HB 59, Community School Spreadsheet, Senate Proposal

7/28/2019 HB 59, Community School Spreadsheet, Senate Proposal

1/9

Comparison of Estimated Formula Aid for Community Schools Under Senate Proposal and Actual Aid Under Current Law, FY 2013

County Community School

HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy

Funding Transportation

Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Allen Auglaize County Educational 93.8 538,881$ -$ 161,181$ -$ -$ -$ -$ -$ 700,062$ $

Allen Heir Force Community School 297.0 1,705,978$ 97,518$ 61,381$ -$ 107,936$ 35,737$ -$ -$ 2,008,550$ $

Allen Quest Academy Community 114.8 659,526$ 40,915$ 22,037$ -$ 55,160$ 17,660$ -$ -$ 795,298$ $

Allen WCLA 63.9 367,243$ -$ 14,528$ -$ -$ -$ -$ -$ 381,771$ $

Ashland Ashland County Community Acade 118.4 680,323$ 9,305$ 132,936$ -$ 15,577$ -$ -$ -$ 838,141$ $

Butler Life Skills Center-Middleto wn 185.7 1,066,559$ 27,721$ 280,654$ 2,745$ 69,967$ -$ -$ 274,075$ 1,721,722$ $

Butler Middletown Fitness & Prep Acad 265.0 1,522,138$ 41,060$ 155,027$ 3,116$ 99,623$ 38,041$ -$ -$ 1,859,005$ $

Butler Richard Allen Academy III 177.2 1,018,129$ 34,580$ 64,908$ -$ 90,406$ 24,347$ -$ -$ 1,232,370$ $

Butler Summit Academy Second Middleto 52.4 301,015$ 5,377$ 530,029$ -$ 8,385$ -$ -$ -$ 844,806$ $

Butler Summit Academy-Middlet own 105.6 606,557$ 12,019$ 975,445$ -$ 25,130$ -$ -$ -$ 1,619,152$ $

Champaign A.B. Graham Academy 237.2 1,362,771$ 28,718$ 135,537$ -$ 5,154$ 9,329$ -$ -$ 1,541,509$ $

Champaign Urbana Communit y School 39.3 225,664$ 5,302$ 30,708$ -$ -$ 9$ -$ -$ 261,682$ $

Clark Life Skills Center-Springfie ld 134.8 774,656$ 35,279$ 145,536$ -$ 62,972$ -$ -$ 186,319$ 1,204,762$ $

Clark Springfield Acad of Excellence 243.2 1,397,414$ 71,121$ 105,018$ 24,199$ 121,470$ 35,665$ -$ -$ 1,754,886$ $

Clark Springfield Prep & Fitness 182.1 1,046,165$ 51,356$ 379,587$ -$ 94,108$ 21,852$ -$ -$ 1,593,068$ $

Columbiana Buckeye On-Line School 1,233.0 7,083,476$ -$ 1,171,786$ -$ -$ -$ -$ -$ 8,255,262$ $

Coshocton Coshocton Opportunity School 53.5 307,415$ 7,298$ 76,383$ -$ 18,005$ -$ -$ -$ 409,101$ $

Cuyahoga Apex Academy 559.0 3,211,570$ 153,754$ 94,256$ -$ 503,818$ 65,259$ -$ -$ 4,028,657$ $

Cuyahoga Arts and Science Prep Academy 159.2 914,776$ 36,730$ 93,262$ -$ 194,242$ 21,002$ -$ -$ 1,260,011$ $

Cuyahoga Bella Academy of Excellence 408.7 2,347,867$ 84,011$ 100,728$ -$ 317,620$ 60,827$ -$ -$ 2,911,052$ $

Cuyahoga Broadway Academy 342.8 1,969,214$ 78,786$ 176,049$ 2,565$ 278,258$ 42,194$ -$ 14,944$ 2,562,009$ $

Cuyahoga Citizens Academy 418.1 2,402,099$ 91,612$ 186,362$ -$ 426,345$ 64,496$ -$ -$ 3,170,914$ $

Cuyahoga Citizens Academy East 144.1 828,027$ 35,168$ 44,391$ -$ -$ 32,429$ -$ -$ 940,016$ $

Cuyahoga Citizens Leadership Academy 195.9 1,125,273$ 41,143$ 154,670$ -$ 69,102$ -$ -$ -$ 1,390,189$ $

Cuyahoga Cl eveland Academy for Scholar 258.7 1,486,059$ 58,487$ 230,689$ -$ 225,258$ -$ -$ 13,684$ 2,014,178$ $

Cuyahoga Cleveland Art & Social Science 343.4 1,972,890$ 77,550$ 93,938$ -$ 392,104$ 43,423$ -$ -$ 2,579,905$ $

Cuyahoga Cleveland College Preparatory 282.6 1,623,594$ 64,193$ 125,508$ -$ 172,317$ 27,630$ 22,458$ -$ 2,035,701$ $

Cuyahoga Cleveland Community School 129.9 745,988$ 30,257$ 45,570$ 3,911$ 193,383$ 24,485$ -$ -$ 1,043,593$ $

Cuyahoga Cleveland Entrepreneurship 256.8 1,475,373$ 56,242$ 163,899$ -$ 278,751$ -$ -$ -$ 1,974,265$ $

Cuyahoga Constellation Schools: Collinw 79.3 455,291$ 17,567$ 31,957$ -$ 60,934$ 15,773$ -$ -$ 581,522$ $

Cuyahoga Constellation Schools: Old Bro 192.0 1,102,925$ 38,921$ 112,666$ -$ 97,022$ -$ -$ -$ 1,351,534$ $

Cuyahoga Constellation Schools: Puritas 138.5 795,568$ 31,395$ 109,394$ -$ 97,570$ -$ -$ -$ 1,033,927$ $

Cuyahoga Constellation Schools: Stockya 82.0 470,918$ 19,045$ 99,912$ -$ 66,120$ -$ -$ -$ 655,995$ $

Cuyahoga Constellation Schools: Westpar 211.7 1,216,159$ 46,673$ 183,280$ -$ 96,742$ -$ -$ -$ 1,542,855$ $

Cuyahoga Constellation Schools: Westsid 342.0 1,964,847$ 75,013$ 165,177$ -$ 214,435$ 40,007$ -$ -$ 2,459,479$ $

Estimates are based on ADM data for F Y 2013,from the May payment file. LEP and economically disadvantaged ADM estimates are for FY 2012 and provided by the Department of Education.

All eschools are assumed to provide half-day kindergarten services; all other schools are assumed to provide all-day kindergarten services.

Targeted assistance per pupil and economically disadvantaged index are from school district estimates for F Y 2014.

The actual base aid is total aid from the May payment file.

HB 59 estimated formula aid does not include guarantee or facilities funding, both of which are paid directly by the state, not through a deduction from school district aid.

Actual community school funding for FY 2014 and FY 2015 will be based on actual data for those years and will vary significantly from these estimates based primarily on FY 2013 data.

LSC 1 of 9


2/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Cuyahoga Constellation Schools:Eastside 85.9 493,208$ 18,043$ 27,228$ -$ 40,606$ 17,881$ -$ -$ 596,965$ $

Cuyahoga Constellation : Outreach 43.3 248,644$ 3,871$ 928,380$ -$ 2,968$ 1,125$ -$ -$ 1,184,987$ $

Cuyahoga Dow Leadership Institute 102.7 590,012$ 24,195$ 27,738$ -$ 57,878$ 13,214$ -$ -$ 713,037$ $

Cuyahoga EPWH 78.7 452,304$ 17,687$ 69,147$ -$ -$ -$ -$ -$ 539,138$ $

Cuyahoga Frederick Douglass Reclamation 85.6 491,715$ 18,648$ 31,313$ -$ 48,392$ -$ -$ -$ 590,067$ $ Cuyahoga George V. Voinovich Reclam 89.8 515,671$ 17,956$ 45,525$ -$ 72,763$ -$ -$ -$ 651,916$ $

Cuyahoga Global Village Academy 119.4 685,781$ 2,334$ 1,473$ 12,056$ 18,567$ 22,705$ -$ -$ 742,916$ $

Cuyahoga Harvard Avenue Comm Sch 607.7 3,491,122$ 134,914$ 155,062$ -$ 585,140$ 87,370$ -$ -$ 4,453,608$ $

Cuyahoga Hope Academy Chapelside Campus 465.9 2,676,538$ 105,795$ 253,086$ -$ 480,396$ 46,478$ -$ 30,949$ 3,593,242$ $

Cuyahoga Hope Academy Cuyahoga Campus 444.0 2,550,665$ 100,873$ 199,470$ 89,471$ 445,016$ 48,281$ -$ 25,490$ 3,459,266$ $

Cuyahoga Hope Academy East Campus 374.5 2,151,560$ 88,598$ 241,703$ -$ 420,572$ 41,571$ -$ 15,709$ 2,959,713$ $

Cuyahoga Hope Academy Lincoln Park 218.5 1,255,168$ 49,668$ 171,563$ 29,104$ 229,998$ 24,021$ -$ 11,263$ 1,770,784$ $

Cuyahoga Hope Academy Northcoast 288.7 1,658,639$ 66,646$ 156,723$ 9,619$ 303,241$ 29,036$ -$ 18,698$ 2,242,602$ $

Cuyahoga Hope Academy Northwest Campus 404.3 2,322,646$ 89,344$ 229,387$ 37,241$ 421,968$ 44,285$ -$ 16,574$ 3,161,445$ $

Cuyahoga Horizon Science Acad Cleve Mid 152.4 875,710$ 34,730$ 82,329$ 3,375$ 142,561$ -$ -$ -$ 1,138,705$ $

Cuyahoga Horizon Science Acad Cleveland 475.4 2,731,288$ 106,042$ 178,382$ 2,250$ 432,652$ -$ -$ -$ 3,450,615$ $

Cuyahoga Horizon Science Acad.-Denison 302.6 1,738,437$ 69,350$ 126,372$ 39,195$ 335,716$ 27,284$ -$ -$ 2,336,354$ $

Cuyahoga Horizon Science Academy Clevel 153.9 884,328$ 35,149$ 44,152$ 11,250$ 176,332$ 18,117$ -$ -$ 1,169,328$ $

Cuyahoga Horizon Science Academy Deniso 207.8 1,194,041$ 47,124$ 69,997$ 29,723$ 190,657$ 35,525$ -$ -$ 1,567,066$ $

Cuyahoga Imagine Cleveland Academy 211.7 1,216,446$ 46,349$ 65,891$ -$ 128,461$ 38,169$ -$ -$ 1,495,317$ $

Cuyahoga Intergeneration al School, The 223.7 1,285,271$ 39,012$ 97,363$ -$ 141,462$ 27,720$ -$ -$ 1,590,828$ $

Cuyahoga Invictus High School 83.8 481,603$ 17,617$ 49,770$ -$ 187,609$ -$ -$ 292,843$ 1,029,442$ $

Cuyahoga Lake Erie College Prep School 267.9 1,539,315$ 62,299$ 163,706$ -$ -$ 25,891$ -$ -$ 1,791,211$ $ Cuyahoga Lake Erie International HS 149.8 860,429$ 32,572$ 117,803$ 13,980$ 178,991$ -$ -$ 254,185$ 1,457,960$ $

Cuyahoga Lakewood City Academy 158.9 912,881$ 785$ 52,985$ -$ 38,260$ -$ -$ -$ 1,004,911$ $

Cuyahoga Langston Hughes High School 102.7 590,012$ 22,953$ 52,501$ -$ 59,894$ -$ -$ -$ 725,360$ $

Cuyahoga Life Skills HS Cleveland 136.5 784,020$ 26,939$ 70,030$ -$ -$ -$ -$ -$ 880,989$ $

Cuyahoga Life Skills Of Northeast Ohio 206.1 1,184,045$ 38,096$ 141,260$ 304$ 218,934$ -$ -$ 367,103$ 1,949,742$ $

Cuyahoga Lion of Judah Academy 159.9 918,511$ 36,873$ 41,311$ -$ 187,768$ 19,247$ -$ -$ 1,203,709$ $

Cuyahoga Madison Communit y Elementary 299.0 1,717,525$ 68,075$ 172,235$ -$ 282,727$ 34,965$ -$ -$ 2,275,528$ $

Cuyahoga Menlo Park Academy 327.4 1,881,028$ 19,029$ 134,732$ -$ 4,202$ 38,507$ -$ -$ 2,077,497$ $

Cuyahoga Near West Intergeneratio nal 110.1 632,295$ 23,117$ 34,742$ 5,700$ 58,011$ 21,121$ -$ -$ 774,986$ $

Cuyahoga New Day Academy Boarding 239.9 1,378,398$ 49,600$ 159,737$ -$ 241,656$ 10,206$ -$ -$ 1,839,597$ $

Cuyahoga Nexus Academy of Cleveland 44.6 256,055$ 8,562$ 26,920$ -$ -$ -$ -$ -$ 291,537$ $

Cuyahoga Noble Academy-Clevela nd 301.5 1,732,118$ 53,872$ 47,955$ -$ 149,568$ 38,322$ -$ -$ 2,021,835$ $

Cuyahoga Northeast Ohio College Prepara 397.8 2,285,476$ 90,100$ 304,501$ -$ 226,521$ 27,497$ 24,033$ -$ 2,958,129$ $

Cuyahoga Ohio Connections Academy 3,070.2 17,638,242$ -$ 2,156,983$ -$ -$ -$ -$ -$ 19,795,225$ $

Cuyahoga Old Brooklyn Communit y Element 325.1 1,867,814$ 61,925$ 46,392$ -$ 170,182$ 59,573$ -$ -$ 2,205,885$ $

Cuyahoga Parma Communit y 1,021.4 5,868,000$ 90,262$ 750,206$ 1,125$ 316,866$ 77,668$ -$ -$ 7,104,128$ $

Cuyahoga Pearl Academy 271.4 1,559,250$ 59,790$ 79,286$ 506$ 190,679$ 34,976$ -$ 8,867$ 1,933,355$ $

Cuyahoga Phoenix Village Acad P2 65.5 376,527$ 14,589$ 26,104$ -$ 43,120$ 5,855$ -$ -$ 466,194$ $ Cuyahoga Phoenix Village Acad S1 103.1 592,424$ 23,698$ 43,472$ -$ 120,662$ 23,202$ -$ -$ 803,458$ $

Cuyahoga Pinnacle Academy 649.3 3,730,114$ 124,593$ 203,162$ -$ 504,434$ 66,400$ -$ -$ 4,628,702$ $

LSC 2 of 9


3/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Cuyahoga Promise Academy 437.9 2,515,793$ 96,977$ 431,455$ -$ 433,751$ -$ -$ -$ 3,477,975$ $

Cuyahoga Puritas Communit y Elementary 197.2 1,133,029$ 43,179$ 57,036$ -$ 169,482$ 35,357$ -$ -$ 1,438,082$ $

Cuyahoga Quest Communit y School 48.4 277,886$ 6,885$ 63,478$ -$ 48$ -$ -$ -$ 348,297$ $

Cuyahoga Stepstone Academy 109.4 628,446$ 24,178$ 48,263$ -$ -$ 24,613$ -$ -$ 725,499$ $

Cuyahoga Stockyard Communit y Elementary 286.0 1,642,955$ 64,896$ 140,827$ 97,335$ 311,868$ 38,246$ -$ -$ 2,296,127$ $ Cuyahoga Summit Academy Communit y Schoo 203.0 1,166,120$ 29,361$ 2,216,111$ -$ 109,269$ -$ -$ -$ 3,520,861$ $

Cuyahoga The Haley School 80.6 463,277$ 9,791$ 17,574$ -$ -$ 18,144$ -$ -$ 508,785$ $

Cuyahoga Thur good Marshall High School 100.7 578,636$ 20,914$ 31,737$ -$ 41,037$ -$ -$ -$ 672,324$ $

Cuyahoga University of Cleveland Prep 377.2 2,166,957$ 85,417$ 144,239$ -$ 224,165$ 42,127$ -$ -$ 2,662,904$ $

Cuyahoga Village Prep Woodland Hills 158.5 910,640$ 34,945$ 52,163$ -$ -$ 35,665$ -$ -$ 1,033,413$ $

Cuyahoga Village Preparatory School 340.4 1,955,598$ 76,389$ 84,925$ 4,125$ 247,574$ 76,590$ -$ -$ 2,445,201$ $

Cuyahoga Villaview Community School 116.0 666,535$ 26,760$ 53,753$ -$ 71,350$ 23$ -$ -$ 818,420$ $

Cuyahoga Virtual Schoolhouse, Inc. 387.0 2,223,487$ 77,895$ 1,409,052$ -$ 321,636$ 16,823$ -$ -$ 4,048,892$ $

Cuyahoga Washington Park Communit y 228.0 1,309,745$ 51,363$ 112,485$ -$ 215,560$ 22,813$ -$ -$ 1,711,966$ $

Cuyahoga Westpark Community Elementary 326.5 1,875,972$ 71,129$ 157,751$ -$ 167,085$ 59,855$ -$ -$ 2,331,791$ $

Cuyahoga Woodland Academy 397.9 2,286,050$ 92,368$ 251,610$ -$ 495,389$ 37,186$ -$ 26,034$ 3,188,636$ $

Erie Townsend North Communit y Sch 322.0 1,849,603$ 31,496$ 311,321$ -$ 66,278$ -$ -$ -$ 2,258,699$ $

Fairfield Lancaster Digital Academy 90.1 517,452$ -$ 91,321$ -$ -$ -$ -$ -$ 608,773$ $

Fairfield Lanca ster Fairfield Communit y 47.9 275,300$ 3,706$ 70,436$ -$ 13,115$ -$ -$ -$ 362,557$ $

Fairfield PCS 87.7 503,894$ 9,030$ 54,182$ -$ 355$ 234$ -$ -$ 567,695$ $

Franklin A+ Arts Academy 295.3 1,696,326$ 26,011$ 162,291$ -$ 176,962$ 26,053$ -$ -$ 2,087,643$ $

Franklin A+ Children's Academy 78.8 452,878$ 12,000$ 37,875$ -$ -$ 14,576$ -$ -$ 517,329$ $

Franklin Academy for Urban Scholars 216.8 1,245,286$ 18,347$ 194,981$ -$ 117,793$ -$ -$ 34,728$ 1,611,136$ $ Franklin Academy of Columbus 338.9 1,947,038$ 24,100$ 84,932$ 25,808$ 195,644$ 42,860$ -$ -$ 2,320,382$ $

Franklin Academy of New Media Middle 84.4 484,878$ 6,974$ 55,826$ -$ 83,136$ -$ -$ -$ 630,815$ $

Franklin Arts & College Preparatory Aca 261.5 1,502,432$ 24,246$ 91,105$ -$ 86,026$ -$ -$ -$ 1,703,810$ $

Franklin BAJIM Village Academy 20.1 115,417$ 1,551$ -$ -$ -$ 4,520$ -$ -$ 121,488$ $

Franklin Brookwood Academy 133.3 765,694$ 12,526$ 1,902,179$ -$ -$ 104$ -$ -$ 2,680,502$ $

Franklin C.M. Grant Leadership Academy 140.0 804,070$ 10,261$ 65,609$ 5,603$ 85,192$ 19,955$ -$ -$ 990,690$ $

Franklin Capital High School 192.9 1,108,383$ 16,690$ 94,143$ -$ 19,006$ -$ -$ -$ 1,238,223$ $

Franklin Cesar Chavez College Prep 49.4 283,688$ 3,692$ 16,557$ 1,024$ 17,624$ 7,700$ -$ -$ 330,285$ $

Franklin Charles School at Ohio Dominic 368.6 2,117,664$ 29,896$ 160,043$ 11,565$ 190,488$ -$ -$ -$ 2,509,656$ $

Franklin Columbus Arts & Tech Academy 469.5 2,697,335$ 42,953$ 160,395$ -$ 285,692$ 56,975$ -$ -$ 3,243,350$ $

Franklin Columbus Bilingual Academy 98.7 566,802$ 9,126$ 52,243$ 96,728$ 73,079$ 15,838$ -$ -$ 813,815$ $

Franklin Columbus Bilingual Academy-Nor 136.4 783,675$ 10,382$ 52,563$ 71,321$ 62,416$ 24,995$ -$ -$ 1,005,353$ $

Franklin Columbus Collegiate Acad West 70.9 407,321$ 5,932$ 51,085$ -$ -$ -$ -$ -$ 464,337$ $

Franklin Columbus Collegiate Academy 186.0 1,068,340$ 15,033$ 107,261$ -$ 100,773$ -$ -$ -$ 1,291,408$ $

Franklin Columbus Humanities, Arts 309.8 1,779,514$ 21,598$ 81,400$ 121,594$ 212,171$ 42,773$ -$ -$ 2,259,049$ $

Franklin Columbus Performance Academy 161.1 925,692$ 11,558$ 124,548$ -$ 80,259$ 24,395$ -$ -$ 1,166,451$ $

Franklin Columbus Prep and Fitness Acad 191.1 1,097,755$ 19,496$ 137,351$ 38,618$ 74,031$ 24,041$ -$ -$ 1,391,291$ $

Franklin Columbus Preparatory Academy 592.8 3,405,406$ 55,832$ 50,049$ 73,425$ 245,830$ 79,160$ -$ -$ 3,909,703$ $ Franklin Cornerstone Academy Communit y 492.9 2,831,711$ 26,943$ 273,193$ 136,320$ 130,201$ 77,157$ -$ -$ 3,475,525$ $

Franklin Crittenton Communit y School 48.5 278,805$ 4,088$ 75,470$ -$ 45,385$ -$ -$ -$ 403,748$ $

LSC 3 of 9


4/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Franklin Cruiser Academy 174.2 1,000,779$ 26,316$ 85,568$ -$ 22,212$ -$ -$ -$ 1,134,875$ $

Franklin Early College Academy 158.0 907,653$ 11,704$ 22,214$ -$ 114,119$ -$ -$ -$ 1,055,689$ $

Franklin Educational Academy at Linden 88.9 510,845$ 6,316$ 1,473$ 64,954$ 83,197$ 12,848$ -$ -$ 679,633$ $

Franklin Educational Academy for Boys & 95.0 545,545$ 8,116$ 24,281$ -$ 52,470$ 16,792$ -$ -$ 647,204$ $

Franklin Electronic Classrm Of Tomorrow 13,668.5 78,525,768$ -$ 14,350,518$ -$ -$ -$ -$ -$ 92,876,286$ $ Franklin Everest High School 111.3 639,246$ 11,095$ 56,776$ -$ 8,465$ -$ -$ -$ 715,582$ $

Franklin FCI Academy 434.1 2,493,732$ 32,365$ 206,403$ -$ 254,072$ 37,037$ -$ 43,384$ 3,066,993$ $

Franklin Focus Learning/N Columbus 188.8 1,084,426$ 12,316$ 2,364$ 11,014$ 123,130$ 27,900$ -$ -$ 1,261,150$ $

Franklin Fo cus Learning/Se Columbus 206.8 1,187,951$ 21,570$ 147,182$ 1,245$ 115,705$ -$ -$ 71,507$ 1,545,159$ $

Franklin Focus Learning/Sw Columbus 250.0 1,436,135$ 21,490$ 238,688$ -$ 188,593$ -$ -$ 79,485$ 1,964,390$ $

Franklin Focus North High School 180.6 1,037,432$ 13,213$ 134,323$ 26,835$ 108,021$ -$ -$ 76,175$ 1,396,000$ $

Franklin Gahanna Communit y School 107.2 615,807$ -$ 68,343$ -$ 3,815$ -$ -$ -$ 687,964$ $

Franklin GEMS 166.7 957,864$ 12,750$ 147,165$ -$ 64,800$ -$ -$ -$ 1,182,578$ $

Franklin Graham Primary School 59.6 342,287$ 4,987$ 49,138$ -$ -$ 13,406$ -$ -$ 409,818$ $

Franklin Graham School, The 245.8 1,411,834$ 18,175$ 445,725$ -$ 85,472$ -$ -$ -$ 1,961,206$ $

Franklin Great Western Academy 822.9 4,727,790$ 75,513$ 239,907$ 83,014$ 373,636$ 105,779$ -$ -$ 5,605,639$ $

Franklin Gro veport Community School 971.0 5,578,223$ 113,979$ 359,359$ 22,391$ 426,830$ 115,387$ -$ -$ 6,616,170$ $

Franklin Hamil ton Alternative Academy 59.5 341,770$ 20,116$ 65,132$ -$ 14,745$ 16$ -$ -$ 441,780$ $

Franklin Harrisburg Pike Communit y Scho 417.4 2,398,020$ 38,498$ 122,518$ 18,664$ 181,309$ 72,378$ -$ -$ 2,831,386$ $

Franklin Horizon Science Acad Columbus 422.0 2,424,103$ 31,246$ 137,674$ 36,056$ 229,677$ -$ -$ -$ 2,858,756$ $

Franklin Horizon Science Academy Elemen 493.8 2,836,881$ 35,223$ 239,344$ 53,258$ 268,649$ 78,035$ -$ -$ 3,511,389$ $

Franklin HSA-Columbus Middle 423.7 2,434,042$ 29,995$ 202,500$ 9,750$ 228,542$ -$ -$ -$ 2,904,829$ $

Franklin Imagine Integrity Academy 116.6 669,637$ 9,604$ 28,491$ -$ 1,140$ 20,921$ -$ -$ 729,793$ $ Franklin International Acad Of Columbus 208.4 1,197,143$ 14,674$ 103,106$ 130,811$ 144,799$ 24,181$ -$ -$ 1,614,714$ $

Franklin KIPP: Journey Academy 322.3 1,851,441$ 24,014$ 234,179$ -$ 229,391$ -$ -$ -$ 2,339,026$ $

Franklin Life Skills Center of Col Nort 134.6 773,392$ 8,841$ 137,374$ 214$ 69,387$ -$ -$ 173,125$ 1,162,333$ $

Franklin Life Skills Center of Col SE 145.3 834,978$ 17,703$ 117,805$ 5,153$ 91,921$ -$ -$ 245,023$ 1,312,582$ $

Franklin Metro Early College High Schoo 393.6 2,261,117$ 27,262$ 241,012$ -$ -$ -$ -$ -$ 2,529,392$ $

Franklin Midnimo Cross Cultural CS 78.8 452,706$ 5,824$ 11,341$ 58,193$ 80,451$ -$ -$ -$ 608,514$ $

Franklin Millennium Communit y School 676.3 3,885,229$ 63,005$ 202,998$ -$ 375,947$ 92,167$ -$ -$ 4,619,345$ $

Franklin New Beginnings Academy 92.4 530,838$ 14,522$ 36,957$ -$ 29,065$ -$ -$ -$ 611,382$ $

Franklin Nexus Academy of Columbus 28.2 161,779$ 2,365$ 9,914$ -$ -$ -$ -$ -$ 174,058$ $

Franklin Noble Academy-Columbus 251.7 1,445,729$ 18,446$ 15,527$ 20,141$ 89,900$ 29,063$ -$ -$ 1,618,806$ $

Franklin Northland Prep & fitness 242.5 1,393,277$ 16,336$ 243,116$ 42,090$ 162,371$ 30,456$ -$ -$ 1,887,646$ $

Franklin Oakst one Communit y School 254.4 1,461,333$ 10,844$ 5,847,587$ -$ 6,293$ 11,759$ -$ -$ 7,337,816$ $

Franklin Patriot Preparatory Academy 575.2 3,304,237$ 59,494$ 81,385$ -$ 169,002$ 52,765$ -$ -$ 3,666,883$ $

Franklin Performance Academy Eastland 246.0 1,412,983$ 24,312$ 199,292$ 7,050$ 137,391$ 32,474$ -$ -$ 1,813,502$ $

Franklin Premier Academy of Ohio 117.0 672,280$ 10,407$ 158,990$ -$ 89,412$ -$ -$ -$ 931,089$ $

Franklin Pschtecin Public School 76.9 442,020$ 5,264$ 59,975$ -$ 53,623$ -$ -$ 16,055$ 576,937$ $

Franklin Renaissance Academy 167.7 963,666$ 14,454$ 78,890$ -$ 119,156$ 18,074$ -$ -$ 1,194,240$ $

Franklin Road to Success Academy 110.0 631,835$ 8,416$ 52,229$ -$ 39,946$ -$ -$ -$ 732,426$ $ Franklin Scholarts Preparatory and Care 62.6 359,465$ 5,051$ 64,019$ -$ 81,636$ 5,056$ -$ -$ 515,227$ $

Franklin South Scioto Academy 159.6 917,132$ 11,966$ 97,746$ 7,943$ 81,139$ 20,329$ 50,144$ -$ 1,186,398$ $

LSC 4 of 9


5/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Franklin Sullivant Avenue Communit y Sch 445.4 2,558,766$ 44,594$ 186,903$ 181,211$ 218,899$ 69,975$ -$ -$ 3,260,349$ $

Franklin Summit Academy CS Columbus 57.6 330,855$ 5,435$ 536,712$ -$ 27,737$ -$ -$ -$ 900,738$ $

Franklin Summit Academy MS Columbus 53.0 304,600$ 5,617$ 505,324$ -$ 21,751$ -$ -$ -$ 837,292$ $

Franklin Summit Academy Tr HS-Columbus 71.8 412,434$ 7,341$ 800,203$ -$ 22,634$ -$ -$ -$ 1,242,612$ $

Franklin The Arch Academy 91.9 527,736$ 7,446$ 59,738$ -$ 21,760$ -$ -$ -$ 616,680$ $ Franklin UBAH Math & Reading Academy 70.2 403,242$ 6,175$ 7,321$ -$ -$ 12,731$ -$ -$ 429,468$ $

Franklin Virtual Communit y Sch Of Ohio 1,124.0 6,457,466$ -$ 1,883,424$ -$ -$ -$ -$ -$ 8,340,890$ $

Franklin Westside Academy 154.3 886,281$ 18,039$ 4,509$ 78,525$ 63,873$ 31,561$ -$ -$ 1,082,788$ $

Franklin Whitehall Prep & Fitness 276.4 1,587,861$ 25,489$ 196,455$ 10,500$ 184,056$ 33,197$ -$ -$ 2,037,557$ $

Franklin World Collegiate Prep School 111.6 641,257$ 8,409$ 14,445$ -$ 83,206$ 18,725$ -$ -$ 766,042$ $

Franklin Young Scholars Prep School 30.4 174,820$ 2,240$ 5,681$ -$ -$ 5,384$ -$ -$ 188,126$ $

Franklin Youthbuild Columbus Communit y 253.5 1,456,530$ 19,726$ 216,322$ -$ 183,242$ -$ -$ 554,744$ 2,430,564$ $

Franklin Zenith Academy 344.5 1,979,267$ 24,458$ 46,985$ 256,744$ 191,203$ 41,328$ 193,926$ -$ 2,733,911$ $

Franklin Zenith Academy East 214.3 1,230,981$ 19,983$ 7,223$ 211,346$ 120,562$ 30,202$ 97,358$ -$ 1,717,655$ $

Greene Dayton Regional STEM School 422.1 2,424,792$ 49,835$ 224,846$ -$ 44,864$ -$ -$ 83,041$ 2,827,378$ $

Greene Fairborn Digital Academy 145.9 838,196$ -$ 88,396$ -$ -$ -$ -$ -$ 926,591$ $

Greene Summit Academy CS Xenia 149.3 857,729$ 8,220$ 1,264,235$ -$ 24,336$ -$ -$ -$ 2,154,519$ $

Hamilton Accel Achieve Acad N Cinci 121.6 698,764$ 5,934$ 21,238$ -$ 27,694$ -$ -$ -$ 753,631$ $

Hamilton Accelerated Achievement Acad 184.3 1,058,746$ 7,097$ 37,765$ -$ 34,375$ -$ -$ -$ 1,137,983$ $

Hamilton Alliance Academy of Cincinnati 314.0 1,804,160$ 11,076$ 65,914$ -$ 146,993$ 35,505$ -$ -$ 2,063,648$ $

Hamilton Cincinnati College Prep Acad 884.2 5,079,786$ 32,800$ 207,162$ -$ 488,695$ 85,991$ -$ -$ 5,894,434$ $

Hamilton Cincinnati College Prep East 346.7 1,991,677$ 12,390$ 105,254$ -$ 197,515$ 46,665$ -$ -$ 2,353,502$ $

Hamilton Cinci nnati Leadership Academy 248.7 1,428,494$ 9,125$ 145,127$ -$ 129,784$ 28,397$ -$ -$ 1,740,928$ $ Hamilton Cincinnati Speech & Reading 229.8 1,320,431$ 8,276$ 95,110$ -$ 140,152$ 38,750$ -$ -$ 1,602,718$ $

Hamilton Cincinnati State STEM Academy 172.3 989,864$ 6,446$ 29,169$ -$ -$ -$ -$ -$ 1,025,479$ $

Hamilton College Hill Leadership Academ 86.0 493,840$ 3,781$ 42,089$ -$ 62,258$ 9,711$ -$ -$ 611,680$ $

Hamilton Dohn Community 189.9 1,090,688$ 7,245$ 229,050$ -$ 95,086$ -$ -$ 77,286$ 1,499,356$ $

Hamilton East End Comm Heritage School 83.0 476,605$ 3,592$ 65,298$ -$ 50,539$ 5,594$ -$ -$ 601,628$ $

Hamilton Hamilton Cnty Math & Science 500.0 2,872,500$ 36,121$ 69,946$ -$ 4,319$ 74,426$ -$ -$ 3,057,312$ $

Hamilton Horizon Science Acad. Cincini 444.1 2,551,469$ 17,629$ 208,449$ -$ 205,486$ 32,625$ -$ -$ 3,015,658$ $

Hamilton Impact Academy 97.5 559,908$ 3,619$ 17,130$ -$ 26,841$ 21,929$ -$ -$ 629,426$ $

Hamilton King Academy Communit y Sch 106.5 611,785$ 4,048$ 50,042$ -$ 66,798$ 14,830$ -$ -$ 747,504$ $

Hamilton Life Skills Ctr Of Cincinnati 106.5 611,728$ 4,469$ 125,856$ -$ 86,821$ -$ -$ 179,577$ 1,008,452$ $

Hamilton Life Skills Ctr Of Hamilton Co 89.1 511,880$ 4,645$ 154,903$ -$ 57,728$ -$ -$ 167,040$ 896,195$ $

Hamilton Lighthouse Communit y Sch Inc 56.5 324,650$ 2,798$ 324,018$ -$ 29,667$ -$ -$ -$ 681,133$ $

Hamilton Mount Auburn International Aca 481.0 2,763,115$ 17,109$ 230,189$ -$ 137,388$ 55,413$ -$ -$ 3,203,214$ $

Hamilton Mt. Healthy Prep&Fitness Acdy 248.1 1,425,220$ 25,794$ 265,349$ -$ 119,417$ 38,439$ -$ -$ 1,874,218$ $

Hamilton Orion Academy 637.3 3,661,059$ 22,890$ 148,047$ 42,356$ 377,026$ 74,403$ -$ -$ 4,325,781$ $

Hamilton P.A.C.E. High School 122.3 702,384$ 4,950$ 133,208$ -$ 86,120$ -$ -$ -$ 926,662$ $

Hamilton Phoenix Communit y Learning Ctr 353.4 2,030,398$ 13,342$ 111,360$ -$ 193,693$ 37,242$ -$ -$ 2,386,034$ $

Hamilton Riverside Academy 291.8 1,676,161$ 10,389$ 338,408$ -$ 156,471$ 32,481$ -$ 14,425$ 2,228,335$ $ Hamilton Summit Academy Cincinnati 132.3 759,891$ 5,637$ 1,111,599$ 428$ 33,589$ -$ -$ -$ 1,911,143$ $

Hamilton Summit Academy Transition High 79.3 455,579$ 3,121$ 637,162$ 439$ 22,005$ -$ -$ -$ 1,118,305$ $

LSC 5 of 9


6/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Hamilton T.C.P. World Academy 455.5 2,616,560$ 18,901$ 152,544$ -$ 216,865$ 68,873$ -$ -$ 3,073,743$ $

Hamilton Theodore Roosevelt 200.0 1,149,172$ 7,234$ 122,422$ -$ 150,966$ 17,766$ -$ -$ 1,447,561$ $

Hamilton V L T Academy 792.2 4,551,017$ 28,169$ 195,416$ -$ 480,742$ 83,007$ -$ -$ 5,338,350$ $

Hancock Findlay Digital Academy 137.8 791,833$ -$ 90,735$ -$ -$ -$ -$ -$ 882,568$ $

Hardin Hardin Community School 38.4 220,436$ 6,322$ 13,540$ -$ 10,838$ -$ -$ -$ 251,135$ $ Harrison Lakeland Academy Com Sch 28.7 164,767$ 2,674$ 39,909$ -$ -$ 1,816$ -$ -$ 209,166$ $

Jackson Center for Student Achievement 55.9 321,260$ 8,416$ 82,354$ -$ 11,004$ -$ -$ -$ 423,035$ $

Lake Summit Academy CS Painesville 90.9 522,393$ 13,573$ 898,927$ 2,228$ 37,913$ -$ -$ -$ 1,475,033$ $

Licking Lakewoo d Digital Academy 45.9 263,753$ -$ 55,800$ -$ -$ -$ -$ -$ 319,553$ $

Licking NDA 302.8 1,739,672$ -$ 186,641$ -$ -$ -$ -$ -$ 1,926,313$ $

Licking Par Excellence Academy 131.6 755,755$ 15,002$ 175,257$ -$ 41,969$ 22,419$ -$ -$ 1,010,401$ $

Licking Southwest Licking Digital Acad 31.9 183,122$ -$ 35,007$ -$ -$ -$ -$ -$ 218,129$ $

Lorain Academy of Arts and Sciences 232.4 1,334,966$ 78,638$ 56,354$ -$ 88,660$ 47,822$ -$ -$ 1,606,440$ $

Lorain Constellation Schools: Lorain 117.8 676,876$ 39,155$ 81,131$ 1,125$ 66,804$ -$ -$ -$ 865,091$ $

Lorain Constellation Elyria Community 449.4 2,581,975$ 56,387$ 219,724$ -$ 101,956$ 66,339$ -$ -$ 3,026,381$ $

Lorain Horizon Science Academy Lorain 413.5 2,375,443$ 129,745$ 164,884$ 32,479$ 219,044$ 49,124$ -$ -$ 2,970,719$ $

Lorain Life Skills Center of Elyria 140.1 804,932$ 22,334$ 108,149$ -$ 53,609$ -$ -$ 177,858$ 1,166,883$ $

Lorain Lorain Community Elementary 206.8 1,188,181$ 67,872$ 62,511$ -$ 104,151$ 38,745$ -$ -$ 1,461,460$ $

Lorain Lorain High School Digital 155.8 895,301$ -$ 48,668$ -$ -$ -$ -$ -$ 943,969$ $

Lorain Mansfield Preparatory Academy 123.0 706,865$ 41,393$ 97,628$ -$ 82,861$ 7,178$ -$ -$ 935,925$ $

Lorain Summit Academy CS-Lorain 137.6 790,627$ 36,309$ 1,599,446$ 2,625$ 80,993$ -$ -$ -$ 2,509,999$ $

Lorain Summit Academy MS Lorain 86.0 494,070$ 22,885$ 1,046,846$ -$ 44,146$ -$ -$ -$ 1,607,946$ $

Lorain Summit Academy Second Lorain 76.2 437,884$ 21,229$ 560,731$ -$ 33,668$ -$ -$ -$ 1,053,512$ $ Lucas Acad of Education Excellence 56.2 322,697$ 11,537$ 5,862$ -$ -$ 12,638$ -$ -$ 352,734$ $

Lucas Achieve Career Preparatory Aca 198.1 1,138,027$ 48,047$ 344,140$ -$ 121,759$ -$ -$ -$ 1,651,974$ $

Lucas Alternative Education Academy 2,096.0 12,041,635$ -$ 2,077,842$ -$ -$ -$ -$ -$ 14,119,477$ $

Lucas Aurora Academy 163.5 939,308$ 40,038$ 62,090$ -$ 73,248$ 21,458$ -$ -$ 1,136,141$ $

Lucas Autism Academy 53.3 306,381$ 11,399$ 1,287,185$ -$ 22,184$ 1,557$ -$ -$ 1,628,706$ $

Lucas Autism Model School 104.3 599,376$ 18,449$ 2,525,877$ -$ 26,931$ -$ -$ 52,119$ 3,222,753$ $

Lucas Bennett Venture Academy 657.5 3,777,395$ 156,418$ 199,939$ 3,375$ 278,273$ 74,374$ -$ -$ 4,489,774$ $

Lucas Central Academy of Ohio 164.0 941,893$ 31,693$ 45,917$ 49,601$ 49,349$ 22,451$ -$ -$ 1,140,904$ $

Lucas Clay Avenue Community School 512.3 2,943,336$ 126,114$ 208,323$ -$ 249,284$ 66,899$ 123,951$ -$ 3,717,908$ $

Lucas Eagle Academy 523.0 3,004,520$ 128,354$ 488,826$ -$ 231,251$ 45,182$ 175,504$ -$ 4,073,637$ $

Lucas Eagle Learning Center 63.8 366,531$ 8,190$ 36,304$ -$ 7,009$ -$ -$ -$ 418,033$ $

Lucas Glass City Academy 220.2 1,265,049$ 51,303$ 174,624$ -$ -$ -$ -$ -$ 1,490,976$ $

Lucas Great Expectations Elem Sch 173.6 997,160$ 41,388$ 89,173$ -$ 32,503$ 30,350$ 19,087$ -$ 1,209,660$ $

Lucas H S Academy Toledo Downtown 298.1 1,712,642$ 73,735$ 132,610$ 1,125$ 117,678$ 29,228$ 98,145$ -$ 2,165,162$ $

Lucas Horizon Science Acad Spring 427.1 2,453,919$ 99,870$ 164,415$ -$ 136,888$ 47,313$ 141,367$ -$ 3,043,773$ $

Lucas Horizon Science Academy Toledo 502.2 2,884,967$ 121,881$ 302,332$ -$ 111,800$ 22,997$ 38,909$ -$ 3,482,886$ $

Lucas Imagine Hill Avenue 129.1 741,392$ 27,333$ 117,347$ -$ -$ 27,146$ -$ -$ 913,218$ $

Lucas Imani Learning Academy 123.9 711,920$ 30,282$ 18,702$ -$ 78,758$ 14,141$ -$ -$ 853,804$ $ Lucas Kids Unlimited Academy 62.6 359,809$ 15,366$ 42,214$ -$ -$ 14,092$ -$ -$ 431,481$ $

Lucas Knight Academy 162.9 935,746$ 39,194$ 104,665$ -$ 63,389$ -$ -$ -$ 1,142,995$ $

LSC 6 of 9


7/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Lucas L. Hollingworth School for Tal 205.3 1,179,563$ 50,478$ 62,629$ 71,344$ 66,382$ 26,935$ -$ -$ 1,457,331$ $

Lucas Lake Erie Academy 261.6 1,502,949$ 64,253$ 261,193$ -$ 185,443$ 22,298$ 54,908$ -$ 2,091,044$ $

Lucas Life Skills Center Of Toledo 100.6 578,177$ 24,157$ 137,959$ -$ 51,253$ -$ -$ 143,107$ 934,652$ $

Lucas Madison Avenue School of Arts 593.8 3,411,209$ 145,578$ 131,403$ -$ 295,456$ 105,541$ 152,182$ -$ 4,241,367$ $

Lucas Nexus Academy of Toledo 33.6 192,975$ 6,932$ 32,338$ -$ -$ -$ -$ -$ 232,244$ $ Lucas Northpointe Academy 300.3 1,725,109$ 73,659$ 178,078$ -$ 158,610$ 42,552$ 47,983$ -$ 2,225,990$ $

Lucas Ohio Virtual Academy 12,942.1 74,352,250$ -$ 10,291,404$ -$ -$ -$ -$ -$ 84,643,654$ $

Lucas Phoenix Academy CS 561.6 3,226,105$ 116,328$ 559,211$ -$ 107,547$ -$ -$ -$ 4,009,190$ $

Lucas Polly Fox Academy 104.5 600,525$ 24,970$ 91,683$ -$ 60,828$ -$ -$ -$ 778,006$ $

Lucas Star Academy of Toledo 188.8 1,084,656$ 46,420$ 92,363$ -$ 59,710$ 20,754$ -$ -$ 1,303,903$ $

Lucas Summit Academy Toledo ES 128.0 735,303$ 29,644$ 933,020$ -$ 35,784$ -$ -$ -$ 1,733,751$ $

Lucas Summit Academy Toledo Learn 163.3 938,170$ 37,512$ 1,377,286$ -$ 36,376$ -$ -$ -$ 2,389,345$ $

Lucas The Maritime Academy of Toledo 214.6 1,232,762$ 50,856$ 241,473$ -$ 43,013$ -$ -$ 41,688$ 1,609,791$ $

Lucas Toledo Prep & Fitness 146.5 841,872$ 35,218$ 174,854$ -$ 70,779$ 20,754$ -$ -$ 1,143,477$ $

Lucas Toledo School For The Arts 570.3 3,276,201$ 104,212$ 303,158$ -$ 92,053$ -$ -$ 111,241$ 3,886,865$ $

Lucas Wildwoo d Environmental Academy 291.7 1,675,702$ 61,832$ 471,357$ -$ 87,898$ 29,662$ -$ -$ 2,326,449$ $

Lucas Winterfi eld Venture Academy 512.1 2,941,785$ 121,775$ 166,070$ 2,239$ 275,532$ 61,436$ -$ -$ 3,568,836$ $

Madison London Academy 252.7 1,451,750$ -$ 273,387$ -$ -$ -$ -$ -$ 1,725,137$ $

Mahoning Horizon Science Academy Youngs 380.5 2,185,800$ 168,187$ 83,920$ 6,143$ 244,683$ 45,074$ -$ -$ 2,733,807$ $

Mahoning Life Skills Ctr Of Youngstown 199.3 1,144,806$ 71,676$ 158,521$ -$ 113,592$ -$ -$ 280,149$ 1,768,745$ $

Mahoning Mahoning County High School 112.8 648,208$ 46,826$ 100,046$ -$ 66,498$ -$ -$ -$ 861,579$ $

Mahoning Mahoning Unlimited Classroom 153.2 880,019$ -$ 163,514$ -$ -$ -$ -$ -$ 1,043,533$ $

Mahoning Mahoning Valley Opportunity 110.2 632,812$ 47,838$ 121,034$ -$ 95,081$ -$ -$ -$ 896,765$ $ Mahoning Mollie Kessler 64.5 370,553$ 18,492$ 353,715$ -$ 26,832$ 2,529$ -$ -$ 772,120$ $

Mahoning Southside Academy 291.6 1,674,955$ 128,854$ 196,965$ -$ 301,061$ 27,133$ -$ 28,578$ 2,357,545$ $

Mahoning Stambaugh Charter Academy 455.2 2,615,009$ 201,061$ 115,398$ 8,933$ 309,761$ 44,269$ -$ -$ 3,294,430$ $

Mahoning Summit Academy Sec Youngstown 195.0 1,120,424$ 69,606$ 2,194,867$ 1,125$ 92,864$ -$ -$ -$ 3,478,886$ $

Mahoning Summit Academy-Youngstown 173.3 995,838$ 66,683$ 1,619,193$ -$ 104,405$ -$ -$ -$ 2,786,119$ $

Mahoning Youngstown Acad of Excellence 205.5 1,180,310$ 91,368$ 108,969$ 6,053$ 156,984$ 24,989$ -$ -$ 1,568,672$ $

Mahoning Youngstown Communit y School 322.0 1,850,062$ 144,495$ 111,129$ -$ 242,757$ 41,454$ -$ -$ 2,389,898$ $

Marion Marion City Digital Academy 105.2 604,368$ -$ 93,082$ -$ -$ -$ -$ -$ 697,450$ $

Marion Pl easant Communit y Digital 93.2 535,664$ 6,911$ 46,078$ 1,440$ 9,077$ 20,979$ -$ -$ 620,149$ $

Marion Pleasant Education Academy 48.0 275,990$ 7,205$ 12,621$ -$ 2,335$ -$ -$ -$ 298,151$ $

Marion Ridgedale Communit y School 38.4 220,321$ 1,549$ 52,974$ -$ 2,544$ -$ -$ -$ 277,387$ $

Marion Rushmore Academy 168.0 965,275$ 45,270$ 73,077$ -$ 34,728$ -$ -$ -$ 1,118,350$ $

Marion Treca Digital Academy 1,969.0 11,311,681$ -$ 1,710,750$ -$ -$ -$ -$ -$ 13,022,431$ $

Montgomery City Day Community School 136.3 783,273$ 41,289$ 82,511$ 1,665$ 126,468$ 15,599$ -$ -$ 1,050,805$ $

Montgomery Dayton Early College Academy 445.8 2,561,178$ 136,501$ 40,450$ -$ 267,252$ -$ -$ -$ 3,005,381$ $

Montgomery Dayton Tech Design High Sch 157.4 904,435$ 48,164$ 55,648$ -$ 107,917$ -$ -$ 75,180$ 1,191,343$ $

Montgomery DECA PREP 236.9 1,360,703$ 73,580$ 16,376$ -$ -$ 36,518$ -$ -$ 1,487,176$ $

Montgomery DLA-Dayton Liberty Campus 309.2 1,776,067$ 85,626$ 321,580$ -$ 232,883$ 32,024$ -$ -$ 2,448,180$ $ Montgomery DLA-Dayton View Campus 382.8 2,199,129$ 118,442$ 150,363$ -$ 394,450$ 43,866$ -$ -$ 2,906,250$ $

Montgomery Emerson Academy of Dayton 668.4 3,839,671$ 200,404$ 193,283$ 7,875$ 507,134$ 76,030$ -$ -$ 4,824,396$ $

LSC 7 of 9


8/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Montgomery General Chappie James Leader 122.8 705,429$ 35,697$ 61,645$ -$ 73,006$ -$ -$ -$ 875,777$ $

Montgomery Horizon Science Acad Dayton 145.8 837,391$ 43,919$ 78,078$ 6,750$ 128,239$ 27,207$ -$ -$ 1,121,584$ $

Montgomery Horizon Science Academy Dayton 347.9 1,998,743$ 106,178$ 257,677$ 70,980$ 149,053$ -$ -$ -$ 2,582,631$ $

Montgomery Horizon Science Academy Dayton 209.4 1,203,175$ 64,710$ 79,355$ 75,926$ 142,511$ 23,679$ -$ -$ 1,589,357$ $

Montgomery Imagine Woodbury Academy 167.7 963,322$ 47,780$ 35,018$ -$ -$ 31,844$ -$ -$ 1,077,963$ $ Montgomery Klepinger Community School 466.1 2,677,515$ 139,391$ 241,681$ -$ 2,594$ 54,950$ -$ -$ 3,116,130$ $

Montgomery Life Skills Center of Dayton 294.1 1,689,605$ 83,528$ 259,796$ -$ 191,553$ -$ -$ 370,715$ 2,595,197$ $

Montgomery Miami Valley Academies 178.5 1,025,483$ 27,560$ 84,326$ -$ 77,435$ 13,129$ -$ 7,509$ 1,235,441$ $

Montgomery Miamisburg Secondary Academy 107.6 617,875$ 2,730$ 25,896$ -$ -$ -$ -$ -$ 646,500$ $

Montgomery Mound St. Military Career Acad 68.9 395,831$ 17,774$ 49,354$ -$ 43,393$ -$ -$ 130,984$ 637,335$ $

Montgomery Mound Street Health Careers Ac 101.9 585,358$ 26,948$ 41,853$ 1,343$ 92,841$ -$ -$ 219,341$ 967,683$ $

Montgomery Mound Street IT Careers Academ 75.3 432,369$ 18,805$ 62,438$ -$ 54,023$ -$ -$ 167,664$ 735,298$ $

Montgomery N. Dayton School Of Scie & Dis 502.5 2,886,920$ 148,893$ 172,581$ 1,766$ 361,516$ 62,825$ -$ -$ 3,634,501$ $

Montgomery Pathway School of Discovery 747.0 4,291,630$ 146,365$ 132,691$ 26,685$ 275,110$ 80,019$ -$ -$ 4,952,501$ $

Montgomery Richard Allen Academy 101.4 582,543$ 28,841$ 38,130$ -$ 79,342$ -$ -$ -$ 728,856$ $

Montgomery Richard Allen Academy II 452.4 2,598,866$ 127,904$ 61,629$ -$ 260,646$ 41,526$ -$ -$ 3,090,571$ $

Montgomery Richard Allen Preparatory 218.6 1,255,800$ 60,962$ 14,731$ -$ 136,157$ 49,183$ -$ -$ 1,516,832$ $

Montgomery Summit Academy CS Dayton 106.5 611,900$ 25,741$ 952,526$ -$ 54,173$ -$ -$ -$ 1,644,339$ $

Montgomery Summit Acdy Transition High Da 81.8 470,067$ 16,461$ 890,413$ -$ 26,765$ -$ -$ -$ 1,403,707$ $

Montgomery Trotwood Fitness & Prep Acad 323.1 1,855,922$ 92,563$ 249,100$ -$ 231,664$ 36,430$ -$ -$ 2,465,679$ $

Montgomery West Carrollton Secondary Acad 43.8 251,401$ 5,143$ 11,439$ -$ -$ -$ -$ -$ 267,983$ $

Morrow Cardington Lincoln Loc Digital 32.9 188,798$ -$ 52,470$ -$ -$ -$ -$ -$ 241,268$ $

Morrow Goal Digital Academy 350.6 2,014,346$ -$ 420,413$ -$ -$ -$ -$ -$ 2,434,760$ $ Morrow Tomorrow Center 89.4 513,316$ 13,442$ 356,815$ -$ 14,660$ 1,010$ -$ -$ 899,243$ $

Muskingum Foxfire High School 236.1 1,356,567$ 51,685$ 280,195$ -$ 100,063$ -$ -$ -$ 1,788,511$ $

Muskingum Foxfire Intermediat e School 79.6 457,474$ 15,780$ 167,585$ -$ 33,567$ 704$ -$ -$ 675,111$ $

Muskingum Franklin Local CS 88.9 510,788$ 13,290$ 79,587$ -$ 24,933$ -$ -$ -$ 628,598$ $

Muskingum Zanesville Communit y School 112.9 648,783$ 26,574$ 144,992$ -$ 295$ -$ -$ -$ 820,644$ $

Portage Bio-Med Science Academy 61.9 355,386$ 3,904$ 52,627$ -$ -$ -$ -$ -$ 411,917$ $

Portage Falcon Academy of Creative Art 165.4 950,453$ 7,110$ 100,698$ -$ 5,275$ 9,891$ -$ -$ 1,073,427$ $

Richland Foundation Academy 358.4 2,058,778$ 83,209$ 147,840$ -$ 196,390$ 39,535$ -$ -$ 2,525,752$ $

Richland IMAC 40.1 230,202$ 8,652$ 30,559$ -$ 19,183$ -$ -$ -$ 288,596$ $

Richland Mansfield Communit y Elementary 133.8 768,509$ 30,767$ 76,802$ -$ 96,398$ 30,098$ -$ -$ 1,002,574$ $

Richland Mansfield Communit y Middle 124.6 715,999$ 29,314$ 150,484$ -$ 71,550$ -$ -$ -$ 967,348$ $

Richland Mansfield Elective Academy 33.1 190,160$ 7,930$ 49,532$ -$ 21,179$ 450$ -$ -$ 269,251$ $

Richland Mansfield Enhancement Academy 45.6 262,087$ 10,406$ 49,299$ -$ 34,081$ -$ -$ -$ 355,874$ $

Richland RASE 157.9 907,078$ 31,335$ 98,319$ -$ 41,747$ 14,992$ -$ -$ 1,093,470$ $

Scioto Sciotoville 295.9 1,699,693$ 62,364$ 203,445$ -$ 136,374$ -$ -$ 21,173$ 2,123,048$ $

Scioto Sciotoville Elementary Academy 141.6 813,377$ 30,909$ 90,927$ -$ 57,903$ 25,988$ -$ -$ 1,019,103$ $

Scioto Southern Ohio Academy 69.4 398,760$ 17,568$ 43,592$ -$ -$ -$ -$ -$ 459,920$ $

Seneca Bridges Community Academy 129.8 745,609$ 14,608$ 221,913$ -$ 32,621$ 6,008$ -$ 61,665$ 1,082,424$ $ Seneca North Central Academy 111.3 639,131$ 13,347$ 140,412$ -$ 2,498$ -$ -$ -$ 795,388$ $

Stark Believe to Achieve-Canton 181.6 1,043,349$ 69,997$ 108,296$ -$ -$ 25,160$ -$ -$ 1,246,802$ $

LSC 8 of 9


9/9



HB 59

Estimated

Formula

ADM

FY13

Estimated

Opportunity

Grant

Estimated

Targeted

Assistance

Estimated

Special

Education

Funding

Estimated LEP

Funding

Estimated

Economically

Disadvantaged

Aid

Estimated K3

Literacy


Career-

Technical

Funding

HB 59 Estimated

Formula Aid

Actua

F

Stark Believe To Achieve-Clevela nd 349.8 2,009,716$ 81,041$ 202,827$ -$ -$ 36,133$ -$ -$ 2,329,717$ $

Stark Garfield Academy 236.9 1,361,220$ 85,540$ 213,275$ 1,125$ 179,885$ 24,561$ -$ 13,684$ 1,879,289$ $

Stark Imagine on Superior 181.7 1,044,096$ 64,438$ 51,601$ -$ 120,536$ 36,979$ -$ -$ 1,317,650$ $

Stark Life Skills Center of Canton 111.6 641,199$ 32,345$ 109,582$ -$ 57,392$ -$ -$ 173,745$ 1,014,264$ $

Stark Massillon Digital Academy, Inc 111.6 641,257$ -$ 88,972$ -$ -$ -$ -$ -$ 730,229$ $ Stark Project Rebuild Communit y 74.2 426,336$ 19,095$ 91,518$ -$ 38,076$ -$ -$ 91,118$ 666,144$ $

Stark Summit Academy Altern Canton 99.5 571,742$ 25,189$ 1,065,171$ -$ 46,381$ -$ -$ -$ 1,708,483$ $

Stark Summit Academy Second Canton 69.2 397,290$ 14,759$ 737,635$ -$ 21,673$ -$ -$ -$ 1,171,357$ $

Summit Akron Digital Academy 527.9 3,032,987$ -$ 623,828$ -$ -$ -$ -$ -$ 3,656,815$ $

Summit Akros Middle School 122.5 703,763$ 23,169$ 163,434$ -$ 59,190$ -$ -$ -$ 949,554$ $

Summit Edge Academy, The 261.7 1,503,467$ 49,302$ 151,406$ -$ 60,153$ 39,715$ -$ -$ 1,804,043$ $

Summit GSCELC 96.5 554,105$ 9,018$ 24,391$ -$ 6,498$ 21,701$ -$ -$ 615,713$ $

Summit Hope Academy Brown St Campus 282.9 1,625,203$ 54,568$ 206,653$ -$ 223,132$ 22,050$ -$ 26,108$ 2,157,713$ $

Summit Hope Academy University 365.7 2,100,832$ 68,994$ 186,068$ 1,125$ 292,941$ 41,625$ -$ 23,169$ 2,714,754$ $

Summit Imagine Akron Academy 111.0 637,638$ 21,508$ 12,500$ -$ 117,905$ 24,973$ -$ -$ 814,524$ $

Summit Life Skills Center of North Ak 93.8 538,709$ 14,346$ 120,322$ -$ 52,820$ -$ -$ 128,519$ 854,715$ $

Summit Life Skills Ctr Of Summit Co 110.3 633,386$ 17,650$ 118,899$ -$ 73,681$ -$ -$ 186,324$ 1,029,940$ $

Summit Romig Road Community School 453.2 2,603,691$ 86,705$ 242,378$ -$ 402,078$ 59,342$ -$ -$ 3,394,194$ $

Summit Schnee 142.8 820,386$ 5,697$ 116,449$ -$ 16,703$ -$ -$ -$ 959,235$ $

Summit Summit Academy Akron Elem 110.5 634,823$ 18,110$ 1,329,874$ -$ 57,623$ -$ -$ -$ 2,040,429$ $

Summit Summit Academy Akron M S 63.5 364,635$ 9,813$ 617,539$ -$ 51,488$ -$ -$ -$ 1,043,475$ $

Summit Summit Academy Second Akron 70.3 403,874$ 10,415$ 955,845$ 1,125$ 30,032$ -$ -$ -$ 1,401,291$ $

Summit Towpath Trail High School 166.6 957,347$ 30,810$ 183,313$ -$ 123,635$ -$ -$ 209,680$ 1,504,785$ $ Trumbull Hope Academy for Autism 28.5 163,618$ 9,130$ 224,320$ -$ -$ 3,470$ -$ -$ 400,538$ $

Trumbull Life Skills Of Trumbull County 204.2 1,173,186$ 56,389$ 250,182$ 248$ 94,476$ -$ -$ 355,796$ 1,930,277$ $

Trumbull STEAM Academy of Warren 142.6 819,007$ 54,205$ 42,658$ -$ 43,590$ 18,547$ -$ -$ 978,007$ $

Trumbull Summit Academy Warren ES 99.7 572,834$ 31,234$ 1,053,990$ -$ 45,943$ -$ -$ -$ 1,704,001$ $

Trumbull Summit Acdy Warren Mid-Sec 95.1 546,350$ 24,566$ 1,151,706$ -$ 28,491$ -$ -$ -$ 1,751,112$ $

Tuscarawas QDA 595.7 3,422,118$ -$ 197,414$ -$ -$ -$ -$ -$ 3,619,533$ $

Van Wert LifeLinks Community School 55.5 318,560$ 7,550$ 163,127$ -$ 10,970$ -$ -$ -$ 500,207$ $

Warren Greater Ohio Virtual School 404.1 2,321,669$ -$ 452,908$ -$ -$ -$ -$ -$ 2,774,577$ $

Wayne Beacon Hill Academy 69.5 399,392$ 1,371$ 34,547$ 16,253$ 6,279$ -$ -$ -$ 457,842$ $

Wayne Rittman Academy 35.8 205,728$ 5,027$ 14,222$ -$ 3,225$ -$ -$ -$ 228,203$ $

115,859.9 665,615,171$ 13,519,564$ 117,493,035$ 2,787,919$ 40,693,029$ 6,664,491$ 1,239,955$ 6,469,444$ 854,482,608$ 8$

LSC 9 of 9

HB 59, Community School Spreadsheet, Senate Proposal

Documents

Transcript of HB 59, Community School Spreadsheet, Senate Proposal