Comparison of Estimated Formula Aid for Community Schools Under H.B.

59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012
Estimates are based on ADM data for FY 2012, primarily from the Final #2 payment file. LEP and economically disadvantaged ADM estimates are provided by the Department of Education.
All e-schools are assumed to provide half-day kindergarten services; all other schools are assumed to provide all-day kindergarten services.
Targeted assistance per pupil, economically disadvantaged index, and early childhood access per pupil are from school district estimates for FY 2014.
For the Executive proposal, the actual base aid in FY 2012 is total aid from the final #2 payment file minus transportation aid and career-technical funding, which, under HB 59 As Introduced, are provided outside of the main formula, and not through a deduction from resident school districts. The Executive proposal
estimated formula aid does not include funding for transportation and career-technical addition amounts.
The House substitute bill proposal (LSC 130 0009-3) provides transportation aid and career-technical funding inside the main formula, and therefore total aid in FY 2012 and estimated formula aid do include those components. The Executive and House proposals do not include facilities funding.
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 2012 data.

County

Allen
Allen
Allen
Allen
Ashland
Butler
Butler
Butler
Butler
Butler
Champaign
Champaign
Champaign
Clark
Clark
Clark
Columbiana
Columbiana
Coshocton
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga

LSC

Community School

Auglaize County Educational

Heir Force Community School
Quest Academy Community
WCLA
Ashland County Community Acade
Life Skills Center-Middletown
Middletown Fitness & Prep Acad
Richard Allen Academy III
Summit Academy Second Middleto
Summit Academy-Middletown
A.B. Graham Academy
Graham Digital Academy
Urbana Community School
Life Skills Center-Springfield
Springfield Acad of Excellence
Springfield Prep & Fitness
Buckeye On-Line School
Dixon Early Learning Center Co
Coshocton Opportunity School
Apex Academy
Arts and Science Prep Academy
Bella Academy of Excellence
Broadway Academy
Citizens Academy
Citizens Leadership Academy
Cleveland Academy for Scholar
Cleveland Art & Social Science
Cleveland College Preparatory
Cleveland Community School
Cleveland Entrepreneurship
Constellation Schools: Collinw
Constellation Schools: Old Bro
Constellation Schools: Puritas
Constellation Schools: Stockya
Constellation Schools: Westpar
Constellation Schools: Westsid
Constellation Schools:Eastside
Constellation: Outreach
Dow Leadership Institute
Elite Academy of the Arts
Frederick Douglass Reclamation
George V. Voinovich Reclam
Global Village Academy
Harvard Avenue Comm Sch
Hope Academy Chapelside Campus
Hope Academy Cuyahoga Campus
Hope Academy East Campus
Hope Academy Lincoln Park
Hope Academy Northcoast
Hope Academy Northwest Campus

Community School
Type
E-school
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
99.0
269.4
109.3
107.0
106.4
203.0
259.3
162.4
48.2
103.9
187.1
34.5
39.7
134.5
233.3
174.0
1,455.6
70.7
49.3
528.6
184.1
375.4
251.9
404.6
97.4
272.8
363.6
239.4
200.5
307.1
58.8
171.9
137.1
67.1
191.8
279.2
45.1
41.5
59.8
211.9
54.5
86.1
58.6
611.4
448.1
415.4
390.0
212.4
279.0
405.3

Actual Base Aid

FY 12
$699,714
$1,804,406
$760,898
$625,628
$686,972
$1,401,549
$1,765,516
$1,117,774
$863,555
$1,459,448
$1,253,175
$208,247
$265,233
$949,008
$1,718,950
$1,446,235
$9,352,100
$231,414
$344,431
$3,805,806
$1,361,360
$2,646,325
$1,904,687
$2,962,752
$669,025
$1,997,261
$2,671,317
$1,711,463
$1,506,639
$2,180,803
$449,100
$1,162,455
$958,903
$478,800
$1,333,927
$2,016,134
$337,118
$1,076,943
$437,891
$1,518,539
$367,342
$578,988
$296,732
$4,446,417
$3,298,268
$3,114,436
$2,931,763
$1,630,078
$2,063,762
$3,049,631

Executive Proposal,
HB 59 Estimated
Formula Aid
$740,801
$1,941,882
$817,059
$619,692
$727,467
$1,567,377
$1,878,967
$1,145,695
$1,063,974
$1,820,528
$1,236,421
$205,799
$255,962
$1,059,210
$1,782,464
$1,695,608
$9,580,343
$435,475
$369,423
$3,961,186
$1,437,803
$2,676,505
$1,969,232
$3,066,807
$719,543
$2,159,298
$2,722,328
$1,720,676
$1,513,137
$2,327,163
$477,046
$1,187,839
$1,021,041
$543,567
$1,341,388
$2,049,365
$373,169
$1,314,540
$432,896
$1,561,187
$387,585
$607,633
$383,381
$4,554,500
$3,476,079
$3,229,133
$3,034,979
$1,721,617
$2,123,201
$3,186,128

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$746,722
$1,860,520
$780,760
$639,983
$739,872
$1,828,294
$1,866,561
$1,152,480
$927,114
$1,598,484
$1,262,597
$220,693
$262,790
$1,207,835
$1,736,473
$1,566,208
$9,755,462
$481,684
$365,883
$4,074,361
$1,497,076
$2,825,323
$2,068,257
$3,246,735
$740,470
$2,208,145
$2,887,920
$1,804,266
$1,628,310
$2,402,671
$482,006
$1,224,477
$1,045,995
$552,711
$1,367,726
$2,147,428
$375,655
$1,101,515
$451,552
$1,710,885
$404,580
$637,127
$394,225
$4,779,402
$3,678,200
$3,430,674
$3,202,569
$1,836,131
$2,266,042
$3,344,406

1 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$700,062
$2,008,550
$795,298
$381,771
$838,141
$1,721,722
$1,859,005
$1,232,370
$844,806
$1,619,152
$1,541,509
$261,682
$1,204,762
$1,754,886
$1,593,068
$8,255,262
$409,101
$4,028,657
$1,260,011
$2,911,052
$2,562,009
$3,170,914
$1,390,189
$2,014,178
$2,579,905
$2,035,701
$1,043,593
$1,974,265
$581,522
$1,351,534
$1,033,927
$655,995
$1,542,855
$2,459,479

$713,037
$590,067
$651,916
$742,916
$4,453,608
$3,593,242
$3,459,266
$2,959,713
$1,770,784
$2,242,602
$3,161,445

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
$41,087
$137,476
$56,162
($5,936)
$40,495
$165,829
$113,451
$27,922
$200,419
$361,080
($16,755)
($2,448)
($9,271)
$110,202
$63,514
$249,373
$228,242
$204,060
$24,992
$155,380
$76,443
$30,181
$64,545
$104,055
$50,518
$162,038
$51,011
$9,213
$6,499
$146,360
$27,946
$25,384
$62,139
$64,767
$7,462
$33,231
$36,051
$237,597
($4,994)
$42,648
$20,243
$28,645
$86,649
$108,083
$177,811
$114,698
$103,216
$91,539
$59,439
$136,497

$47,009
$56,113
$19,862
$14,355
$52,900
$236,044
$101,045
$34,707
$63,559
$139,036
$9,422
$12,446
($2,443)
$133,270
$17,523
$119,972
$403,362
$250,269
$21,453
$268,555
$135,716
$178,999
$153,860
$283,982
$71,445
$201,993
$216,602
$65,841
$79,060
$221,868
$32,907
$62,023
$87,092
$73,911
$33,800
$131,294
$38,537
$24,572
$13,661
$152,707
$37,238
$58,138
$97,493
$332,985
$359,678
$299,675
$260,598
$198,735
$189,937
$283,620

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
$348
$204,144
$34,400
($243,857)
$151,169
$320,173
$93,489
$114,596
($18,749)
$159,704
$288,334
($208,247)
($3,551)
$255,754
$35,936
$146,833
($1,096,838)
($231,414)
$64,670
$222,851
($101,349)
$264,727
$657,322
$208,162
$721,164
$16,917
($91,412)
$324,238
($463,046)
($206,538)
$132,422
$189,079
$75,024
$177,195
$208,928
$443,345
($337,118)
($1,076,943)
$275,146
($1,518,539)
$222,725
$72,928
$446,184
$7,191
$294,974
$344,830
$27,950
$140,706
$178,840
$111,814

Executive Proposal,
Per Pupil Increase
FY 12
$415
$510
$514
($56)
$381
$817
$437
$172
$4,155
$3,476
($90)
($71)
($233)
$820
$272
$1,433
$157
$2,888
$507
$294
$415
$80
$256
$257
$519
$594
$140
$38
$32
$477
$476
$148
$453
$966
$39
$119
$800
$5,728
($84)
$201
$371
$333
$1,480
$177
$397
$276
$265
$431
$213
$337

House Sub. Bill

Proposal, Per Pupil
Increase
$475
$208
$182
$134
$497
$1,163
$390
$214
$1,318
$1,338
$50
$361
($62)
$991
$75
$689
$277
$3,541
$436
$508
$737
$477
$611
$702
$733
$740
$596
$275
$394
$723
$560
$361
$635
$1,102
$176
$470
$855
$592
$228
$721
$683
$675
$1,665
$545
$803
$721
$668
$936
$681
$700

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4
758
315
(2,280)
1,421
1,577
361
706
(389)
1,537
1,541
(6,033)
(89)
1,902
154
844
(754)
(3,275)
1,313
422
(551)
705
2,609
515
7,403
62
(251)
1,354
(2,310)
(673)
2,254
1,100
547
2,642
1,090
1,588
(7,477)
(25,963)
4,600
(7,167)
4,084
847
7,619
12
658
830
72
662
641
276

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Cuyahoga
Erie
Fairfield
Fairfield
Fairfield
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin

LSC

Community School

Horizon Science Acad Cleve Mid

Horizon Science Acad Cleveland
Horizon Science Acad.-Denison
Horizon Science Academy Clevel
Horizon Science Academy Deniso
Imagine Cleveland Academy
Intergenerational School, The
Invictus High School
Lake Erie International HS
Lakewood City Academy
Langston Hughes High School
Life Skills Of Northeast Ohio
Lion of Judah Academy
Madison Community Elementary
Marcus Garvey Academy
Menlo Park Academy
Near West Intergenerational
New Day Academy Boarding
Noble Academy-Cleveland
Northeast Ohio College Prepara
Ohio Connections Academy
Old Brooklyn Community Element
Parma Community
Pearl Academy
Phoenix Village Acad P2
Phoenix Village Acad S1
Pinnacle Academy
Promise Academy
Puritas Community Elementary
Quest Community School
Steve Sanders Academy
Stockyard Community Elementary
Summit Academy Community Schoo
Thurgood Marshall High School
University of Cleveland Prep
Village Preparatory School
Villaview Community School
Virtual Schoolhouse, Inc.
Washington Park Community
Westpark Community Elementary
Woodland Academy
Townsend North Community Sch
Lancaster Digital Academy
Lancaster Fairfield Community
PCSl
A+ Arts Academy
Academy for Urban Solutions
Academy of Columbus
Academy of New Media Middle
Arts & College Preparatory Aca
C.M. Grant Leadership Academy
Capital High School
Cesar Chavez College Prep
Charles School at Ohio Dominic
Columbus Arts & Tech Academy
Columbus Bilingual Academy
Columbus Bilingual Academy-Nor
Columbus Collegiate Academy
Columbus Humanities, Arts

Community School
Type
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
142.7
461.1
315.6
168.0
181.7
146.5
225.5
213.2
190.8
154.7
73.8
269.4
188.4
286.8
54.1
285.8
72.5
278.2
250.4
300.9
2,916.9
317.3
967.1
210.4
43.5
119.7
691.4
477.5
201.3
26.9
85.5
306.3
213.7
58.6
297.1
272.6
67.6
367.9
227.3
302.4
447.5
162.7
101.1
42.2
56.3
285.6
166.0
304.4
119.7
237.1
209.2
63.8
58.9
377.8
428.2
121.2
86.5
157.8
341.0

Actual Base Aid

FY 12
$1,011,726
$3,119,540
$2,323,156
$1,217,213
$1,400,851
$1,079,099
$1,597,327
$1,468,094
$1,362,704
$918,514
$488,585
$1,915,250
$1,435,118
$2,159,736
$387,349
$1,674,843
$535,461
$1,916,533
$1,654,917
$2,127,336
$18,238,389
$2,199,331
$6,256,738
$1,519,277
$300,259
$893,316
$4,707,648
$3,253,304
$1,482,988
$300,392
$621,445
$2,409,418
$3,386,368
$394,612
$2,111,621
$2,056,484
$486,193
$3,718,967
$1,672,109
$2,301,868
$3,308,611
$1,131,818
$641,552
$279,919
$391,887
$1,896,372
$1,071,982
$2,069,258
$757,332
$1,464,093
$1,439,575
$390,481
$432,072
$2,400,143
$2,825,905
$901,659
$619,957
$1,019,979
$2,331,631

Executive Proposal,
HB 59 Estimated
Formula Aid
$1,071,952
$3,282,765
$2,415,817
$1,242,186
$1,413,122
$1,086,296
$1,576,355
$1,583,750
$1,500,497
$910,338
$507,062
$2,083,025
$1,449,867
$2,248,717
$415,261
$1,584,931
$557,765
$2,094,991
$1,682,530
$2,149,467
$18,137,969
$2,116,947
$6,601,857
$1,581,631
$332,679
$874,251
$4,915,794
$3,405,864
$1,474,466
$326,447
$617,809
$2,502,396
$4,075,615
$411,380
$2,066,427
$1,995,692
$529,783
$4,339,824
$1,685,144
$2,212,651
$3,472,758
$1,224,072
$676,661
$318,590
$371,710
$1,911,347
$1,178,350
$2,031,869
$807,980
$1,466,267
$1,316,145
$380,400
$376,591
$2,413,538
$2,866,504
$1,005,274
$663,913
$1,065,133
$2,323,156

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,118,089
$3,456,763
$2,549,660
$1,322,209
$1,486,915
$1,121,027
$1,652,573
$1,936,029
$1,811,196
$983,053
$530,004
$2,508,099
$1,517,730
$2,339,792
$430,512
$1,755,760
$570,626
$2,164,704
$1,774,839
$2,277,702
$18,698,079
$2,232,344
$6,900,787
$1,657,080
$354,671
$955,777
$5,110,434
$3,586,694
$1,549,951
$294,739
$657,058
$2,600,660
$3,581,911
$426,452
$2,173,939
$2,104,035
$575,162
$4,124,968
$1,770,128
$2,237,460
$3,683,142
$1,230,709
$674,070
$322,796
$379,402
$2,042,140
$1,279,682
$2,196,672
$865,145
$1,558,411
$1,424,722
$408,984
$387,535
$2,597,805
$3,074,637
$1,023,919
$704,835
$1,136,694
$2,518,699

2 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,138,705
$3,450,615
$2,336,354
$1,169,328
$1,567,066
$1,495,317
$1,590,828
$1,029,442
$1,457,960
$1,004,911
$725,360
$1,949,742
$1,203,709
$2,275,528
$2,077,497
$774,986
$1,839,597
$2,021,835
$2,958,129
$19,795,225
$2,205,885
$7,104,128
$1,933,355
$466,194
$803,458
$4,628,702
$3,477,975
$1,438,082
$348,297
$2,296,127
$3,520,861
$672,324
$2,662,904
$2,445,201
$818,420
$4,048,892
$1,711,966
$2,331,791
$3,188,636
$2,258,699
$608,773
$362,557
$567,695
$2,087,643
$1,611,136
$2,320,382
$630,815
$1,703,810
$990,690
$1,238,223
$330,285
$2,509,656
$3,243,350
$813,815
$1,005,353
$1,291,408
$2,259,049

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
$60,226
$163,225
$92,660
$24,973
$12,271
$7,198
($20,972)
$115,656
$137,793
($8,176)
$18,477
$167,775
$14,749
$88,982
$27,912
($89,912)
$22,304
$178,457
$27,612
$22,131
($100,420)
($82,384)
$345,119
$62,354
$32,420
($19,064)
$208,145
$152,561
($8,522)
$26,055
($3,636)
$92,978
$689,248
$16,768
($45,194)
($60,793)
$43,591
$620,858
$13,035
($89,217)
$164,147
$92,254
$35,109
$38,671
($20,177)
$14,975
$106,368
($37,389)
$50,648
$2,174
($123,431)
($10,081)
($55,480)
$13,395
$40,600
$103,615
$43,956
$45,154
($8,475)

$106,363
$337,223
$226,504
$104,996
$86,064
$41,929
$55,246
$273,719
$273,423
$64,540
$41,419
$351,752
$82,612
$180,056
$43,163
$80,917
$35,165
$248,171
$119,921
$115,681
$459,690
$33,012
$644,049
$132,042
$45,511
$39,466
$402,785
$333,390
$66,963
($5,654)
$35,612
$191,241
$195,543
$31,840
$62,319
$47,551
$64,507
$406,001
$98,020
($64,407)
$357,422
$98,891
$32,517
$42,877
($12,485)
$145,768
$185,134
$127,414
$107,814
$94,318
($14,854)
$18,503
($44,537)
$197,662
$248,733
$122,260
$84,878
$116,715
$187,068

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
$126,979
$331,075
$13,198
($47,885)
$166,215
$416,218
($6,499)
($438,652)
$95,256
$86,397
$236,775
$34,492
($231,409)
$115,792
($387,349)
$402,654
$239,525
($76,936)
$366,918
$830,793
$1,556,836
$6,554
$847,390
$414,078
$165,935
($89,858)
($78,946)
$224,671
($44,906)
$47,905
($621,445)
($113,291)
$134,493
$277,712
$551,283
$388,717
$332,227
$329,925
$39,857
$29,924
($119,975)
$1,126,881
($32,779)
$82,638
$175,808
$191,271
$539,154
$251,124
($126,517)
$239,717
($448,885)
$847,742
($101,787)
$109,513
$417,445
($87,844)
$385,396
$271,429
($72,582)

Executive Proposal,
Per Pupil Increase
FY 12
$422
$354
$294
$149
$68
$49
($93)
$543
$722
($53)
$250
$623
$78
$310
$516
($315)
$307
$641
$110
$74
($34)
($260)
$357
$296
$746
($159)
$301
$319
($42)
$970
($43)
$304
$3,225
$286
($152)
($223)
$645
$1,687
$57
($295)
$367
$567
$347
$917
($358)
$52
$641
($123)
$423
$9
($590)
($158)
($942)
$35
$95
$855
$508
$286
($25)

House Sub. Bill

Proposal, Per Pupil
Increase
$745
$731
$718
$625
$474
$286
$245
$1,284
$1,433
$417
$561
$1,306
$439
$628
$798
$283
$485
$892
$479
$384
$158
$104
$666
$628
$1,047
$330
$583
$698
$333
($211)
$417
$624
$915
$543
$210
$174
$955
$1,103
$431
($213)
$799
$608
$322
$1,017
($222)
$510
$1,115
$419
$901
$398
($71)
$290
($757)
$523
$581
$1,009
$982
$740
$549

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

890
718
42
(285)
915
2,842
(29)
(2,058)
499
559
3,208
128
(1,229)
404
(7,164)
1,409
3,302
(277)
1,465
2,761
534
21
876
1,968
3,819
(750)
(114)
471
(223)
1,784
(7,269)
(370)
629
4,738
1,856
1,426
4,916
897
175
99
(268)
6,928
(324)
1,960
3,123
670
3,247
825
(1,057)
1,011
(2,146)
13,279
(1,729)
290
975
(725)
4,457
1,720
(213)

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin

LSC

Community School

Columbus Performance Academy

Columbus Prep and Fitness Acad
Columbus Preparatory Academy
Cornerstone Academy Community
Crittenton Community School
Cruiser Academy
Early College Academy
Educational Academy at Linden
Educational Academy for Boys &
Electronic Classrm Of Tomorrow
Everest High School
FCI Academy
Focus Learning/N Columbus
Focus Learning/Se Columbus
Focus Learning/Sw Columbus
Focus North High School
Gahanna Community School
GEMS
Graham School, The
Great Western Academy
Groveport Community School
Hamilton Alternative Academy
Harrisburg Pike Community Scho
Horizon Science Acad Columbus
Horizon Science Academy Elemen
HSA-Columbus Middle
Imagine Integrity Academy
International Acad Of Columbus
KIPP: Journey Academy
Leadership Acad of Math Cols
Life Skills Center of Col Nort
Life Skills Center of Col SE
Midnimo Cross Cultural CS
Millennium Community School
New Beginnings Academy
Noble Academy-Columbus
Northland Prep & fitness
Oakstone Community School
Patriot Preparatory Academy
Performance Academy Eastland
Premier Academy of Ohio
Pschtecin Public School
Renaissance Academy
Road to Success Academy
Scholarts Preparatory and Care
South Scioto Academy
Sullivant Avenue Community Sch
Summit Academy CS Columbus
Summit Academy MS Columbus
Summit Academy Tr HS-Columbus
The Arch Academy
Virtual Community Sch Of Ohio
Westside Academy
Whitehall Prep & Fitness
Wickliffe Progressive Communit
World Collegiate Prep School
Youthbuild Columbus Community
Zenith Academy
Zenith Academy East

Community School
Type
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
131.0
153.9
637.4
458.3
77.1
170.1
170.5
116.0
87.1
12,234.5
104.7
395.2
181.4
194.3
289.0
184.3
109.9
141.2
248.2
815.9
995.6
80.6
419.0
379.9
381.4
332.2
67.2
207.7
301.2
10.7
130.8
170.1
112.3
598.1
55.7
210.8
252.7
230.5
540.9
251.5
189.2
85.5
182.4
56.4
184.9
133.8
455.7
49.3
46.7
51.6
29.4
1,280.4
143.2
287.6
516.9
123.7
266.6
296.1
179.7

Actual Base Aid

FY 12
$958,227
$1,056,948
$4,107,096
$2,928,613
$586,325
$1,135,165
$1,020,767
$751,528
$628,128
$78,850,259
$708,395
$2,660,486
$1,326,728
$1,293,226
$1,955,738
$1,215,938
$676,561
$991,420
$1,926,575
$5,529,426
$6,659,997
$565,337
$2,892,914
$2,431,487
$2,648,881
$2,153,051
$444,008
$1,474,819
$1,912,938
$70,305
$894,807
$1,151,098
$762,446
$4,005,164
$350,997
$1,304,277
$1,801,313
$6,759,090
$3,359,012
$1,793,883
$1,301,355
$556,507
$1,238,859
$364,220
$3,423,167
$934,603
$3,174,145
$764,246
$846,203
$934,457
$177,012
$9,029,543
$934,557
$1,983,473
$3,138,309
$880,436
$1,701,857
$2,052,118
$1,263,712

Executive Proposal,
HB 59 Estimated
Formula Aid
$973,369
$1,212,223
$4,096,080
$3,023,190
$661,179
$1,125,864
$1,043,625
$817,616
$591,208
$83,659,707
$701,088
$2,684,627
$1,225,614
$1,405,276
$2,084,887
$1,299,144
$679,924
$1,038,020
$2,068,169
$5,542,428
$6,655,903
$596,370
$2,788,257
$2,528,573
$2,652,762
$2,229,712
$397,629
$1,511,152
$2,019,386
$69,051
$954,847
$1,246,381
$798,430
$3,951,285
$364,200
$1,303,899
$1,897,914
$8,075,511
$3,247,175
$1,867,902
$1,379,354
$597,922
$1,256,955
$399,058
$3,955,604
$909,913
$3,314,144
$927,152
$1,041,758
$1,143,391
$183,862
$9,852,543
$1,062,673
$2,045,829
$3,212,317
$806,599
$1,852,739
$2,187,176
$1,357,823

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,021,101
$1,211,415
$4,321,575
$3,273,195
$666,553
$1,137,925
$1,149,490
$888,315
$606,239
$82,714,122
$715,065
$2,905,228
$1,374,550
$1,528,325
$2,261,190
$1,450,990
$719,808
$1,074,894
$2,070,575
$5,807,060
$6,978,438
$529,785
$2,936,713
$2,690,495
$2,866,964
$2,394,613
$410,611
$1,621,625
$2,183,147
$75,938
$1,172,938
$1,532,344
$858,056
$4,257,968
$386,232
$1,413,161
$2,005,395
$6,765,841
$3,501,277
$1,941,216
$1,428,174
$645,862
$1,334,448
$414,787
$3,435,796
$979,023
$3,424,101
$821,860
$887,911
$982,745
$203,104
$9,508,319
$1,041,803
$2,165,795
$3,542,674
$881,780
$2,473,588
$2,304,680
$1,461,758

3 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,166,451
$1,391,291
$3,909,703
$3,475,525
$403,748
$1,134,875
$1,055,689
$679,633
$647,204
$92,876,286
$715,582
$3,066,993
$1,261,150
$1,545,159
$1,964,390
$1,396,000
$687,964
$1,182,578
$1,961,206
$5,605,639
$6,616,170
$441,780
$2,831,386
$2,858,756
$3,511,389
$2,904,829
$729,793
$1,614,714
$2,339,026
$1,162,333
$1,312,582
$608,514
$4,619,345
$611,382
$1,618,806
$1,887,646
$7,337,816
$3,666,883
$1,813,502
$931,089
$576,937
$1,194,240
$732,426
$515,227
$1,186,398
$3,260,349
$900,738
$837,292
$1,242,612
$616,680
$8,340,890
$1,082,788
$2,037,557
$766,042
$2,430,564
$2,733,911
$1,717,655

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
$15,142
$155,275
($11,016)
$94,576
$74,854
($9,301)
$22,858
$66,088
($36,920)
$4,809,448
($7,307)
$24,141
($101,114)
$112,050
$129,150
$83,207
$3,363
$46,600
$141,595
$13,002
($4,094)
$31,033
($104,657)
$97,086
$3,881
$76,660
($46,379)
$36,333
$106,448
($1,255)
$60,039
$95,283
$35,984
($53,878)
$13,203
($379)
$96,601
$1,316,421
($111,837)
$74,019
$77,999
$41,415
$18,096
$34,839
$532,436
($24,689)
$139,999
$162,906
$195,555
$208,933
$6,851
$823,000
$128,116
$62,356
$74,008
($73,836)
$150,882
$135,058
$94,111

$62,874
$154,467
$214,479
$344,582
$80,228
$2,760
$128,723
$136,787
($21,889)
$3,863,863
$6,670
$216,270
($53,420)
$188,139
$253,805
$184,721
$43,247
$83,474
$144,001
$277,634
$318,441
($35,552)
$43,800
$259,008
$218,083
$241,562
($33,398)
$146,806
$270,209
$5,632
$159,123
$217,075
$95,610
$252,804
$35,235
$108,883
$204,082
$6,751
$142,265
$147,333
$126,819
$77,671
$95,588
$50,568
$12,629
$44,421
$249,956
$57,615
$41,709
$48,288
$26,092
$478,777
$107,246
$182,323
$404,365
$1,344
$356,595
$252,563
$198,045

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
$208,224
$334,343
($197,393)
$546,912
($182,577)
($290)
$34,922
($71,895)
$19,076
$14,026,027
$7,187
$406,507
($65,578)
$251,933
$8,652
$180,062
$11,403
$191,158
$34,631
$76,213
($43,827)
($123,557)
($61,528)
$427,269
$862,508
$751,778
$285,785
$139,895
$426,088
($70,305)
$267,526
$161,484
($153,932)
$614,181
$260,385
$314,529
$86,333
$578,726
$307,871
$19,619
($370,266)
$20,430
($44,619)
$368,206
($2,907,940)
$251,795
$86,204
$136,492
($8,911)
$308,155
$439,669
($688,653)
$148,231
$54,084
($3,138,309)
($114,394)
$728,707
$681,793
$453,943

Executive Proposal,
Per Pupil Increase
FY 12
$116
$1,009
($17)
$206
$970
($55)
$134
$570
($424)
$393
($70)
$61
($557)
$577
$447
$451
$31
$330
$571
$16
($4)
$385
($250)
$256
$10
$231
($690)
$175
$353
($118)
$459
$560
$321
($90)
$237
($2)
$382
$5,712
($207)
$294
$412
$485
$99
$617
$2,880
($185)
$307
$3,304
$4,184
$4,051
$233
$643
$895
$217
$143
($597)
$566
$456
$524

House Sub. Bill

Proposal, Per Pupil
Increase
$480
$1,003
$337
$752
$1,040
$16
$755
$1,179
($251)
$316
$64
$547
($295)
$968
$878
$1,002
$393
$591
$580
$340
$320
($441)
$105
$682
$572
$727
($497)
$707
$897
$528
$1,216
$1,276
$852
$423
$633
$517
$808
$29
$263
$586
$670
$909
$524
$896
$68
$332
$549
$1,168
$892
$936
$889
$374
$749
$634
$782
$11
$1,338
$853
$1,102

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,590
2,172
(310)
1,193
(2,367)
(2)
205
(620)
219
1,146
69
1,029
(362)
1,297
30
977
104
1,354
140
93
(44)
(1,533)
(147)
1,125
2,261
2,263
4,252
674
1,415
(6,589)
2,045
949
(1,371)
1,027
4,676
1,492
342
2,511
569
78
(1,957)
239
(245)
6,524
(15,731)
1,882
189
2,768
(191)
5,975
14,980
(538)
1,035
188
(6,071)
(925)
2,733
2,303
2,526

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Greene
Greene
Greene
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hamilton
Hancock
Hardin
Jackson
Lake
Licking
Licking
Licking
Licking
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lorain
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas

LSC

Community School

Dayton Regional STEM School

Fairborn Digital Academy
Summit Academy CS Xenia
Accel Achieve Acad N Cinci
Accelerated Achievement Acad
Alliance Academy of Cincinnati
Cincinnati College Prep Acad
Cincinnati College Prep East
Cincinnati Leadership Academy
Cincinnati Speech & Reading
College Hill Leadership Academ
Dohn Community
East End Comm Heritage School
Hamilton Cnty Math & Science
Horizon Science Acad. Cincini
Impact Academy
King Academy Community Sch
Life Skills Ctr Of Cincinnati
Life Skills Ctr Of Hamilton Co
Lighthouse Community Sch Inc
Mount Auburn International Aca
Mt. Healthy Prep&Fitness Acdy
Orion Academy
P.A.C.E. High School
Phoenix Community Learning Ctr
Riverside Academy
Summit Academy Cincinnati
Summit Academy Transition High
T.C.P. World Academy
Theodore Roosevelt
V L T Academy
Findlay Digital Academy
Hardin Community School
Center for Student Achievement
Summit Academy CS Painesville
Lakewood Digital Academy
Newark Digital Academy
Par Excellence Academy
Southwest Licking Digital Acad
Academy of Arts and Sciences
Constellation Schools: Lorain
ConstellationElyria Community
Horizon Science Academy Lorain
Life Skills Center of Elyria
Lorain Community Elementary
Lorain High School Digital
Mansfield Preparatory Academy
Summit Academy CS-Lorain
Summit Academy MS Lorain
Summit Academy Second Lorain
Achieve Career Preparatory Aca
Alternative Education Academy
Aurora Academy
Autism Academy
Autism Model School
Bennett Venture Academy
Central Academy of Ohio
Clay Avenue Community School
Eagle Academy

Community School
Type
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
E-school
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
323.9
134.8
108.5
52.2
81.4
258.2
825.3
360.0
229.3
239.3
111.4
173.2
87.6
477.1
374.7
47.2
108.9
165.2
115.5
57.8
520.3
258.9
627.1
162.3
341.4
269.6
116.1
93.5
459.2
259.8
817.5
135.4
39.2
45.3
94.9
47.6
280.1
137.6
39.0
122.8
109.1
372.4
319.2
126.1
177.1
69.8
121.3
131.6
79.8
71.1
222.7
2,080.9
163.8
54.3
92.6
680.8
141.2
448.4
450.1

Actual Base Aid

FY 12
$2,147,533
$828,879
$1,420,414
$314,361
$517,369
$1,735,215
$5,444,478
$2,419,211
$1,566,861
$1,652,779
$771,960
$1,170,926
$616,896
$2,881,836
$2,447,707
$329,843
$770,672
$1,136,265
$803,343
$586,507
$3,624,941
$1,840,429
$4,294,594
$1,058,919
$2,337,249
$1,984,727
$1,652,830
$1,309,595
$3,110,200
$1,814,614
$5,497,537
$826,859
$271,257
$305,103
$1,425,277
$286,201
$1,711,988
$970,134
$226,908
$929,265
$774,098
$2,590,429
$2,340,834
$847,423
$1,306,536
$457,341
$878,003
$2,462,146
$1,359,327
$949,204
$1,788,981
$13,463,406
$1,204,727
$1,623,320
$2,807,158
$4,985,870
$966,298
$3,381,848
$3,442,316

Executive Proposal,
HB 59 Estimated
Formula Aid
$2,105,341
$858,045
$1,710,171
$315,241
$519,852
$1,662,646
$5,206,612
$2,285,013
$1,516,333
$1,628,368
$762,975
$1,260,078
$633,174
$2,671,929
$2,400,272
$317,385
$755,173
$1,220,357
$877,092
$641,929
$3,320,842
$2,005,878
$4,140,507
$1,106,117
$2,239,521
$2,058,794
$2,003,869
$1,607,402
$2,929,232
$1,830,935
$5,304,052
$846,361
$272,759
$304,742
$1,740,798
$289,558
$1,722,693
$1,106,535
$216,986
$1,008,028
$869,812
$2,509,308
$2,598,061
$921,820
$1,384,398
$447,746
$1,011,349
$3,022,859
$1,664,381
$1,180,106
$1,968,077
$13,831,316
$1,176,522
$1,960,152
$3,376,235
$4,940,182
$1,027,167
$3,282,650
$3,544,880

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$2,248,438
$859,784
$1,530,429
$344,544
$559,116
$1,798,226
$5,705,852
$2,466,846
$1,632,818
$1,730,843
$818,242
$1,396,550
$670,219
$2,943,489
$2,599,336
$323,512
$806,470
$1,455,596
$1,072,481
$701,028
$3,548,189
$2,049,623
$4,493,987
$1,177,805
$2,415,452
$2,151,484
$1,783,327
$1,430,147
$3,180,557
$1,928,894
$5,737,894
$870,285
$270,861
$306,709
$1,522,107
$299,795
$1,773,385
$1,069,819
$232,393
$935,381
$827,528
$2,571,567
$2,469,670
$1,095,981
$1,315,038
$475,311
$969,374
$2,565,363
$1,402,364
$1,023,014
$1,865,443
$14,018,212
$1,151,778
$1,624,475
$2,846,583
$4,861,909
$1,027,891
$3,289,195
$3,558,765

4 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$2,827,378
$926,591
$2,154,519
$753,631
$1,137,983
$2,063,648
$5,894,434
$2,353,502
$1,740,928
$1,602,718
$611,680
$1,499,356
$601,628
$3,057,312
$3,015,658
$629,426
$747,504
$1,008,452
$896,195
$681,133
$3,203,214
$1,874,218
$4,325,781
$926,662
$2,386,034
$2,228,335
$1,911,143
$1,118,305
$3,073,743
$1,447,561
$5,338,350
$882,568
$251,135
$423,035
$1,475,033
$319,553
$1,926,313
$1,010,401
$218,129
$1,606,440
$865,091
$3,026,381
$2,970,719
$1,166,883
$1,461,460
$943,969
$935,925
$2,509,999
$1,607,946
$1,053,512
$1,651,974
$14,119,477
$1,136,141
$1,628,706
$3,222,753
$4,489,774
$1,140,904
$3,717,908
$4,073,637

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
($42,192)
$29,166
$289,757
$880
$2,483
($72,569)
($237,866)
($134,197)
($50,528)
($24,411)
($8,986)
$89,152
$16,278
($209,908)
($47,435)
($12,457)
($15,499)
$84,092
$73,749
$55,422
($304,099)
$165,449
($154,088)
$47,199
($97,727)
$74,067
$351,039
$297,807
($180,967)
$16,321
($193,485)
$19,502
$1,502
($361)
$315,522
$3,357
$10,705
$136,401
($9,922)
$78,763
$95,715
($81,121)
$257,226
$74,397
$77,862
($9,595)
$133,345
$560,713
$305,054
$230,902
$179,096
$367,910
($28,205)
$336,832
$569,077
($45,688)
$60,869
($99,198)
$102,564

$38,338
$30,905
$110,015
$30,182
$41,746
$63,012
$261,374
$47,635
$65,957
$78,064
$46,282
$175,019
$53,323
$61,652
$151,629
($6,330)
$35,798
$197,322
$155,555
$114,521
($76,752)
$209,193
$199,393
$118,886
$78,203
$157,384
$130,496
$120,552
$70,358
$114,281
$240,357
$43,426
($396)
$1,606
$96,831
$13,594
$61,398
$99,685
$5,485
$6,116
$53,430
($18,861)
$128,835
$126,822
$8,502
$17,970
$91,371
$103,217
$43,037
$73,810
$76,462
$554,807
($52,949)
$1,155
($4,159)
($123,961)
$61,593
($198,004)
$7,764

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
$679,845
$97,712
$734,105
$439,270
$620,614
$328,433
$449,956
($65,709)
$174,067
($50,061)
($160,280)
$328,430
($15,268)
$175,476
$567,952
$299,583
($23,168)
($127,813)
$92,852
$94,626
($421,727)
$33,789
$31,187
($132,257)
$48,785
$243,608
$258,313
($191,290)
($36,457)
($367,053)
($159,187)
$55,709
($20,122)
$117,932
$49,756
$33,352
$214,325
$40,267
($8,779)
$677,176
$90,993
$435,952
$629,885
$319,460
$154,924
$486,628
$57,922
$47,853
$248,619
$104,308
($137,007)
$656,071
($68,586)
$5,386
$415,595
($496,096)
$174,606
$336,060
$631,321

Executive Proposal,
Per Pupil Increase
FY 12
($130)
$216
$2,670
$17
$30
($281)
($288)
($373)
($220)
($102)
($81)
$515
$186
($440)
($127)
($264)
($142)
$509
$639
$958
($585)
$639
($246)
$291
($286)
$275
$3,024
$3,186
($394)
$63
($237)
$144
$38
($8)
$3,325
$71
$38
$991
($254)
$641
$877
($218)
$806
$590
$440
($137)
$1,099
$4,262
$3,823
$3,248
$804
$177
($172)
$6,200
$6,144
($67)
$431
($221)
$228

House Sub. Bill

Proposal, Per Pupil
Increase
$118
$229
$1,014
$579
$513
$244
$317
$132
$288
$326
$415
$1,011
$609
$129
$405
($134)
$329
$1,195
$1,347
$1,980
($148)
$808
$318
$733
$229
$584
$1,124
$1,290
$153
$440
$294
$321
($10)
$35
$1,021
$286
$219
$724
$141
$50
$490
($51)
$404
$1,006
$48
$257
$753
$785
$539
$1,038
$343
$267
($323)
$21
($45)
($182)
$436
($442)
$17

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,099
725
6,765
8,423
7,622
1,272
545
(183)
759
(209)
(1,439)
1,896
(174)
368
1,516
6,343
(213)
(774)
804
1,636
(811)
131
50
(815)
143
904
2,225
(2,047)
(79)
(1,413)
(195)
412
(513)
2,603
524
701
765
293
(225)
5,514
834
1,171
1,974
2,534
875
6,968
477
364
3,116
1,467
(615)
315
(419)
99
4,487
(729)
1,236
750
1,403

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Madison
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Mahoning
Marion
Marion
Marion
Marion
Marion
Marion
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery

LSC

Community School

Eagle Learning Center

Glass City Academy
Great Expectations Elem Sch
H S Academy Toledo Downtown
Horizon Science Acad Spring
Horizon Science Academy Toledo
Imani Learning Academy
Knight Academy
L. Hollingworth School for Tal
Lake Erie Academy
Life Skills Center Of Toledo
Madison Avenue School of Arts
Northpointe Academy
Ohio Virtual Academy
Phoenix Academy CS
Polly Fox Academy
Star Academy of Toledo
Summit Academy Toledo ES
Summit Academy Toledo Learn
The Maritime Academy of Toledo
Toledo Prep & Fitness
Toledo Preparatory Academy
Toledo School For The Arts
Wildwood Environmental Academy
Winterfield Venture Academy
London Academy
Horizon Science Academy Youngs
Life Skills Ctr Of Youngstown
Mahoning County High School
Mahoning Unlimited Classroom
Mahoning Valley Opportunity
Mollie Kessler
Southside Academy
Stambaugh Charter Academy
STEAM Academy Youngstown
Summit Academy Sec Youngstown
Summit Academy-Youngstown
Western Reserve Kindergarten L
Youngstown Acad of Excellence
Youngstown Community School
Marion City Digital Academy
Pleasant Community Digital
Pleasant Education Academy
Ridgedale Community School
Rushmore Academy
Treca Digital Academy
City Day Community School
Dayton Early College Academy
Dayton Tech Design High Sch
DLA-Dayton Liberty Campus
DLA-Dayton View Campus
Emerson Academy of Dayton
General Chappie James Leader
Horizon Science Acad Dayton
Horizon Science Academy Dayton
Horizon Science Academy Dayton
Imagine Woodbury Academy
ISUS Construction Technology
ISUS Health Care

Community School
Type
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
92.5
170.8
78.3
209.7
267.0
234.0
184.9
198.6
192.0
344.4
102.9
566.0
289.9
11,428.4
658.4
128.4
174.4
75.2
211.4
179.6
141.7
66.5
565.3
278.4
574.6
309.2
305.0
208.0
103.7
139.9
122.9
63.9
375.4
395.8
36.9
148.8
157.9
49.9
196.8
328.2
122.0
105.7
33.3
27.5
153.9
2,126.9
157.5
413.4
136.8
314.3
462.7
676.8
116.6
154.3
240.1
174.8
92.0
40.9
65.1

Actual Base Aid

FY 12
$619,989
$1,161,617
$616,647
$1,544,300
$1,896,934
$1,649,397
$1,361,850
$1,376,436
$1,427,376
$2,612,121
$748,198
$4,293,396
$2,203,712
$72,745,456
$4,678,931
$910,913
$1,306,416
$1,012,591
$3,069,940
$1,259,602
$1,131,152
$518,633
$3,837,059
$2,361,614
$4,222,509
$1,940,922
$2,336,400
$1,547,912
$741,128
$878,009
$936,818
$605,647
$2,983,492
$3,124,447
$296,110
$2,577,919
$2,666,376
$143,058
$1,577,119
$2,576,869
$786,780
$388,630
$208,843
$183,782
$1,064,281
$13,517,308
$1,193,423
$2,799,552
$941,716
$2,405,358
$3,462,296
$5,129,946
$780,638
$1,137,958
$1,750,671
$1,283,037
$496,947
$291,369
$446,212

Executive Proposal,
HB 59 Estimated
Formula Aid
$595,514
$1,086,153
$586,970
$1,536,561
$1,880,743
$1,710,039
$1,300,562
$1,380,207
$1,393,428
$2,645,791
$805,305
$4,085,484
$2,181,473
$74,099,759
$4,661,821
$958,926
$1,279,158
$1,199,176
$3,606,934
$1,229,857
$1,209,358
$552,694
$3,738,798
$2,553,220
$4,130,026
$2,016,279
$2,437,116
$1,725,469
$819,649
$902,361
$1,057,515
$803,048
$3,229,151
$3,348,276
$312,575
$3,121,717
$3,261,776
$266,738
$1,663,245
$2,714,096
$825,626
$681,860
$208,957
$186,363
$1,114,034
$14,048,007
$1,264,621
$2,929,435
$1,020,941
$2,570,314
$3,594,791
$5,387,346
$818,549
$1,164,192
$1,960,776
$1,446,088
$617,313
$325,480
$491,014

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$605,483
$1,073,135
$571,675
$1,578,127
$1,953,066
$1,677,402
$1,292,250
$1,358,016
$1,384,333
$2,717,182
$928,582
$4,143,413
$2,194,979
$74,938,587
$4,574,922
$939,264
$1,253,056
$1,038,807
$3,126,115
$1,306,711
$1,170,142
$527,032
$3,861,409
$2,406,555
$4,095,764
$2,069,868
$2,311,799
$1,893,569
$773,329
$913,656
$975,390
$720,341
$3,048,508
$3,139,686
$287,807
$2,635,742
$2,769,916
$308,280
$1,556,933
$2,545,654
$828,529
$685,501
$216,162
$191,264
$1,060,081
$14,178,305
$1,251,887
$2,917,353
$1,091,175
$2,534,919
$3,587,724
$5,325,277
$816,668
$1,183,599
$1,907,184
$1,429,171
$584,063
$387,374
$569,253

5 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$418,033
$1,490,976
$1,209,660
$2,165,162
$3,043,773
$3,482,886
$853,804
$1,142,995
$1,457,331
$2,091,044
$934,652
$4,241,367
$2,225,990
$84,643,654
$4,009,190
$778,006
$1,303,903
$1,733,751
$2,389,345
$1,609,791
$1,143,477
$3,886,865
$2,326,449
$3,568,836
$1,725,137
$2,733,807
$1,768,745
$861,579
$1,043,533
$896,765
$772,120
$2,357,545
$3,294,430
$2,786,119
$3,478,886
$1,568,672
$2,389,898
$697,450
$620,149
$298,151
$277,387
$1,118,350
$13,022,431
$1,050,805
$3,005,381
$1,191,343
$2,448,180
$2,906,250
$4,824,396
$875,777
$1,121,584
$2,582,631
$1,589,357
$1,077,963

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
($24,475)
($75,464)
($29,676)
($7,738)
($16,191)
$60,642
($61,288)
$3,771
($33,948)
$33,670
$57,107
($207,913)
($22,238)
$1,354,303
($17,111)
$48,013
($27,258)
$186,585
$536,994
($29,745)
$78,206
$34,062
($98,261)
$191,606
($92,483)
$75,357
$100,716
$177,556
$78,521
$24,352
$120,698
$197,401
$245,659
$223,828
$16,465
$543,798
$595,401
$123,681
$86,126
$137,227
$38,846
$293,229
$114
$2,581
$49,753
$530,699
$71,198
$129,884
$79,225
$164,956
$132,496
$257,400
$37,912
$26,234
$210,105
$163,052
$120,366
$34,111
$44,802

($14,505)
($88,481)
($44,972)
($27,660)
($35,676)
$27,293
($69,600)
($18,419)
($43,043)
($29,250)
$83,060
($264,300)
($77,661)
$2,193,131
($104,009)
$28,352
($53,360)
$26,216
$56,175
$11,496
$38,990
$8,399
($181,780)
$44,941
($126,745)
$128,946
($24,601)
$157,716
$32,201
$35,647
$38,572
$114,694
$46,447
$15,238
($8,302)
$57,823
$103,540
$165,222
($20,187)
($31,215)
$41,750
$296,871
$7,318
$7,482
($4,201)
$660,997
$58,464
$117,801
$72,699
$129,561
$125,428
$195,331
$36,031
$45,640
$156,513
$146,134
$87,116
$45,820
$63,055

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
($201,956)
$329,359
$593,013
$620,862
$1,146,839
$1,833,489
($508,046)
($233,441)
$29,955
($521,077)
$186,454
($52,029)
$22,278
$11,898,198
($669,741)
($132,907)
($2,513)
$721,160
($680,595)
$350,189
$12,325
($518,633)
$49,806
($35,165)
($653,673)
($215,785)
$397,407
$220,833
$120,451
$165,524
($40,053)
$166,473
($625,947)
$169,983
($296,110)
$208,200
$812,510
($143,058)
($8,447)
($186,971)
($89,330)
$231,519
$89,308
$93,605
$54,069
($494,877)
($142,618)
$205,829
$249,627
$42,822
($556,046)
($305,550)
$95,139
($16,374)
$831,960
$306,320
$581,016
($291,369)
($446,212)

Executive Proposal,
Per Pupil Increase
FY 12
($265)
($442)
($379)
($37)
($61)
$259
($331)
$19
($177)
$98
$555
($367)
($77)
$119
($26)
$374
($156)
$2,481
$2,541
($166)
$552
$512
($174)
$688
($161)
$244
$330
$854
$758
$174
$982
$3,089
$654
$565
$447
$3,654
$3,772
$2,477
$438
$418
$318
$2,773
$3
$94
$323
$250
$452
$314
$579
$525
$286
$380
$325
$170
$875
$933
$1,308
$835
$688

House Sub. Bill

Proposal, Per Pupil
Increase
($157)
($518)
($574)
($132)
($134)
$117
($376)
($93)
($224)
($85)
$807
($467)
($268)
$192
($158)
$221
($306)
$349
$266
$64
$275
$126
($322)
$161
($221)
$417
($81)
$758
$311
$255
$314
$1,795
$124
$38
($225)
$389
$656
$3,309
($103)
($95)
$342
$2,808
$220
$272
($27)
$311
$371
$285
$531
$412
$271
$289
$309
$296
$652
$836
$947
$1,122
$969

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

(2,184)
1,929
7,570
2,961
4,296
7,834
(2,747)
(1,176)
156
(1,513)
1,812
(92)
77
1,041
(1,017)
(1,035)
(14)
9,590
(3,220)
1,950
87
(7,801)
88
(126)
(1,138)
(698)
1,303
1,062
1,162
1,183
(326)
2,605
(1,668)
429
(8,033)
1,399
5,147
(2,865)
(43)
(570)
(732)
2,190
2,680
3,399
351
(233)
(906)
498
1,825
136
(1,202)
(451)
816
(106)
3,464
1,753
6,316
(7,133)
(6,856)

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Morrow
Morrow
Morrow
Muskingum
Muskingum
Muskingum
Muskingum
Portage
Richland
Richland
Richland
Richland
Richland
Richland
Richland
Sandusky
Scioto
Scioto
Seneca
Seneca
Stark
Stark
Stark
Stark
Stark
Stark
Stark
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit

LSC

Community School

ISUS Manufacturing
Klepinger Community School
Life Skills Center of Dayton
Miami Valley Academies
Miamisburg Secondary Academy
Mound St. Military Career Acad
Mound Street Health Careers Ac
Mound Street IT Careers Academ
N. Dayton School Of Scie & Dis
Pathway School of Discovery
Richard Allen Academy
Richard Allen Academy II
Richard Allen Preparatory
Summit Academy CS Dayton
Summit Acdy Transition High Da
Tech Con Institute
Trotwood Fitness & Prep Acad
Cardington Lincoln Loc Digital
Goal Digital Academy
Tomorrow Center
Foxfire High School
Foxfire Intermediate School
Franklin Local CS
Zanesville Community School
Falcon Academy of Creative Art
Foundation Academy
IMAC
Mansfield Community Elementary
Mansfield Community Middle
Mansfield Elective Academy
Mansfield Enhancement Academy
RASE
North Central Academy-Fremont
Sciotoville
Sciotoville Elementary Academy
Bridges Community Academy
Lakeland Academy Com Sch
Garfield Academy
Imagine on Superior
Life Skills Center of Canton
Massillon Digital Academy, Inc
Project Rebuild Community
Summit Academy Altern Canton
Summit Academy Second Canton
Akron Digital Academy
Akros Middle School
Edge Academy, The
GSCELC
Hope Academy Brown St Campus
Hope Academy University
Imagine Akron Academy
Life Skills Center of North Ak
Life Skills Ctr Of Summit Co
Lighthouse Academy
Romig Road Community School
Schnee
Summit Academy Akron Elem
Summit Academy Akron M S
Summit Academy Second Akron

Community School
Type
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
30.4
465.7
261.3
170.4
95.3
64.0
129.0
84.3
482.2
738.1
116.6
479.5
220.8
104.2
71.6
54.5
330.8
42.3
318.5
66.5
276.1
80.2
85.8
153.0
154.6
315.5
36.1
155.5
111.1
34.0
57.0
85.1
94.1
313.1
121.4
144.5
27.5
257.6
165.6
117.2
128.7
73.5
91.0
62.5
587.0
126.6
238.3
63.6
289.9
377.1
145.1
98.4
126.8
60.7
487.5
143.5
92.4
91.4
57.2

Actual Base Aid

FY 12
$210,414
$3,427,357
$1,858,774
$1,117,855
$572,844
$458,597
$902,994
$583,559
$3,585,108
$4,663,463
$809,748
$3,385,134
$1,545,575
$1,569,985
$1,091,385
$378,748
$2,551,842
$279,218
$2,056,668
$641,717
$1,999,168
$648,425
$617,770
$1,139,426
$927,574
$2,264,972
$254,399
$1,154,900
$867,170
$270,821
$402,726
$559,186
$645,469
$2,217,812
$921,137
$1,009,405
$189,674
$1,970,676
$1,232,131
$831,814
$768,172
$506,827
$1,528,652
$1,012,097
$3,777,556
$960,665
$1,786,343
$349,547
$2,116,961
$2,732,058
$1,043,935
$741,929
$916,006
$444,931
$3,662,434
$979,708
$1,638,706
$1,513,749
$1,042,817

Executive Proposal,
HB 59 Estimated
Formula Aid
$230,188
$3,217,973
$2,100,712
$1,181,310
$546,849
$505,991
$988,158
$630,792
$3,741,248
$4,956,043
$882,517
$3,301,515
$1,615,213
$1,904,790
$1,311,646
$416,517
$2,802,259
$280,691
$2,218,054
$703,777
$2,179,869
$736,971
$640,564
$1,170,055
$866,178
$2,324,308
$276,617
$1,172,402
$958,043
$293,982
$440,697
$587,289
$636,609
$2,332,231
$870,715
$1,058,370
$198,472
$2,202,964
$1,405,783
$948,546
$708,358
$587,438
$1,863,724
$1,232,512
$4,225,058
$1,038,486
$1,669,276
$369,672
$2,174,436
$2,762,930
$1,179,426
$822,640
$1,008,810
$476,352
$3,531,421
$1,011,338
$1,981,140
$1,820,265
$1,278,193

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$279,966
$3,101,155
$2,434,107
$1,211,653
$592,485
$631,398
$1,196,945
$796,897
$3,696,604
$5,046,291
$872,616
$3,356,433
$1,579,690
$1,662,487
$1,144,912
$409,867
$2,705,841
$291,797
$2,187,250
$652,383
$2,104,156
$696,247
$631,676
$1,119,775
$948,378
$2,346,902
$273,865
$1,181,563
$931,022
$285,063
$439,693
$595,166
$644,946
$2,317,747
$881,079
$1,121,810
$198,749
$2,087,247
$1,261,482
$1,094,171
$786,219
$658,438
$1,597,950
$1,062,209
$3,985,259
$1,022,103
$1,685,741
$408,346
$2,254,878
$2,886,479
$1,100,310
$948,528
$1,204,088
$481,515
$3,741,280
$1,044,638
$1,721,191
$1,592,075
$1,096,678

6 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$3,116,130
$2,595,197
$1,235,441
$646,500
$637,335
$967,683
$735,298
$3,634,501
$4,952,501
$728,856
$3,090,571
$1,516,832
$1,644,339
$1,403,707
$2,465,679
$241,268
$2,434,760
$899,243
$1,788,511
$675,111
$628,598
$820,644
$1,073,427
$2,525,752
$288,596
$1,002,574
$967,348
$269,251
$355,874
$1,093,470
$2,123,048
$1,019,103
$1,082,424
$1,879,289
$1,317,650
$1,014,264
$730,229
$666,144
$1,708,483
$1,171,357
$3,656,815
$949,554
$1,804,043
$615,713
$2,157,713
$2,714,754
$814,524
$854,715
$1,029,940
$3,394,194
$959,235
$2,040,429
$1,043,475
$1,401,291

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
$19,774
($209,384)
$241,937
$63,455
($25,996)
$47,394
$85,163
$47,233
$156,140
$292,580
$72,770
($83,618)
$69,638
$334,805
$220,261
$37,768
$250,417
$1,472
$161,386
$62,060
$180,701
$88,546
$22,794
$30,629
($61,396)
$59,336
$22,218
$17,502
$90,872
$23,162
$37,970
$28,103
($8,861)
$114,419
($50,422)
$48,965
$8,798
$232,288
$173,653
$116,732
($59,814)
$80,611
$335,072
$220,415
$447,502
$77,820
($117,067)
$20,126
$57,475
$30,872
$135,491
$80,710
$92,804
$31,422
($131,012)
$31,631
$342,434
$306,516
$235,376

$30,312
($326,202)
$331,106
$88,919
$19,641
$86,759
$148,108
$102,099
$111,495
$382,828
$62,868
($28,701)
$34,115
$92,502
$53,527
$31,119
$153,999
$12,579
$130,582
$10,665
$104,988
$47,822
$13,906
($19,651)
$20,804
$81,931
$19,466
$26,663
$63,852
$14,243
$36,967
$35,980
($524)
$81,350
($40,058)
$48,204
$9,075
$107,679
$29,352
$142,193
$18,047
$90,799
$69,298
$50,112
$207,703
$61,438
($100,602)
$58,799
$120,953
$139,174
$56,375
$118,696
$159,268
$36,584
$78,846
$64,930
$82,485
$78,326
$53,862

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
($210,414)
($311,227)
$736,423
$117,586
$73,656
$178,738
$64,689
$151,739
$49,393
$289,038
($80,892)
($294,563)
($28,743)
$74,354
$312,322
($378,748)
($86,163)
($37,950)
$378,092
$257,526
($210,657)
$26,686
$10,828
($318,782)
$145,853
$260,780
$34,197
($152,326)
$100,178
($1,570)
($46,852)
$534,284
($645,469)
($94,764)
$97,966
$73,019
($189,674)
($91,387)
$85,519
$182,450
($37,943)
$159,317
$179,831
$159,260
($120,741)
($11,111)
$17,700
$266,166
$40,752
($17,304)
($229,411)
$112,786
$113,934
($444,931)
($268,240)
($20,473)
$401,723
($470,274)
$358,474

Executive Proposal,
Per Pupil Increase
FY 12
$652
($450)
$926
$372
($273)
$741
$660
$561
$324
$396
$624
($174)
$315
$3,212
$3,078
$694
$757
$35
$507
$933
$655
$1,104
$266
$200
($397)
$188
$615
$113
$818
$682
$666
$330
($94)
$365
($415)
$339
$320
$902
$1,049
$996
($465)
$1,097
$3,683
$3,526
$762
$615
($491)
$316
$198
$82
$934
$820
$732
$518
($269)
$220
$3,705
$3,353
$4,118

House Sub. Bill

Proposal, Per Pupil
Increase
$999
($700)
$1,267
$522
$206
$1,356
$1,148
$1,212
$231
$519
$539
($60)
$155
$888
$748
$571
$466
$298
$410
$160
$380
$596
$162
($128)
$135
$260
$539
$172
$575
$420
$648
$423
($6)
$260
($330)
$334
$331
$418
$177
$1,213
$140
$1,236
$762
$802
$354
$485
($422)
$924
$417
$369
$388
$1,206
$1,256
$603
$162
$453
$893
$857
$942

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

(6,933)
(668)
2,819
690
773
2,793
502
1,801
102
392
(694)
(614)
(130)
713
4,365
(6,955)
(260)
(898)
1,187
3,871
(763)
333
126
(2,083)
944
827
947
(980)
902
(46)
(821)
6,278
(6,863)
(303)
807
505
(6,910)
(355)
516
1,557
(295)
2,168
1,976
2,548
(206)
(88)
74
4,183
141
(46)
(1,581)
1,146
898
(7,334)
(550)
(143)
4,347
(5,144)
6,271

3/12/2013

Comparison of Estimated Formula Aid for Community Schools Under H.B. 59, As Introduced, House Substitute Bill, and Actual Aid Under Current Law, FY 2012

County

Summit
Trumbull
Trumbull
Trumbull
Trumbull
Tuscarawas
Van Wert
Warren
Wayne
Wayne

LSC

Community School

Towpath Trail High School

Life Skills Of Trumbull County
STEAM Academy of Warren
Summit Academy Warren ES
Summit Acdy Warren Mid-Sec
QDA
LifeLinks Community School
Greater Ohio Virtual School
Beacon Hill Academy
Rittman Academy
Statewide

Community School
Type
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
Brick and Mortar
E-school
Brick and Mortar
E-school
Brick and Mortar
Brick and Mortar

HB 59 Estimated
Formula ADM
FY 12
171.7
254.6
113.9
105.0
93.7
483.0
55.8
311.3
52.0
31.1
107,886.6

Actual Base Aid

FY 12
$1,300,671
$1,889,362
$844,137
$1,792,779
$1,628,907
$2,890,178
$472,490
$1,932,536
$307,912
$198,255
$770,874,035

Executive Proposal,
HB 59 Estimated
Formula Aid
$1,444,205
$2,111,524
$874,780
$2,227,148
$1,995,386
$2,848,237
$505,575
$1,966,151
$331,058
$191,044
$805,668,852

House Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,659,651
$2,342,376
$812,575
$1,886,544
$1,690,248
$2,976,957
$479,431
$2,039,020
$345,855
$194,627
$816,515,522

7 of 7

Senate Sub. Bill

Proposal, HB 59
Estimated Formula
Aid
$1,504,785
$1,930,277
$978,007
$1,704,001
$1,751,112
$3,619,533
$500,207
$2,774,577
$457,842
$228,203
$827,911,789

House Sub. Bill

Executive Proposal,
Proposal, Difference
Difference From Base
From Base
FY 12
FY 12
$143,534
$222,162
$30,643
$434,369
$366,479
($41,941)
$33,084
$33,615
$23,146
($7,210)
$34,794,818

$208,498
$214,967
($31,562)
$93,764
$61,341
$86,779
$6,941
$106,484
$37,943
($3,627)
$39,900,914

Senate Sub. Bill

Proposal, Difference
From Base
FY 12
$204,114
$40,915
$133,870
($88,778)
$122,205
$729,355
$27,717
$842,041
$149,930
$29,948
$57,037,754

Executive Proposal,
Per Pupil Increase
FY 12
$836
$873
$269
$4,138
$3,910
($87)
$593
$108
$445
($232)
$323

House Sub. Bill

Proposal, Per Pupil
Increase
$1,214
$844
($277)
$893
$654
$180
$124
$342
$730
($117)
$370

Senate Sub. Bill

Proposal, Per Pupil
Increase
$
$
$
$
$
$
$
$
$
$
$

1,189
161
1,175
(846)
1,304
1,510
497
2,705
2,885
965
529

3/12/2013