Comparison of Estimated Formula Aid for Community Schools Under Senate Proposal and Actual Aid Under Current

Law, FY 2013
Estimates are based on ADM data for FY 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 FY 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.

County
Allen
Allen
Allen
Allen
Ashland
Butler
Butler
Butler
Butler
Butler
Champaign
Champaign
Clark
Clark
Clark
Columbiana
Coshocton
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
Urbana Community School
Life Skills Center-Springfield
Springfield Acad of Excellence
Springfield Prep & Fitness
Buckeye On-Line School
Coshocton Opportunity School
Apex Academy
Arts and Science Prep Academy
Bella Academy of Excellence
Broadway Academy
Citizens Academy
Citizens Academy East
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

HB 59
Estimated
Formula
ADM
FY13
93.8
297.0
114.8
63.9
118.4
185.7
265.0
177.2
52.4
105.6
237.2
39.3
134.8
243.2
182.1
1,233.0
53.5
559.0
159.2
408.7
342.8
418.1
144.1
195.9
258.7
343.4
282.6
129.9
256.8
79.3
192.0
138.5
82.0
211.7
342.0

Estimated
Opportunity
Grant
$
538,881
$
1,705,978
$
659,526
$
367,243
$
680,323
$
1,066,559
$
1,522,138
$
1,018,129
$
301,015
$
606,557
$
1,362,771
$
225,664
$
774,656
$
1,397,414
$
1,046,165
$
7,083,476
$
307,415
$
3,211,570
$
914,776
$
2,347,867
$
1,969,214
$
2,402,099
$
828,027
$
1,125,273
$
1,486,059
$
1,972,890
$
1,623,594
$
745,988
$
1,475,373
$
455,291
$
1,102,925
$
795,568
$
470,918
$
1,216,159
$
1,964,847

Estimated
Targeted
Assistance
$
$
97,518
$
40,915
$
$
9,305
$
27,721
$
41,060
$
34,580
$
5,377
$
12,019
$
28,718
$
5,302
$
35,279
$
71,121
$
51,356
$
$
7,298
$
153,754
$
36,730
$
84,011
$
78,786
$
91,612
$
35,168
$
41,143
$
58,487
$
77,550
$
64,193
$
30,257
$
56,242
$
17,567
$
38,921
$
31,395
$
19,045
$
46,673
$
75,013

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
161,181
61,381
22,037
14,528
132,936
280,654
155,027
64,908
530,029
975,445
135,537
30,708
145,536
105,018
379,587
1,171,786
76,383
94,256
93,262
100,728
176,049
186,362
44,391
154,670
230,689
93,938
125,508
45,570
163,899
31,957
112,666
109,394
99,912
183,280
165,177

Estimated LEP
Funding
$
$
$
$
$
$
2,745
$
3,116
$
$
$
$
$
$
$
24,199
$
$
$
$
$
$
$
2,565
$
$
$
$
$
$
$
3,911
$
$
$
$
$
$
$
-

1 of 9

Estimated
Economically
Disadvantaged
Aid
$
$
107,936
$
55,160
$
$
15,577
$
69,967
$
99,623
$
90,406
$
8,385
$
25,130
$
5,154
$
$
62,972
$
121,470
$
94,108
$
$
18,005
$
503,818
$
194,242
$
317,620
$
278,258
$
426,345
$
$
69,102
$
225,258
$
392,104
$
172,317
$
193,383
$
278,751
$
60,934
$
97,022
$
97,570
$
66,120
$
96,742
$
214,435

Estimated K3
Literacy
Funding
$
$
35,737
$
17,660
$
$
$
$
38,041
$
24,347
$
$
$
9,329
$
9
$
$
35,665
$
21,852
$
$
$
65,259
$
21,002
$
60,827
$
42,194
$
64,496
$
32,429
$
$
$
43,423
$
27,630
$
24,485
$
$
15,773
$
$
$
$
$
40,007

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
274,075
$
$
$
$
$
$
$
$
$
$
$
$
$
$
186,319
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
14,944
$
$
$
$
$
$
$
$
13,684
$
$
$
22,458 $
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-

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
$
940,016
$
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

Actual Base Aid

FY13
$
654,696
$
1,993,059
$
794,644
$
371,871
$
787,028
$
1,508,573
$
1,805,673
$
1,162,679
$
797,148
$
1,509,697
$
1,563,024
$
266,939
$
1,108,826
$
1,786,625
$
1,500,898
$
7,883,056
$
376,151
$
4,007,780
$
1,185,198
$
2,868,161
$
2,558,988
$
3,079,379
$
1,078,769
$
1,377,322
$
1,851,104
$
2,487,337
$
2,078,920
$
999,731
$
1,799,554
$
606,120
$
1,326,825
$
986,209
$
602,794
$
1,510,088
$
2,488,085

Difference
From Base
FY13
$
45,366
$
15,491
$
653
$
9,899
$
51,113
$
213,148
$
53,332
$
69,691
$
47,658
$
109,455
$
(21,515)
$
(5,257)
$
95,935
$
(31,739)
$
92,170
$
372,206
$
32,950
$
20,877
$
74,813
$
42,890
$
3,021
$
91,535
$
(138,753)
$
12,866
$
163,074
$
92,569
$
(43,219)
$
43,862
$
174,711
$
(24,598)
$
24,709
$
47,718
$
53,200
$
32,767
$
(28,606)

6/3/2013

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

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
Cuyahoga
Cuyahoga

LSC

Community School
Constellation Schools:Eastside
Constellation: Outreach
Dow Leadership Institute
EPWH
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
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 College Prep School
Lake Erie International HS
Lakewood City Academy
Langston Hughes High School
Life Skills HS Cleveland
Life Skills Of Northeast Ohio
Lion of Judah Academy
Madison Community Elementary
Menlo Park Academy
Near West Intergenerational
New Day Academy Boarding
Nexus Academy of Cleveland
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

HB 59
Estimated
Formula
ADM
FY13
85.9
43.3
102.7
78.7
85.6
89.8
119.4
607.7
465.9
444.0
374.5
218.5
288.7
404.3
152.4
475.4
302.6
153.9
207.8
211.7
223.7
83.8
267.9
149.8
158.9
102.7
136.5
206.1
159.9
299.0
327.4
110.1
239.9
44.6
301.5
397.8
3,070.2
325.1
1,021.4
271.4
65.5
103.1
649.3

Estimated
Opportunity
Grant
$
493,208
$
248,644
$
590,012
$
452,304
$
491,715
$
515,671
$
685,781
$
3,491,122
$
2,676,538
$
2,550,665
$
2,151,560
$
1,255,168
$
1,658,639
$
2,322,646
$
875,710
$
2,731,288
$
1,738,437
$
884,328
$
1,194,041
$
1,216,446
$
1,285,271
$
481,603
$
1,539,315
$
860,429
$
912,881
$
590,012
$
784,020
$
1,184,045
$
918,511
$
1,717,525
$
1,881,028
$
632,295
$
1,378,398
$
256,055
$
1,732,118
$
2,285,476
$
17,638,242
$
1,867,814
$
5,868,000
$
1,559,250
$
376,527
$
592,424
$
3,730,114

Estimated
Targeted
Assistance
$
18,043
$
3,871
$
24,195
$
17,687
$
18,648
$
17,956
$
2,334
$
134,914
$
105,795
$
100,873
$
88,598
$
49,668
$
66,646
$
89,344
$
34,730
$
106,042
$
69,350
$
35,149
$
47,124
$
46,349
$
39,012
$
17,617
$
62,299
$
32,572
$
785
$
22,953
$
26,939
$
38,096
$
36,873
$
68,075
$
19,029
$
23,117
$
49,600
$
8,562
$
53,872
$
90,100
$
$
61,925
$
90,262
$
59,790
$
14,589
$
23,698
$
124,593

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
27,228
928,380
27,738
69,147
31,313
45,525
1,473
155,062
253,086
199,470
241,703
171,563
156,723
229,387
82,329
178,382
126,372
44,152
69,997
65,891
97,363
49,770
163,706
117,803
52,985
52,501
70,030
141,260
41,311
172,235
134,732
34,742
159,737
26,920
47,955
304,501
2,156,983
46,392
750,206
79,286
26,104
43,472
203,162

Estimated LEP
Funding
$
$
$
$
$
$
$
12,056
$
$
$
89,471
$
$
29,104
$
9,619
$
37,241
$
3,375
$
2,250
$
39,195
$
11,250
$
29,723
$
$
$
$
$
13,980
$
$
$
$
304
$
$
$
$
5,700
$
$
$
$
$
$
$
1,125
$
506
$
$
$
-

2 of 9

Estimated
Economically
Disadvantaged
Aid
$
40,606
$
2,968
$
57,878
$
$
48,392
$
72,763
$
18,567
$
585,140
$
480,396
$
445,016
$
420,572
$
229,998
$
303,241
$
421,968
$
142,561
$
432,652
$
335,716
$
176,332
$
190,657
$
128,461
$
141,462
$
187,609
$
$
178,991
$
38,260
$
59,894
$
$
218,934
$
187,768
$
282,727
$
4,202
$
58,011
$
241,656
$
$
149,568
$
226,521
$
$
170,182
$
316,866
$
190,679
$
43,120
$
120,662
$
504,434

Estimated K3
Literacy
Funding
$
17,881
$
1,125
$
13,214
$
$
$
$
22,705
$
87,370
$
46,478
$
48,281
$
41,571
$
24,021
$
29,036
$
44,285
$
$
$
27,284
$
18,117
$
35,525
$
38,169
$
27,720
$
$
25,891
$
$
$
$
$
$
19,247
$
34,965
$
38,507
$
21,121
$
10,206
$
$
38,322
$
27,497
$
$
59,573
$
77,668
$
34,976
$
5,855
$
23,202
$
66,400

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
30,949
$
$
25,490
$
$
15,709
$
$
11,263
$
$
18,698
$
$
16,574
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
292,843
$
$
$
$
254,185
$
$
$
$
$
$
$
$
367,103
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24,033 $
$
$
$
$
$
$
$
$
8,867
$
$
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
596,965
$
1,184,987
$
713,037
$
539,138
$
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
$
1,138,705
$
3,450,615
$
2,336,354
$
1,169,328
$
1,567,066
$
1,495,317
$
1,590,828
$
1,029,442
$
1,791,211
$
1,457,960
$
1,004,911
$
725,360
$
880,989
$
1,949,742
$
1,203,709
$
2,275,528
$
2,077,497
$
774,986
$
1,839,597
$
291,537
$
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

Actual Base Aid

FY13
$
606,899
$
1,156,773
$
766,461
$
560,958
$
581,650
$
613,148
$
606,687
$
4,392,493
$
3,429,307
$
3,321,013
$
2,829,047
$
1,692,170
$
2,141,766
$
3,032,690
$
1,067,706
$
3,251,012
$
2,232,878
$
1,108,702
$
1,561,022
$
1,567,522
$
1,558,870
$
674,383
$
1,979,100
$
1,205,816
$
945,587
$
698,867
$
923,975
$
1,605,074
$
1,165,118
$
2,217,648
$
2,002,650
$
821,554
$
1,686,606
$
306,677
$
2,015,914
$
2,963,711
$
19,303,418
$
2,248,883
$
6,583,621
$
1,950,263
$
477,357
$
788,984
$
4,411,485

Difference
From Base
FY13
$
(9,934)
$
28,214
$
(53,425)
$
(21,820)
$
8,417
$
38,768
$
136,229
$
61,114
$
163,935
$
138,253
$
130,666
$
78,615
$
100,836
$
128,755
$
70,999
$
199,602
$
103,476
$
60,627
$
6,044
$
(72,205)
$
31,958
$
355,060
$
(187,890)
$
252,143
$
59,324
$
26,492
$
(42,986)
$
344,668
$
38,591
$
57,880
$
74,846
$
(46,568)
$
152,990
$
(15,140)
$
5,922
$
(5,583)
$
491,807
$
(42,998)
$
520,507
$
(16,908)
$
(11,162)
$
14,474
$
217,217

6/3/2013

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

County
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
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin

LSC

Community School
Promise Academy
Puritas Community Elementary
Quest Community School
Stepstone Academy
Stockyard Community Elementary
Summit Academy Community Schoo
The Haley School
Thurgood Marshall High School
University of Cleveland Prep
Village Prep Woodland Hills
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
PCS
A+ Arts Academy
A+ Children's Academy
Academy for Urban Scholars
Academy of Columbus
Academy of New Media Middle
Arts & College Preparatory Aca
BAJIM Village Academy
Brookwood Academy
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 Acad West
Columbus Collegiate Academy
Columbus Humanities, Arts
Columbus Performance Academy
Columbus Prep and Fitness Acad
Columbus Preparatory Academy
Cornerstone Academy Community
Crittenton Community School

HB 59
Estimated
Formula
ADM
FY13
437.9
197.2
48.4
109.4
286.0
203.0
80.6
100.7
377.2
158.5
340.4
116.0
387.0
228.0
326.5
397.9
322.0
90.1
47.9
87.7
295.3
78.8
216.8
338.9
84.4
261.5
20.1
133.3
140.0
192.9
49.4
368.6
469.5
98.7
136.4
70.9
186.0
309.8
161.1
191.1
592.8
492.9
48.5

Estimated
Opportunity
Grant
$
2,515,793
$
1,133,029
$
277,886
$
628,446
$
1,642,955
$
1,166,120
$
463,277
$
578,636
$
2,166,957
$
910,640
$
1,955,598
$
666,535
$
2,223,487
$
1,309,745
$
1,875,972
$
2,286,050
$
1,849,603
$
517,452
$
275,300
$
503,894
$
1,696,326
$
452,878
$
1,245,286
$
1,947,038
$
484,878
$
1,502,432
$
115,417
$
765,694
$
804,070
$
1,108,383
$
283,688
$
2,117,664
$
2,697,335
$
566,802
$
783,675
$
407,321
$
1,068,340
$
1,779,514
$
925,692
$
1,097,755
$
3,405,406
$
2,831,711
$
278,805

Estimated
Targeted
Assistance
$
96,977
$
43,179
$
6,885
$
24,178
$
64,896
$
29,361
$
9,791
$
20,914
$
85,417
$
34,945
$
76,389
$
26,760
$
77,895
$
51,363
$
71,129
$
92,368
$
31,496
$
$
3,706
$
9,030
$
26,011
$
12,000
$
18,347
$
24,100
$
6,974
$
24,246
$
1,551
$
12,526
$
10,261
$
16,690
$
3,692
$
29,896
$
42,953
$
9,126
$
10,382
$
5,932
$
15,033
$
21,598
$
11,558
$
19,496
$
55,832
$
26,943
$
4,088

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
431,455
57,036
63,478
48,263
140,827
2,216,111
17,574
31,737
144,239
52,163
84,925
53,753
1,409,052
112,485
157,751
251,610
311,321
91,321
70,436
54,182
162,291
37,875
194,981
84,932
55,826
91,105
1,902,179
65,609
94,143
16,557
160,043
160,395
52,243
52,563
51,085
107,261
81,400
124,548
137,351
50,049
273,193
75,470

Estimated LEP
Funding
$
$
$
$
$
97,335
$
$
$
$
$
$
4,125
$
$
$
$
$
$
$
$
$
$
$
$
$
25,808
$
$
$
$
$
5,603
$
$
1,024
$
11,565
$
$
96,728
$
71,321
$
$
$
121,594
$
$
38,618
$
73,425
$
136,320
$
-

3 of 9

Estimated
Economically
Disadvantaged
Aid
$
433,751
$
169,482
$
48
$
$
311,868
$
109,269
$
$
41,037
$
224,165
$
$
247,574
$
71,350
$
321,636
$
215,560
$
167,085
$
495,389
$
66,278
$
$
13,115
$
355
$
176,962
$
$
117,793
$
195,644
$
83,136
$
86,026
$
$
$
85,192
$
19,006
$
17,624
$
190,488
$
285,692
$
73,079
$
62,416
$
$
100,773
$
212,171
$
80,259
$
74,031
$
245,830
$
130,201
$
45,385

Estimated K3
Literacy
Funding
$
$
35,357
$
$
24,613
$
38,246
$
$
18,144
$
$
42,127
$
35,665
$
76,590
$
23
$
16,823
$
22,813
$
59,855
$
37,186
$
$
$
$
234
$
26,053
$
14,576
$
$
42,860
$
$
$
4,520
$
104
$
19,955
$
$
7,700
$
$
56,975
$
15,838
$
24,995
$
$
$
42,773
$
24,395
$
24,041
$
79,160
$
77,157
$
-

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
26,034
$
$
$
$
$
$
$
$
$
$
$
$
$
$
34,728
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
3,477,975
$
1,438,082
$
348,297
$
725,499
$
2,296,127
$
3,520,861
$
508,785
$
672,324
$
2,662,904
$
1,033,413
$
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
$
517,329
$
1,611,136
$
2,320,382
$
630,815
$
1,703,810
$
121,488
$
2,680,502
$
990,690
$
1,238,223
$
330,285
$
2,509,656
$
3,243,350
$
813,815
$
1,005,353
$
464,337
$
1,291,408
$
2,259,049
$
1,166,451
$
1,391,291
$
3,909,703
$
3,475,525
$
403,748

Actual Base Aid

FY13
$
3,210,078
$
1,426,127
$
355,090
$
832,677
$
2,206,209
$
3,343,764
$
561,527
$
677,413
$
2,725,481
$
1,170,111
$
2,580,682
$
809,621
$
3,757,391
$
1,671,763
$
2,453,771
$
2,955,182
$
2,152,285
$
584,195
$
321,988
$
589,578
$
1,982,603
$
545,222
$
1,420,527
$
2,275,022
$
553,205
$
1,641,556
$
136,926
$
2,673,778
$
964,138
$
1,221,727
$
364,160
$
2,343,618
$
3,143,549
$
731,138
$
970,696
$
478,430
$
1,205,246
$
2,113,536
$
1,153,995
$
1,299,695
$
3,788,149
$
3,218,385
$
345,028

Difference
From Base
FY13
$
267,897
$
11,955
$
(6,793)
$
(107,178)
$
89,918
$
177,097
$
(52,742)
$
(5,089)
$
(62,577)
$
(136,699)
$
(135,481)
$
8,799
$
291,501
$
40,203
$
(121,980)
$
233,454
$
106,414
$
24,578
$
40,570
$
(21,883)
$
105,040
$
(27,893)
$
190,609
$
45,360
$
77,610
$
62,254
$
(15,438)
$
6,724
$
26,551
$
16,496
$
(33,875)
$
166,039
$
99,801
$
82,677
$
34,657
$
(14,092)
$
86,162
$
145,512
$
12,457
$
91,596
$
121,554
$
257,140
$
58,721

6/3/2013

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

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

LSC

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 Primary School
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
Life Skills Center of Col Nort
Life Skills Center of Col SE
Metro Early College High Schoo
Midnimo Cross Cultural CS
Millennium Community School
New Beginnings Academy
Nexus Academy of Columbus
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

HB 59
Estimated
Formula
ADM
FY13
174.2
158.0
88.9
95.0
13,668.5
111.3
434.1
188.8
206.8
250.0
180.6
107.2
166.7
59.6
245.8
822.9
971.0
59.5
417.4
422.0
493.8
423.7
116.6
208.4
322.3
134.6
145.3
393.6
78.8
676.3
92.4
28.2
251.7
242.5
254.4
575.2
246.0
117.0
76.9
167.7
110.0
62.6
159.6

Estimated
Opportunity
Grant
$
1,000,779
$
907,653
$
510,845
$
545,545
$
78,525,768
$
639,246
$
2,493,732
$
1,084,426
$
1,187,951
$
1,436,135
$
1,037,432
$
615,807
$
957,864
$
342,287
$
1,411,834
$
4,727,790
$
5,578,223
$
341,770
$
2,398,020
$
2,424,103
$
2,836,881
$
2,434,042
$
669,637
$
1,197,143
$
1,851,441
$
773,392
$
834,978
$
2,261,117
$
452,706
$
3,885,229
$
530,838
$
161,779
$
1,445,729
$
1,393,277
$
1,461,333
$
3,304,237
$
1,412,983
$
672,280
$
442,020
$
963,666
$
631,835
$
359,465
$
917,132

Estimated
Targeted
Assistance
$
26,316
$
11,704
$
6,316
$
8,116
$
$
11,095
$
32,365
$
12,316
$
21,570
$
21,490
$
13,213
$
$
12,750
$
4,987
$
18,175
$
75,513
$
113,979
$
20,116
$
38,498
$
31,246
$
35,223
$
29,995
$
9,604
$
14,674
$
24,014
$
8,841
$
17,703
$
27,262
$
5,824
$
63,005
$
14,522
$
2,365
$
18,446
$
16,336
$
10,844
$
59,494
$
24,312
$
10,407
$
5,264
$
14,454
$
8,416
$
5,051
$
11,966

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
85,568
22,214
1,473
24,281
14,350,518
56,776
206,403
2,364
147,182
238,688
134,323
68,343
147,165
49,138
445,725
239,907
359,359
65,132
122,518
137,674
239,344
202,500
28,491
103,106
234,179
137,374
117,805
241,012
11,341
202,998
36,957
9,914
15,527
243,116
5,847,587
81,385
199,292
158,990
59,975
78,890
52,229
64,019
97,746

Estimated LEP
Funding
$
$
$
64,954
$
$
$
$
$
11,014
$
1,245
$
$
26,835
$
$
$
$
$
83,014
$
22,391
$
$
18,664
$
36,056
$
53,258
$
9,750
$
$
130,811
$
$
214
$
5,153
$
$
58,193
$
$
$
$
20,141
$
42,090
$
$
$
7,050
$
$
$
$
$
$
7,943

4 of 9

Estimated
Economically
Disadvantaged
Aid
$
22,212
$
114,119
$
83,197
$
52,470
$
$
8,465
$
254,072
$
123,130
$
115,705
$
188,593
$
108,021
$
3,815
$
64,800
$
$
85,472
$
373,636
$
426,830
$
14,745
$
181,309
$
229,677
$
268,649
$
228,542
$
1,140
$
144,799
$
229,391
$
69,387
$
91,921
$
$
80,451
$
375,947
$
29,065
$
$
89,900
$
162,371
$
6,293
$
169,002
$
137,391
$
89,412
$
53,623
$
119,156
$
39,946
$
81,636
$
81,139

Estimated K3
Literacy
Funding
$
$
$
12,848
$
16,792
$
$
$
37,037
$
27,900
$
$
$
$
$
$
13,406
$
$
105,779
$
115,387
$
16
$
72,378
$
$
78,035
$
$
20,921
$
24,181
$
$
$
$
$
$
92,167
$
$
$
29,063
$
30,456
$
11,759
$
52,765
$
32,474
$
$
$
18,074
$
$
5,056
$
20,329

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
43,384
$
$
$
$
71,507
$
$
79,485
$
$
76,175
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
173,125
$
$
245,023
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
16,055
$
$
$
$
$
$
$
50,144 $
-

HB 59 Estimated
Formula Aid
$
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
$
409,818
$
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
$
2,529,392
$
608,514
$
4,619,345
$
611,382
$
174,058
$
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

Actual Base Aid

FY13
$
1,138,332
$
963,961
$
631,963
$
702,060
$
88,447,867
$
714,266
$
2,935,377
$
1,347,965
$
1,408,672
$
1,762,308
$
1,246,852
$
656,556
$
1,110,321
$
426,251
$
1,806,848
$
5,514,867
$
6,529,682
$
442,658
$
2,833,869
$
2,676,226
$
3,407,958
$
2,713,118
$
812,713
$
1,524,299
$
2,112,372
$
1,036,868
$
1,114,013
$
2,556,843
$
526,558
$
4,541,875
$
588,328
$
173,439
$
1,578,918
$
1,706,807
$
7,287,514
$
3,571,652
$
1,721,831
$
824,963
$
511,086
$
1,132,937
$
686,576
$
424,602
$
1,177,413

Difference
From Base
FY13
$
(3,458)
$
91,729
$
47,670
$
(54,856)
$ 4,428,420
$
1,315
$
131,616
$
(86,815)
$
136,486
$
202,082
$
149,147
$
31,408
$
72,257
$
(16,433)
$
154,359
$
90,772
$
86,488
$
(878)
$
(2,482)
$
182,530
$
103,431
$
191,710
$
(82,920)
$
90,414
$
226,653
$
125,465
$
198,569
$
(27,452)
$
81,956
$
77,470
$
23,054
$
619
$
39,888
$
180,839
$
50,301
$
95,231
$
91,672
$
106,125
$
65,851
$
61,304
$
45,850
$
90,624
$
8,985

6/3/2013

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

County
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
Franklin
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

LSC

Community School
Sullivant Avenue Community Sch
Summit Academy CS Columbus
Summit Academy MS Columbus
Summit Academy Tr HS-Columbus
The Arch Academy
UBAH Math & Reading Academy
Virtual Community Sch Of Ohio
Westside Academy
Whitehall Prep & Fitness
World Collegiate Prep School
Young Scholars Prep School
Youthbuild Columbus Community
Zenith Academy
Zenith Academy East
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
Cincinnati State STEM Academy
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

HB 59
Estimated
Formula
ADM
FY13
445.4
57.6
53.0
71.8
91.9
70.2
1,124.0
154.3
276.4
111.6
30.4
253.5
344.5
214.3
422.1
145.9
149.3
121.6
184.3
314.0
884.2
346.7
248.7
229.8
172.3
86.0
189.9
83.0
500.0
444.1
97.5
106.5
106.5
89.1
56.5
481.0
248.1
637.3
122.3
353.4
291.8
132.3
79.3

Estimated
Opportunity
Grant
$
2,558,766
$
330,855
$
304,600
$
412,434
$
527,736
$
403,242
$
6,457,466
$
886,281
$
1,587,861
$
641,257
$
174,820
$
1,456,530
$
1,979,267
$
1,230,981
$
2,424,792
$
838,196
$
857,729
$
698,764
$
1,058,746
$
1,804,160
$
5,079,786
$
1,991,677
$
1,428,494
$
1,320,431
$
989,864
$
493,840
$
1,090,688
$
476,605
$
2,872,500
$
2,551,469
$
559,908
$
611,785
$
611,728
$
511,880
$
324,650
$
2,763,115
$
1,425,220
$
3,661,059
$
702,384
$
2,030,398
$
1,676,161
$
759,891
$
455,579

Estimated
Targeted
Assistance
$
44,594
$
5,435
$
5,617
$
7,341
$
7,446
$
6,175
$
$
18,039
$
25,489
$
8,409
$
2,240
$
19,726
$
24,458
$
19,983
$
49,835
$
$
8,220
$
5,934
$
7,097
$
11,076
$
32,800
$
12,390
$
9,125
$
8,276
$
6,446
$
3,781
$
7,245
$
3,592
$
36,121
$
17,629
$
3,619
$
4,048
$
4,469
$
4,645
$
2,798
$
17,109
$
25,794
$
22,890
$
4,950
$
13,342
$
10,389
$
5,637
$
3,121

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
186,903
536,712
505,324
800,203
59,738
7,321
1,883,424
4,509
196,455
14,445
5,681
216,322
46,985
7,223
224,846
88,396
1,264,235
21,238
37,765
65,914
207,162
105,254
145,127
95,110
29,169
42,089
229,050
65,298
69,946
208,449
17,130
50,042
125,856
154,903
324,018
230,189
265,349
148,047
133,208
111,360
338,408
1,111,599
637,162

Estimated LEP
Funding
$
181,211
$
$
$
$
$
$
$
78,525
$
10,500
$
$
$
$
256,744
$
211,346
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
42,356
$
$
$
$
428
$
439

5 of 9

Estimated
Economically
Disadvantaged
Aid
$
218,899
$
27,737
$
21,751
$
22,634
$
21,760
$
$
$
63,873
$
184,056
$
83,206
$
$
183,242
$
191,203
$
120,562
$
44,864
$
$
24,336
$
27,694
$
34,375
$
146,993
$
488,695
$
197,515
$
129,784
$
140,152
$
$
62,258
$
95,086
$
50,539
$
4,319
$
205,486
$
26,841
$
66,798
$
86,821
$
57,728
$
29,667
$
137,388
$
119,417
$
377,026
$
86,120
$
193,693
$
156,471
$
33,589
$
22,005

Estimated K3
Literacy
Funding
$
69,975
$
$
$
$
$
12,731
$
$
31,561
$
33,197
$
18,725
$
5,384
$
$
41,328
$
30,202
$
$
$
$
$
$
35,505
$
85,991
$
46,665
$
28,397
$
38,750
$
$
9,711
$
$
5,594
$
74,426
$
32,625
$
21,929
$
14,830
$
$
$
$
55,413
$
38,439
$
74,403
$
$
37,242
$
32,481
$
$
-

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
554,744
$
193,926 $
$
97,358 $
$
$
83,041
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
77,286
$
$
$
$
$
$
$
$
$
$
$
$
179,577
$
$
167,040
$
$
$
$
$
$
$
$
$
$
$
$
$
$
14,425
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
3,260,349
$
900,738
$
837,292
$
1,242,612
$
616,680
$
429,468
$
8,340,890
$
1,082,788
$
2,037,557
$
766,042
$
188,126
$
2,430,564
$
2,733,911
$
1,717,655
$
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
$
1,025,479
$
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

Actual Base Aid

FY13
$
3,105,776
$
853,839
$
790,125
$
1,188,127
$
583,234
$
513,879
$
7,909,474
$
1,015,997
$
1,905,365
$
798,364
$
219,528
$
1,999,617
$
2,572,038
$
1,580,716
$
2,821,946
$
894,788
$
2,038,814
$
736,480
$
1,122,017
$
2,143,630
$
5,839,824
$
2,374,445
$
1,694,793
$
1,595,882
$
1,040,351
$
571,971
$
1,372,709
$
572,013
$
3,036,502
$
2,955,850
$
698,944
$
735,873
$
824,255
$
712,442
$
662,101
$
3,314,218
$
1,779,204
$
4,321,404
$
825,533
$
2,404,301
$
2,157,276
$
1,790,213
$
1,019,243

Difference
From Base
FY13
$
154,573
$
46,900
$
47,167
$
54,484
$
33,446
$
(84,410)
$
431,416
$
66,791
$
132,192
$
(32,322)
$
(31,402)
$
430,947
$
161,873
$
136,938
$
5,432
$
31,803
$
115,704
$
17,151
$
15,965
$
(79,981)
$
54,610
$
(20,943)
$
46,135
$
6,836
$
(14,872)
$
39,709
$
126,646
$
29,615
$
20,810
$
59,808
$
(69,518)
$
11,631
$
184,197
$
183,753
$
19,032
$
(111,004)
$
95,014
$
4,377
$
101,129
$
(18,266)
$
71,059
$
120,930
$
99,062

6/3/2013

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

County
Hamilton
Hamilton
Hamilton
Hancock
Hardin
Harrison
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
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas
Lucas

LSC

Community School
T.C.P. World Academy
Theodore Roosevelt
V L T Academy
Findlay Digital Academy
Hardin Community School
Lakeland Academy Com Sch
Center for Student Achievement
Summit Academy CS Painesville
Lakewood Digital Academy
NDA
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
Acad of Education Excellence
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
Eagle Learning Center
Glass City Academy
Great Expectations Elem Sch
H S Academy Toledo Downtown
Horizon Science Acad Spring
Horizon Science Academy Toledo
Imagine Hill Avenue
Imani Learning Academy
Kids Unlimited Academy
Knight Academy

HB 59
Estimated
Formula
ADM
FY13
455.5
200.0
792.2
137.8
38.4
28.7
55.9
90.9
45.9
302.8
131.6
31.9
232.4
117.8
449.4
413.5
140.1
206.8
155.8
123.0
137.6
86.0
76.2
56.2
198.1
2,096.0
163.5
53.3
104.3
657.5
164.0
512.3
523.0
63.8
220.2
173.6
298.1
427.1
502.2
129.1
123.9
62.6
162.9

Estimated
Opportunity
Grant
$
2,616,560
$
1,149,172
$
4,551,017
$
791,833
$
220,436
$
164,767
$
321,260
$
522,393
$
263,753
$
1,739,672
$
755,755
$
183,122
$
1,334,966
$
676,876
$
2,581,975
$
2,375,443
$
804,932
$
1,188,181
$
895,301
$
706,865
$
790,627
$
494,070
$
437,884
$
322,697
$
1,138,027
$
12,041,635
$
939,308
$
306,381
$
599,376
$
3,777,395
$
941,893
$
2,943,336
$
3,004,520
$
366,531
$
1,265,049
$
997,160
$
1,712,642
$
2,453,919
$
2,884,967
$
741,392
$
711,920
$
359,809
$
935,746

Estimated
Targeted
Assistance
$
18,901
$
7,234
$
28,169
$
$
6,322
$
2,674
$
8,416
$
13,573
$
$
$
15,002
$
$
78,638
$
39,155
$
56,387
$
129,745
$
22,334
$
67,872
$
$
41,393
$
36,309
$
22,885
$
21,229
$
11,537
$
48,047
$
$
40,038
$
11,399
$
18,449
$
156,418
$
31,693
$
126,114
$
128,354
$
8,190
$
51,303
$
41,388
$
73,735
$
99,870
$
121,881
$
27,333
$
30,282
$
15,366
$
39,194

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
152,544
122,422
195,416
90,735
13,540
39,909
82,354
898,927
55,800
186,641
175,257
35,007
56,354
81,131
219,724
164,884
108,149
62,511
48,668
97,628
1,599,446
1,046,846
560,731
5,862
344,140
2,077,842
62,090
1,287,185
2,525,877
199,939
45,917
208,323
488,826
36,304
174,624
89,173
132,610
164,415
302,332
117,347
18,702
42,214
104,665

Estimated LEP
Funding
$
$
$
$
$
$
$
$
2,228
$
$
$
$
$
$
1,125
$
$
32,479
$
$
$
$
$
2,625
$
$
$
$
$
$
$
$
$
3,375
$
49,601
$
$
$
$
$
$
1,125
$
$
$
$
$
$
-

6 of 9

Estimated
Economically
Disadvantaged
Aid
$
216,865
$
150,966
$
480,742
$
$
10,838
$
$
11,004
$
37,913
$
$
$
41,969
$
$
88,660
$
66,804
$
101,956
$
219,044
$
53,609
$
104,151
$
$
82,861
$
80,993
$
44,146
$
33,668
$
$
121,759
$
$
73,248
$
22,184
$
26,931
$
278,273
$
49,349
$
249,284
$
231,251
$
7,009
$
$
32,503
$
117,678
$
136,888
$
111,800
$
$
78,758
$
$
63,389

Estimated K3
Literacy
Funding
$
68,873
$
17,766
$
83,007
$
$
$
1,816
$
$
$
$
$
22,419
$
$
47,822
$
$
66,339
$
49,124
$
$
38,745
$
$
7,178
$
$
$
$
12,638
$
$
$
21,458
$
1,557
$
$
74,374
$
22,451
$
66,899
$
45,182
$
$
$
30,350
$
29,228
$
47,313
$
22,997
$
27,146
$
14,141
$
14,092
$
-

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
177,858
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
52,119
$
$
$
$
$
123,951 $
$
175,504 $
$
$
$
$
$
19,087 $
$
98,145 $
$
141,367 $
$
38,909 $
$
$
$
$
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
3,073,743
$
1,447,561
$
5,338,350
$
882,568
$
251,135
$
209,166
$
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
$
352,734
$
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
$
418,033
$
1,490,976
$
1,209,660
$
2,165,162
$
3,043,773
$
3,482,886
$
913,218
$
853,804
$
431,481
$
1,142,995

Actual Base Aid

FY13
$
3,057,726
$
1,386,698
$
5,293,391
$
831,890
$
252,626
$
210,830
$
422,585
$
1,382,044
$
294,195
$
1,858,057
$
901,505
$
211,528
$
1,710,399
$
837,667
$
3,151,974
$
2,992,820
$
1,075,007
$
1,500,845
$
920,488
$
866,398
$
2,410,807
$
1,555,405
$
980,955
$
385,035
$
1,594,024
$
13,524,397
$
1,215,111
$
1,606,230
$
3,254,798
$
4,741,778
$
1,116,857
$
3,957,428
$
4,218,992
$
417,400
$
1,578,520
$
1,330,952
$
2,308,470
$
3,242,970
$
3,665,268
$
1,005,061
$
900,056
$
488,611
$
1,160,601

Difference
From Base
FY13
$
16,017
$
60,864
$
44,959
$
50,678
$
(1,491)
$
(1,664)
$
449
$
92,989
$
25,358
$
68,256
$
108,896
$
6,601
$
(103,960)
$
27,424
$
(125,593)
$
(22,100)
$
91,876
$
(39,385)
$
23,481
$
69,527
$
99,193
$
52,541
$
72,557
$
(32,301)
$
57,950
$
595,080
$
(78,970)
$
22,476
$
(32,046)
$
(252,004)
$
24,047
$
(239,520)
$
(145,354)
$
633
$
(87,544)
$
(121,292)
$
(143,308)
$
(199,198)
$
(182,382)
$
(91,843)
$
(46,252)
$
(57,129)
$
(17,606)

6/3/2013

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

County
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
Marion
Marion
Marion
Marion
Marion
Marion
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery
Montgomery

LSC

Community School
L. Hollingworth School for Tal
Lake Erie Academy
Life Skills Center Of Toledo
Madison Avenue School of Arts
Nexus Academy of Toledo
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 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
Summit Academy Sec Youngstown
Summit Academy-Youngstown
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
DECA PREP
DLA-Dayton Liberty Campus
DLA-Dayton View Campus
Emerson Academy of Dayton

HB 59
Estimated
Formula
ADM
FY13
205.3
261.6
100.6
593.8
33.6
300.3
12,942.1
561.6
104.5
188.8
128.0
163.3
214.6
146.5
570.3
291.7
512.1
252.7
380.5
199.3
112.8
153.2
110.2
64.5
291.6
455.2
195.0
173.3
205.5
322.0
105.2
93.2
48.0
38.4
168.0
1,969.0
136.3
445.8
157.4
236.9
309.2
382.8
668.4

Estimated
Opportunity
Grant
$
1,179,563
$
1,502,949
$
578,177
$
3,411,209
$
192,975
$
1,725,109
$
74,352,250
$
3,226,105
$
600,525
$
1,084,656
$
735,303
$
938,170
$
1,232,762
$
841,872
$
3,276,201
$
1,675,702
$
2,941,785
$
1,451,750
$
2,185,800
$
1,144,806
$
648,208
$
880,019
$
632,812
$
370,553
$
1,674,955
$
2,615,009
$
1,120,424
$
995,838
$
1,180,310
$
1,850,062
$
604,368
$
535,664
$
275,990
$
220,321
$
965,275
$
11,311,681
$
783,273
$
2,561,178
$
904,435
$
1,360,703
$
1,776,067
$
2,199,129
$
3,839,671

Estimated
Targeted
Assistance
$
50,478
$
64,253
$
24,157
$
145,578
$
6,932
$
73,659
$
$
116,328
$
24,970
$
46,420
$
29,644
$
37,512
$
50,856
$
35,218
$
104,212
$
61,832
$
121,775
$
$
168,187
$
71,676
$
46,826
$
$
47,838
$
18,492
$
128,854
$
201,061
$
69,606
$
66,683
$
91,368
$
144,495
$
$
6,911
$
7,205
$
1,549
$
45,270
$
$
41,289
$
136,501
$
48,164
$
73,580
$
85,626
$
118,442
$
200,404

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
62,629
261,193
137,959
131,403
32,338
178,078
10,291,404
559,211
91,683
92,363
933,020
1,377,286
241,473
174,854
303,158
471,357
166,070
273,387
83,920
158,521
100,046
163,514
121,034
353,715
196,965
115,398
2,194,867
1,619,193
108,969
111,129
93,082
46,078
12,621
52,974
73,077
1,710,750
82,511
40,450
55,648
16,376
321,580
150,363
193,283

Estimated LEP
Funding
$
71,344
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2,239
$
$
6,143
$
$
$
$
$
$
$
8,933
$
1,125
$
$
6,053
$
$
$
1,440
$
$
$
$
$
1,665
$
$
$
$
$
$
7,875

7 of 9

Estimated
Economically
Disadvantaged
Aid
$
66,382
$
185,443
$
51,253
$
295,456
$
$
158,610
$
$
107,547
$
60,828
$
59,710
$
35,784
$
36,376
$
43,013
$
70,779
$
92,053
$
87,898
$
275,532
$
$
244,683
$
113,592
$
66,498
$
$
95,081
$
26,832
$
301,061
$
309,761
$
92,864
$
104,405
$
156,984
$
242,757
$
$
9,077
$
2,335
$
2,544
$
34,728
$
$
126,468
$
267,252
$
107,917
$
$
232,883
$
394,450
$
507,134

Estimated K3
Literacy
Funding
$
26,935
$
22,298
$
$
105,541
$
$
42,552
$
$
$
$
20,754
$
$
$
$
20,754
$
$
29,662
$
61,436
$
$
45,074
$
$
$
$
$
2,529
$
27,133
$
44,269
$
$
$
24,989
$
41,454
$
$
20,979
$
$
$
$
$
15,599
$
$
$
36,518
$
32,024
$
43,866
$
76,030

CareerTechnical
Transportation
Funding
$
$
$
54,908 $
$
$
143,107
$
152,182 $
$
$
$
47,983 $
$
$
$
$
$
$
$
$
$
$
$
$
$
$
41,688
$
$
$
$
111,241
$
$
$
$
$
$
$
$
$
$
280,149
$
$
$
$
$
$
$
$
$
$
28,578
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
75,180
$
$
$
$
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
1,457,331
$
2,091,044
$
934,652
$
4,241,367
$
232,244
$
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
$
3,478,886
$
2,786,119
$
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
$
1,487,176
$
2,448,180
$
2,906,250
$
4,824,396

Actual Base Aid

FY13
$
1,511,840
$
2,076,731
$
869,435
$
4,624,595
$
245,429
$
2,376,042
$
82,184,682
$
4,079,061
$
752,308
$
1,446,926
$
1,686,136
$
2,325,098
$
1,657,674
$
1,133,552
$
4,076,080
$
2,311,876
$
3,752,778
$
1,609,901
$
2,898,482
$
1,652,117
$
853,637
$
992,650
$
848,502
$
669,256
$
2,287,030
$
3,442,581
$
3,444,407
$
2,700,193
$
1,643,927
$
2,488,441
$
659,801
$
359,391
$
300,170
$
277,631
$
1,134,316
$
12,447,541
$
1,017,257
$
2,992,136
$
1,198,809
$
1,724,527
$
2,394,016
$
2,861,472
$
4,831,114

Difference
From Base
FY13
$
(54,509)
$
14,313
$
65,217
$
(383,228)
$
(13,185)
$
(150,052)
$ 2,458,971
$
(69,871)
$
25,698
$
(143,023)
$
47,615
$
64,247
$
(47,883)
$
9,926
$
(189,214)
$
14,573
$
(183,942)
$
115,236
$
(164,675)
$
116,627
$
7,941
$
50,883
$
48,264
$
102,864
$
70,515
$
(148,151)
$
34,479
$
85,926
$
(75,255)
$
(98,544)
$
37,649
$
260,758
$
(2,019)
$
(244)
$
(15,966)
$
574,889
$
33,548
$
13,246
$
(7,465)
$
(237,351)
$
54,164
$
44,778
$
(6,718)

6/3/2013

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

County
Montgomery
Montgomery
Montgomery
Montgomery
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
Portage
Richland
Richland
Richland
Richland
Richland
Richland
Richland
Scioto
Scioto
Scioto
Seneca
Seneca
Stark

LSC

Community School
General Chappie James Leader
Horizon Science Acad Dayton
Horizon Science Academy Dayton
Horizon Science Academy Dayton
Imagine Woodbury Academy
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
Trotwood Fitness & Prep Acad
West Carrollton Secondary Acad
Cardington Lincoln Loc Digital
Goal Digital Academy
Tomorrow Center
Foxfire High School
Foxfire Intermediate School
Franklin Local CS
Zanesville Community School
Bio-Med Science Academy
Falcon Academy of Creative Art
Foundation Academy
IMAC
Mansfield Community Elementary
Mansfield Community Middle
Mansfield Elective Academy
Mansfield Enhancement Academy
RASE
Sciotoville
Sciotoville Elementary Academy
Southern Ohio Academy
Bridges Community Academy
North Central Academy
Believe to Achieve-Canton

HB 59
Estimated
Formula
ADM
FY13
122.8
145.8
347.9
209.4
167.7
466.1
294.1
178.5
107.6
68.9
101.9
75.3
502.5
747.0
101.4
452.4
218.6
106.5
81.8
323.1
43.8
32.9
350.6
89.4
236.1
79.6
88.9
112.9
61.9
165.4
358.4
40.1
133.8
124.6
33.1
45.6
157.9
295.9
141.6
69.4
129.8
111.3
181.6

Estimated
Opportunity
Grant
$
705,429
$
837,391
$
1,998,743
$
1,203,175
$
963,322
$
2,677,515
$
1,689,605
$
1,025,483
$
617,875
$
395,831
$
585,358
$
432,369
$
2,886,920
$
4,291,630
$
582,543
$
2,598,866
$
1,255,800
$
611,900
$
470,067
$
1,855,922
$
251,401
$
188,798
$
2,014,346
$
513,316
$
1,356,567
$
457,474
$
510,788
$
648,783
$
355,386
$
950,453
$
2,058,778
$
230,202
$
768,509
$
715,999
$
190,160
$
262,087
$
907,078
$
1,699,693
$
813,377
$
398,760
$
745,609
$
639,131
$
1,043,349

Estimated
Targeted
Assistance
$
35,697
$
43,919
$
106,178
$
64,710
$
47,780
$
139,391
$
83,528
$
27,560
$
2,730
$
17,774
$
26,948
$
18,805
$
148,893
$
146,365
$
28,841
$
127,904
$
60,962
$
25,741
$
16,461
$
92,563
$
5,143
$
$
$
13,442
$
51,685
$
15,780
$
13,290
$
26,574
$
3,904
$
7,110
$
83,209
$
8,652
$
30,767
$
29,314
$
7,930
$
10,406
$
31,335
$
62,364
$
30,909
$
17,568
$
14,608
$
13,347
$
69,997

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
61,645
78,078
257,677
79,355
35,018
241,681
259,796
84,326
25,896
49,354
41,853
62,438
172,581
132,691
38,130
61,629
14,731
952,526
890,413
249,100
11,439
52,470
420,413
356,815
280,195
167,585
79,587
144,992
52,627
100,698
147,840
30,559
76,802
150,484
49,532
49,299
98,319
203,445
90,927
43,592
221,913
140,412
108,296

Estimated LEP
Funding
$
$
6,750
$
70,980
$
75,926
$
$
$
$
$
$
$
1,343
$
$
1,766
$
26,685
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-

8 of 9

Estimated
Economically
Disadvantaged
Aid
$
73,006
$
128,239
$
149,053
$
142,511
$
$
2,594
$
191,553
$
77,435
$
$
43,393
$
92,841
$
54,023
$
361,516
$
275,110
$
79,342
$
260,646
$
136,157
$
54,173
$
26,765
$
231,664
$
$
$
$
14,660
$
100,063
$
33,567
$
24,933
$
295
$
$
5,275
$
196,390
$
19,183
$
96,398
$
71,550
$
21,179
$
34,081
$
41,747
$
136,374
$
57,903
$
$
32,621
$
2,498
$
-

Estimated K3
Literacy
Funding
$
$
27,207
$
$
23,679
$
31,844
$
54,950
$
$
13,129
$
$
$
$
$
62,825
$
80,019
$
$
41,526
$
49,183
$
$
$
36,430
$
$
$
$
1,010
$
$
704
$
$
$
$
9,891
$
39,535
$
$
30,098
$
$
450
$
$
14,992
$
$
25,988
$
$
6,008
$
$
25,160

CareerTechnical
Transportation
Funding
$
$
$
$
$
$
$
$
$
$
$
$
$
$
370,715
$
$
7,509
$
$
$
$
130,984
$
$
219,341
$
$
167,664
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
21,173
$
$
$
$
$
$
61,665
$
$
$
$
-

HB 59 Estimated
Formula Aid
$
875,777
$
1,121,584
$
2,582,631
$
1,589,357
$
1,077,963
$
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
$
267,983
$
241,268
$
2,434,760
$
899,243
$
1,788,511
$
675,111
$
628,598
$
820,644
$
411,917
$
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
$
459,920
$
1,082,424
$
795,388
$
1,246,802

Actual Base Aid

FY13
$
850,738
$
1,117,196
$
2,496,300
$
1,514,193
$
1,226,270
$
3,462,628
$
2,364,264
$
1,191,497
$
629,120
$
575,091
$
823,020
$
631,868
$
3,673,558
$
4,746,586
$
687,478
$
3,176,263
$
1,218,497
$
1,571,310
$
1,358,904
$
2,394,637
$
273,024
$
226,902
$
2,278,704
$
869,960
$
1,713,073
$
637,222
$
627,371
$
820,715
$
417,653
$
1,048,188
$
2,532,142
$
279,842
$
1,001,652
$
925,976
$
258,476
$
334,260
$
1,077,186
$
2,080,531
$
1,091,740
$
476,883
$
1,009,979
$
789,965
$
1,370,723

Difference
From Base
FY13
$
25,039
$
4,388
$
86,331
$
75,164
$
(148,307)
$
(346,498)
$
230,932
$
43,944
$
17,381
$
62,244
$
144,663
$
103,430
$
(39,057)
$
205,915
$
41,378
$
(85,691)
$
298,335
$
73,029
$
44,803
$
71,043
$
(5,041)
$
14,365
$
156,056
$
29,283
$
75,438
$
37,889
$
1,228
$
(71)
$
(5,736)
$
25,239
$
(6,390)
$
8,754
$
922
$
41,371
$
10,775
$
21,614
$
16,284
$
42,518
$
(72,637)
$
(16,962)
$
72,445
$
5,422
$
(123,921)

6/3/2013

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

County
Stark
Stark
Stark
Stark
Stark
Stark
Stark
Stark
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Summit
Trumbull
Trumbull
Trumbull
Trumbull
Trumbull
Tuscarawas
Van Wert
Warren
Wayne
Wayne

LSC

Community School
Believe To Achieve-Cleveland
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
Romig Road Community School
Schnee
Summit Academy Akron Elem
Summit Academy Akron M S
Summit Academy Second Akron
Towpath Trail High School
Hope Academy for Autism
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

HB 59
Estimated
Formula
ADM
FY13
349.8
236.9
181.7
111.6
111.6
74.2
99.5
69.2
527.9
122.5
261.7
96.5
282.9
365.7
111.0
93.8
110.3
453.2
142.8
110.5
63.5
70.3
166.6
28.5
204.2
142.6
99.7
95.1
595.7
55.5
404.1
69.5
35.8
115,859.9

Estimated
Opportunity
Grant
$
2,009,716
$
1,361,220
$
1,044,096
$
641,199
$
641,257
$
426,336
$
571,742
$
397,290
$
3,032,987
$
703,763
$
1,503,467
$
554,105
$
1,625,203
$
2,100,832
$
637,638
$
538,709
$
633,386
$
2,603,691
$
820,386
$
634,823
$
364,635
$
403,874
$
957,347
$
163,618
$
1,173,186
$
819,007
$
572,834
$
546,350
$
3,422,118
$
318,560
$
2,321,669
$
399,392
$
205,728
$ 665,615,171

Estimated
Targeted
Assistance
$
81,041
$
85,540
$
64,438
$
32,345
$
$
19,095
$
25,189
$
14,759
$
$
23,169
$
49,302
$
9,018
$
54,568
$
68,994
$
21,508
$
14,346
$
17,650
$
86,705
$
5,697
$
18,110
$
9,813
$
10,415
$
30,810
$
9,130
$
56,389
$
54,205
$
31,234
$
24,566
$
$
7,550
$
$
1,371
$
5,027
$ 13,519,564

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Estimated
Special
Education
Funding
202,827
213,275
51,601
109,582
88,972
91,518
1,065,171
737,635
623,828
163,434
151,406
24,391
206,653
186,068
12,500
120,322
118,899
242,378
116,449
1,329,874
617,539
955,845
183,313
224,320
250,182
42,658
1,053,990
1,151,706
197,414
163,127
452,908
34,547
14,222
117,493,035

Estimated LEP
Funding
$
$
1,125
$
$
$
$
$
$
$
$
$
$
$
$
1,125
$
$
$
$
$
$
$
$
1,125
$
$
$
248
$
$
$
$
$
$
$
16,253
$
$
2,787,919

9 of 9

Estimated
Economically
Disadvantaged
Aid
$
$
179,885
$
120,536
$
57,392
$
$
38,076
$
46,381
$
21,673
$
$
59,190
$
60,153
$
6,498
$
223,132
$
292,941
$
117,905
$
52,820
$
73,681
$
402,078
$
16,703
$
57,623
$
51,488
$
30,032
$
123,635
$
$
94,476
$
43,590
$
45,943
$
28,491
$
$
10,970
$
$
6,279
$
3,225
$
40,693,029

Estimated K3
Literacy
Funding
$
36,133
$
24,561
$
36,979
$
$
$
$
$
$
$
$
39,715
$
21,701
$
22,050
$
41,625
$
24,973
$
$
$
59,342
$
$
$
$
$
$
3,470
$
$
18,547
$
$
$
$
$
$
$
$ 6,664,491

CareerTechnical
Transportation
Funding
$
$
$
$
13,684
$
$
$
$
173,745
$
$
$
$
91,118
$
$
$
$
$
$
$
$
$
$
$
$
$
$
26,108
$
$
23,169
$
$
$
$
128,519
$
$
186,324
$
$
$
$
$
$
$
$
$
$
$
$
209,680
$
$
$
$
355,796
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,239,955 $ 6,469,444

HB 59 Estimated
Formula Aid
$
2,329,717
$
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
$
1,504,785
$
400,538
$
1,930,277
$
978,007
$
1,704,001
$
1,751,112
$
3,619,533
$
500,207
$
2,774,577
$
457,842
$
228,203
$
854,482,608

Actual Base Aid

FY13
$
2,594,774
$
1,802,463
$
1,338,132
$
891,980
$
702,990
$
594,258
$
1,640,464
$
1,127,077
$
3,455,949
$
895,534
$
1,923,040
$
594,905
$
2,103,516
$
2,693,456
$
795,562
$
774,441
$
879,493
$
3,340,900
$
894,035
$
1,972,291
$
978,717
$
1,352,895
$
1,377,409
$
414,486
$
1,680,048
$
1,041,842
$
1,631,617
$
1,680,032
$
3,531,096
$
488,699
$
2,620,973
$
426,325
$
229,984
$
831,875,275

Difference
From Base
FY13
$
(265,057)
$
76,826
$
(20,481)
$
122,284
$
27,239
$
71,886
$
68,020
$
44,280
$
200,866
$
54,021
$
(118,997)
$
20,808
$
54,197
$
21,297
$
18,962
$
80,274
$
150,446
$
53,294
$
65,200
$
68,138
$
64,757
$
48,396
$
127,376
$
(13,948)
$
250,229
$
(63,836)
$
72,385
$
71,081
$
88,437
$
11,508
$
153,604
$
31,517
$
(1,781)
$ 22,607,333

6/3/2013