Top Banner

of 36

HB 64 Final After Vetoes

Aug 07, 2018

Download

Documents

msdyer923
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
  • 8/20/2019 HB 64 Final After Vetoes

    1/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

     Adams Manchester Local SD -0.7% 849 $ 345,580 4.6% $ 4,006,955 $ 4,006,955 $

     Adams !h"o #alle Local SD -0.% 3,93 $ 80,744 8.3% $ 9,564,50 $ 9,778,45 $

     Allen Allen &ast Local SD 0.6% 993 $ 09,373 4.5% $ 5,09,604 $ 5,74,936 $

     Allen 'ath Local SD 0.4% ,743 $ 3,78 .% $ 5,568,307 $ 5,777,748 $

     Allen 'l())ton &* #"ll SD -0.3% 977 $ 3,447 3.9% $ 4,45,66 $ 4,450,44 $  Allen Del+hos "t SD 3.4% ,75 $ 49,398 -0.4% $ 3,977,464 $ 4,36,04 $

     Allen &l"da Local SD 7.8% ,605 $ 4,608 -3.% $ 8,466,055 $ 9,09,953 $

     Allen L"ma "t SD 3.8% 5,5 $ 60,6 -6.7% $ 38,98,98 $ 4,73,0 $

     Allen err Local SD -4.0% 58 $ 05,543 6.% $ ,34,673 $ ,458,688 $

     Allen Shanee Local SD .0% ,445 $ 66,74 0.7% $ 5,696,4 $ 5,90,69 $

     Allen S+encer/"lle Local SD 3.5% 944 $ 08,968 .3% $ 5,07,86 $ 6,87,975 $

     Ashland Ashland "t SD -0.3% 3,40 $ 3,645 -.0% $ 3,545,987 $ 4,060,365 $

     Ashland "llsdale Local SD -.6% 886 $ 58,674 7.6% $ 3,679,453 $ 3,679,453 $

     Ashland Lo(don/"lle-errs/"lle &* # -.6% ,59 $ 4,347 .9% $ 5,038,678 $ 5,77,046 $

     Ashland Ma+leton Local SD -5.% 95 $ 36,437 .9% $ 4,9,708 $ 4,430,989 $

     Ashta1(la Ashta1(la Area "t SD -9.% 3,936 $ 09,096 3.5% $ ,953,9 $ ,953,9 $

     Ashta1(la '(c2ee Local SD -8.3% ,60 $ 48,90 -.% $ 8,880,55 $ 9,8,758 $

     Ashta1(la onnea(t Area "t SD -9.4% ,68 $ 0,55 .9% $ ,04,998 $ ,04,998 $

     Ashta1(la ene/a Area "t SD -8.% ,9 $ 47,376 5.6% $ ,363,8 $ ,363,8 $

     Ashta1(la rand #alle Local SD -.3% ,79 $ 8,76 .8% $ 6,078,704 $ 6,955,396 $

     Ashta1(la e))erson Area Local SD -7.0% ,579 $ 47,60 .5% $ 7,876,083 $ 7,876,083 $

     Ashta1(la mat(n"n #alle Local SD 6.3% ,96 $ 0,454 .% $ 7,540,85 $ 8,673,94 $

     Athens Ale*ander Local SD -7.3% ,575 $ 9,6 5.3% $ 9,58,083 $ 9,58,083 $

     Athens Athens "t SD -.0% ,48 $ 09,755 .0% $ 7,677,565 $ 7,677,565 $

     Athens ederal oc2"n Local SD -3.% ,65 $ 7,843 4.5% $ 7,36,098 $ 7,99,6 $

     Athens elson/"lle-or2 "t SD -.% ,00 $ 80,407 3.% $ 9,0,5 $ 9,93,783 $  Athens r"m1le Local SD -3.8% 774 $ 5,80 0.9% $ 7,75,08 $ 8,50,90 $

     A(la":e M"nster Local SD .3% 884 $ 39,740 .9% $ 3,67,348 $ 4,067,935 $

     A(la":e e 'remen Local SD -0.% 773 $ 8,686 4.6% $ 3,690,59 $ 3,690,59 $

     A(la":e e ;no*/"lle Local SD -.4% 385 $ ,55 9.4% $ ,947,576 $ ,3,75 $

     A(la":e St Mars "t SD -4.% ,094 $ 7,005 3.5% $ 0,909,005 $ 0,909,005 $

     A(la":e +ro?ect"ons +ro/"ded 1 the De+artment o) &d(cat"on and /al(at"on +ro?ect"ons +ro/"ded 1 the De+artment o) a*at"on.ro?ected ADM does not chane )rom 05 to 06 to 07.

     Act(al a"d "ll 1e +a"d 1ased on act(al data and "s s(1?ect to chane )rom these est"mates.he +r"mar +(r+ose o) these est"mates "s to determ"ne a total state o1l"at"on. hanes 1eteen est"mates and act(al a"d ma 1e s"n")"cant, es+ec"all )or "nd"/"d(al school d"str"cts.

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

  • 8/20/2019 HB 64 Final After Vetoes

    2/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADM

    FY09 toFY15 Formula ADMFY15

    Three YearAverage

    Valuation Per

    PuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1" Total Fun#ingFY15 Total Fun#ingFY1"

    Tota

    T

     A(la":e

  • 8/20/2019 HB 64 Final After Vetoes

    3/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    lar2 ec(mseh Local SD -7.7% ,860 $ 94,783 0.8% $ 7,4,95 $ 7,4,95 $

    lermont 'ata/"a Local SD .6% ,03 $ 0,73 -.9% $ 9,590,038 $ 0,04,48 $

    lermont 'ethel-ate Local SD -0.6% ,546 $ 00,55 .% $ 9,05,38 $ 9,63,97 $

    lermont lermont-ortheastern Local -4.% ,659 $ 69,078 -0.4% $ 5,37,59 $ 5,54,787 $

    lermont el"c"t-ran2l"n Local SD -8.9% 963 $ 79,463 .8% $ 7,57,37 $ 8,76,903 $

    lermont oshen Local SD 5.9% ,58 $ 96,64 -.0% $ 4,78,86 $ 5,95,786 $

    lermont M"l)ord &* #"ll SD 4.3% 6,0 $ 46,54 -.% $ 9,375,03 $ 0,5,63 $

    lermont e @"chmond &* #"ll SD -3.7% ,08 $ 56,60 .3% $ 0,87,905 $ 0,87,905 $

    lermont

  • 8/20/2019 HB 64 Final After Vetoes

    4/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    (ahoa 'ed)ord "t SD -.9% 3,649 $ 9,76 -4.5% $ ,876,506 $ ,876,506 $

    (ahoa 'erea "t SD -5.4% 6,380 $ ,54 -.4% $ 6,78,80 $ 6,78,80 $

    (ahoa 'rec2s/"lle-'road/"e e"ht -.5% 3,875 $ 56,38 .% $ 6,434,35 $ 6,434,35 $

    (ahoa 'roo2ln "t SD .5% ,48 $ ,948 -6.7% $ ,00,643 $ ,00,643 $

    (ahoa har"n alls &* #"ll SD 0.0% ,88 $ 64,3 .% $ ,68,07 $ ,68,07 $

    (ahoa le/eland ts-n"/ ts "t 3.5% 6,06 $ 80,500 -3.3% $ 9,4,703 $ 9,4,703 $

    (ahoa le/eland M(n"c"+al SD -6.8% 54,508 $ 97,796 -7.5% $ 48,773,98 $ 48,773,98 $

    (ahoa (ahoa e"hts Local SD -3.% 80 $ 404,584 .8% $ 3,885,087 $ 3,885,087 $

    (ahoa &ast le/eland "t SD -8.5% ,738 $ 76,07 -7.5% $ 3,765,953 $ 3,765,953 $

    (ahoa &(cl"d "t SD 9.% 7,398 $ 94,89 -6.7% $ 36,80,75 $ 38,87,997 $ (ahoa a"r/"e ar2 "t SD 3.8% ,678 $ 08,7 -.7% $ ,7,97 $ ,355,73 $

    (ahoa ar)"eld e"hts "t SD .% 4,086 $ 99,90 -5.3% $ 9,49,450 $ ,07,87 $

    (ahoa Bnde+endence Local SD -4.5% ,04 $ 456,94 -.9% $ ,048,049 $ ,048,049 $

    (ahoa La2eood "t SD -.% 5,589 $ 55,457 -.9% $ 7,56,566 $ 7,56,566 $

    (ahoa Ma+le e"hts "t SD 3.% 4,83 $ 87,847 -9.7% $ ,350,838 $ 3,05,805 $

    (ahoa Ma)"eld "t SD -.% 3,77 $ 348,936 -.% $ 6,367,39 $ 6,367,39 $

    (ahoa orth !lmsted "t SD -4.9% 3,937 $ 03,5 -.6% $ 8,48,677 $ 8,48,677 $

    (ahoa orth @oalton "t SD -0.7% 4,379 $ 36, 0.0% $ 5,597,78 $ 6,058,93 $

    (ahoa !lmsted alls "t SD 0.7% 3,6 $ 39,959 -.% $ ,54,395 $ 3,555,909 $

    (ahoa !rane "t SD -.4% ,4 $ 470,930 .% $ ,536,0 $ ,536,0 $

    (ahoa arma "t SD -4.4% ,65 $ 76,695 -6.8% $ 8,448,656 $ 30,800,99 $

    (ahoa @"chmond e"hts Local SD .% ,06 $ 33,79 -.% $ ,98,397 $ ,98,397 $

    (ahoa @oc2 @"/er "t SD -0.6% ,599 $ 7,560 0.3% $ ,34,747 $ ,45,44 $

    (ahoa Sha2er e"hts "t SD 0.3% 5,306 $ 56,535 -4.7% $ 5,56,400 $ 6,844,00 $

    (ahoa Solon "t SD -8.0% 4,699 $ 4,63 0.5% $ ,87,0 $ ,87,0 $

    (ahoa So(th &(cl"d-Lndh(rst "t -0.3% 3,777 $ 0,337 -6.8% $ 7,347,858 $ 7,947,97 $

    (ahoa Strons/"lle "t SD -.% 5,93 $ 5,683 6.% $ ,80,989 $ ,80,989 $

    (ahoa

  • 8/20/2019 HB 64 Final After Vetoes

    5/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    De)"ance Aers/"lle Local SD -9.% 588 $ 45,54 7.% $ ,845,474 $ 3,337,365 $

    De)"ance entral Local SD -5.9% ,03 $ ,075 3.% $ 5,856,57 $ 6,40,98 $

    De)"ance De)"ance "t SD 5.9% ,635 $ 90,773 -0.3% $ 4,84,477 $ 5,34,968 $

    De)"ance "c2s/"lle &* #"ll SD -.7% 879 $ 94,50 3.3% $ 5,03,08 $ 6,07,03 $

    De)"ance ortheastern Local SD -0.% ,035 $ 95,694 .% $ ,97,8 $ 3,030,660 $

    Delaare '"

  • 8/20/2019 HB 64 Final After Vetoes

    6/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    ran2l"n So(th-

  • 8/20/2019 HB 64 Final After Vetoes

    7/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    am"lton Loc2land "t SD .3% 655 $ 08,453 -6.8% $ 3,509,594 $ 4,5,586 $

    am"lton Lo/eland "t SD 0.0% 4,469 $ 67,0 .4% $ ,34,88 $ ,346,670 $

    am"lton Made"ra "t SD -.7% ,344 $ 0,55 .4% $ ,648,407 $ ,648,407 $

    am"lton Mar"emont "t SD 7.3% ,73 $ 0,803 -.4% $ 4,033,86 $ 4,033,86 $

    am"lton Mo(nt ealth "t SD 5.9% 3,837 $ 85,53 -4.6% $ 3,588,6 $ 5,457,46 $

    am"lton orth ollee "ll "t SD 7.8% ,699 $ 80,508 -7.4% $ 9,,37 $ 0,575,98 $

    am"lton orthest Local SD -3.3% 8,860 $ 70,70 -.0% $ 8,74,4 $ 8,74,4 $

    am"lton orood "t SD -0.7% ,75 $ 75,664 .6% $ 8,835,346 $ 8,835,346 $

    am"lton !a2 "lls Local SD -0.% 7,683 $ 45,56 -.7% $ 4,799,57 $ 5,707,490 $

    am"lton r"nceton "t SD 7.8% 5,55 $ 9,9 -.5% $ 0,759,54 $ 0,759,54 $ am"lton @ead"n omm(n"t "t SD 0.6% ,34 $ 40,635 -.8% $ 5,05,84 $ 5,34,47 $

    am"lton So(thest Local SD -.6% 3,365 $ 55,409 -0.% $ 3,95,70 $ 3,95,70 $

    am"lton St 'ernard-&lmood lace "t -4.7% 857 $ 5,98 -0.6% $ 4,87,778 $ 5,6,490 $

    am"lton Scamore omm(n"t "t SD -.4% 5,80 $ 33,85 -.5% $ ,30,380 $ ,30,380 $

    am"lton hree @"/ers Local SD .0% ,83 $ 07,980 0.6% $ 5,336,393 $ 5,336,393 $

    am"lton

  • 8/20/2019 HB 64 Final After Vetoes

    8/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    enr atr"c2 enr Local SD -5.% 843 $ 45,780 .5% $ 4,49,08 $ 4,49,08 $

    "hland 'r"ht Local SD -3.% 743 $ 07,46 5.5% $ 4,67,40 $ 5,875,53 $

    "hland a"r)"eld Local SD 4.3% 986 $ 78,50 -.7% $ 5,94,96 $ 7,540,98 $

    "hland reen)"eld &* #"ll SD -7.0% ,998 $ 83,87 .8% $ 4,496,36 $ 5,4,54 $

    "hland "lls1oro "t SD -0.4% ,573 $ 09,796 -0.7% $ 4,496,355 $ 5,688,794 $

    "hland Lnch1(r-la Local SD -3.9% ,00 $ 83,588 4.7% $ 8,990,03 $ 0,8,465 $

    oc2"n Loan-oc2"n Local SD 4.5% 3,959 $ ,839 0.% $ ,540,59 $ ,345,30 $

    olmes &ast olmes Local SD -.0% ,537 $ 46,59 .8% $ 4,86,93 $ 4,86,93 $

    olmes

  • 8/20/2019 HB 64 Final After Vetoes

    9/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    TotaT

    La2e

  • 8/20/2019 HB 64 Final After Vetoes

    10/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    Lora"n

  • 8/20/2019 HB 64 Final After Vetoes

    11/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    Med"na "hland Local SD -3.3% 3,040 $ 3,40 4.% $ 5,05,468 $ 5,05,468 $

    Med"na Med"na "t SD -7.9% 6,768 $ 7,87 .0% $ ,6,94 $ ,6,94 $

    Med"na

  • 8/20/2019 HB 64 Final After Vetoes

    12/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    Montomer #andal"a-'(tler "t SD -.% ,944 $ 95,603 .0% $ 6,385,043 $ 6,385,043 $

    Montomer

  • 8/20/2019 HB 64 Final After Vetoes

    13/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    ortae restood Local SD -3.5% ,899 $ 5,835 0.6% $ 0,480,65 $ 0,480,65 $

    ortae "eld Local SD -.6% ,5 $ 58,584 3.0% $ 7,499,549 $ 7,499,549 $

    ortae ames A ar)"eld Local SD -6.0% ,93 $ 4,980 .% $ 6,065,5 $ 6,3,794 $

    ortae ;ent "t SD -9.% ,97 $ 6,00 .8% $ 4,8,733 $ 4,8,733 $

    ortae @a/enna "t SD 0.9% ,87 $ ,545 -6.0% $ 5,35,450 $ 6,73,358 $

    ortae @ootston Local SD .9% ,56 $ 36,497 -0.4% $ 4,89,30 $ 5,0,9 $

    ortae So(theast Local SD -5.8% ,700 $ ,97 .4% $ 0,67,43 $ 0,67,43 $

    ortae Streets1oro "t SD 7.% ,65 $ 90,769 -3.7% $ 6,494,067 $ 6,494,067 $

    ortae

  • 8/20/2019 HB 64 Final After Vetoes

    14/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    @oss (nt"nton Local SD -.% ,03 $ 5,567 7.% $ 0,8,398 $ ,599,990 $

    @oss a"nt #alle Local SD -8.% 9 $ 89,443 .6% $ 6,97,5 $ 7,684,97 $

    @oss So(theastern Local SD -3.5% ,078 $ 78,59 .9% $ 7,894,604 $ 8,75,847 $

    @oss n"on Sc"oto Local SD -3.6% ,75 $ 0,09 4.9% $ 9,597,75 $ 9,597,75 $

    @oss Eane race Local SD -4.4% ,477 $ ,49 8.7% $ 7,6,366 $ 7,6,366 $

    Sand(s2 lde-reen S+r"ns &* #"ll -.6% ,054 $ 04,456 0.5% $ ,430,03 $ ,430,03 $

    Sand(s2 remont "t SD 6.6% 4,75 $ 3,45 -.7% $ 5,968,856 $ 6,730,63 $

    Sand(s2 "1son1(r &* #"ll SD -.9% 99 $ 04,05 -4.3% $ 5,55,06 $ 6,54,96 $

    Sand(s2 La2ota Local SD -.5% ,04 $ 36,837 3.4% $ 5,47,388 $ 5,75,673 $

    Sand(s2

  • 8/20/2019 HB 64 Final After Vetoes

    15/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    Star2 anton Local SD -.5% ,03 $ 37,5 -4.7% $ ,494,54 $ ,75,4 $

    Star2 a"rless Local SD -.% ,559 $ 9,6 -5.7% $ 7,809,54 $ 8,598,5 $

    Star2 ac2son Local SD 9.0% 6,74 $ 0,36 -4.9% $ 7,73,557 $ 7,73,557 $

    Star2 La2e Local SD -.% 3,54 $ 3,99 -3.0% $ 5,7,539 $ 6,767,79 $

    Star2 Lo("s/"lle "t SD -9.9% ,8 $ 5,068 -.6% $ 3,859,764 $ 4,306,994 $

    Star2 Marl"nton Local SD -8.% ,37 $ 34,099 -5.% $ 0,390,963 $ 0,77,454 $

    Star2 Mass"llon "t SD .7% 4,39 $ 96,78 -7.8% $ 4,9,736 $ 6,094,769 $

    Star2 M"ner/a Local SD -0.3% ,733 $ 0,755 -.0% $ 9,36,37 $ 9,930,86 $

    Star2 orth anton "t SD -.9% 4,573 $ 4,335 -3.8% $ 6,8,9 $ 6,804,596 $

    Star2 orthest Local SD -0.5% ,973 $ 9,73 -6.7% $ 8,59,047 $ 8,8,409 $ Star2 !sna1(r Local SD -0.7% 84 $ 4,575 -7.5% $ 4,67,68 $ 5,59,0 $

    Star2 err Local SD .6% 4,588 $ 7,74 -3.3% $ 7,40,635 $ 8,45,343 $

    Star2 la"n Local SD 5.5% 6,5 $ 5,7 -5.7% $ 8,78,33 $ 0,334,79 $

    Star2 Sand #alle Local SD -7.0% ,376 $ 96,0 0.9% $ 8,74,44 $ 9,460,343 $

    Star2 (sla Local SD -6.5% ,95 $ 44,43 -0.3% $ 5,479,339 $ 5,479,339 $

    S(mm"t A2ron "t SD 0.4% 6,979 $ 93,509 -6.8% $ 8,064,997 $ 9,73,40 $

    S(mm"t 'ar1erton "t SD .7% 4,087 $ 90,546 -6.0% $ 4,756,496 $ 6,53,96 $

    S(mm"t o+le-a"rlan "t SD -7.8% 3,057 $ 49,06 3.0% $ 3,73,95 $ 3,73,95 $

    S(mm"t o/entr Local SD -5.9% ,474 $ 00,48 -.5% $ 3,866,788 $ 4,98,97 $

    S(mm"t (ahoa alls "t SD .% 4,979 $ 53,537 -3.3% $ 3,940,96 $ 4,96,85 $

    S(mm"t reen Local SD .3% 4,5 $ 65,483 -.6% $ ,647,6 $ ,6,404 $ S(mm"t (dson "t SD -9.5% 4,446 $ 05,344 -.% $ ,53,694 $ ,53,694 $

    S(mm"t Manchester Local SD -4.5% ,58 $ 4,58 4.0% $ 4,735,849 $ 4,735,849 $

    S(mm"t Moadore Local SD -0.4% 663 $ 8,04 -.3% $ 3,908,99 $ 4,669,34 $

    S(mm"t ordon"a "lls "t SD -6.5% 3,634 $ 64,06 -.7% $ 6,336,749 $ 6,336,749 $

    S(mm"t orton "t SD -5.6% ,07 $ 39,066 -.% $ 8,38,3 $ 8,38,3 $

    S(mm"t @e/ere Local SD -8.3% ,590 $ 354,864 -0.8% $ ,395, $ ,395, $

    S(mm"t S+r"n)"eld Local SD 0.5% ,487 $ 50,379 -4.0% $ 0,63,759 $ 0,809,866 $

    S(mm"t Sto-M(nroe alls "t SD -0.8% 4,945 $ 84,046 -0.3% $ 3,59,363 $ 3,59,363 $

    S(mm"t allmade "t SD -6.3% ,506 $ 53,80 -.0% $ 9,00,763 $ 9,00,763 $

    S(mm"t "ns1(r "t SD .% 4,9 $ 9,345 -.% $ 9,30,45 $ 9,30,45 $ S(mm"t

  • 8/20/2019 HB 64 Final After Vetoes

    16/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

    r(m1(ll "rard "t SD 7.9% ,7 $ 80,34 -.% $ 9,65,97 $ ,034,433 $

    r(m1(ll oland Local SD -.% ,79 $ 9,753 .3% $ 7,40,559 $ 7,40,559 $

    r(m1(ll (11ard &* #"ll SD -8.9% ,765 $ 4,397 .5% $ 8,447,375 $ 8,447,375 $

    r(m1(ll ose+h 'ader Local SD -6.% 830 $ 3,960 7.4% $ 3,967,707 $ 4,99,077 $

    r(m1(ll La 'rae Local SD -3.8% ,77 $ 89,307 6.7% $ 8,07,846 $ 8,547,770 $

    r(m1(ll La2e/"e Local SD -7.% ,85 $ 47,77 -0.5% $ 6,59,870 $ 6,59,870 $

    r(m1(ll L"1ert Local SD -4.% ,384 $ 58,493 .3% $ 4,95,90 $ 4,95,90 $

    r(m1(ll Lordston Local SD -9.6% 489 $ 06,3 -.5% $ ,586,68 $ ,884,74 $

    r(m1(ll Ma+leood Local SD -3.8% 764 $ 7,997 6.6% $ 5,04,043 $ 5,04,043 $

    r(m1(ll Mathes Local SD -.8% 735 $ 94,63 4.% $ ,60,947 $ ,60,947 $ r(m1(ll McDonald Local SD -6.5% 67 $ 77,078 .7% $ 4,077,54 $ 5,4,66 $

    r(m1(ll eton alls &* #"ll SD -3.7% ,39 $ 95,8 4.8% $ 7,79,974 $ 7,5,066 $

    r(m1(ll "les "t SD -5.4% ,568 $ 93,84 -3.0% $ 5,3,406 $ 6,393,54 $

    r(m1(ll So(th"nton Local SD -6.6% 57 $ 8,506 6.4% $ ,655,05 $ 3,3,945 $

    r(m1(ll

  • 8/20/2019 HB 64 Final After Vetoes

    17/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

    County District

    % Changein ADMFY09 to

    FY15

    Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuil

    FY1!

    % Change inValuation Per

    Puil

    FY1! to FY1"

    Total Fun#ing

    FY15

    Total Fun#ing

    FY1"

    TotaT

  • 8/20/2019 HB 64 Final After Vetoes

    18/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates# F$ %

    LSC 18 of 36

    County District

    % Changein ADMFY09 to

    FY15Formula ADM

    FY15

    Three YearAverage

    Valuation PerPuilFY1!

    % Change inValuation Per

    PuilFY1! to FY1"

    Total Fun#ingFY15

    Total Fun#ingFY1"

    Total Fun#ing TPP ule

    FY1&

  • 8/20/2019 HB 64 Final After Vetoes

    19/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

     $ =36,89> 0.0% -5.9% $ 4,70 $ 4,70 $ 4,44

    $ 947,655 0.7% 3.% $ 7 ,537 $ 7 ,59 $ 7 ,833

    $ 85,534 4.4% 5.0% $ 5,054 $ 5,78 $ 6,069

    $ 34,965 3.8% 4.% $ 3 ,95 $ 3 ,35 $ 3 ,450

    $ 88,966 7.3% .0% $ 4,4 $ 4,554 $ 4,645

    $ ,353 8.5% 4.9% $ 3 ,384 $ 3 ,67 $ 3 ,853$ 738,03 6.7% 8.% $ 3 ,49 $ 3 ,466 $ 3 ,749

    $ 3,075,6 7.8% 7.5% $ 7,473 $ 8,054 $ 8,654

    $ 3,966 0.0% .0% $ 4 ,33 $ 4 ,746 $ 4 ,79

    $ 79,03 3.6% 3.0% $ ,330 $ ,44 $ ,488

    $ 39,748 .% 5.3% $ 5,4 $ 6,555 $ 6,904

    $ 54,577 3.8% 3.7% $ 3 ,97 $ 4 ,3 $ 4 ,77

    $ ,000 0.0% 0.0% $ 4,5 $ 4,5 $ 4,53

    $ 35,39 3.7% 4.% $ 4,349 $ 4,943 $ 5,46

    $ 57,560 5.7% 5.8% $ 4 ,58 $ 4 ,84 $ 5 ,

    $ 33,548 0.0% .0% $ 5 ,83 $ 5 ,83 $ 5 ,89$ 3,390 3.9% 0.% $ 5,547 $ 5,765 $ 5,773

    $ 393 0.0% 0.0% $ 6,570 $ 6,570 $ 6,570

    $ 948 0.0% 0.0% $ 4,958 $ 4,958 $ 4,959

    $ 35,650 4.4% 5.% $ 4,75 $ 5,436 $ 5,7

    $ =39,97> 0.0% -3.0% $ 4,987 $ 4,987 $ 4,836

    $ 583,46 5.0% 6.7% $ 5,80 $ 6,694 $ 7,44

    $ ,755 0.0% 0.0% $ 6,08 $ 6,08 $ 6,083

    $ =64,604> 0.0% -0.8% $ 3,6 $ 3,6 $ 3,35

    $ 37,030 7.7% 4.% $ 6 ,3 $ 6 ,808 $ 7 ,088

    $ 486,87 7.7% 4.9% $ 7 ,684 $ 8 ,78 $ 8 ,684

    $ 50,647 0.3% 6.% $ 9,980 $ ,007 $ ,680$ 9,3 .5% .9% $ 4,09 $ 4,60 $ 4,737

    $ 60,048 0.0% .6% $ 4,775 $ 4,775 $ 4,853

    $ 88,787 4.6% 8.5% $ 5,055 $ 5,796 $ 6,86

    $ =66,99> 0.0% -.4% $ 5, $ 5, $ 5,084

    $ 464,30 8.8% .7% $ 4 ,937 $ 5 ,37 $ 5 ,57

    ' Change in TotalFY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    PuilFY15

    TotalFun#ing Per

    PuilFY1"

    TotalFun#ing Per

    PuilFY1&

    H B 64 Fi l St t Aid d Di t Fi d R t O ti L L R i t " ti t

  • 8/20/2019 HB 64 Final After Vetoes

    20/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 80,779 3.8% 7.3% $ 6,594 $ 7,507 $ 8,057

    $ 973 0.0% 0.0% $ 5,68 $ 5,68 $ 5,69

    $ 4,953 9.9% 3.6% $ 7 ,890 $ 8 ,669 $ 8 ,977

    $ 3,494 6.3% 6.0% $ 6,084 $ 7,075 $ 7,500

    $ 335,989 3.5% 3.4% $ 7 ,00 $ 7 ,56 $ 7 ,50

    $ 69,558 9.6% 8.0% $ 4,07 $ 5,76 $ 5,700

    $ =73,855> 0.0% -7.5% $ ,35 $ ,35 $ ,74

    $ 4,530 0.0% 0.% $ 5,7 $ 5,7 $ 5,75

    $ 43,63 0.0% .0% $ 5 ,57 $ 5 ,57 $ 5 ,68

    $ ,409 0.0% 0.0% $ 5,943 $ 5,943 $ 5,945

    $ 30,569 .% 5.% $ 5,6 $ 6,300 $ 6,60

    $ 39, 6.0% 5.5% $ 7 ,080 $ 7 ,504 $ 7 ,96

    $ ,005,69 8.5% 4.% $ 6,799 $ 7,377 $ 7,686

    $ =99,398> 0.0% -0.6% $ 4,89 $ 4,89 $ 4,789

    $ ,3,997 3.% 7.3% $ 3,89 $ 3,87 $ 3,57

    $ 5,03,40 8.0% 7.4% $ 6,00 $ 6,489 $ 6,97

    $ =3,46,04> 0.0% -6.5% $ 3,5 $ 3,5 $ 3,07

    $ 657,434 3.3% 8.5% $ 4,553 $ 5,58 $ 5,598

    $ ,60,06 8.0% 7.5% $ 4,387 $ 4,739 $ 5,093

    $ 490,7 8.6% 7.4% $ ,45 $ ,633 $ ,89

    $ 40,34 6.5% 6.5% $ 7,80 $ 9,869 $ 0,509$ 50 0.0% 0.0% $ 4,074 $ 4,074 $ 4,074

    $ 63 0.0% 0.0% $ ,763 $ ,763 $ ,763

    $ 30,67 5.% 7.% $ 3,66 $ 4,9 $ 4,54

    $ ,04 0.0% 0.0% $ 4,933 $ 4,933 $ 4,934

    $ 46 0.0% 0.0% $ 5,748 $ 5,748 $ 5,748

    $ 3,3 .8% 6.% $ 5,57 $ 6,79 $ 6,563

    $ 83,867 0.0% 3.7% $ 5 ,767 $ 5 ,767 $ 5 ,977

    $ =534,070> 0.0% -4.5% $ 5,5 $ 5,5 $ 5,7

    $ 8,6 4.% 4.4% $ 5 ,56 $ 5 ,787 $ 6 ,04

    $ =66,6> 0.7% -.5% $ 3,483 $ 3,508 $ 3,40

    $ 63,06 0.0% .0% $ 3,663 $ 3,663 $ 3,700$ 4,65 0.0% .% $ 3 ,885 $ 3 ,885 $ 3 ,98

    $ 97,009 3.5% 4.% $ 4 ,6 $ 4 ,4 $ 4 ,59

    $ 99,48 .7% 5.3% $ 4,77 $ 5,46 $ 5,55

    $ 5,09,45 7.8% 7.5% $ 6,749 $ 7,76 $ 7,80

    H B 64 Final State Aid and Direct Fixed Rate Operating Levy Loss Reim!rsement "stimates

  • 8/20/2019 HB 64 Final After Vetoes

    21/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 36,0 0.0% .8% $ 5,993 $ 5,993 $ 6,04

    $ 536,37 6.4% 5.3% $ 4 ,7 $ 5 ,04 $ 5 ,88

    $ 373,843 0.6% 4.% $ 5 ,888 $ 5 ,96 $ 6 ,68

    $ 7,058 .6% 3.9% $ 3 ,39 $ 3 ,35 $ 3 ,456

    $ 5,330 4.% 6.3% $ 7,536 $ 8,595 $ 9,37

    $ 867,637 8.% 5.5% $ 5 ,700 $ 6 ,64 $ 6 ,500

    $ ,59,9 5.9% 7.5% $ 3,7 $ 3,359 $ 3,609

    $ =7,6> 0.0% -6.7% $ 5,3 $ 5,3 $ 4,789

    $ 84,47 0.0% 0.7% $ 3 ,7 $ 3 ,7 $ 3 ,50

    $ 90,69 .% 6.% $ 4,548 $ 5,05 $ 5,36

    $ 460,95 4.3% 4.% $ 6 ,897 $ 7 ,95 $ 7 ,494

    $ 08 0.0% 0.0% $ 5,03 $ 5,03 $ 5,03

    $ 356,85 9.6% 3.7% $ 6 ,444 $ 7 ,060 $ 7 ,33

    $ 56,06 5.% 4.9% $ 3 ,90 $ 3 ,353 $ 3 ,56

    $ 75,65 4.8% 7.4% $ 4 ,945 $ 5 ,8 $ 5 ,563

    $ 54,844 0.3% 9.% $ ,475 $ ,73 $ ,979

    $ 356,64 6.0% 6.9% $ 4,98 $ 5,78 $ 6,

    $ 670,3 4.4% 3.3% $ 7 ,849 $ 8 ,97 $ 8 ,470

    $ 360,669 4.3% 4.8% $ 5 ,864 $ 6 ,4 $ 6 ,40

    $ 379,7 5.7% 7.0% $ 6,345 $ 7,340 $ 7,85

    $ 384,375 .% 7.6% $ 6 ,39 $ 6 ,376 $ 6 ,86$ 335,730 4.% 3.8% $ 3 ,86 $ 4 ,08 $ 4 ,70

    $ 488,970 8.0% 6.5% $ 6,95 $ 8,03 $ 8,735

    $ 33,86 .% 4.8% $ 5 ,774 $ 5 ,89 $ 6 ,76

    $ 50,48 6.5% 6.4% $ 8,38 $ 9,766 $ 0,389

    $ 98,383 4.% .9% $ 5 ,994 $ 6 ,4 $ 6 ,36

    $ 9,709 7.9% 3.6% $ 5 ,846 $ 6 ,305 $ 6 ,533

    $ 33,988 0.3% 3.8% $ 4 ,78 $ 4 ,90 $ 4 ,35

    $ 9,7 4.0% 5.8% $ 5,038 $ 6,48 $ 6,6

    $ ,035,00 5.5% 9.% $ 5,993 $ 6,9 $ 7,559

    $ 67,779 7.4% 6.5% $ 4,93 $ 5,779 $ 6,55

    $ 66,359 30.% 0.5% $ 5,759 $ 7,495 $ 8,80$ 9,57 0.4% 7.% $ 5,673 $ 6,65 $ 6,73

    $ 69,089 5.5% 3.0% $ 5,5 $ 5,906 $ 6,08

    $ 64 0.0% 0.0% $ ,87 $ ,87 $ ,87

    $ =,7,33> 0.0% -35.9% $ ,66 $ ,66 $ ,705

    H B 64 Final State Aid and Direct Fixed Rate Operating Levy Loss Reim!rsement "stimates

  • 8/20/2019 HB 64 Final After Vetoes

    22/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ =67,993> 0.0% -5.% $ 3,59 $ 3,59 $ 3,345

    $ =,785,65> 0.0% -0.7% $ ,6 $ ,6 $ ,34

    $ =,75,547> 0.0% -6.7% $ ,66 $ ,66 $ ,8

    $ =497,333> 0.0% -.6% $ ,54 $ ,54 $ ,93

    $ 35 0.0% 0.0% $ 894 $ 894 $ 894

    $ =96,585> 0.0% -.0% $ 3,08 $ 3,08 $ 3,050

    $ =3,7,404> 0.0% -3.% $ 7,866 $ 7,866 $ 7,65

    $ =508,647> 0.0% -3.% $ 4,797 $ 4,797 $ 4,69

    $ 9,936 0.0% 0.0% $ ,603 $ ,603 $ ,607

    $ ,675,39 5.5% 6.9% $ 4,975 $ 5,49 $ 5,60

    $ 75,46 8.5% 7.4% $ ,94 $ ,404 $ ,509$ ,57,86 8.% 7.5% $ 4,770 $ 5,57 $ 5,54

    $ =436,645> 0.0% -4.7% $ ,033 $ ,033 $ 603

    $ 6,863 0.0% 0.7% $ 3 ,4 $ 3 ,4 $ 3 ,65

    $ ,74,6 8.0% 7.4% $ 4,985 $ 5,38 $ 5,78

    $ =,578,783> 0.0% -40.5% $ ,688 $ ,688 $ ,005

    $ =5,904> 0.0% -.8% $ ,4 $ ,4 $ ,0

    $ 85,005 8.% 4.7% $ ,78 $ ,383 $ ,448

    $ 88,0 8.% .% $ 3 ,468 $ 3 ,754 $ 3 ,834

    $ =96,8> 0.0% -37.9% $ ,94 $ ,94 $ 74

    $ ,66,648 8.3% 7.4% $ ,30 $ ,5 $ ,696$ =40,78> 0.0% -.% $ ,93 $ ,93 $ ,697

    $ 93,6 8.% 6.4% $ 57 $ 559 $ 595

    $ 550,657 8.% 3.3% $ ,933 $ 3 ,75 $ 3 ,79

    $ =,36,66> 0.0% -9.8% $ ,40 $ ,40 $ ,96

    $ 09,39 8.% .6% $ ,945 $ ,04 $ ,60

    $ =,759,855> 0.0% -.6% $ ,49 $ ,49 $ ,897

    $ =,57,9> 0.0% -0.4% $ 5,694 $ 5,694 $ 5,0

    $ =,73,95> 0.0% -3.3% $ ,04 $ ,04 $ 76

    $ 96,335 9.8% 6.7% $ 6,389 $ 7,656 $ 8,7

    $ 337,80 9.% 5.6% $ 4,957 $ 5,90 $ 6,35

    $ 65,86 0.9% 7.8% $ 5,39 $ 6,336 $ 6,83$ 44,5 .% .8% $ 4 ,335 $ 4 ,384 $ 4 ,46

    $ 38,46 4.% 5.6% $ 6,79 $ 8,343 $ 8,8

    $ 34,76 8.% 8.0% $ 4,605 $ 5,90 $ 6,37

    $ 90,964 5.6% 3.5% $ 5,5 $ 5,953 $ 6,63

    H B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

  • 8/20/2019 HB 64 Final After Vetoes

    23/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 07,549 7.3% 3.% $ 4,840 $ 5,676 $ 5,859

    $ 50,436 9.6% 3.9% $ 5 ,75 $ 6 ,77 $ 6 ,5

    $ ,4,678 8.% 7.4% $ 5,383 $ 5,8 $ 6,56

    $ 35,075 3.6% 5.7% $ 5,74 $ 7,06 $ 7,46

    $ 9,84 3.5% 0.7% $ ,89 $ ,99 $ ,948

    $ 637,94 9.9% .0% $ ,78 $ ,888 $ ,096

    $ 8,5 0.0% 0.4% $ ,050 $ ,050 $ ,058

    $ 59,67 3.% 3.3% $ ,864 $ ,95 $ 3 ,049

    $ 737,976 .3% 7.3% $ 508 $ 566 $ 607

    $ =67,4> 0.3% -.% $ 4,57 $ 4,70 $ 4,4

    $ =56,355> 0.0% -8.0% $ ,36 $ ,36 $ ,935$ 37,77 4.8% 0.7% $ 4,873 $ 5,05 $ 5,39

    $ =43,45> 0.0% -7.6% $ 3,077 $ 3,077 $ ,843

    $ ,044,548 4.9% 4.7% $ 5,54 $ 5,783 $ 6,056

    $ =73,860> 0.0% -5.4% $ ,65 $ ,65 $ ,473

    $ 379,8 .5% 3.9% $ 6 ,35 $ 6 ,88 $ 6 ,533

    $ 4,53 .6% 6.3% $ 4,377 $ 4,884 $ 5,9

    $ 4,4 8.5% 9.9% $ ,69 $ ,355 $ ,588

    $ 5,38 0.0% 0.% $ 5,76 $ 5,76 $ 5,80

    $ 977,76 4.0% 3.8% $ 3 ,73 $ 3 ,87 $ 4 ,07

    $ 68,57 .% 4.4% $ 4 ,666 $ 4 ,79 $ 4 ,95$ ,07,377 .0% .3% $ 4,837 $ 4,886 $ 4,997

    $ 88,43 3.% 5.8% $ ,4 $ ,537 $ ,685

    $ 309,34 0.8% 3.0% $ 3,933 $ 4,358 $ 4,488

    $ ,46,536 8.8% 7.7% $ 5,708 $ 6,3 $ 6,69

    $ 0 0.0% 0.0% $ ,749 $ ,749 $ ,749

    $ 55,369 8.% 3.3% $ 4 ,349 $ 4 ,707 $ 4 ,86

    $ 3,86,68 4.% 4.% $ 4,45 $ 4,607 $ 4,800

    $ =,490,607> 0.0% -7.0% $ ,53 $ ,53 $ ,407

    $ =38,3> 0.0% -.3% $ ,005 $ ,005 $ ,960

    $ =663,774> 0.0% -8.5% $ ,05 $ ,05 $ ,577

    $ ,76,77 5.5% 7.5% $ 4,756 $ 5,09 $ 5,394$ ,384,30 6.8% 6.5% $ 6,099 $ 6,5 $ 6,935

    $ 33,509 0.9% 0.7% $ 3 ,074 $ 3 ,03 $ 3 ,4

    $ 33,37 0.4% 7.3% $ 60 $ 684 $ 735

    $ 776,34 7.6% .4% $ 4 ,834 $ 5 ,0 $ 5 ,34

    H B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates

  • 8/20/2019 HB 64 Final After Vetoes

    24/36

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 460,43 .3% 0.4% $ 5,08 $ 5,330 $ 5,35

    $ 9 0.0% 0.0% $ 66 $ 66 $ 66

    $ ,900, 8.3% 7.4% $ ,505 $ ,74 $ ,96

    $ ,39,994 6.% 6.0% $ 5,68 $ 6,03 $ 6,39

    $ =,5,307> 0.0% -9.3% $ ,87 $ ,87 $ ,603

    $ 9,55 3.6% .3% $ 4 ,7 $ 4 ,43 $ 4 ,53

    $ 3,3 0.% 4.9% $ 4 ,3 $ 4 ,40 $ 4 ,449

    $ 03,64 8.0% 6.4% $ 6,054 $ 7,75 $ 8,46

    $ 0,309 6.8% 8.6% $ 5,05 $ 6,408 $ 6,96

    $ 06,668 0.4% .4% $ 5 ,544 $ 5 ,569 $ 5 ,647

    $ 396,56 8.0% 7.6% $ 3 ,74 $ 4 ,043 $ 4 ,35$ 398,474 0.6% 3.7% $ 5,99 $ 5,860 $ 6,079

    $ , 0.0% 0.0% $ 4,680 $ 4,680 $ 4,68

    $ 30 0.0% 0.0% $ 5,73 $ 5,73 $ 5,74

    $ =405,958> 0.0% -.% $ 3,74 $ 3,74 $ 3,7

    $ =33,96> 0.0% -5.5% $ 3,649 $ 3,649 $ 3,448

    $ =977,69> 0.0% -5.3% $ , $ , $ ,88

    $ =,35,093> 0.0% -4.7% $ ,90 $ ,90 $ ,43

    $ =7,359> 0.0% -6.% $ 4,307 $ 4,307 $ 4,045

    $ =83,86> 0.0% -4.% $ ,39 $ ,39 $ ,05

    $ 83 0.0% 0.0% $ ,883 $ ,883 $ ,883$ 3 0.0% 0.0% $ ,406 $ ,406 $ ,406

    $ 59 0.0% 0.0% $ 5,604 $ 5,604 $ 5,604

    $ 90,380 0.0% .6% $ 4 ,067 $ 4 ,067 $ 4 ,33

    $ 36 0.0% 0.0% $ 4,339 $ 4,339 $ 4,339

    $ 88 0.0% 0.0% $ ,346 $ ,346 $ ,346

    $ 66,38 0.% 3.% $ 4 ,59 $ 4 ,65 $ 4 ,40

    $ 37,6 0.7% 0.6% $ ,88 $ ,07 $ ,440

    $ 5,067 0.0% 0.0% $ 6,8 $ 6,8 $ 6,3

    $ 667 0.0% 0.0% $ 6,448 $ 6,448 $ 6,449

    $ 3,58 0.0% 0.0% $ 5,69 $ 5,69 $ 5,7

    $ =,88,70> 0.0% -.0% $ 4,074 $ 4,074 $ 4,03$ =7,53> 0.0% -5.% $ ,600 $ ,600 $ ,465

    $ 94,433 8.7% 3.% $ 3 ,80 $ 4 ,33 $ 4 ,6

    $ =36,796> 0.0% -0.% $ ,556 $ ,556 $ ,55

    $ 90,35 8.% 7.5% $ 6 $ 67 $ 7

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    25/36

    H.B 64 Final State Aid and Direct Fixed Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 49,508 8.9% 9.3% $ 5,358 $ 6,904 $ 7,545

    $ 7,598 0.0% .8% $ ,76 $ ,76 $ ,8

    $ - 0.0% 0.0% $ ,970 $ ,970 $ ,970

    $ =7,46> 0.0% -7.9% $ ,34 $ ,34 $ ,93

    $ ,90,533 7.9% 7.5% $ 6,48 $ 6,636 $ 7,3

    $ ,005,3 5.9% 9.5% $ 5,368 $ 6,4 $ 6,85

    $ 45,656 0.0% 0.% $ 3,4 $ 3,4 $ 3,46

    $ =678,785> 0.0% -7.7% $ 4,06 $ 4,06 $ 3,750

    $ 45,09 3.7% .8% $ 3 ,8 $ 3 ,346 $ 3 ,405

    $ =,64,96> 0.0% -0.4% $ 3,950 $ 3,950 $ 3,538

    $ 74,79 5.7% 3.3% $ 3 ,763 $ 3 ,979 $ 4 ,0$ =838,998> 0.0% -6.0% $ 4,39 $ 4,39 $ 3,889

    $ 9,43 5.4% 5.% $ 5,688 $ 6,56 $ 6,90

    $ =,347,354> 0.0% -9.4% $ ,34 $ ,34 $ ,889

    $ =79,64> 0.0% -3.7% $ ,97 $ ,97 $ ,57

    $ 607,056 4.4% 3.5% $ 4 ,47 $ 4 ,67 $ 4 ,835

    $ 97,530 4.3% .7% $ ,84 $ ,963 $ 3,05

    $ 5,68 0.3% 7.8% $ 3,834 $ 4,8 $ 4,558

    $ 907 0.0% 0.0% $ 5,975 $ 5,975 $ 5,976

    $ 49,850 .4% 4.4% $ 4,58 $ 5,09 $ 5,36

    $ 396,603 3.5% .6% $ 4 ,7 $ 4 ,38 $ 4 ,386$ ,95 0.0% 0.0% $ 4,47 $ 4,47 $ 4,49

    $ 4,790 4.% 5.7% $ 5 ,65 $ 5 ,86 $ 6 ,94

    $ =54,64> 0.0% -6.5% $ ,693 $ ,693 $ ,57

    $ 5,56 9.5% 0.0% $ 5,0 $ 5,74 $ 6,85

    $ 69,07 3.% 5.% $ 5,48 $ 5,935 $ 6,46

    $ 06,345 6.% 7.7% $ 5,376 $ 6,48 $ 6,78

    $ 680,45 7.3% 6.% $ 5 ,360 $ 5 ,750 $ 6 ,0

    $ 83,00 3.9% 6.5% $ 4,936 $ 6,7 $ 6,5

    $ 04,75 7.4% 3.4% $ 5 ,49 $ 5 ,898 $ 6 ,096

    $ 3 0.0% 0.0% $ 7,00 $ 7,00 $ 7,00

    $ 04,77 5.% 8.6% $ 5 ,56 $ 5 ,53 $ 6 ,00$ , 0.0% 0.0% $ 5,4 $ 5,4 $ 5,4

    $ 5,50 3.7% 7.9% $ 5,575 $ 6,898 $ 7,444

    $ 3,35 0.6% 5.% $ 5,433 $ 6,00 $ 6,37

    $ =07,977> 0.0% -.0% $ 5,60 $ 5,60 $ 5,0

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    26/36

    H.B 64 Final State Aid and Direct Fixed Rate Operating Levy Loss Reim!rsement "stimates#

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ 7,8 0.0% .6% $ 5,37 $ 5,37 $ 5,466

    $ 339,66 5.7% 5.8% $ 6,87 $ 7,906 $ 8,363

    $ 84,08 7.3% .% $ 6,0 $ 7,65 $ 8,506

    $ 544,77 5.% 3.6% $ 7 ,56 $ 7 ,630 $ 7 ,90

    $ 468,959 8.% 3.0% $ 5 ,634 $ 6 ,098 $ 6 ,80

    $ 537,37 .7% 5.3% $ 7,494 $ 8,443 $ 8,890

    $ 79,08 3.7% 3.5% $ 5 ,44 $ 5 ,645 $ 5 ,845

    $ =578,63> 0.0% -.0% $ 3,40 $ 3,40 $ ,764

    $ 435,076 8.9% 3.8% $ 4 ,357 $ 4 ,746 $ 4 ,96

    $ 93,385 3.0% 3.0% $ 4 ,69 $ 4 ,830 $ 4 ,973

    $ 08,69 3.4% 7.7% $ 3,637 $ 4,779 $ 5,47$ 349,46 5.8% 5.0% $ 5,900 $ 6,89 $ 7,7

    $ ,060,87 8.0% 7.5% $ 4,56 $ 4,878 $ 5,4

    $ 387,67 0.8% 5.8% $ 6,698 $ 8,09 $ 8,563

    $ 33,509 0.7% 4.9% $ 5,494 $ 6,083 $ 6,384

    $ 38,976 .% .4% $ 5 ,88 $ 5 ,88 $ 5 ,960

    $ 49,9 0.0% .0% $ 5 ,87 $ 5 ,87 $ 5 ,93

    $ 40,54 8.0% 4.4% $ 7 , $ 7 ,800 $ 8 ,43

    $ 755,377 6.4% 5.4% $ 7,930 $ 9,3 $ 9,77

    $ 5,46 0.0% 0.% $ 4,86 $ 4,86 $ 4,89

    $ 988 0.0% 0.0% $ 4,054 $ 4,054 $ 4,055$ 3,537 0.0% 0.% $ 3,980 $ 3,980 $ 3,985

    $ 534,04 .% 3.6% $ 7,03 $ 7,808 $ 8,087

    $ 57,89 3.5% 9.8% $ 5,50 $ 7,44 $ 7,95

    $ 56,47 .8% 4.9% $ 4 ,97 $ 5 ,005 $ 5 ,5

    $ 403,09 3.7% 9.0% $ 5,69 $ 7,496 $ 8,69

    $ 3,34 0.0% 3.4% $ 3 ,03 $ 3 ,03 $ 3 ,30

    $ ,99 9.3% 4.% $ 4 ,53 $ 4 ,953 $ 5 ,56

    $ 656,555 8.5% 4.% $ 3 ,88 $ 4 ,44 $ 4 ,34

    $ 9,864 43.5% .0% $ 3,590 $ 5,50 $ 5,77

    $ - 0.0% 0.0% $ 89 $ 89 $ 89

    $ ,9 0.0% 0.0% $ 4,60 $ 4,60 $ 4,60$ =,558,065> 0.0% -.% $ ,736 $ ,736 $ ,405

    $ ,663,89 8.0% 6.7% $ 7,53 $ 7,833 $ 8,356

    $ =760,53> 0.0% -7.6% $ 5,64 $ 5,64 $ 5,4

    $ =59,737> 0.0% -5.8% $ ,067 $ ,067 $ ,947

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    27/36

    p g y #

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ =34,676> 0.0% -8.6% $ ,734 $ ,734 $ ,499

    $ 4,569 0.0% 0.9% $ ,845 $ ,845 $ ,86

    $ 8,3 0.0% 3.4% $ 6 ,593 $ 6 ,593 $ 6 ,89

    $ 66,35 .8% 6.% $ 8,493 $ 9,584 $ 0,75

    $ 655 0.0% 0.0% $ 5,97 $ 5,97 $ 5,97

    $ 38,938 5.7% 3.4% $ 6 ,64 $ 6 ,60 $ 6 ,843

    $ 558,90 0.9% 4.5% $ 8 ,88 $ 8 ,64 $ 8 ,638

    $ ,536 0.0% 0.0% $ 6,38 $ 6,38 $ 6,383

    $ 509,668 5.4% 6.6% $ 8,37 $ 0,48 $ ,0

    $ 07,960 0.4% .8% $ ,496 $ ,506 $ ,550

    $ 30,840 .5% 0.5% $ 3,59 $ 3,69 $ 3,639$ 66,54 0.0% .4% $ 3,067 $ 3,067 $ 3,

    $ =73,004> 0.0% -0.3% $ 3,65 $ 3,65 $ 3,50

    $ 78,639 8.4% 7.4% $ ,57 $ ,739 $ ,943

    $ 40,434 0.0% .4% $ 5 ,30 $ 5 ,30 $ 5 ,377

    $ ,54,603 8.0% 7.5% $ 4,360 $ 4,707 $ 5,058

    $ ,043 0.0% 0.0% $ 4,9 $ 4,9 $ 4,9

    $ 4,036 .0% 4.6% $ 3,49 $ 3,608 $ 3,773

    $ 74,680 .7% .% $ 3 ,405 $ 3 ,496 $ 3 ,568

    $ 7,34 0.0% 0.% $ 5,66 $ 5,66 $ 5,68

    $ ,565 5.7% .9% $ 4 ,08 $ 4 ,446 $ 4 ,573$ =3,49> 0.0% -6.7% $ ,97 $ ,97 $ ,73

    $ 347,684 0.5% 6.4% $ 6,49 $ 7,744 $ 8,40

    $ ,387 0.0% 0.0% $ 3,966 $ 3,966 $ 3,966

    $ =,47,894> 0.0% -4.9% $ ,7 $ ,7 $ 954

    $ 39,368 5.% 7.4% $ 97 $ ,00 $ ,095

    $ 6, .5% 6.% $ 7,045 $ 8,63 $ 9,6

    $ - 0.0% 0.0% $ ,6 $ ,6 $ ,6

    $ 0,07 3.5% 0.3% $ 5 ,55 $ 5 ,439 $ 5 ,455

    $ ,9 0.0% 0.0% $ 4,59 $ 4,59 $ 4,593

    $ 559 0.0% 0.0% $ 4,68 $ 4,68 $ 4,68

    $ 4,96,05 7.7% 6.% $ 7,69 $ 8,8 $ 8,73$ , 0.0% 0.0% $ 3,96 $ 3,96 $ 3,96

    $ 770,46 8.% 7.5% $ ,344 $ ,537 $ ,76

    $ 9 0.0% 0.0% $ 3,577 $ 3,577 $ 3,577

    $ =473,37> 0.0% -9.% $ 3,05 $ 3,05 $ ,909

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    28/36

    p g y

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ =55,774> 0.0% -.% $ 4,44 $ 4,44 $ 4,99

    $ =309,849> 0.0% -3.6% $ ,060 $ ,060 $ ,986

    $ =6,897> 0.0% -.9% $ 3,089 $ 3,089 $ 3,000

    $ 89,687 .% .9% $ 4 ,0 $ 4 ,33 $ 4 ,393

    $ ,984 .4% 0.0% $ ,938 $ ,37 $ ,60

    $ 58,68 0.3% .9% $ ,95 $ ,959 $ ,996

    $ 865,747 0.0% 5.% $ ,88 $ ,88 $ ,30

    $ 5,46,96 7.6% .3% $ 6,775 $ 7,90 $ 7,455

    $ ,053,84 3.7% 3.3% $ 4,39 $ 4,394 $ 4,539

    $ 0.0% 0.0% $ 3,743 $ 3,743 $ 3,743

    $ 9,79 0.0% 3.% $ 3 ,57 $ 3 ,57 $ 3 ,69$ =4,8> 0.0% -.7% $ 3,86 $ 3,86 $ 3,794

    $ =6,94> 0.0% -0.5% $ 3,974 $ 3,974 $ 3,953

    $ 3,999 0.0% 0.0% $ 4,508 $ 4,508 $ 4,508

    $ =83,564> 0.0% -.8% $ ,38 $ ,38 $ ,98

    $ ,36,98 4.0% 9.% $ 8,78 $ 0,66 $ ,96

    $ 40 0.0% 0.0% $ ,68 $ ,68 $ ,68

    $ =59,309> 0.0% -6.8% $ ,93 $ ,93 $ ,75

    $ =,4> 0.0% -0.% $ 7,507 $ 7,507 $ 7,50

    $ 47 0.0% 0.0% $ ,65 $ ,65 $ ,65

    $ 30,995 5.0% 5.3% $ 7,8 $ 8,899 $ 9,374$ 433 0.0% 0.0% $ 4,00 $ 4,00 $ 4,00

    $ 359 0.0% 0.0% $ 4,0 $ 4,0 $ 4,0

    $ 458,545 7.8% 3.8% $ 6 ,499 $ 7 ,005 $ 7 ,69

    $ ,86 0.0% 0.0% $ 5,99 $ 5,99 $ 5,9

    $ 8 0.0% 0.0% $ 4,565 $ 4,565 $ 4,565

    $ ,6,34 3.% .4% $ 8,845 $ 9,3 $ 9,356

    $ 3,600 4.8% 3.4% $ 5 ,463 $ 5 ,73 $ 5 ,97

    $ ,944,40 7.8% 7.5% $ 7,83 $ 7,743 $ 8,3

    $ 499 0.0% 0.0% $ 3,330 $ 3,330 $ 3,330

    $ =5,60> 0.0% -.7% $ 4,79 $ 4,79 $ 4,648

    $ 594,45 7.4% 9.0% $ 3 ,463 $ 3 ,7 $ 4 ,057$ 58 0.0% 0.0% $ 5,598 $ 5,598 $ 5,599

    $ ,55,766 8.3% 5.8% $ 3,36 $ 3,64 $ 3,853

    $ =368,453> 0.0% -5.% $ 3,445 $ 3,445 $ 3,67

    $ 79 0.0% 0.0% $ 3,768 $ 3,768 $ 3,769

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    29/36

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ =30,87> 0.0% -6.0% $ ,66 $ ,66 $ ,563

    $ =,397,705> 0.0% -.3% $ 3,36 $ 3,36 $ ,78

    $ 464,53 4.7% .5% $ 3 ,748 $ 3 ,95 $ 4 ,03

    $ 358,655 3.6% 6.0% $ 6,76 $ 7,66 $ 8,08

    $ 63,63 5.% 3.8% $ 8 ,306 $ 8 ,73 $ 9 ,067

    $ 30,84 7.3% 6.0% $ 5,86 $ 6,80 $ 7,6

    $ 3,877 4.0% .7% $ 4 ,09 $ 4 ,54 $ 4 ,370

    $ ,80 0.0% 0.0% $ 5,498 $ 5,498 $ 5,500

    $ 35,888 7.% 4.0% $ 5,55 $ 6,457 $ 6,75

    $ 68,55 7.8% 5.0% $ 5,466 $ 6,438 $ 6,760

    $ 8,30 0.0% 3.3% $ 5 ,76 $ 5 ,76 $ 5 ,955$ 94,040 0.% 3.5% $ 5 ,55 $ 5 ,56 $ 5 ,757

    $ 67,54 8.% 7.5% $ 3,5 $ 3,694 $ 3,97

    $ 335,56 5.6% 7.5% $ 6,574 $ 8,57 $ 8,878

    $ 36,680 7.% 7.5% $ 4,577 $ 5,36 $ 5,763

    $ 5 0.0% 0.0% $ 3,873 $ 3,873 $ 3,874

    $ 346,35 3.5% 5.6% $ 4 ,68 $ 4 ,40 $ 4 ,666

    $ 49,30 9.3% 9.3% $ 4,73 $ 5,395 $ 5,895

    $ ,09,90 6.9% 7.5% $ 4,334 $ 4,63 $ 4,978

    $ =56,797> 0.0% -7.% $ 3,349 $ 3,349 $ 3,07

    $ 378,363 .7% .4% $ 3 ,50 $ 3 ,66 $ 3 ,704$ =550,46> 0.0% -3.9% $ 5,6 $ 5,6 $ 5,40

    $ =49,98> 0.0% -0.9% $ 4,80 $ 4,80 $ 4,44

    $ =66,7> 0.0% -0.5% $ ,707 $ ,707 $ ,699

    $ 0,6,59 6.0% 6.0% $ 6,97 $ 7,334 $ 7,773

    $ 789,778 8.0% .4% $ 4 ,680 $ 5 ,055 $ 5 ,78

    $ =90,6> 0.0% -.5% $ 6,499 $ 6,499 $ 6,340

    $ =844,684> 0.0% -4.5% $ ,645 $ ,645 $ ,57

    $ 6,758 3.4% .5% $ 7 ,0 $ 7 ,35 $ 7 ,533

    $ 636,358 .7% 4.4% $ ,7 $ ,769 $ ,890

    $ 366,37 0.9% 5.8% $ 5,788 $ 6,40 $ 6,79

    $ 379,6 0.0% .9% $ 4 ,0 $ 4 ,0 $ 4 ,78$ 7,853 8.% 5.9% $ 6 ,798 $ 7 ,357 $ 7 ,788

    $ 06,34 3.3% .8% $ ,836 $ ,99 $ ,98

    $ 69,04 7.8% .6% $ 7 ,588 $ 8 ,78 $ 8 ,390

    $ 9,606 0.0% 0.% $ 4,468 $ 4,468 $ 4,474

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    30/36

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ =54,70> 0.0% -8.5% $ ,69 $ ,69 $ ,985

    $ 960,55 5.5% 5.% $ 4 ,698 $ 4 ,955 $ 5 ,06

    $ 446,7 7.5% .9% $ 6 ,737 $ 7 ,4 $ 7 ,453

    $ 300,6 6.6% 4.% $ 5 ,844 $ 6 ,3 $ 6 ,496

    $ 4,446 0.0% .6% $ 5 ,86 $ 5 ,86 $ 5 ,369

    $ 78,063 7.% 3.8% $ 5 ,85 $ 5 ,560 $ 5 ,774

    $ 3,46 4.0% 4.4% $ 4 ,59 $ 4 ,709 $ 4 ,96

    $ ,35 0.0% 0.0% $ 4,496 $ 4,496 $ 4,497

    $ ,937 0.0% 0.0% $ 6,007 $ 6,007 $ 6,008

    $ 34,36 0.0% .% $ 6 ,48 $ 6 ,48 $ 6 ,66

    $ 499,048 3.5% .9% $ 5 ,60 $ 5 ,800 $ 5 ,968$ =6,733> 0.0% -4.7% $ 3,703 $ 3,703 $ 3,59

    $ ,078,655 7.9% 7.5% $ 5,799 $ 6,54 $ 6,7

    $ 8,568 7.7% 4.4% $ 4,99 $ 5,80 $ 6,058

    $ ,495 0.0% 0.0% $ 6,6 $ 6,6 $ 6,64

    $ =444,74> 0.0% -5.7% $ 5,7 $ 5,7 $ 4,970

    $ 0.0% 0.0% $ ,54 $ ,54 $ ,54

    $ ,306 7.3% 3.7% $ 4 ,43 $ 4 ,757 $ 4 ,933

    $ =75,03> 0.0% -9.7% $ ,05 $ ,05 $ ,77

    $ 5,44 5.9% .% $ 35 $ 88 $ 908

    $ 9,549 .6% 6.9% $ 5,649 $ 6,867 $ 7,34$ 6,06 0.0% .8% $ 5 ,73 $ 5 ,73 $ 5 ,837

    $ 9,48 9.9% 3.9% $ 4 ,895 $ 5 ,378 $ 5 ,588

    $ 455,50 0.% 5.% $ 8,87 $ 9,33 $ 9,600

    $ 93,409 0.0% .% $ 7 ,603 $ 7 ,603 $ 7 ,767

    $ 3,360 0.0% 0.0% $ 5,37 $ 5,37 $ 5,374

    $ 464,088 .9% 6.% $ 9,54 $ 0,33 $ 0,973

    $ =53,034> 0.0% -.5% $ 5,09 $ 5,09 $ 4,943

    $ 63,459 3.4% 0.7% $ 4,47 $ 4,569 $ 4,603

    $ 0,44 0.0% 0.% $ 4,63 $ 4,63 $ 4,66

    $ 9 0.0% 0.0% $ 5, $ 5, $ 5,

    $ 988,445 7.8% .% $ 7,79 $ 9,954 $ ,06$ =9,9> 0.0% -.5% $ 8,6 $ 8,6 $ 8,054

    $ 356,553 0.4% 3.0% $ 6 ,448 $ 6 ,474 $ 6 ,669

    $ 864,0 4.9% 0.0% $ 9,97 $ ,64 $ ,769

    $ =58,566> 0.0% -0.6% $ ,937 $ ,937 $ ,733

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    31/36

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ ,476 0.0% 0.0% $ 5,50 $ 5,50 $ 5,5

    $ =347,35> 0.0% -4.6% $ 3,33 $ 3,33 $ 3,77

    $ 73,686 .0% 4.5% $ 4 ,69 $ 4 ,737 $ 4 ,949

    $ =,49,35> 0.0% -8.% $ 4,785 $ 4,785 $ 4,398

    $ 856,68 5.6% 5.3% $ 5 ,33 $ 5 ,63 $ 5 ,99

    $ 65,474 4.% 3.3% $ 3 ,835 $ 3 ,997 $ 4 ,8

    $ ,336 0.0% 0.0% $ 5,98 $ 5,98 $ 5,983

    $ =9,557> 0.0% -0.3% $ ,867 $ ,867 $ ,858

    $ 4 0.0% 0.0% $ 4,99 $ 4,99 $ 4,99

    $ 38,975 7.4% 6.4% $ 8,785 $ 9,435 $ 0,039

    $ 8,99 0.0% 4.9% $ 6,437 $ 6,437 $ 6,753$ 349,46 9.3% 3.5% $ 4 ,76 $ 4 ,563 $ 4 ,70

    $ 394,38 8.0% 6.% $ 5,074 $ 5,990 $ 6,363

    $ 43,896 0.4% 4.8% $ 5,5 $ 6,094 $ 6,386

    $ 66,464 3.7% 3.7% $ 4,546 $ 5,70 $ 5,360

    $ 66,697 .7% 6.% $ 5 ,4 $ 5 ,38 $ 5 ,78

    $ 87,050 7.% 5.5% $ 5,33 $ 6,05 $ 6,345

    $ 304,543 30.% 7.0% $ 5,990 $ 7,793 $ 8,338

    $ 69,39 6.% 8.% $ 5,308 $ 6,63 $ 6,663

    $ 05,800 3.3% 7.4% $ 4,4 $ 4,803 $ 5,58

    $ ,535 0.% 5.% $ 5,407 $ 6,50 $ 6,83

    $ 5,953 3.6% 7.6% $ 5,8 $ 6,953 $ 7,483

    $ 43,976 0.0% .7% $ 3 ,846 $ 3 ,846 $ 3 ,950

    $ 5 0.0% 0.0% $ 6,40 $ 6,40 $ 6,40

    $ 5,768 8.5% 6.6% $ 4,8 $ 5,703 $ 6,079

    $ 8,78 .0% 3.4% $ 5 ,07 $ 5 , $ 5 ,94

    $ 3,4 .% 4.3% $ 6 ,76 $ 6 ,305 $ 6,576

    $ ,678 0.0% .4% $ 3 ,758 $ 3 ,758 $ 3 ,847

    $ 5,69 35.8% 9.3% $ 3,89 $ 5,0 $ 5,684

    $ 938,567 5.4% 5.0% $ 5 ,449 $ 5 ,743 $ 6 ,030

    $ 905,464 6.0% .4% $ 6 ,847 $ 7 ,58 $ 7 ,433

    $ =7,3> 0.0% -0.% $ ,64 $ ,64 $ ,60$ 380,5 .7% 6.4% $ 6,433 $ 7,894 $ 8,400

    $ 39,7 .9% .4% $ 5 ,6 $ 5 ,370 $ 5 ,447

    $ 39,57 .9% 4.4% $ 5,754 $ 6,498 $ 6,786

    $ 74,688 4.9% 4.6% $ 4 ,504 $ 4 ,73 $ 4 ,940

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    32/36

    ' Change in Total

    FY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    Puil

    FY15

    TotalFun#ing Per

    Puil

    FY1"

    TotalFun#ing Per

    Puil

    FY1& $ ,77,96 4.5% 0.% $ 8,409 $ 0,47 $ ,534

    $ 395,89 .% 5.% $ 7,593 $ 8,435 $ 8,869

    $ 450, 0.9% 5.% $ 7,33 $ 8,8 $ 8,536

    $ 63,44 0.0% 0.7% $ 5,48 $ 5,48 $ 5,58

    $ =48,374> 0.0% -.0% $ 4,95 $ 4,95 $ 4,85

    $ 68,66 0.0% 0.6% $ 5,565 $ 5,565 $ 5,598

    $ 85,40 4.8% 4.9% $ 3 ,736 $ 3 ,94 $ 4 ,07

    $ 346,364 7.5% 5.3% $ 5,594 $ 6,574 $ 6,93

    $ 94,7 .% 5.% $ 4,940 $ 5,495 $ 5,777

    $ 39,58 3.0% 6.6% $ 4,36 $ 4,675 $ 4,984

    $ 56,393 9.5% 6.9% $ 7,986 $ 9,543 $ 0,06$ 96,488 3.3% 8.% $ 5,908 $ 7,87 $ 7,878

    $ 33,557 8.7% 7.8% $ 5,68 $ 6,743 $ 7,69

    $ 608,705 0.% 5.3% $ 7,847 $ 8,646 $ 9,0

    $ 35,83 34.% .6% $ 5,550 $ 7,444 $ 8,305

    $ 75,939 3.9% 4.6% $ 8,67 $ 9,8 $ 0,69

    $ 469,86 .6% .% $ 7 ,55 $ 7 ,374 $ 7 ,539

    $ 569,56 4.% 6.0% $ 8,86 $ 0,064 $ 0,669

    $ 680,930 8.0% 5.6% $ 8 ,670 $ 9 ,367 $ 9 ,89

    $ 56,775 .8% 3.5% $ 5 ,79 $ 5 ,36 $ 5 ,5

    $ ,0,00 9.0% 8.4% $ 5,6 $ 6,8 $ 6,69

    $ 4,66 0.7% 7.% $ 3,76 $ 4,539 $ 4,860

    $ 63,968 7.6% 8.3% $ 6 ,060 $ 6 ,59 $ 7 ,058

    $ 74,968 3.% 5.7% $ 5 ,848 $ 6 ,07 $ 6 ,37

    $ 36,0 0.7% 4.8% $ 4,763 $ 5,749 $ 6,05

    $ 9,73 6.4% 7.5% $ 3 ,99 $ 4 ,45 $ 4 ,56

    $ 8,984 5.% 0.% $ 4,8 $ 5,067 $ 5,075

    $ 97,676 3.3% 8.8% $ 5 ,590 $ 5 ,773 $ 6 ,83

    $ 9,86 8.7% 8.% $ 6 ,386 $ 6 ,940 $ 7 ,499

    $ 07,8 4.0% 4.9% $ 4,79 $ 5,463 $ 5,730

    $ 7,750 8.7% 5.0% $ 5,37 $ 6,373 $ 6,693

    $ 65,6 34.6% 8.7% $ 4,96 $ 6,65 $ 7,89$ 00,087 6.% 7.7% $ 5,369 $ 6,773 $ 7,9

    $ 59,5 3.9% 0.3% $ 4,833 $ 5,09 $ 5,034

    $ ,683,03 8.0% 7.4% $ 6,63 $ 7,5 $ 7,68

    $ 5,78,89 6.% 6.0% $ 7,85 $ 8,33 $ 8,84

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    33/36

    ' Change in TotalFY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    PuilFY15

    TotalFun#ing Per

    PuilFY1"

    TotalFun#ing Per

    PuilFY1&

     $ =6,85> .0% -.0% $ 5,68 $ 5,797 $ 5,739

    $ 306,063 0.% 3.6% $ 5,008 $ 5,54 $ 5,70

    $ =587,436> 0.0% -7.6% $ ,5 $ ,5 $ ,57

    $ 39,4 6.7% .9% $ 4 ,437 $ 4 ,735 $ 4 ,85

    $ 36,0 3.% .% $ 4 ,9 $ 5 ,069 $ 5 ,8

    $ 53,87 3.% 0.5% $ 4,484 $ 4,69 $ 4,653

    $ 843,753 7.7% 3.% $ 5 ,85 $ 6 ,305 $ 6 ,509

    $ 34,338 6.6% 3.4% $ 5 ,375 $ 5 ,730 $ 5 ,97

    $ =37,99> 3.8% -0.% $ 3,539 $ 3,674 $ 3,666

    $ 90,87 3.4% .% $ 4 ,37 $ 4 ,465 $ 4 ,56

    $ 44,777 3.8% 4.7% $ 5,9 $ 6,337 $ 6,638$ ,346,988 4.7% 7.4% $ 3,797 $ 3,977 $ 4,7

    $ ,50,536 8.3% 7.4% $ 3,005 $ 3,53 $ 3,493

    $ 394,463 8.4% 4.% $ 6 ,34 $ 6 ,876 $ 7 ,63

    $ 79 0.0% 0.0% $ 4,586 $ 4,586 $ 4,587

    $ ,948,77 5.9% .5% $ 6,748 $ 7,44 $ 7,53

    $ ,77,54 7.% 6.7% $ 6,058 $ 6,49 $ 6,95

    $ =,037,55> 0.0% -7.8% $ , $ , $ 88

    $ 5,89 8.6% 3.0% $ ,64 $ ,849 $ ,935

    $ ,059,99 .6% 7.4% $ ,800 $ ,87 $ 3,084

    $ 44,63 8.3% 3.3% $ ,806 $ 3 ,038 $ 3 ,38

    $ =,86,734> 0.0% -4.6% $ ,89 $ ,89 $ ,408

    $ 6 0.0% 0.0% $ 3,763 $ 3,763 $ 3,764

    $ 99,658 9.5% 4.3% $ 5,893 $ 7,039 $ 7,340

    $ =,57,9> 0.0% -4.8% $ ,744 $ ,744 $ ,3

    $ =6,075> 0.0% -.5% $ 4,07 $ 4,07 $ 3,956

    $ =3,86> 0.0% -3.0% $ 95 $ 95 $ 805

    $ =8,006> .7% -.% $ 4,75 $ 4,347 $ 4,95

    $ 4,703 0.0% 0.0% $ ,736 $ ,736 $ ,737

    $ =398,069> 0.0% -4.4% $ 3,63 $ 3,63 $ 3,47

    $ =870,08> 0.0% -9.5% $ ,6 $ ,6 $ ,005

    $ =647,87> 0.0% -8.3% $ ,75 $ ,75 $ 843$ 54,733 4.0% 9.5% $ 4,783 $ 5,45 $ 5,969

    $ 585,340 7.% .7% $ 5,035 $ 6,400 $ 7,5

    $ 7,554 .9% 3.9% $ 5 ,35 $ 5 ,3 $ 5 ,438

    $ 3,383 0.7% 3.% $ 4 ,804 $ 4 ,837 $ 4 ,985

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    34/36

    ' Change in TotalFY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    PuilFY15

    TotalFun#ing Per

    PuilFY1"

    TotalFun#ing Per

    PuilFY1&

     $ 988,959 4.8% 9.0% $ 5,66 $ 6,445 $ 7,0

    $ =79,07> 0.0% -.4% $ ,7 $ ,7 $ ,646

    $ 79,973 0.0% 0.9% $ 4,787 $ 4,787 $ 4,83

    $ ,895 8.4% 5.% $ 4 ,78 $ 5 ,8 $ 5 ,449

    $ 395,44 4.% 4.6% $ 6 ,973 $ 7 ,6 $ 7 ,597

    $ =7,659> 0.0% -.9% $ 3,63 $ 3,63 $ 3,56

    $ 84 0.0% 0.0% $ 3,577 $ 3,577 $ 3,578

    $ 55,08 8.8% .9% $ 3 ,44 $ 3 ,853 $ 3 ,966

    $ 3 0.0% 0.0% $ 6,578 $ 6,578 $ 6,578

    $ =69,476> 0.0% -6.5% $ 3,538 $ 3,538 $ 3,308

    $ 367,83 5.7% 7.% $ 6,07 $ 7,630 $ 8,78$ 36,087 4.8% 4.3% $ 5 ,794 $ 6 ,070 $ 6 ,333

    $ 387,37 7.0% .4% $ 5 ,965 $ 6 ,383 $ 6 ,533

    $ 9,79 5.% 8.8% $ 5,37 $ 6,49 $ 6,99

    $ 3,655,53 7.8% 6.9% $ 8,5 $ 8,745 $ 9,35

    $ 84,60 4.9% 3.9% $ 5,698 $ 6,548 $ 6,805

    $ 604,83 6.5% 3.8% $ 7 ,46 $ 7 ,75 $ 8 ,0

    $ 9,66 4.0% 3.4% $ 3 ,053 $ 3 ,76 $ 3 ,84

    $ 76,3 6.9% 4.% $ 3 , $ 3 ,435 $ 3 ,58

    $ 547,65 .0% 4.9% $ 5,785 $ 6,43 $ 6,740

    $ 849,74 4.8% 7.7% $ 3 ,49 $ 3 ,59 $ 3 ,867

    $ 357,355 0.0% 5.0% $ 6,68 $ 7,77 $ 7,643

    $ 6,09 9.8% 7.7% $ 3,767 $ 4,54 $ 4,86

    $ 58,50 .5% 4.% $ 4 ,07 $ 4 ,079 $ 4 ,50

    $ 44,879 9.9% 6.8% $ ,3 $ ,44 $ ,608

    $ 96,003 3.% 3.8% $ 4 ,670 $ 4 ,8 $ 5 ,003

    $ 54,098 6.4% 3.5% $ 4 ,975 $ 5 ,9 $ 5 ,475

    $ ,03 0.0% 0.0% $ 5,44 $ 5,44 $ 5,45

    $ 6, 0.0% .5% $ 5,54 $ 5,54 $ 5,598

    $ 869,08 6.3% 7.5% $ 4 ,868 $ 5 ,73 $ 5 ,558

    $ 490,93 5.5% .5% $ 8 ,3 $ 8 ,56 $ 8 ,775

    $ 68,6 3.6% 3.6% $ 4 ,86 $ 4 ,990 $ 5 ,70$ 368,863 3.% .9% $ 4 ,4 $ 4 ,557 $ 4 ,687

    $ =80,56> 0.0% -0.8% $ ,66 $ ,66 $ ,606

    $ 389,46 .7% .9% $ 3 ,589 $ 3 ,685 $ 3 ,756

    $ 360,94 .0% 3.5% $ ,549 $ ,600 $ ,690

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates#

  • 8/20/2019 HB 64 Final After Vetoes

    35/36

    ' Change in TotalFY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    PuilFY15

    TotalFun#ing Per

    PuilFY1"

    TotalFun#ing Per

    PuilFY1&

     $ =3,636,567> 0.0% -9.5% $ 3,933 $ 3,933 $ 3,558

    $ ,03,054 8.5% 7.4% $ , $ ,40 $ ,589

    $ 8 0.0% 0.0% $ 3,00 $ 3,00 $ 3,00

    $ 8,75 8.4% 4.% $ 4 ,45 $ 4 ,786 $ 4 ,98

    $ 7 0.0% 0.0% $ 4,70 $ 4,70 $ 4,70

    $ 38,833 0.9% 6.7% $ 7,705 $ 8,54 $ 9,

    $ =83,380> .9% -.8% $ 3,48 $ 3,547 $ 3,48

    $ 04,74 0.0% .7% $ 5 ,557 $ 5 ,557 $ 5 ,65

    $ 74,769 0.0% 4.3% $ 3,05 $ 3,05 $ 3,56

    $ 5,338 0.0% 3.0% $ 3 ,70 $ 3 ,70 $ 3 ,8

    $ =50,9> 0.0% -4.8% $ 3,885 $ 3,885 $ 3,697$ 90,8 0.0% .8% $ 4,88 $ 4,88 $ 4,94

    $ 8,88 3.0% 4.6% $ 4 ,760 $ 4 ,904 $ 5 ,30

    $ 39,60 6.6% 4.5% $ 5 ,469 $ 5 ,833 $ 6 ,095

    $ =47,465> 0.0% -6.4% $ 4,74 $ 4,74 $ 4,000

    $ 55, 8.7% 8.5% $ 4,969 $ 5,897 $ 6,397

    $ 5,34 .3% .4% $ 3 ,456 $ 3 ,535 $ 3 ,60

    $ =56,60> 0.0% -.% $ 4,37 $ 4,37 $ 4,048

    $ 37,957 .4% 0.3% $ 3,657 $ 3,707 $ 3,77

    $ 33,66 3.9% 4.% $ 3 ,859 $ 4 ,00 $ 4 ,75

    $ 0,60 30.% 5.% $ 4,988 $ 6,489 $ 6,84

    $ 65,9 6.% 7.8% $ 5,974 $ 6,944 $ 7,48

    $ 39,45 9.% 7.5% $ 5,706 $ 7,366 $ 7,9

    $ 38,96 5.5% 4.7% $ 6,398 $ 7,39 $ 7,743

    $ ,06 7.7% 3.4% $ 5 ,59 $ 6 ,03 $ 6 ,6

    $ 60,364 37.5% 8.7% $ 4,76 $ 6,498 $ 7,066

    $ =,,397> 0.0% -.9% $ 3,47 $ 3,47 $ ,860

    $ 57 0.0% 0.0% $ 4,484 $ 4,484 $ 4,484

    $ 8,584 7.7% 4.% $ 5 ,773 $ 6 ,8 $ 6 ,474

    $ 86,38 3.% 3.% $ 3 ,667 $ 3 ,787 $ 3 ,908

    $ 9,967 4.8% .% $ 5,937 $ 6,4 $ 6,363

    $ 8,05 8.8% 0.5% $ 4, $ 4,594 $ 4,68$ 33,606 0.0% .6% $ 3 ,834 $ 3 ,834 $ 3 ,93

    $ 753,069 .% 7.4% $ ,06 $ ,53 $ ,34

    $ =4,7> 0.0% -6.0% $ 4,039 $ 4,039 $ 3,797

    $ 34,703 5.9% 4.% $ 5,58 $ 6,47 $ 6,743

    H.B 64 Final State Aid and Direct Fixed-Rate Operating Levy Loss Reim!rsement "stimates# F$ %&'6

  • 8/20/2019 HB 64 Final After Vetoes

    36/36

    LSC 36 of 36

    ' Change in TotalFY1" to FY1&

    % Change inTotal

    FY15 to FY1"

    % Change inTotal

    FY1" to FY1&

    TotalFun#ing Per

    PuilFY15

    TotalFun#ing Per

    PuilFY1"

    TotalFun#ing Per

    PuilFY1&

     $ 46,693 7.6% 5.0% $ 4,494 $ 5,83 $ 5,545

    $ 9,994 7.6% 4.% $ 3,895 $ 4,9 $ 4,370

    ' 15!+,-"+-,* !)&% *)0% ' !+!,5 ' !+"!! ' !+&,&