 $ 3,107 2.6% 4.0%

Page 32: Fully Funded EBM

-1.0% $ 3,779 $ 5,130 $ 5,265 35.8% 2.6%3.4% $ 5,042 $ 6,380 $ 6,541 26.5% 2.5%

-2.1% $ 4,493 $ 5,973 $ 6,127 32.9% 2.6%2.7% $ 3,115 $ 5,100 $ 5,260 63.7% 3.1%3.4% $ 4,108 $ 5,039 $ 5,213 22.7% 3.5%6.5% $ 5,008 $ 7,093 $ 7,301 41.6% 2.9%

11.7% $ 683 $ 2,274 $ 2,575 232.8% 13.3%-2.4% $ 5,500 $ 6,915 $ 7,119 25.7% 3.0%4.6% $ 4,785 $ 7,163 $ 7,349 49.7% 2.6%1.5% $ 5,149 $ 6,603 $ 6,759 28.2% 2.4%4.2% $ 4,430 $ 6,929 $ 7,206 56.4% 4.0%

-0.3% $ 5,058 $ 7,039 $ 7,219 39.2% 2.6%-0.1% $ 5,397 $ 8,032 $ 8,171 48.8% 1.7%-1.3% $ 5,924 $ 8,120 $ 8,277 37.1% 1.9%0.6% $ 4,519 $ 7,487 $ 7,687 65.7% 2.7%0.0% $ 5,837 $ 7,126 $ 7,340 22.1% 3.0%

-1.8% $ 5,723 $ 8,140 $ 8,360 42.2% 2.7%3.2% $ 5,191 $ 6,598 $ 6,774 27.1% 2.7%

-0.6% $ 3,685 $ 5,887 $ 6,069 59.7% 3.1%0.6% $ 4,822 $ 7,113 $ 7,197 47.5% 1.2%0.3% $ 6,170 $ 8,851 $ 9,039 43.5% 2.1%1.9% $ 5,665 $ 8,120 $ 8,350 43.3% 2.8%1.7% $ 5,606 $ 8,253 $ 8,411 47.2% 1.9%1.8% $ 4,630 $ 6,780 $ 6,942 46.4% 2.4%2.5% $ 6,430 $ 8,480 $ 8,667 31.9% 2.2%2.4% $ 5,441 $ 7,082 $ 7,268 30.1% 2.6%4.7% $ 2,642 $ 4,338 $ 4,571 64.2% 5.4%

-0.8% $ 4,443 $ 6,095 $ 6,230 37.2% 2.2%4.9% $ 4,259 $ 6,284 $ 6,561 47.5% 4.4%2.0% $ 3,688 $ 5,268 $ 5,462 42.9% 3.7%3.8% $ 5,058 $ 7,713 $ 8,012 52.5% 3.9%2.3% $ 4,027 $ 6,100 $ 6,272 51.5% 2.8%0.8% $ 5,511 $ 8,267 $ 8,455 50.0% 2.3%1.4% $ 5,176 $ 7,062 $ 7,199 36.4% 1.9%2.8% $ 4,521 $ 7,254 $ 7,641 60.4% 5.3%1.1% $ 5,781 $ 7,260 $ 7,460 25.6% 2.8%4.6% $ 6,472 $ 8,760 $ 8,946 35.3% 2.1%0.1% $ 6,804 $ 8,834 $ 9,075 29.8% 2.7%1.2% $ 4,889 $ 6,586 $ 6,776 34.7% 2.9%

-0.6% $ 4,022 $ 5,064 $ 5,157 25.9% 1.8%8.0% $ 3,742 $ 5,401 $ 5,773 44.3% 6.9%5.3% $ 6,207 $ 7,961 $ 8,292 28.3% 4.2%5.2% $ 4,898 $ 6,665 $ 7,147 36.1% 7.2%3.8% $ 4,842 $ 6,001 $ 6,135 23.9% 2.2%3.4% $ 5,223 $ 8,424 $ 8,597 61.3% 2.1%6.0% $ 3,330 $ 4,733 $ 4,895 42.1% 3.4%0.8% $ 4,039 $ 5,815 $ 5,951 44.0% 2.3%5.2% $ 3,359 $ 5,384 $ 5,631 60.3% 4.6%

Page 33: Fully Funded EBM

7.0% $ 2,973 $ 4,243 $ 4,464 42.7% 5.2%92.2% $ 897 $ 455 $ 868 -49.2% 90.5%

3.8% $ 4,565 $ 5,310 $ 5,510 16.3% 3.8%13.6% $ 2,008 $ 2,044 $ 2,372 1.8% 16.1%

6.2% $ 6,242 $ 9,210 $ 9,533 47.5% 3.5%24.0% $ 1,486 $ 2,553 $ 3,074 71.8% 20.4%14.6% $ 460 $ 1,890 $ 2,175 310.7% 15.1%25.6% $ 1,207 $ 2,277 $ 2,852 88.7% 25.3%12.3% $ 1,486 $ 2,923 $ 3,291 96.7% 12.6%

3.2% $ 6,458 $ 8,675 $ 8,853 34.3% 2.1%-0.5% $ 7,668 $10,228 $10,467 33.4% 2.3%1.7% $ 5,490 $ 6,624 $ 6,759 20.6% 2.0%

-1.9% $ 6,443 $ 7,486 $ 7,660 16.2% 2.3%1.1% $ 7,806 $ 9,680 $ 9,919 24.0% 2.5%3.5% $ 6,272 $ 8,552 $ 8,754 36.3% 2.4%1.6% $ 7,674 $ 9,976 $10,191 30.0% 2.2%6.4% $ 2,327 $ 3,210 $ 3,339 38.0% 4.0%8.5% $ 2,556 $ 4,684 $ 4,958 83.3% 5.9%3.6% $ 3,149 $ 4,061 $ 4,177 29.0% 2.9%6.7% $ 2,221 $ 4,357 $ 4,646 96.2% 6.6%

11.6% $ 2,659 $ 4,396 $ 4,629 65.3% 5.3%2.4% $ 4,824 $ 6,787 $ 6,948 40.7% 2.4%3.1% $ 4,061 $ 6,095 $ 6,276 50.1% 3.0%2.3% $ 5,111 $ 5,819 $ 5,964 13.9% 2.5%

-1.9% $ 3,377 $ 4,427 $ 4,484 31.1% 1.3%6.5% $ 3,055 $ 4,314 $ 4,465 41.2% 3.5%2.4% $ 4,658 $ 6,875 $ 7,090 47.6% 3.1%4.8% $ 3,170 $ 4,397 $ 4,665 38.7% 6.1%2.6% $ 2,851 $ 4,138 $ 4,294 45.2% 3.7%4.1% $ 5,509 $ 7,950 $ 8,118 44.3% 2.1%4.9% $ 3,852 $ 4,348 $ 4,566 12.9% 5.0%

32.5% $ 617 $ 1,624 $ 2,093 163.1% 28.9%25.1% $ 1,102 $ 2,516 $ 2,972 128.3% 18.1%

3.2% $ 6,306 $ 8,595 $ 8,914 36.3% 3.7%12.0% $ 2,431 $ 3,139 $ 3,518 29.2% 12.1%

5.4% $ 4,459 $ 6,277 $ 6,636 40.8% 5.7%5.9% $ 4,208 $ 4,111 $ 4,447 -2.3% 8.2%5.3% $ 4,219 $ 4,068 $ 4,364 -3.6% 7.3%3.6% $ 6,598 $ 9,410 $ 9,774 42.6% 3.9%5.9% $ 3,596 $ 4,464 $ 4,783 24.1% 7.1%

14.7% $ 2,252 $ 3,483 $ 3,855 54.6% 10.7%10.9% $ 3,428 $ 5,197 $ 5,582 51.6% 7.4%

9.1% $ 2,903 $ 3,977 $ 4,334 37.0% 9.0%2.5% $ 3,984 $ 5,347 $ 5,691 34.2% 6.4%

28.3% $ 1,512 $ 2,152 $ 2,695 42.3% 25.2%13.3% $ 1,610 $ 3,179 $ 3,624 97.4% 14.0%11.7% $ 2,472 $ 4,549 $ 5,122 84.0% 12.6%24.6% $ 1,746 $ 1,978 $ 2,435 13.3% 23.1%

Page 34: Fully Funded EBM

16.7% $ 1,657 $ 3,589 $ 4,167 116.6% 16.1%25.0% $ 1,882 $ 2,208 $ 2,755 17.3% 24.8%

4.5% $ 6,315 $ 7,722 $ 8,084 22.3% 4.7%11.1% $ 3,092 $ 4,840 $ 5,385 56.6% 11.3%

2.1% $ 3,506 $ 5,362 $ 5,543 52.9% 3.4%7.1% $ 3,676 $ 4,466 $ 4,637 21.5% 3.8%5.0% $ 3,614 $ 5,421 $ 5,658 50.0% 4.4%

-0.5% $ 3,707 $ 5,109 $ 5,131 37.8% 0.4%3.2% $ 3,837 $ 5,785 $ 5,962 50.8% 3.1%3.5% $ 1,546 $ 3,379 $ 3,525 118.5% 4.3%0.0% $ 7,304 $ 9,756 $ 9,975 33.6% 2.2%2.6% $ 2,190 $ 2,987 $ 3,074 36.4% 2.9%4.1% $ 2,919 $ 4,059 $ 4,246 39.0% 4.6%

-1.6% $ 5,661 $ 7,837 $ 7,945 38.4% 1.4%0.5% $ 2,649 $ 3,275 $ 3,345 23.6% 2.2%0.5% $ 5,931 $ 8,993 $ 9,244 51.6% 2.8%1.5% $ 4,104 $ 4,827 $ 4,939 17.6% 2.3%1.2% $ 4,234 $ 5,501 $ 5,608 29.9% 2.0%2.5% $ 5,738 $ 8,433 $ 8,632 47.0% 2.4%1.9% $ 5,492 $ 6,703 $ 6,848 22.1% 2.2%1.4% $ 4,037 $ 4,992 $ 5,125 23.6% 2.7%0.0% $ 7,640 $10,239 $10,521 34.0% 2.8%

-0.2% $ 4,976 $ 7,251 $ 7,566 45.7% 4.3%1.6% $ 6,299 $ 9,117 $ 9,315 44.7% 2.2%0.8% $ 3,337 $ 4,162 $ 4,254 24.7% 2.2%0.9% $ 4,597 $ 6,107 $ 6,282 32.8% 2.9%7.4% $ 3,019 $ 5,036 $ 5,302 66.8% 5.3%1.9% $ 4,827 $ 5,880 $ 6,021 21.8% 2.4%4.4% $ 3,108 $ 4,114 $ 4,255 32.3% 3.4%

11.4% $ 2,042 $ 3,183 $ 3,474 55.9% 9.2%0.0% $ 3,372 $ 4,106 $ 4,198 21.8% 2.2%2.8% $ 1,421 $ 2,481 $ 2,499 74.6% 0.7%4.1% $ 2,314 $ 3,533 $ 3,620 52.7% 2.5%3.6% $ 3,306 $ 4,769 $ 4,863 44.2% 2.0%3.7% $ 6,306 $ 8,613 $ 8,784 36.6% 2.0%0.5% $ 7,272 $ 9,689 $ 9,910 33.2% 2.3%3.8% $ 5,725 $ 8,850 $ 9,041 54.6% 2.2%4.2% $ 3,828 $ 5,454 $ 5,661 42.5% 3.8%0.2% $ 5,313 $ 6,702 $ 6,824 26.1% 1.8%1.7% $ 5,253 $ 7,053 $ 7,226 34.3% 2.5%0.9% $ 5,247 $ 6,514 $ 6,638 24.1% 1.9%0.2% $ 5,402 $ 7,453 $ 7,630 38.0% 2.4%

-0.2% $ 5,519 $ 6,555 $ 6,686 18.8% 2.0%0.7% $ 3,234 $ 3,769 $ 3,783 16.5% 0.4%1.2% $ 5,609 $ 8,224 $ 8,386 46.6% 2.0%4.5% $ 4,207 $ 5,586 $ 5,738 32.8% 2.7%2.6% $ 3,887 $ 4,873 $ 4,998 25.3% 2.6%

-0.3% $ 4,174 $ 5,769 $ 5,821 38.2% 0.9%

Page 35: Fully Funded EBM

1.5% $ 4,344 $ 5,826 $ 5,944 34.1% 2.0%4.0% $ 3,773 $ 5,799 $ 6,020 53.7% 3.8%5.6% $ 2,888 $ 3,934 $ 4,133 36.2% 5.0%4.6% $ 2,576 $ 4,476 $ 4,626 73.7% 3.4%1.7% $ 5,236 $ 7,742 $ 8,013 47.9% 3.5%3.8% $ 3,558 $ 4,792 $ 4,948 34.7% 3.3%8.1% $ 1,489 $ 2,065 $ 2,207 38.6% 6.9%1.5% $ 6,186 $ 8,613 $ 8,863 39.2% 2.9%3.1% $ 4,197 $ 5,822 $ 5,982 38.7% 2.8%

-4.6% $ 5,619 $ 7,422 $ 7,460 32.1% 0.5%6.4% $ 1,684 $ 3,483 $ 3,691 106.9% 6.0%3.1% $ 5,876 $ 8,786 $ 8,966 49.5% 2.0%5.6% $ 2,115 $ 4,174 $ 4,370 97.4% 4.7%

-2.3% $ 5,428 $ 7,539 $ 7,687 38.9% 2.0%0.6% $ 3,851 $ 4,935 $ 5,038 28.1% 2.1%5.9% $ 4,806 $ 7,168 $ 7,521 49.1% 4.9%3.9% $ 2,681 $ 3,015 $ 3,097 12.4% 2.7%0.0% $ 6,312 $ 8,037 $ 8,211 27.3% 2.2%2.8% $ 4,191 $ 5,117 $ 5,244 22.1% 2.5%9.6% $ 1,213 $ 2,844 $ 3,096 134.4% 8.9%4.3% $ 3,851 $ 6,061 $ 6,275 57.4% 3.5%2.0% $ 6,432 $ 8,670 $ 8,866 34.8% 2.3%1.6% $ 5,919 $ 8,331 $ 8,579 40.7% 3.0%2.1% $ 5,222 $ 6,788 $ 6,928 30.0% 2.1%3.4% $ 4,662 $ 6,587 $ 6,763 41.3% 2.7%0.5% $ 4,461 $ 5,989 $ 6,113 34.3% 2.1%1.7% $ 4,684 $ 5,977 $ 6,068 27.6% 1.5%

-0.4% $ 5,817 $ 8,216 $ 8,319 41.3% 1.3%2.6% $ 6,001 $ 8,270 $ 8,457 37.8% 2.3%2.7% $ 5,176 $ 6,570 $ 6,783 26.9% 3.2%

-2.7% $ 3,749 $ 4,439 $ 4,575 18.4% 3.1%5.1% $ 5,540 $ 7,446 $ 7,677 34.4% 3.1%1.8% $ 5,020 $ 6,742 $ 6,845 34.3% 1.5%

-0.9% $ 5,591 $ 7,590 $ 7,747 35.7% 2.1%1.6% $ 2,255 $ 3,711 $ 3,822 64.6% 3.0%3.0% $ 1,263 $ 355 $ 366 -71.9% 2.8%2.0% $ 4,323 $ 5,244 $ 5,402 21.3% 3.0%

29.1% $ 1,928 $ 449 $ 584 -76.7% 30.1%0.0% $ 243 $ - $ - -100.0% 0.0%0.0% $ 5,358 $ 7,522 $ 7,693 40.4% 2.3%1.4% $ 5,399 $ 7,457 $ 7,653 38.1% 2.6%

-1.8% $ 5,117 $ 6,992 $ 7,180 36.6% 2.7%3.2% $ 6,885 $ 9,596 $ 9,787 39.4% 2.0%2.3% $ 6,945 $ 9,079 $ 9,274 30.7% 2.1%4.5% $ 5,376 $ 6,275 $ 6,432 16.7% 2.5%

-0.3% $ 8,095 $10,505 $10,765 29.8% 2.5%1.5% $ 4,587 $ 6,182 $ 6,328 34.8% 2.4%3.8% $ 3,682 $ 5,469 $ 5,700 48.5% 4.2%

Page 36: Fully Funded EBM

2.5% $ 4,658 $ 5,820 $ 5,935 24.9% 2.0%1.6% $ 5,039 $ 6,801 $ 6,950 35.0% 2.2%0.0% $ 7,163 $ 9,786 $ 9,997 36.6% 2.2%0.5% $ 7,202 $ 9,264 $ 9,529 28.6% 2.9%

-0.1% $ 6,030 $ 7,917 $ 8,129 31.3% 2.7%2.1% $ 7,698 $10,455 $10,652 35.8% 1.9%7.0% $ 1,369 $ 2,144 $ 2,295 56.6% 7.1%

-1.6% $ 5,266 $ 4,785 $ 4,868 -9.1% 1.7%9.1% $ 2,789 $ 4,274 $ 4,540 53.3% 6.2%2.2% $ 4,198 $ 5,834 $ 6,013 39.0% 3.1%4.1% $ 3,951 $ 6,457 $ 6,672 63.4% 3.3%3.4% $ 4,343 $ 6,475 $ 6,769 49.1% 4.6%1.0% $ 3,671 $ 4,560 $ 4,719 24.2% 3.5%1.6% $ 5,485 $ 6,524 $ 6,682 19.0% 2.4%9.7% $ 1,896 $ 3,322 $ 3,579 75.2% 7.7%2.9% $ 4,692 $ 5,386 $ 5,546 14.8% 3.0%

-1.7% $ 7,950 $ 9,689 $ 9,975 21.9% 3.0%-0.2% $ 6,256 $11,275 $11,716 80.2% 3.9%4.2% $ 3,726 $ 5,093 $ 5,294 36.7% 3.9%1.7% $ 4,797 $ 6,874 $ 7,037 43.3% 2.4%1.6% $ 4,941 $ 6,134 $ 6,278 24.1% 2.4%3.3% $ 3,749 $ 5,391 $ 5,597 43.8% 3.8%

-1.5% $ 4,814 $ 5,797 $ 5,912 20.4% 2.0%2.4% $ 5,110 $ 6,337 $ 6,475 24.0% 2.2%

-1.7% $ 6,173 $ 8,440 $ 8,689 36.7% 3.0%-1.2% $ 5,246 $ 6,459 $ 6,545 23.1% 1.3%5.0% $ 4,385 $ 5,283 $ 5,476 20.5% 3.7%4.1% $ 5,200 $ 7,822 $ 8,127 50.4% 3.9%

-0.7% $ 5,321 $ 7,017 $ 7,183 31.9% 2.4%0.6% $ 3,941 $ 4,915 $ 5,036 24.7% 2.5%

-1.0% $ 5,370 $ 5,390 $ 5,527 0.4% 2.5%0.7% $ 4,763 $ 6,306 $ 6,485 32.4% 2.8%0.8% $ 5,011 $ 6,601 $ 6,747 31.7% 2.2%3.7% $ 5,625 $ 7,978 $ 8,143 41.8% 2.1%1.4% $ 3,571 $ 4,444 $ 4,562 24.5% 2.6%1.4% $ 4,090 $ 5,528 $ 5,666 35.1% 2.5%5.7% $ 4,194 $ 6,023 $ 6,292 43.6% 4.5%1.2% $ 5,727 $ 8,066 $ 8,288 40.8% 2.8%

10.5% $ 1,391 $ 2,938 $ 3,230 111.2% 9.9%-0.6% $ 5,902 $ 8,990 $ 9,193 52.3% 2.3%3.3% $ 4,062 $ 5,957 $ 6,218 46.6% 4.4%

-0.6% $ 6,052 $ 7,954 $ 8,119 31.4% 2.1%3.9% $ 3,608 $ 5,468 $ 5,629 51.6% 2.9%2.8% $ 7,283 $ 9,390 $ 9,556 28.9% 1.8%

-2.4% $ 6,945 $ 8,782 $ 8,914 26.5% 1.5%3.8% $ 6,471 $ 8,964 $ 9,155 38.5% 2.1%4.7% $ 5,480 $ 7,459 $ 7,607 36.1% 2.0%2.0% $ 4,408 $ 5,758 $ 5,968 30.6% 3.6%

Page 37: Fully Funded EBM

4.1% $ 4,572 $ 6,389 $ 6,702 39.8% 4.9%4.5% $ 3,025 $ 5,434 $ 5,725 79.7% 5.4%2.5% $ 5,315 $ 7,604 $ 7,816 43.1% 2.8%0.8% $ 4,774 $ 7,241 $ 7,377 51.7% 1.9%6.1% $ 3,114 $ 4,787 $ 5,061 53.7% 5.7%0.6% $ 7,333 $ 9,292 $ 9,446 26.7% 1.7%3.1% $ 5,527 $ 8,238 $ 8,429 49.1% 2.3%5.1% $ 5,499 $ 7,978 $ 8,249 45.1% 3.4%0.5% $ 6,998 $ 8,917 $ 9,098 27.4% 2.0%4.3% $ 5,584 $10,071 $10,388 80.3% 3.2%0.1% $ 7,654 $10,343 $10,583 35.1% 2.3%3.9% $ 6,535 $ 9,324 $ 9,553 42.7% 2.5%1.7% $ 7,512 $10,029 $10,239 33.5% 2.1%0.6% $ 7,442 $ 9,696 $ 9,890 30.3% 2.0%4.5% $ 5,193 $ 6,506 $ 6,672 25.3% 2.5%1.2% $ 5,978 $ 9,830 $10,194 64.4% 3.7%4.0% $ 4,885 $ 7,595 $ 7,858 55.5% 3.5%

-0.9% $ 3,361 $ 4,215 $ 4,365 25.4% 3.6%-0.8% $ 5,476 $ 7,364 $ 7,569 34.5% 2.8%2.6% $ 4,570 $ 6,638 $ 6,765 45.3% 1.9%4.1% $ 4,796 $ 6,307 $ 6,481 31.5% 2.8%3.5% $ 3,544 $ 5,418 $ 5,599 52.9% 3.3%

10.0% $ 3,619 $ 5,072 $ 5,489 40.1% 8.2%4.0% $ 5,286 $ 5,784 $ 6,001 9.4% 3.7%5.2% $ 5,634 $ 8,588 $ 8,734 52.4% 1.7%3.8% $ 4,547 $ 5,853 $ 6,001 28.7% 2.5%2.9% $ 4,876 $ 6,402 $ 6,647 31.3% 3.8%2.2% $ 3,850 $ 6,457 $ 6,658 67.7% 3.1%2.0% $ 4,944 $ 6,990 $ 7,157 41.4% 2.4%6.7% $ 3,916 $ 6,224 $ 6,526 58.9% 4.9%2.2% $ 5,846 $ 8,035 $ 8,261 37.4% 2.8%2.1% $ 6,505 $ 8,997 $ 9,288 38.3% 3.2%3.2% $ 3,584 $ 5,838 $ 6,213 62.9% 6.4%3.6% $ 4,494 $ 7,120 $ 7,332 58.4% 3.0%

10.3% $ 1,005 $ 1,879 $ 2,072 87.0% 10.3%4.9% $ 4,028 $ 4,842 $ 5,008 20.2% 3.4%2.0% $ 4,787 $ 5,351 $ 5,488 11.8% 2.6%1.8% $ 4,023 $ 5,654 $ 5,825 40.6% 3.0%2.5% $ 5,090 $ 7,200 $ 7,419 41.5% 3.0%2.9% $ 4,821 $ 6,832 $ 7,029 41.7% 2.9%3.8% $ 2,975 $ 3,843 $ 3,996 29.2% 4.0%0.5% $ 4,193 $ 5,381 $ 5,503 28.3% 2.3%1.9% $ 4,442 $ 6,027 $ 6,188 35.7% 2.7%4.4% $ 3,283 $ 4,971 $ 5,197 51.4% 4.5%1.5% $ 2,823 $ 4,203 $ 4,314 48.9% 2.7%4.9% $ 5,326 $ 7,336 $ 7,526 37.7% 2.6%4.7% $ 4,264 $ 5,207 $ 5,375 22.1% 3.2%0.5% $ 5,587 $ 7,411 $ 7,602 32.6% 2.6%

Page 38: Fully Funded EBM

1.0% $ 5,199 $ 7,364 $ 7,556 41.7% 2.6%8.0% $ 553 $ 1,616 $ 1,738 192.1% 7.6%1.5% $ 2,253 $ 3,939 $ 4,047 74.8% 2.7%4.4% $ 2,488 $ 4,233 $ 4,397 70.1% 3.9%6.5% $ 2,665 $ 3,621 $ 3,790 35.9% 4.7%1.4% $ 2,422 $ 2,618 $ 2,692 8.1% 2.8%2.3% $ 3,583 $ 4,537 $ 4,659 26.6% 2.7%5.7% $ 3,330 $ 4,822 $ 5,087 44.8% 5.5%

13.3% $ 1,299 $ 1,523 $ 1,699 17.2% 11.6%4.2% $ 3,314 $ 4,569 $ 4,728 37.9% 3.5%2.9% $ 806 $ 383 $ 388 -52.5% 1.4%

-0.7% $ 3,574 $ 5,229 $ 5,414 46.3% 3.5%1.7% $ 2,706 $ 3,237 $ 3,335 19.6% 3.0%4.0% $ 2,778 $ 3,922 $ 4,076 41.2% 3.9%

14.5% $ 1,029 $ 2,438 $ 2,754 137.0% 13.0%17.7% $ 602 $ 2,135 $ 2,437 254.8% 14.2%

5.7% $ 4,706 $ 6,495 $ 6,649 38.0% 2.4%2.8% $ 4,426 $ 6,804 $ 6,948 53.7% 2.1%

-0.6% $ 4,761 $ 6,549 $ 6,717 37.6% 2.6%2.0% $ 4,268 $ 5,313 $ 5,440 24.5% 2.4%0.6% $ 5,094 $ 7,153 $ 7,323 40.4% 2.4%5.4% $ 1,669 $ 3,092 $ 3,283 85.3% 6.2%0.2% $ 4,757 $ 6,005 $ 6,154 26.2% 2.5%0.3% $ 4,315 $ 6,273 $ 6,406 45.4% 2.1%0.2% $ 5,663 $ 8,529 $ 8,747 50.6% 2.6%

-1.4% $ 3,522 $ 4,184 $ 4,268 18.8% 2.0%-0.4% $ 3,360 $ 5,188 $ 5,304 54.4% 2.2%16.7% $ 761 $ 3,364 $ 3,859 342.1% 14.7%-3.2% $ 6,230 $ 6,973 $ 7,114 11.9% 2.0%0.7% $ 3,248 $ 4,264 $ 4,378 31.3% 2.7%0.3% $ 5,211 $ 7,186 $ 7,332 37.9% 2.0%3.5% $ 5,370 $ 7,094 $ 7,268 32.1% 2.5%2.1% $ 5,044 $ 7,025 $ 7,212 39.3% 2.7%4.1% $ 4,456 $ 6,399 $ 6,542 43.6% 2.2%2.4% $ 6,738 $ 9,463 $ 9,732 40.4% 2.9%8.8% $ 3,787 $ 6,073 $ 6,535 60.4% 7.6%3.7% $ 6,285 $ 9,169 $ 9,401 45.9% 2.5%6.3% $ 2,501 $ 4,445 $ 4,697 77.7% 5.7%5.4% $ 2,617 $ 4,848 $ 5,066 85.3% 4.5%3.4% $ 5,023 $ 7,885 $ 8,069 57.0% 2.3%5.1% $ 3,178 $ 5,105 $ 5,331 60.7% 4.4%1.2% $ 5,654 $ 8,882 $ 9,120 57.1% 2.7%1.1% $ 4,106 $ 5,191 $ 5,297 26.4% 2.0%0.8% $ 3,769 $ 5,267 $ 5,392 39.7% 2.4%8.6% $ 2,099 $ 3,837 $ 4,070 82.8% 6.1%6.0% $ 3,030 $ 4,672 $ 4,895 54.2% 4.8%2.2% $ 5,018 $ 6,840 $ 6,979 36.3% 2.0%0.7% $ 5,401 $ 6,983 $ 7,129 29.3% 2.1%

Page 39: Fully Funded EBM

-2.1% $ 5,226 $ 7,166 $ 7,209 37.1% 0.6%4.7% $ 4,396 $ 6,603 $ 6,801 50.2% 3.0%2.0% $ 7,197 $ 9,648 $ 9,881 34.1% 2.4%3.9% $ 4,610 $ 5,721 $ 6,039 24.1% 5.6%9.5% $ 3,226 $ 4,710 $ 5,040 46.0% 7.0%

11.9% $ 1,880 $ 2,422 $ 2,688 28.8% 11.0%7.4% $ 3,287 $ 4,157 $ 4,354 26.5% 4.7%

16.3% $ 2,530 $ 3,228 $ 3,533 27.6% 9.4%4.7% $ 2,850 $ 3,572 $ 3,741 25.3% 4.7%

13.8% $ 2,174 $ 3,122 $ 3,391 43.6% 8.6%3.5% $ 3,171 $ 3,816 $ 3,916 20.3% 2.6%3.6% $ 2,429 $ 5,392 $ 5,786 122.0% 7.3%

-0.5% $ 4,627 $ 6,488 $ 6,621 40.2% 2.1%-1.7% $ 6,809 $ 9,906 $10,217 45.5% 3.1%3.7% $ 2,903 $ 4,876 $ 5,032 67.9% 3.2%3.3% $ 4,675 $ 6,623 $ 6,860 41.7% 3.6%2.6% $ 3,154 $ 4,099 $ 4,259 30.0% 3.9%0.0% $ 3,796 $ 4,400 $ 4,449 15.9% 1.1%

-0.3% $ 3,548 $ 4,748 $ 4,885 33.8% 2.9%-3.3% $ 4,861 $ 5,578 $ 5,629 14.8% 0.9%0.5% $ 4,698 $ 6,100 $ 6,244 29.8% 2.3%2.3% $ 5,124 $ 7,874 $ 8,058 53.7% 2.3%4.8% $ 3,603 $ 5,502 $ 5,756 52.7% 4.6%7.2% $ 4,439 $ 6,401 $ 6,600 44.2% 3.1%2.4% $ 3,092 $ 5,121 $ 5,303 65.6% 3.6%1.7% $ 4,302 $ 5,733 $ 5,913 33.3% 3.1%4.5% $ 2,079 $ 4,399 $ 4,587 111.6% 4.3%3.1% $ 2,886 $ 4,929 $ 5,160 70.8% 4.7%2.2% $ 4,190 $ 6,216 $ 6,472 48.3% 4.1%3.7% $ 5,189 $ 6,900 $ 7,100 33.0% 2.9%0.4% $ 4,787 $ 7,298 $ 7,552 52.4% 3.5%2.6% $ 5,086 $ 7,917 $ 8,221 55.7% 3.8%

-0.4% $ 4,367 $ 6,823 $ 7,075 56.3% 3.7%1.6% $ 4,260 $ 6,464 $ 6,683 51.7% 3.4%4.6% $ 2,414 $ 2,959 $ 3,090 22.6% 4.4%0.4% $ 4,332 $ 4,873 $ 4,996 12.5% 2.5%4.3% $ 5,340 $ 7,710 $ 7,874 44.4% 2.1%6.7% $ 2,748 $ 4,520 $ 4,753 64.5% 5.2%3.4% $ 4,990 $ 7,220 $ 7,441 44.7% 3.1%6.2% $ 3,001 $ 4,845 $ 5,151 61.5% 6.3%3.8% $ 3,789 $ 4,958 $ 5,103 30.8% 2.9%5.4% $ 2,003 $ 2,682 $ 2,810 33.9% 4.8%8.3% $ 1,152 $ 3,321 $ 3,631 188.3% 9.3%4.1% $ 4,701 $ 6,319 $ 6,513 34.4% 3.1%0.8% $ 4,709 $ 5,743 $ 5,869 22.0% 2.2%5.3% $ 3,662 $ 5,633 $ 5,877 53.8% 4.3%3.8% $ 3,887 $ 5,399 $ 5,607 38.9% 3.9%