2026-27 - District Contributions $240,224.98.xlsx

	A	B	C	D	E	F	G	H	I
1	District	2025-26 MV/Aid Ratio	2023-24 WADM	Inverted MV/Aid Ratio	Weight Factor	Value per Weight	Projected 2026-27 Contributions	2025-26 Contributions	Increase (Decrease)
2	Belle Vernon Area	0.5931	2,945.785	0.4069	1,198.640	10.1032	$ 12,110.15	$ 14,477.07	$ (2,366.93)
3
4	Burrell	0.5624	2,023.482	0.4376	885.476	10.1032	$ 8,946.17	$ 10,931.47	$ (1,985.29)
5
6	Derry Area	0.5920	2,211.705	0.4080	902.376	10.1032	$ 9,116.92	$ 11,054.11	$ (1,937.19)
7
8	Franklin Regional	0.4375	3,978.645	0.5625	2,237.988	10.1032	$ 22,610.93	$ 27,391.25	$ (4,780.32)
9
10	Greater Latrobe	0.4760	4,099.641	0.5240	2,148.212	10.1032	$ 21,703.90	$ 26,182.43	$ (4,478.53)
11
12	Greensburg Salem	0.5548	3,136.313	0.4452	1,396.287	10.1032	$ 14,107.02	$ 17,132.92	$ (3,025.90)
13
14	Hempfield Area	0.4332	6,223.314	0.5668	3,527.374	10.1032	$ 35,637.91	$ 43,098.03	$ (7,460.12)
15
16	Jeannette City	0.7559	1,201.182	0.2441	293.209	10.1032	$ 2,962.36	$ 3,600.63	$ (638.27)
17
18	Kiski Area	0.6331	4,075.510	0.3669	1,495.305	10.1032	$ 15,107.42	$ 18,430.34	$ (3,322.92)
19
20	Ligonier Valley	0.2385	1,685.266	0.7615	1,283.330	10.1032	$ 12,965.79	$ 15,715.33	$ (2,749.54)
21
22	Monessen City	0.7453	796.133	0.2547	202.775	10.1032	$ 2,048.69	$ 2,503.79	$ (455.10)
23
24	Mount Pleasant Area	0.5741	2,457.925	0.4259	1,046.830	10.1032	$ 10,576.38	$ 12,789.46	$ (2,213.08)
25
26	New Kensington-Arnold	0.7774	2,398.796	0.2226	533.972	10.1032	$ 5,394.85	$ 6,412.73	$ (1,017.88)
27
28	Norwin	0.5578	6,034.787	0.4422	2,668.583	10.1032	$ 26,961.33	$ 32,486.28	$ (5,524.95)
29
30	Penn-Trafford	0.5340	4,500.153	0.4660	2,097.071	10.1032	$ 21,187.21	$ 25,272.42	$ (4,085.21)
31
32	Southmoreland	0.5686	2,221.503	0.4314	958.356	10.1032	$ 9,682.50	$ 11,680.17	$ (1,997.66)
33
34	Yough	0.5945	2,222.547	0.4055	901.243	10.1032	$ 9,105.47	$ 10,841.59	$ (1,736.12)
35
36			52,212.687		23,777.026		$ 240,224.98	$ 290,000.00	$ (49,775.02)
37
38	2023-2024 reflects updated Aid Ratio & WADM from PDE on 2/8/23
39	2024-2025 projects reflects Aid Ratio & WADM from PDE dated 7/2023
40	2025-2026 projects Aid Ratio & WADM from PDE dated August 2024
41	2026-2027 projects Aid Ration & WADM from PDE dated August 2025
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100