A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Estimates are based on ADM estimates and valuation projections provided by the departments of Education and Taxation. ADM estimates are based on data from FY 2013 and do not change from FY 2013 to FY 2015. Actual aid will be calculated based on actual data and are subject to change. The primary purpose of these estimates is to determine a state total obligation. Changes between estimates and actual aid may be significant, especially for individual school districts. | ||||||||||||||||||
2 | County | District | IRN | Estimated Formula ADM | Three Year Average Valuation Per Pupil FY13 | Projected % Change in 3-Year Avg. Valuation Per Pupil FY13 to FY14 | Projected % Change in 3-Year Avg. Valuation Per Pupil FY14 to FY15 | State Aid FY13 | Estimated State Aid FY14 | Estimated State Aid FY15 | $ Change in State Aid FY13 to FY14 | $ Change in State Aid FY14 to FY15 | % Change in State Aid FY13 to FY14 | % Change in State Aid FY14 to FY15 | |||||
3 | Adams | Manchester Local SD | 442 | 852.3 | $330,093 | 4.4% | 0.1% | $1,486,082 | $1,486,082 | $1,486,082 | $0 | $0 | 0.00% | 0.00% | |||||
4 | Adams | Ohio Valley Local SD | 61903 | 4,049.0 | $79,153 | 0.0% | 1.5% | $25,684,233 | $27,289,498 | $30,154,895 | $1,605,265 | $2,865,397 | 6.25% | 10.50% | |||||
5 | Allen | Allen East Local SD | 45757 | 1,055.0 | $103,941 | 1.3% | 1.1% | $4,857,465 | $5,161,057 | $5,702,968 | $303,592 | $541,911 | 6.25% | 10.50% | |||||
6 | Allen | Bath Local SD | 45765 | 1,734.7 | $133,649 | 0.4% | 0.7% | $4,148,879 | $4,408,184 | $4,871,043 | $259,305 | $462,859 | 6.25% | 10.50% | |||||
7 | Allen | Bluffton Ex Vill SD | 45211 | 976.1 | $132,251 | 1.0% | 0.9% | $3,688,570 | $3,688,570 | $3,724,239 | $0 | $35,668 | 0.00% | 0.97% | |||||
8 | Allen | Delphos City SD | 43885 | 1,129.4 | $150,199 | 1.3% | 1.3% | $2,967,440 | $3,152,905 | $3,483,960 | $185,465 | $331,055 | 6.25% | 10.50% | |||||
9 | Allen | Elida Local SD | 45773 | 2,523.2 | $144,829 | -0.5% | 0.0% | $7,121,129 | $7,566,200 | $8,360,651 | $445,071 | $794,451 | 6.25% | 10.50% | |||||
10 | Allen | Lima City SD | 44222 | 5,089.3 | $64,128 | -4.5% | -4.7% | $32,623,267 | $34,662,221 | $38,301,754 | $2,038,954 | $3,639,533 | 6.25% | 10.50% | |||||
11 | Allen | Perry Local SD | 45781 | 534.0 | $200,645 | 0.5% | 1.3% | $1,472,396 | $1,564,421 | $1,728,685 | $92,025 | $164,264 | 6.25% | 10.50% | |||||
12 | Allen | Shawnee Local SD | 45799 | 2,408.7 | $170,300 | -1.0% | -0.7% | $3,884,952 | $4,127,761 | $4,561,176 | $242,809 | $433,415 | 6.25% | 10.50% | |||||
13 | Allen | Spencerville Local SD | 45807 | 871.5 | $110,907 | 3.6% | 3.4% | $4,473,036 | $4,473,036 | $4,473,036 | $0 | $0 | 0.00% | 0.00% | |||||
14 | Ashland | Ashland City SD | 43505 | 3,412.6 | $135,680 | -1.9% | -1.9% | $9,984,544 | $10,608,579 | $11,722,479 | $624,034 | $1,113,901 | 6.25% | 10.50% | |||||
15 | Ashland | Hillsdale Local SD | 45823 | 993.9 | $147,865 | 0.4% | 0.6% | $3,686,017 | $3,686,017 | $3,686,017 | $0 | $0 | 0.00% | 0.00% | |||||
16 | Ashland | Loudonville-Perrysville Ex V | 45468 | 1,181.1 | $141,043 | -0.4% | -0.3% | $4,299,911 | $4,568,655 | $5,048,364 | $268,744 | $479,709 | 6.25% | 10.50% | |||||
17 | Ashland | Mapleton Local SD | 45831 | 905.6 | $138,213 | 0.4% | 0.0% | $4,192,708 | $4,192,708 | $4,192,708 | $0 | $0 | 0.00% | 0.00% | |||||
18 | Ashtabula | Ashtabula Area City SD | 43513 | 4,134.0 | $109,547 | -2.0% | -1.9% | $22,964,021 | $23,404,900 | $23,876,395 | $440,879 | $471,495 | 1.92% | 2.01% | |||||
19 | Ashtabula | Buckeye Local SD | 45856 | 1,699.1 | $155,676 | -7.2% | -4.4% | $5,266,489 | $5,595,645 | $6,183,187 | $329,156 | $587,543 | 6.25% | 10.50% | |||||
20 | Ashtabula | Conneaut Area City SD | 43810 | 1,806.9 | $108,789 | -2.2% | -2.0% | $11,041,998 | $11,041,998 | $11,041,998 | $0 | $0 | 0.00% | 0.00% | |||||
21 | Ashtabula | Geneva Area City SD | 44057 | 2,416.5 | $147,133 | -1.3% | -1.3% | $11,379,625 | $11,379,625 | $11,379,625 | $0 | $0 | 0.00% | 0.00% | |||||
22 | Ashtabula | Grand Valley Local SD | 45864 | 1,358.4 | $128,315 | -2.0% | -1.9% | $5,896,015 | $6,264,516 | $6,575,039 | $368,501 | $310,522 | 6.25% | 4.96% | |||||
23 | Ashtabula | Jefferson Area Local SD | 45872 | 1,716.8 | $146,305 | -2.0% | -1.4% | $7,648,607 | $7,648,607 | $7,648,607 | $0 | $0 | 0.00% | 0.00% | |||||
24 | Ashtabula | Pymatuning Valley Local SD | 45880 | 1,311.1 | $116,731 | 3.1% | -1.3% | $6,573,557 | $6,984,404 | $7,476,271 | $410,847 | $491,866 | 6.25% | 7.04% | |||||
25 | Athens | Alexander Local SD | 45906 | 1,618.6 | $117,139 | 0.8% | 0.7% | $9,590,015 | $9,590,015 | $9,590,015 | $0 | $0 | 0.00% | 0.00% | |||||
26 | Athens | Athens City SD | 43521 | 2,446.9 | $206,950 | 0.3% | 0.7% | $7,623,724 | $7,623,724 | $7,623,724 | $0 | $0 | 0.00% | 0.00% | |||||
27 | Athens | Federal Hocking Local SD | 45914 | 1,167.0 | $117,217 | 0.5% | 0.6% | $7,370,589 | $7,370,589 | $7,370,589 | $0 | $0 | 0.00% | 0.00% | |||||
28 | Athens | Nelsonville-York City SD | 44446 | 1,181.6 | $81,439 | 0.0% | 0.2% | $8,323,900 | $8,646,673 | $8,792,261 | $322,773 | $145,588 | 3.88% | 1.68% | |||||
29 | Athens | Trimble Local SD | 45922 | 792.4 | $51,513 | -0.8% | -0.9% | $6,706,546 | $7,125,705 | $7,698,320 | $419,159 | $572,615 | 6.25% | 8.04% | |||||
30 | Auglaize | Minster Local SD | 45948 | 844.7 | $143,015 | 1.8% | 1.8% | $2,354,165 | $2,501,300 | $2,763,936 | $147,135 | $262,636 | 6.25% | 10.50% | |||||
31 | Auglaize | New Bremen Local SD | 45955 | 812.3 | $125,771 | 0.2% | 0.1% | $3,179,670 | $3,179,670 | $3,179,670 | $0 | $0 | 0.00% | 0.00% | |||||
32 | Auglaize | New Knoxville Local SD | 45963 | 421.0 | $112,874 | 2.6% | 2.5% | $1,949,630 | $1,949,630 | $1,949,630 | $0 | $0 | 0.00% | 0.00% | |||||
33 | Auglaize | St Marys City SD | 44727 | 2,160.1 | $114,358 | 0.7% | 0.6% | $9,804,482 | $10,417,263 | $11,064,102 | $612,780 | $646,840 | 6.25% | 6.21% | |||||
34 | Auglaize | Wapakoneta City SD | 44982 | 3,167.0 | $104,502 | 1.2% | 1.3% | $13,400,504 | $14,238,036 | $15,733,029 | $837,532 | $1,494,994 | 6.25% | 10.50% | |||||
35 | Auglaize | Waynesfield-Goshen Local SD | 45971 | 543.0 | $89,319 | 5.8% | 5.4% | $3,368,137 | $3,380,103 | $3,389,242 | $11,966 | $9,139 | 0.36% | 0.27% | |||||
36 | Belmont | Barnesville Ex Vill SD | 45203 | 1,070.3 | $115,910 | 13.4% | 5.8% | $5,898,244 | $5,898,244 | $5,898,244 | $0 | $0 | 0.00% | 0.00% | |||||
37 | Belmont | Bellaire Local SD | 43570 | 1,317.4 | $83,138 | 2.5% | 2.3% | $9,190,963 | $9,190,963 | $9,190,963 | $0 | $0 | 0.00% | 0.00% | |||||
38 | Belmont | Bridgeport Ex Vill SD | 45237 | 743.6 | $95,326 | 1.6% | 1.7% | $4,182,834 | $4,371,452 | $4,436,569 | $188,618 | $65,116 | 4.51% | 1.49% | |||||
39 | Belmont | Martins Ferry City SD | 44347 | 1,424.6 | $78,513 | 2.7% | 2.8% | $8,744,535 | $9,291,069 | $9,768,038 | $546,533 | $476,970 | 6.25% | 5.13% | |||||
40 | Belmont | Shadyside Local SD | 46003 | 648.7 | $139,589 | -6.4% | -5.6% | $2,363,169 | $2,510,867 | $2,620,948 | $147,698 | $110,081 | 6.25% | 4.38% | |||||
41 | Belmont | St Clairsville-Richland City | 45997 | 1,604.8 | $214,630 | 3.0% | 3.0% | $3,379,447 | $3,379,447 | $3,379,447 | $0 | $0 | 0.00% | 0.00% | |||||
42 | Belmont | Union Local SD | 46011 | 1,336.1 | $101,452 | 7.2% | 6.9% | $7,779,092 | $7,779,092 | $7,779,092 | $0 | $0 | 0.00% | 0.00% | |||||
43 | Brown | Eastern Local SD | 46037 | 1,352.1 | $123,079 | 1.6% | 1.4% | $7,280,222 | $7,280,222 | $7,280,222 | $0 | $0 | 0.00% | 0.00% | |||||
44 | Brown | Fayetteville-Perry Local SD | 46045 | 762.0 | $124,245 | -0.4% | -0.3% | $4,330,283 | $4,330,283 | $4,330,283 | $0 | $0 | 0.00% | 0.00% | |||||
45 | Brown | Georgetown Ex Vill SD | 45377 | 985.6 | $110,509 | -0.1% | 0.2% | $4,988,838 | $5,254,610 | $5,344,141 | $265,772 | $89,531 | 5.33% | 1.70% | |||||
46 | Brown | Ripley-Union-Lewis Local SD | 46078 | 1,051.4 | $97,266 | -2.0% | -2.3% | $6,730,926 | $6,730,926 | $6,799,305 | $0 | $68,379 | 0.00% | 1.02% | |||||
47 | Brown | Western Brown Local SD | 46060 | 3,201.2 | $76,814 | -1.0% | -0.8% | $18,879,512 | $20,059,481 | $22,165,727 | $1,179,969 | $2,106,246 | 6.25% | 10.50% | |||||
48 | Butler | Edgewood City SD | 46094 | 3,395.9 | $116,380 | 6.7% | 3.7% | $14,117,800 | $15,000,162 | $15,800,858 | $882,362 | $800,696 | 6.25% | 5.34% | |||||
49 | Butler | Fairfield City SD | 46102 | 9,147.9 | $153,098 | -1.7% | -1.3% | $22,902,950 | $24,334,384 | $26,889,494 | $1,431,434 | $2,555,110 | 6.25% | 10.50% | |||||
50 | Butler | Hamilton City SD | 44107 | 9,613.5 | $90,353 | -3.2% | -2.8% | $53,364,364 | $56,699,636 | $62,170,710 | $3,335,273 | $5,471,073 | 6.25% | 9.65% | |||||
51 | Butler | Lakota Local SD | 46110 | 16,165.5 | $163,086 | -3.0% | -1.3% | $40,437,353 | $42,964,688 | $47,475,980 | $2,527,335 | $4,511,292 | 6.25% | 10.50% | |||||
52 | Butler | Madison Local SD | 46128 | 1,435.2 | $109,936 | -0.7% | -0.4% | $5,795,600 | $6,157,825 | $6,804,397 | $362,225 | $646,572 | 6.25% | 10.50% | |||||
53 | Butler | Middletown City SD | 44404 | 7,165.2 | $106,661 | -3.4% | -2.9% | $27,512,873 | $29,232,428 | $32,301,833 | $1,719,555 | $3,069,405 | 6.25% | 10.50% | |||||
54 | Butler | Monroe Local SD | 139303 | 2,222.6 | $145,142 | 3.9% | 0.8% | $5,187,988 | $5,512,237 | $6,091,022 | $324,249 | $578,785 | 6.25% | 10.50% | |||||
55 | Butler | New Miami Local SD | 46136 | 666.2 | $75,077 | -1.7% | -0.9% | $4,162,015 | $4,422,141 | $4,886,465 | $260,126 | $464,325 | 6.25% | 10.50% | |||||
56 | Butler | Ross Local SD | 46144 | 2,670.1 | $140,014 | 2.4% | 0.2% | $10,360,661 | $10,360,661 | $10,360,661 | $0 | $0 | 0.00% | 0.00% | |||||
57 | Butler | Talawanda City SD | 46151 | 2,870.1 | $235,182 | 0.8% | 0.1% | $7,966,608 | $7,966,608 | $7,966,608 | $0 | $0 | 0.00% | 0.00% | |||||
58 | Carroll | Brown Local SD | 46177 | 757.4 | $159,560 | 1.6% | 2.4% | $2,581,922 | $2,656,795 | $2,685,848 | $74,874 | $29,052 | 2.90% | 1.09% | |||||
59 | Carroll | Carrollton Ex Vill SD | 45278 | 2,323.7 | $137,699 | 2.4% | 3.0% | $10,776,280 | $10,776,280 | $10,776,280 | $0 | $0 | 0.00% | 0.00% | |||||
60 | Champaign | Graham Local SD | 46193 | 2,058.5 | $113,085 | 1.2% | 1.6% | $10,234,273 | $10,596,791 | $10,738,536 | $362,518 | $141,745 | 3.54% | 1.34% | |||||
61 | Champaign | Mechanicsburg Ex Vill SD | 45484 | 844.2 | $102,521 | 1.3% | 3.1% | $4,072,460 | $4,326,989 | $4,696,991 | $254,529 | $370,002 | 6.25% | 8.55% | |||||
62 | Champaign | Triad Local SD | 46201 | 966.1 | $104,510 | 1.2% | 2.2% | $5,040,486 | $5,355,517 | $5,484,704 | $315,030 | $129,187 | 6.25% | 2.41% | |||||
63 | Champaign | Urbana City SD | 44941 | 2,317.7 | $111,503 | -0.9% | 0.9% | $9,277,064 | $9,856,880 | $10,891,852 | $579,816 | $1,034,972 | 6.25% | 10.50% | |||||
64 | Champaign | West Liberty-Salem Local SD | 46219 | 1,149.8 | $102,295 | 1.5% | 2.5% | $5,643,863 | $5,996,604 | $6,550,350 | $352,741 | $553,745 | 6.25% | 9.23% | |||||
65 | Clark | Clark-Shawnee Local SD | 46284 | 1,964.8 | $173,662 | -2.6% | -0.2% | $5,037,368 | $5,352,204 | $5,914,185 | $314,836 | $561,981 | 6.25% | 10.50% | |||||
66 | Clark | Greenon Local SD | 46235 | 1,739.3 | $145,927 | -0.6% | 1.2% | $6,216,789 | $6,216,789 | $6,216,789 | $0 | $0 | 0.00% | 0.00% | |||||
67 | Clark | Northeastern Local SD | 46250 | 3,400.2 | $134,480 | 0.0% | 1.4% | $12,256,891 | $12,731,811 | $12,941,996 | $474,921 | $210,184 | 3.87% | 1.65% | |||||
68 | Clark | Northwestern Local SD | 46268 | 1,602.9 | $131,535 | 0.2% | 1.7% | $5,970,722 | $6,343,892 | $6,755,622 | $373,170 | $411,730 | 6.25% | 6.49% | |||||
69 | Clark | Southeastern Local SD | 46276 | 701.4 | $137,296 | 2.5% | 2.5% | $3,038,558 | $3,038,558 | $3,038,558 | $0 | $0 | 0.00% | 0.00% | |||||
70 | Clark | Springfield City SD | 44818 | 9,046.8 | $75,741 | -2.7% | -1.0% | $53,086,016 | $56,403,892 | $62,326,300 | $3,317,876 | $5,922,409 | 6.25% | 10.50% | |||||
71 | Clark | Tecumseh Local SD | 46243 | 2,973.9 | $94,496 | -1.0% | -0.1% | $15,224,809 | $16,176,360 | $17,874,878 | $951,551 | $1,698,518 | 6.25% | 10.50% | |||||
72 | Clermont | Batavia Local SD | 46300 | 1,997.0 | $106,559 | -2.8% | -3.1% | $7,429,933 | $7,894,304 | $8,723,206 | $464,371 | $828,902 | 6.25% | 10.50% | |||||
73 | Clermont | Bethel-Tate Local SD | 46318 | 1,658.0 | $99,361 | -2.7% | -2.7% | $9,112,725 | $9,533,550 | $9,743,991 | $420,825 | $210,441 | 4.62% | 2.21% | |||||
74 | Clermont | Clermont-Northeastern Local | 46326 | 1,726.0 | $169,856 | -2.9% | -2.9% | $5,062,021 | $5,378,398 | $5,894,361 | $316,376 | $515,963 | 6.25% | 9.59% | |||||
75 | Clermont | Felicity-Franklin Local SD | 46334 | 994.3 | $79,100 | -0.1% | -0.5% | $6,558,794 | $6,968,718 | $7,324,144 | $409,925 | $355,426 | 6.25% | 5.10% | |||||
76 | Clermont | Goshen Local SD | 46342 | 2,609.4 | $97,368 | -2.3% | -2.4% | $12,547,999 | $13,332,249 | $14,732,136 | $784,250 | $1,399,886 | 6.25% | 10.50% | |||||
77 | Clermont | Milford Ex Vill SD | 45500 | 6,091.7 | $154,755 | -3.7% | -3.6% | $16,165,721 | $17,176,078 | $18,979,567 | $1,010,358 | $1,803,488 | 6.25% | 10.50% | |||||
78 | Clermont | New Richmond Ex Vill SD | 45559 | 2,119.4 | $255,319 | 1.3% | -0.9% | $3,673,337 | $3,673,337 | $3,673,337 | $0 | $0 | 0.00% | 0.00% | |||||
79 | Clermont | West Clermont Local SD | 46359 | 8,512.7 | $157,405 | -3.9% | -3.7% | $22,193,473 | $23,580,565 | $26,056,524 | $1,387,092 | $2,475,959 | 6.25% | 10.50% | |||||
80 | Clermont | Williamsburg Local SD | 46367 | 970.1 | $129,696 | -2.4% | -2.2% | $3,641,092 | $3,868,660 | $4,274,869 | $227,568 | $406,209 | 6.25% | 10.50% | |||||
81 | Clinton | Blanchester Local SD | 46383 | 1,525.4 | $89,461 | -1.7% | 0.5% | $9,065,399 | $9,631,986 | $10,345,236 | $566,587 | $713,250 | 6.25% | 7.41% | |||||
82 | Clinton | Clinton-Massie Local SD | 46391 | 1,768.6 | $132,016 | 1.2% | 0.8% | $8,623,122 | $8,623,122 | $8,623,122 | $0 | $0 | 0.00% | 0.00% | |||||
83 | Clinton | East Clinton Local SD | 46409 | 1,407.9 | $93,624 | 2.2% | 3.4% | $8,069,377 | $8,573,713 | $9,139,370 | $504,336 | $565,657 | 6.25% | 6.60% | |||||
84 | Clinton | Wilmington City SD | 45112 | 3,340.1 | $139,587 | -1.5% | -1.3% | $8,074,195 | $8,578,833 | $9,479,610 | $504,637 | $900,777 | 6.25% | 10.50% | |||||
85 | Columbiana | Beaver Local SD | 46425 | 1,999.7 | $121,017 | 0.2% | 1.5% | $9,428,638 | $9,813,896 | $9,884,439 | $385,259 | $70,543 | 4.09% | 0.72% | |||||
86 | Columbiana | Columbiana Ex Vill SD | 45328 | 1,000.5 | $177,594 | 0.7% | 1.1% | $2,103,210 | $2,234,660 | $2,469,299 | $131,451 | $234,639 | 6.25% | 10.50% | |||||
87 | Columbiana | Crestview Local SD | 46433 | 898.3 | $114,404 | 0.8% | 1.9% | $4,278,533 | $4,388,158 | $4,393,914 | $109,624 | $5,756 | 2.56% | 0.13% | |||||
88 | Columbiana | East Liverpool City SD | 43919 | 2,530.3 | $62,668 | -0.3% | 0.5% | $17,670,274 | $18,774,666 | $19,847,827 | $1,104,392 | $1,073,161 | 6.25% | 5.72% | |||||
89 | Columbiana | East Palestine City SD | 43927 | 1,310.7 | $93,080 | 0.3% | 0.5% | $6,796,560 | $7,221,345 | $7,809,084 | $424,785 | $587,739 | 6.25% | 8.14% | |||||
90 | Columbiana | Leetonia Ex Vill SD | 45443 | 803.5 | $88,102 | 0.7% | -1.3% | $4,661,326 | $4,952,659 | $5,317,893 | $291,333 | $365,234 | 6.25% | 7.37% | |||||
91 | Columbiana | Lisbon Ex Vill SD | 45450 | 822.8 | $101,348 | 0.6% | -0.2% | $4,945,554 | $4,945,554 | $4,945,554 | $0 | $0 | 0.00% | 0.00% | |||||
92 | Columbiana | Salem City SD | 44735 | 2,192.6 | $138,277 | 0.5% | -0.3% | $6,493,808 | $6,899,672 | $7,624,137 | $405,863 | $724,466 | 6.25% | 10.50% | |||||
93 | Columbiana | Southern Local SD | 46441 | 932.6 | $89,246 | 0.4% | 1.4% | $6,049,792 | $6,345,056 | $6,340,733 | $295,264 | ($4,322) | 4.88% | -0.07% | |||||
94 | Columbiana | United Local SD | 46458 | 1,233.3 | $104,592 | 0.9% | 2.3% | $6,778,131 | $6,864,470 | $6,874,511 | $86,338 | $10,041 | 1.27% | 0.15% | |||||
95 | Columbiana | Wellsville Local SD | 45039 | 819.5 | $56,855 | -0.2% | 0.8% | $5,746,939 | $6,106,123 | $6,747,266 | $359,184 | $641,143 | 6.25% | 10.50% | |||||
96 | Coshocton | Coshocton City SD | 43828 | 1,648.1 | $100,233 | 0.1% | 0.1% | $8,294,809 | $8,813,235 | $9,508,341 | $518,426 | $695,106 | 6.25% | 7.89% | |||||
97 | Coshocton | Ridgewood Local SD | 46474 | 1,301.2 | $104,411 | 1.0% | 1.0% | $7,169,706 | $7,331,378 | $7,422,093 | $161,671 | $90,715 | 2.25% | 1.24% | |||||
98 | Coshocton | River View Local SD | 46482 | 2,140.6 | $183,324 | 3.5% | 0.9% | $8,258,372 | $8,258,372 | $8,258,372 | $0 | $0 | 0.00% | 0.00% | |||||
99 | Crawford | Buckeye Central Local SD | 46508 | 798.6 | $119,210 | 2.9% | 1.7% | $4,028,007 | $4,028,007 | $4,028,007 | $0 | $0 | 0.00% | 0.00% | |||||
100 | Crawford | Bucyrus City SD | 43687 | 1,610.9 | $87,133 | -3.9% | -3.9% | $8,287,859 | $8,805,851 | $9,730,465 | $517,991 | $924,614 | 6.25% | 10.50% |