Professional Documents
Culture Documents
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
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
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
1 of 7
$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
$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
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
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
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
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
2 of 7
$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
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)
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
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
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
3 of 7
$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
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
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
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
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
4 of 7
$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
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
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
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
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
5 of 7
($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
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
(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
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
6 of 7
$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
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
(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
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
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
7 of 7
$208,498
$214,967
($31,562)
$93,764
$61,341
$86,779
$6,941
$106,484
$37,943
($3,627)
$39,900,914
Executive Proposal,
Per Pupil Increase
FY 12
$836
$873
$269
$4,138
$3,910
($87)
$593
$108
$445
($232)
$323
1,189
161
1,175
(846)
1,304
1,510
497
2,705
2,885
965
529
3/12/2013