Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

Estimates are based on student counts derived from data supplied by the Ohio Department of Education.
Projected enrolled ADM are generally from the FY 2020 Final #2 payment, and do not change in FY 2022 and FY 2023. Formula-Related State Aid in FY 2021 represents state foundation aid plus student wellness and success funds. Additional Aid under the House proposal represents career awareness and exploration funds.
Total State Foundation Aid and Additional Aid Fully Phased-in uses FY 2022 data and formula factors (excluding the formula transition supplement) with a phase-in percentage of 100% to provide a snapshot of the potential long-term cost of the formula.
Total Federal Temporary ESSER II and ESSER III Funds represent the combined amount of each school district's allocations from the federal Elementary and Secondary School Emergency Relief (ESSER) Fund under the federal Consolidated Appropriations Act, 2021, Pub. L. No. 116-260, and the federal American Rescue Plan Act of 2021, Pub. L. No. 117-2.
Actual aid will be calculated based on actual data and is subject to change.
The primary purpose of these estimates is to determine a state total obligation. Changes between estimates and actual aid may be significant, especially for individual school districts.

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Allen
	Auglaize County Educational
	Yes
	No
	$	6,891
	$	7,375
	$	485
	$	6,893
	$	6,896
	$	3
	$	3
		$	2,395
	
Allen
	Heir Force Community School
	No
	No
	$	7,798
	$	9,257
	$	1,458
	$	7,904
	$	8,176
	$	106
	$	272
		$	6,248
	
Allen
	WCLA
	No
	No
	$	7,964
	$	8,518
	$	555
	$	7,966
	$	8,051
	$	2
	$	85
		$	7,686
	
Ashland
	Ashland County Community Acade
	No
	No
	$	7,806
	$	8,511
	$	705
	$	7,809
	$	7,811
	$	2
	$	3
		$	3,866
	
Butler
	Marshall High School
	No
	No
	$	12,331
	$	14,802
	$	2,470
	$	12,334
	$	12,497
	$	3
	$	163
		$	3,341
	
Butler
	Middletown Prep & Fitness Acad
	No
	No
	$	8,801
	$	10,388
	$	1,587
	$	8,949
	$	9,238
	$	148
	$	289
		$	8,613
	
Butler
	Richard Allen Academy
	No
	No
	$	8,245
	$	10,214
	$	1,970
	$	8,449
	$	8,803
	$	204
	$	354
		$	11,995
	
Butler
	Summit Academy Second Middleto
	No
	Yes
	$	16,094
	$	18,698
	$	2,604
	$	16,473
	$	16,920
	$	379
	$	447
		$	4,488
	
Butler
	Summit Academy-Middletown
	No
	Yes
	$	15,479
	$	18,558
	$	3,079
	$	16,160
	$	16,641
	$	680
	$	482
		$	6,829
	
Clark
	Cliff Park High School
	No
	No
	$	11,625
	$	13,642
	$	2,016
	$	11,628
	$	11,630
	$	3
	$	2
		$	2,901
	
Clark
	Global Impact STEM Academy
	No
	No
	$	8,696
	$	9,539
	$	843
	$	8,699
	$	8,766
	$	2
	$	67
		$	1,376
	
Clark
	Springfield Prep & Fitness
	No
	No
	$	8,660
	$	10,208
	$	1,548
	$	8,889
	$	9,154
	$	229
	$	265
		$	7,978
	
Columbiana
	Buckeye On-Line School
	Yes
	No
	$	7,859
	$	9,201
	$	1,342
	$	8,270
	$	8,457
	$	411
	$	188
		$	3,015
	
Columbiana
	Utica Shale Acad of Ohio
	No
	No
	$	9,948
	$	10,164
	$	215
	$	9,951
	$	9,953
	$	3
	$	2
		$	3,027
	
Coshocton
	Coshocton Opportunity School
	No
	No
	$	10,215
	$	9,999
	$	(216)
	$	10,217
	$	10,220
	$	3
	$	3
		$	489
	
Cuyahoga
	Albert Einstein Academy
	No
	No
	$	9,915
	$	10,815
	$	900
	$	9,917
	$	10,037
	$	2
	$	119
		$	2,509
	
Cuyahoga
	Apex Academy
	No
	No
	$	8,651
	$	9,714
	$	1,063
	$	8,653
	$	8,686
	$	3
	$	33
		$	13,545
	
Cuyahoga
	Bella Academy of Excellence
	No
	No
	$	8,282
	$	9,443
	$	1,161
	$	8,284
	$	8,378
	$	3
	$	93
		$	9,990
	
Cuyahoga
	Broadway Academy
	No
	No
	$	8,360
	$	9,931
	$	1,571
	$	8,659
	$	8,914
	$	299
	$	256
		$	33,666
	
Cuyahoga
	Citizens Academy
	No
	No
	$	8,451
	$	9,539
	$	1,088
	$	8,453
	$	8,527
	$	3
	$	74
		$	10,088
	
Cuyahoga
	Citizens Academy Southeast
	No
	No
	$	8,108
	$	9,309
	$	1,201
	$	8,110
	$	8,281
	$	2
	$	171
		$	6,508
	
Cuyahoga
	Citizens Leadership Academy
	No
	No
	$	8,376
	$	9,503
	$	1,126
	$	8,379
	$	8,504
	$	3
	$	125
		$	9,471
	
Cuyahoga
	Citizens Leadership Academy Ea
	No
	No
	$	7,982
	$	9,591
	$	1,609
	$	8,340
	$	8,592
	$	358
	$	252
		$	7,105
	
Cuyahoga
	Cleveland Academy for Scholar
	No
	No
	$	11,000
	$	13,401
	$	2,401
	$	11,002
	$	11,195
	$	3
	$	193
		$	6,244
	
Cuyahoga
	Cleveland Art & Social Science
	No
	No
	$	8,393
	$	9,331
	$	938
	$	8,396
	$	8,398
	$	3
	$	3
		$	11,242
	
Cuyahoga
	Cleveland College Preparatory
	No
	No
	$	8,590
	$	9,944
	$	1,354
	$	8,657
	$	8,916
	$	68
	$	259
		$	11,868

LSC	Page 1 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Cuyahoga
	Cleveland Preparatory Academy
	No
	No
	$	8,383
	$	9,625
	$	1,242
	$	8,386
	$	8,508
	$	3
	$	122
		$	13,015
	
Cuyahoga
	Constellation Schools: Old Bro
	No
	No
	$	7,839
	$	7,930
	$	91
	$	7,842
	$	7,844
	$	3
	$	3
		$	4,869
	
Cuyahoga
	Constellation Schools: Puritas
	No
	No
	$	8,552
	$	9,944
	$	1,392
	$	8,668
	$	8,925
	$	116
	$	257
		$	8,393
	
Cuyahoga
	Constellation Schools: Stockya
	No
	No
	$	9,868
	$	10,507
	$	638
	$	9,871
	$	9,873
	$	3
	$	3
		$	8,907
	
Cuyahoga
	Constellation Schools: Westpar
	No
	No
	$	8,367
	$	8,462
	$	95
	$	8,370
	$	8,372
	$	3
	$	3
		$	6,554
	
Cuyahoga
	Constellation Schools: Westsid
	No
	No
	$	8,712
	$	9,836
	$	1,123
	$	8,715
	$	8,822
	$	3
	$	107
		$	10,755
	
Cuyahoga
	Constellation Schools:Eastside
	No
	No
	$	8,860
	$	10,181
	$	1,321
	$	8,863
	$	9,123
	$	3
	$	261
		$	9,063
	
Cuyahoga
	East Academy
	No
	No
	$	8,287
	$	9,455
	$	1,168
	$	8,289
	$	8,454
	$	3
	$	165
		$	11,608
	
Cuyahoga
	East Prep Academy
	No
	No
	$	8,340
	$	9,555
	$	1,215
	$	8,342
	$	8,584
	$	3
	$	242
		$	11,593
	
Cuyahoga
	Euclid Prep School
	No
	No
	$	8,145
	$	9,428
	$	1,283
	$	8,147
	$	8,275
	$	3
	$	128
		$	8,456
	
Cuyahoga
	Flex High School Cleveland
	No
	No
	$	9,442
	$	9,134
	$	(308)
	$	9,445
	$	9,447
	$	3
	$	3
		$	-
	
Cuyahoga
	Frederick Douglass High School
	No
	No
	$	12,563
	$	10,716
	$	(1,848)
	$	12,566
	$	12,568
	$	3
	$	3
		$	5,936
	
Cuyahoga
	GALA
	No
	No
	$	7,737
	$	8,318
	$	582
	$	7,739
	$	7,761
	$	3
	$	22
		$	6,313
	
Cuyahoga
	George V. Voinovich Reclam
	No
	No
	$	7,574
	$	7,475
	$	(99)
	$	7,576
	$	7,579
	$	3
	$	3
		$	-
	
Cuyahoga
	Global Village Academy
	No
	No
	$	7,146
	$	8,674
	$	1,528
	$	7,257
	$	7,541
	$	111
	$	285
		$	4,279
	
Cuyahoga
	Green Inspiration Acad
	No
	No
	$	8,283
	$	9,271
	$	989
	$	8,285
	$	8,288
	$	3
	$	2
		$	8,924
	
Cuyahoga
	Harvard Avenue Performance Aca
	No
	No
	$	8,361
	$	9,711
	$	1,350
	$	8,455
	$	8,708
	$	94
	$	253
		$	11,974
	
Cuyahoga
	Hope Academy Northcoast
	No
	No
	$	8,650
	$	9,837
	$	1,187
	$	8,652
	$	8,823
	$	3
	$	170
		$	11,671
	
Cuyahoga
	Hope Academy Northwest Campus
	No
	No
	$	8,648
	$	10,028
	$	1,380
	$	8,727
	$	8,988
	$	79
	$	262
		$	11,371
	
Cuyahoga
	Horizon Science Acad Cleve Mid
	No
	No
	$	8,488
	$	9,727
	$	1,239
	$	8,490
	$	8,673
	$	3
	$	182
		$	11,610
	
Cuyahoga
	Horizon Science Acad Cleveland
	No
	No
	$	9,562
	$	9,078
	$	(484)
	$	9,565
	$	9,567
	$	3
	$	3
		$	9,632
	
Cuyahoga
	Horizon Science Acad.-Denison
	No
	No
	$	8,790
	$	9,846
	$	1,056
	$	8,793
	$	8,795
	$	3
	$	3
		$	11,019
	
Cuyahoga
	Huber Hght Prep dba Parma Acad
	No
	No
	$	8,039
	$	9,861
	$	1,822
	$	8,168
	$	8,508
	$	129
	$	340
		$	12,415
	
Cuyahoga
	Intergenerational School, The
	No
	No
	$	8,565
	$	9,570
	$	1,006
	$	8,567
	$	8,570
	$	3
	$	3
		$	7,955
	
Cuyahoga
	Invictus High School
	No
	No
	$	10,378
	$	13,665
	$	3,287
	$	10,761
	$	11,342
	$	383
	$	581
		$	4,999
	
Cuyahoga
	Lake Erie International HS
	No
	No
	$	9,838
	$	12,027
	$	2,190
	$	9,885
	$	10,314
	$	48
	$	429
		$	5,819
	
Cuyahoga
	Lake Erie Prep
	No
	No
	$	8,504
	$	9,750
	$	1,246
	$	8,506
	$	8,722
	$	3
	$	216
		$	11,338
	
Cuyahoga
	Lincoln Park Academy
	No
	No
	$	9,046
	$	10,322
	$	1,276
	$	9,049
	$	9,272
	$	3
	$	223
		$	11,060
	
Cuyahoga
	LIS
	No
	No
	$	8,381
	$	9,785
	$	1,404
	$	8,384
	$	8,662
	$	3
	$	279
		$	5,171
	
Cuyahoga
	Madison Community Elementary
	No
	No
	$	8,906
	$	10,242
	$	1,336
	$	8,908
	$	9,171
	$	3
	$	263
		$	12,028
	
Cuyahoga
	Menlo Park Academy
	No
	No
	$	6,898
	$	7,753
	$	854
	$	7,034
	$	7,179
	$	135
	$	145
		$	2,413
	
Cuyahoga
	Near West Intergenerational
	No
	No
	$	8,587
	$	10,081
	$	1,495
	$	8,658
	$	8,944
	$	72
	$	286
		$	6,224
	
Cuyahoga
	Noble Academy-Cleveland
	No
	No
	$	8,011
	$	8,347
	$	335
	$	8,014
	$	8,016
	$	3
	$	3
		$	7,214
	
Cuyahoga
	North Shore High School
	No
	No
	$	7,506
	$	7,357
	$	(149)
	$	7,508
	$	7,511
	$	3
	$	3
		$	-
	
Cuyahoga
	Northeast Ohio College Prepara
	No
	No
	$	8,885
	$	9,836
	$	951
	$	8,887
	$	8,908
	$	3
	$	21
		$	10,850
	
Cuyahoga
	Ohio College Prep School
	No
	No
	$	8,534
	$	9,643
	$	1,110
	$	8,536
	$	8,600
	$	3
	$	64
		$	9,176

LSC	Page 2 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Cuyahoga
	Ohio Connections Academy
	Yes
	No
	$	7,055
	$	8,479
	$	1,423
	$	7,440
	$	7,649
	$	385
	$	209
		$	3,379
	
Cuyahoga
	Old Brook HS
	No
	No
	$	12,668
	$	13,441
	$	773
	$	12,671
	$	12,673
	$	3
	$	3
		$	6,622
	
Cuyahoga
	Old Brooklyn Community Element
	No
	No
	$	7,919
	$	8,139
	$	219
	$	7,922
	$	7,924
	$	3
	$	3
		$	5,627
	
Cuyahoga
	Orchard Park Academy
	No
	No
	$	8,777
	$	10,112
	$	1,334
	$	8,780
	$	8,998
	$	3
	$	219
		$	12,453
	
Cuyahoga
	Parma Community
	No
	No
	$	7,742
	$	8,221
	$	478
	$	7,745
	$	7,747
	$	3
	$	2
		$	3,204
	
Cuyahoga
	Pinnacle Academy
	No
	No
	$	8,028
	$	8,883
	$	855
	$	8,031
	$	8,052
	$	3
	$	21
		$	7,242
	
Cuyahoga
	Promise Academy
	No
	No
	$	8,687
	$	8,878
	$	191
	$	8,690
	$	8,692
	$	2
	$	3
		$	7,297
	
Cuyahoga
	Puritas Community Elementary
	No
	No
	$	8,535
	$	10,021
	$	1,485
	$	8,655
	$	8,930
	$	120
	$	274
		$	7,911
	
Cuyahoga
	Randall Park High School
	No
	No
	$	11,753
	$	12,498
	$	745
	$	11,755
	$	11,758
	$	3
	$	3
		$	-
	
Cuyahoga
	Regent High School
	No
	No
	$	11,170
	$	12,867
	$	1,696
	$	11,173
	$	11,175
	$	3
	$	3
		$	5,585
	
Cuyahoga
	SMART Academy
	No
	No
	$	8,842
	$	10,091
	$	1,249
	$	8,844
	$	9,000
	$	3
	$	156
		$	10,880
	
Cuyahoga
	STEAM Academy of Warrensville
	No
	No
	$	8,013
	$	9,305
	$	1,292
	$	8,015
	$	8,178
	$	3
	$	162
		$	9,489
	
Cuyahoga
	Stepstone Academy
	No
	No
	$	8,301
	$	9,591
	$	1,290
	$	8,304
	$	8,510
	$	3
	$	206
		$	20,467
	
Cuyahoga
	Stockyard Community Elementary
	No
	No
	$	9,213
	$	10,075
	$	862
	$	9,216
	$	9,218
	$	3
	$	3
		$	12,178
	
Cuyahoga
	Summit Academy Community Schoo
	No
	Yes
	$	16,733
	$	18,921
	$	2,188
	$	16,736
	$	17,132
	$	3
	$	396
		$	10,135
	
Cuyahoga
	T2 Honors Academy
	No
	No
	$	8,543
	$	8,812
	$	269
	$	8,546
	$	8,548
	$	3
	$	3
		$	8,178
	
Cuyahoga
	University of Cleveland Prep
	No
	No
	$	8,828
	$	9,857
	$	1,029
	$	8,830
	$	8,833
	$	3
	$	3
		$	14,422
	
Cuyahoga
	Village Prep School Willard
	No
	No
	$	8,277
	$	9,611
	$	1,334
	$	8,280
	$	8,546
	$	3
	$	267
		$	10,047
	
Cuyahoga
	VPC/EPC
	No
	No
	$	8,511
	$	9,490
	$	978
	$	8,514
	$	8,516
	$	3
	$	3
		$	9,058
	
Cuyahoga
	VPWH
	No
	No
	$	8,339
	$	9,515
	$	1,176
	$	8,342
	$	8,512
	$	3
	$	170
		$	9,116
	
Cuyahoga
	Washington Park Community
	No
	No
	$	8,440
	$	9,628
	$	1,187
	$	8,443
	$	8,627
	$	3
	$	184
		$	10,791
	
Cuyahoga
	West Park Academy
	No
	No
	$	8,991
	$	10,665
	$	1,675
	$	9,268
	$	9,549
	$	277
	$	281
		$	11,323
	
Cuyahoga
	West Preparatory Academy
	No
	No
	$	9,268
	$	10,541
	$	1,273
	$	9,270
	$	9,273
	$	3
	$	3
		$	21,884
	
Cuyahoga
	Westpark Community Elementary
	No
	No
	$	7,815
	$	8,433
	$	618
	$	7,878
	$	7,991
	$	63
	$	112
		$	7,703
	
Cuyahoga
	Wings 1
	No
	No
	$	8,079
	$	8,842
	$	763
	$	8,082
	$	8,084
	$	3
	$	2
		$	11,189
	
Erie
	Monroe Preparatory Academy
	No
	No
	$	8,398
	$	9,888
	$	1,490
	$	8,422
	$	8,717
	$	25
	$	294
		$	7,842
	
Erie
	Townsend North Community Sch
	No
	No
	$	8,320
	$	9,518
	$	1,198
	$	8,336
	$	8,573
	$	16
	$	237
		$	4,286
	
Franklin
	A+ Arts Academy
	No
	No
	$	8,099
	$	9,540
	$	1,441
	$	8,102
	$	8,342
	$	3
	$	241
		$	9,078
	
Franklin
	A+ Children's Academy
	No
	No
	$	8,799
	$	10,252
	$	1,452
	$	8,802
	$	8,994
	$	3
	$	193
		$	8,454
	
Franklin
	Academy for Urban Scholars
	No
	No
	$	10,314
	$	10,892
	$	578
	$	10,317
	$	10,319
	$	3
	$	3
		$	4,510
	
Franklin
	Arts & College Preparatory Aca
	No
	No
	$	7,662
	$	7,767
	$	106
	$	7,664
	$	7,667
	$	3
	$	3
		$	4,302
	
Franklin
	Bridge Gate Community School
	No
	No
	$	9,282
	$	11,363
	$	2,080
	$	9,427
	$	9,815
	$	145
	$	388
		$	7,824
	
Franklin
	Capital City Career Prep HS
	No
	No
	$	11,491
	$	13,427
	$	1,936
	$	11,493
	$	11,496
	$	3
	$	3
		$	3,234
	
Franklin
	Capital Collegiate Preparatory
	No
	No
	$	8,326
	$	8,657
	$	331
	$	8,328
	$	8,331
	$	3
	$	2
		$	6,600
	
Franklin
	Capital High School
	No
	No
	$	10,722
	$	10,432
	$	(290)
	$	10,725
	$	10,727
	$	3
	$	3
		$	11,721
	
Franklin
	Central High School
	No
	No
	$	11,211
	$	13,712
	$	2,501
	$	11,213
	$	11,380
	$	3
	$	167
		$	5,091

LSC	Page 3 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Franklin
	Central Point Preparatory Acad
	No
	No
	$	7,724
	$	8,615
	$	891
	$	7,727
	$	7,830
	$	3
	$	103
		$	6,291
	
Franklin
	Cesar Chavez College Prep
	No
	No
	$	8,624
	$	10,286
	$	1,662
	$	8,642
	$	8,972
	$	18
	$	330
		$	9,467
	
Franklin
	Charles School at Ohio Dominic
	No
	No
	$	8,450
	$	8,778
	$	328
	$	8,452
	$	8,455
	$	3
	$	3
		$	6,558
	
Franklin
	Columbus Arts & Tech Academy
	No
	No
	$	8,000
	$	9,135
	$	1,134
	$	8,003
	$	8,100
	$	3
	$	98
		$	7,945
	
Franklin
	Columbus Bilingual Academy-Nor
	No
	No
	$	8,420
	$	10,128
	$	1,708
	$	8,536
	$	8,856
	$	116
	$	320
		$	8,868
	
Franklin
	Columbus Collegiate Acad West
	No
	No
	$	8,260
	$	9,635
	$	1,375
	$	8,262
	$	8,437
	$	3
	$	175
		$	7,974
	
Franklin
	Columbus Collegiate Academy
	No
	No
	$	8,452
	$	9,768
	$	1,316
	$	8,455
	$	8,579
	$	3
	$	124
		$	8,116
	
Franklin
	Columbus Humanities, Arts
	No
	No
	$	8,144
	$	9,731
	$	1,587
	$	8,146
	$	8,461
	$	3
	$	315
		$	8,745
	
Franklin
	Columbus Performance Academy
	No
	No
	$	8,744
	$	10,246
	$	1,501
	$	8,747
	$	9,027
	$	3
	$	281
		$	12,143
	
Franklin
	Columbus Prep and Fitness Acad
	No
	No
	$	8,810
	$	10,467
	$	1,657
	$	8,812
	$	9,131
	$	3
	$	319
		$	7,115
	
Franklin
	Columbus Preparatory Academy
	No
	No
	$	7,198
	$	7,776
	$	578
	$	7,201
	$	7,203
	$	2
	$	3
		$	2,735
	
Franklin
	Cornerstone Academy
	No
	No
	$	7,495
	$	8,247
	$	753
	$	7,497
	$	7,597
	$	3
	$	99
		$	5,053
	
Franklin
	Early College Academy
	No
	No
	$	8,147
	$	8,887
	$	740
	$	8,150
	$	8,152
	$	3
	$	3
		$	4,044
	
Franklin
	East Bridge Academy Excell
	No
	No
	$	9,280
	$	12,436
	$	3,156
	$	10,422
	$	10,826
	$	1,142
	$	404
		$	4,975
	
Franklin
	Eastland Prep
	No
	No
	$	7,852
	$	9,396
	$	1,544
	$	7,904
	$	8,203
	$	52
	$	300
		$	8,566
	
Franklin
	Educational Academy for Boys &
	No
	No
	$	8,701
	$	10,197
	$	1,496
	$	8,703
	$	8,843
	$	3
	$	140
		$	7,396
	
Franklin
	Everest High School
	No
	No
	$	8,120
	$	7,474
	$	(646)
	$	8,122
	$	8,125
	$	3
	$	2
		$	-
	
Franklin
	Flex High School
	No
	No
	$	8,604
	$	10,046
	$	1,442
	$	8,655
	$	8,935
	$	51
	$	280
		$	4,951
	
Franklin
	Focus East
	No
	No
	$	10,084
	$	11,345
	$	1,262
	$	10,086
	$	10,096
	$	3
	$	10
		$	4,690
	
Franklin
	Focus Learning Academy of Cent
	No
	No
	$	9,217
	$	9,309
	$	93
	$	9,219
	$	9,222
	$	3
	$	3
		$	10,304
	
Franklin
	Focus Learning/N Columbus
	No
	No
	$	8,855
	$	10,667
	$	1,812
	$	9,100
	$	9,447
	$	245
	$	347
		$	8,435
	
Franklin
	Focus Learning/Sw Columbus
	No
	No
	$	9,169
	$	11,290
	$	2,121
	$	9,652
	$	9,998
	$	482
	$	346
		$	5,298
	
Franklin
	Focus North High School
	No
	No
	$	9,224
	$	11,332
	$	2,109
	$	9,772
	$	10,105
	$	548
	$	334
		$	5,882
	
Franklin
	Franklinton High School
	No
	No
	$	8,548
	$	9,224
	$	676
	$	8,550
	$	8,553
	$	3
	$	3
		$	8,898
	
Franklin
	Franklinton Prep High School
	No
	No
	$	8,496
	$	9,759
	$	1,263
	$	8,498
	$	8,710
	$	3
	$	211
		$	-
	
Franklin
	GEMS
	No
	No
	$	9,335
	$	9,959
	$	623
	$	9,338
	$	9,340
	$	3
	$	3
		$	6,676
	
Franklin
	Graham School, The
	No
	No
	$	9,885
	$	10,273
	$	388
	$	9,888
	$	9,890
	$	2
	$	3
		$	5,356
	
Franklin
	GRCA
	Yes
	No
	$	7,147
	$	8,062
	$	916
	$	7,159
	$	7,341
	$	13
	$	182
		$	3,480
	
Franklin
	Great Western Academy
	No
	No
	$	8,128
	$	9,671
	$	1,542
	$	8,131
	$	8,399
	$	3
	$	269
		$	7,922
	
Franklin
	Groveport Community School
	No
	No
	$	8,000
	$	9,565
	$	1,565
	$	8,003
	$	8,260
	$	3
	$	257
		$	8,100
	
Franklin
	Horizon Science Acad Columbus
	No
	No
	$	9,480
	$	10,506
	$	1,026
	$	9,482
	$	9,485
	$	3
	$	2
		$	8,371
	
Franklin
	Horizon Science Academy Elemen
	No
	No
	$	8,729
	$	10,131
	$	1,402
	$	8,731
	$	8,880
	$	3
	$	148
		$	9,574
	
Franklin
	Horizon Science Academy Primar
	No
	No
	$	8,296
	$	10,127
	$	1,831
	$	8,379
	$	8,730
	$	83
	$	351
		$	19,038
	
Franklin
	HSA-Columbus Middle
	No
	No
	$	8,332
	$	9,865
	$	1,533
	$	8,335
	$	8,483
	$	3
	$	148
		$	9,084
	
Franklin
	Imagine Cols Primary School
	No
	No
	$	8,118
	$	9,749
	$	1,631
	$	8,121
	$	8,439
	$	3
	$	318
		$	8,948
	
Franklin
	International Acad Of Columbus
	No
	No
	$	8,491
	$	10,247
	$	1,757
	$	8,560
	$	8,899
	$	69
	$	339
		$	7,999

LSC	Page 4 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Franklin
	Kids Care Elementary
	No
	No
	$	8,247
	$	9,392
	$	1,146
	$	8,249
	$	8,286
	$	3
	$	37
		$	8,070
	
Franklin
	KIPP Columbus
	No
	No
	$	8,154
	$	9,713
	$	1,559
	$	8,157
	$	8,436
	$	3
	$	279
		$	8,831
	
Franklin
	Mason Run High School
	No
	No
	$	10,929
	$	14,131
	$	3,201
	$	11,265
	$	11,838
	$	336
	$	572
		$	3,689
	
Franklin
	Metro Early College High Schoo
	No
	No
	$	7,184
	$	7,749
	$	565
	$	7,187
	$	7,289
	$	3
	$	102
		$	2,967
	
Franklin
	Midnimo Cross Cultural CS
	No
	No
	$	8,140
	$	9,632
	$	1,492
	$	8,143
	$	8,388
	$	3
	$	245
		$	9,712
	
Franklin
	Millennium Community School
	No
	No
	$	8,003
	$	9,538
	$	1,535
	$	8,006
	$	8,288
	$	3
	$	282
		$	8,611
	
Franklin
	Noble Academy-Columbus
	No
	No
	$	8,191
	$	9,771
	$	1,579
	$	8,194
	$	8,462
	$	2
	$	268
		$	8,218
	
Franklin
	North Columbus Preparatory Aca
	No
	No
	$	8,043
	$	8,961
	$	918
	$	8,045
	$	8,059
	$	3
	$	13
		$	9,358
	
Franklin
	North Woods Career Prep HS
	No
	No
	$	10,152
	$	12,938
	$	2,786
	$	10,374
	$	10,886
	$	222
	$	513
		$	3,994
	
Franklin
	Northland Prep & fitness
	No
	No
	$	8,319
	$	10,300
	$	1,981
	$	8,728
	$	9,043
	$	408
	$	316
		$	10,723
	
Franklin
	Oakstone Community School
	No
	Yes
	$	28,417
	$	31,668
	$	3,251
	$	28,930
	$	29,481
	$	513
	$	551
		$	-
	
Franklin
	Ohio Construction Academy
	No
	No
	$	12,019
	$	14,695
	$	2,676
	$	12,022
	$	12,288
	$	3
	$	267
		$	6,441
	
Franklin
	Patriot Preparatory Academy
	No
	No
	$	7,882
	$	8,442
	$	560
	$	7,884
	$	7,887
	$	3
	$	3
		$	5,450
	
Franklin
	Performance Academy Eastland
	No
	No
	$	8,895
	$	10,488
	$	1,594
	$	8,897
	$	9,190
	$	3
	$	293
		$	9,007
	
Franklin
	Renaissance Academy
	No
	No
	$	8,459
	$	9,694
	$	1,235
	$	8,462
	$	8,499
	$	3
	$	37
		$	13,166
	
Franklin
	Road to Success Academy
	No
	No
	$	10,420
	$	10,337
	$	(83)
	$	10,422
	$	10,425
	$	3
	$	3
		$	6,007
	
Franklin
	S Cols Prep at German Village
	No
	No
	$	7,646
	$	8,660
	$	1,013
	$	7,649
	$	7,750
	$	3
	$	101
		$	6,832
	
Franklin
	SCPA at Southfield
	No
	No
	$	7,361
	$	7,947
	$	586
	$	7,364
	$	7,387
	$	3
	$	24
		$	6,246
	
Franklin
	South Scioto Academy
	No
	No
	$	9,549
	$	11,195
	$	1,646
	$	9,599
	$	9,920
	$	50
	$	321
		$	9,413
	
Franklin
	Sullivant Avenue Community Sch
	No
	No
	$	8,513
	$	10,003
	$	1,490
	$	8,516
	$	8,685
	$	3
	$	169
		$	7,765
	
Franklin
	Summit Academy CS Columbus
	No
	Yes
	$	11,984
	$	13,927
	$	1,943
	$	12,071
	$	12,444
	$	87
	$	373
		$	10,058
	
Franklin
	Summit Academy MS Columbus
	No
	Yes
	$	13,715
	$	16,724
	$	3,008
	$	14,655
	$	15,071
	$	940
	$	416
		$	8,625
	
Franklin
	Summit Academy Tr HS-Columbus
	No
	Yes
	$	14,467
	$	19,459
	$	4,992
	$	17,432
	$	17,840
	$	2,966
	$	407
		$	9,007
	
Franklin
	United Preparatory Academy
	No
	No
	$	8,385
	$	9,705
	$	1,320
	$	8,388
	$	8,489
	$	3
	$	101
		$	7,489
	
Franklin
	United Preparatory Academy Eas
	No
	No
	$	8,525
	$	10,357
	$	1,832
	$	8,732
	$	9,058
	$	207
	$	326
		$	9,478
	
Franklin
	Valor Academy, Inc.
	No
	No
	$	9,192
	$	9,194
	$	2
	$	9,194
	$	9,197
	$	3
	$	3
		$	10,544
	
Franklin
	Westside Academy
	No
	No
	$	8,352
	$	10,382
	$	2,030
	$	8,453
	$	8,840
	$	101
	$	387
		$	6,675
	
Franklin
	Westwood Prep Acad
	No
	No
	$	20,086
	$	19,338
	$	(747)
	$	20,088
	$	20,091
	$	3
	$	3
		$	7,374
	
Franklin
	Whitehall Prep & Fitness
	No
	No
	$	8,778
	$	10,314
	$	1,536
	$	8,947
	$	9,221
	$	169
	$	275
		$	8,096
	
Franklin
	Youthbuild Columbus Community
	No
	No
	$	15,188
	$	17,688
	$	2,499
	$	15,191
	$	15,315
	$	3
	$	124
		$	3,705
	
Franklin
	Zenith Academy
	No
	No
	$	8,501
	$	10,099
	$	1,598
	$	8,549
	$	8,860
	$	48
	$	311
		$	8,362
	
Franklin
	Zenith Academy East
	No
	No
	$	8,151
	$	9,993
	$	1,842
	$	8,353
	$	8,683
	$	202
	$	329
		$	7,321
	
Franklin
	Zenith Academy West
	No
	No
	$	8,439
	$	10,319
	$	1,880
	$	8,504
	$	8,868
	$	65
	$	364
		$	7,918
	
Greene
	Dayton Regional STEM School
	No
	No
	$	8,274
	$	8,907
	$	633
	$	8,277
	$	8,279
	$	3
	$	3
		$	1,209
	
Greene
	Fairborn Digital Academy
	Yes
	No
	$	7,618
	$	7,905
	$	288
	$	7,620
	$	7,623
	$	3
	$	2
		$	3,210
	
Greene
	Summit Academy CS Xenia
	No
	Yes
	$	15,962
	$	18,674
	$	2,712
	$	16,148
	$	16,655
	$	185
	$	507
		$	4,713

LSC	Page 5 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Hamilton
	AchievePoint Career Academy -
	No
	No
	$	8,080
	$	8,714
	$	634
	$	8,082
	$	8,085
	$	3
	$	3
		$	5,587
	
Hamilton
	Alliance Academy of Cincinnati
	No
	No
	$	8,090
	$	9,704
	$	1,614
	$	8,093
	$	8,279
	$	2
	$	186
		$	10,608
	
Hamilton
	Cincinnati Achievement Academy
	No
	No
	$	8,101
	$	10,857
	$	2,757
	$	8,888
	$	9,283
	$	787
	$	395
		$	39,607
	
Hamilton
	Cincinnati College Prep Acad
	No
	No
	$	7,482
	$	9,213
	$	1,731
	$	7,484
	$	7,791
	$	2
	$	307
		$	11,361
	
Hamilton
	Cincinnati Technology Academy
	No
	No
	$	8,715
	$	10,122
	$	1,406
	$	8,718
	$	8,733
	$	3
	$	15
		$	13,671
	
Hamilton
	Cypress High School
	No
	No
	$	12,109
	$	8,444
	$	(3,665)
	$	12,111
	$	12,114
	$	3
	$	3
		$	6,765
	
Hamilton
	Dampe Community School
	No
	No
	$	7,645
	$	9,665
	$	2,020
	$	7,953
	$	8,297
	$	308
	$	344
		$	7,129
	
Hamilton
	Dohn Community
	No
	No
	$	8,076
	$	9,635
	$	1,558
	$	8,162
	$	8,458
	$	86
	$	296
		$	6,281
	
Hamilton
	Dublin Preparatory Academy dba
	No
	No
	$	7,447
	$	8,645
	$	1,198
	$	7,476
	$	7,711
	$	28
	$	235
		$	9,263
	
Hamilton
	EEA
	No
	No
	$	7,813
	$	8,246
	$	432
	$	7,816
	$	7,818
	$	3
	$	2
		$	19,383
	
Hamilton
	Hamilton Cnty Math & Science
	No
	No
	$	7,386
	$	7,855
	$	468
	$	7,389
	$	7,391
	$	3
	$	2
		$	4,539
	
Hamilton
	Horizon Science Acad. Cincini
	No
	No
	$	8,001
	$	9,838
	$	1,837
	$	8,054
	$	8,412
	$	53
	$	358
		$	14,186
	
Hamilton
	Mount Auburn Preparatory Acade
	No
	No
	$	8,135
	$	9,586
	$	1,451
	$	8,138
	$	8,224
	$	3
	$	87
		$	10,843
	
Hamilton
	Mt. Healthy Prep&Fitness Acdy
	No
	No
	$	8,454
	$	9,942
	$	1,488
	$	8,456
	$	8,723
	$	3
	$	266
		$	9,883
	
Hamilton
	Orion Academy
	No
	No
	$	7,751
	$	9,519
	$	1,768
	$	7,754
	$	8,088
	$	3
	$	334
		$	10,150
	
Hamilton
	Phoenix Community Learning Ctr
	No
	No
	$	7,606
	$	9,119
	$	1,513
	$	7,609
	$	7,786
	$	3
	$	177
		$	10,061
	
Hamilton
	Priority High School
	No
	No
	$	7,579
	$	7,060
	$	(520)
	$	7,582
	$	7,584
	$	2
	$	3
		$	-
	
Hamilton
	Queen City Career Prep HS
	No
	No
	$	10,442
	$	13,769
	$	3,327
	$	10,631
	$	11,258
	$	189
	$	627
		$	6,853
	
Hamilton
	ReGeneration Bond Hill
	No
	No
	$	7,507
	$	9,172
	$	1,665
	$	7,510
	$	7,790
	$	3
	$	280
		$	11,913
	
Hamilton
	Riverside Academy
	No
	No
	$	8,407
	$	9,808
	$	1,401
	$	8,409
	$	8,412
	$	3
	$	3
		$	12,064
	
Hamilton
	Summit Academy Cincinnati
	No
	Yes
	$	18,109
	$	21,748
	$	3,639
	$	18,991
	$	19,544
	$	882
	$	554
		$	13,885
	
Hamilton
	Summit Academy Transition High
	No
	Yes
	$	15,250
	$	14,623
	$	(627)
	$	15,253
	$	15,255
	$	3
	$	3
		$	7,504
	
Hamilton
	T.C.P. World Academy
	No
	No
	$	7,603
	$	8,756
	$	1,153
	$	7,605
	$	7,727
	$	3
	$	122
		$	7,998
	
Hancock
	Findlay Digital Academy
	Yes
	No
	$	7,855
	$	8,100
	$	245
	$	7,858
	$	7,860
	$	3
	$	3
		$	3,328
	
Hardin
	Hardin Community School
	No
	No
	$	9,366
	$	8,930
	$	(436)
	$	9,369
	$	9,371
	$	2
	$	3
		$	522
	
Harrison
	Lakeland Academy Com Sch
	No
	No
	$	7,867
	$	8,540
	$	673
	$	7,869
	$	7,872
	$	2
	$	3
		$	4,866
	
Lake
	iSTEM Geauga Early College Hig
	No
	No
	$	7,115
	$	7,813
	$	697
	$	7,134
	$	7,271
	$	19
	$	137
		$	-
	
Lake
	Summit Academy CS Painesville
	No
	Yes
	$	16,470
	$	16,858
	$	388
	$	16,472
	$	16,475
	$	3
	$	3
		$	7,245
	
Lawrence
	Tri State Early College STEM
	No
	No
	$	8,065
	$	8,456
	$	391
	$	8,068
	$	8,070
	$	3
	$	3
		$	-
	
Licking
	Par Excellence Academy
	No
	No
	$	8,587
	$	10,273
	$	1,686
	$	8,590
	$	8,687
	$	3
	$	97
		$	6,941
	
Lorain
	Black River Career Prep HS
	No
	No
	$	10,266
	$	13,887
	$	3,622
	$	10,922
	$	11,515
	$	656
	$	593
		$	5,195
	
Lorain
	Constellation Schools: Lorain
	No
	No
	$	9,545
	$	9,800
	$	255
	$	9,547
	$	9,550
	$	2
	$	3
		$	5,345
	
Lorain
	ConstellationElyria Community
	No
	No
	$	7,751
	$	8,273
	$	522
	$	7,753
	$	7,756
	$	2
	$	3
		$	5,243
	
Lorain
	Horizon Science Academy Lorain
	No
	No
	$	8,571
	$	9,537
	$	966
	$	8,574
	$	8,624
	$	3
	$	50
		$	9,548
	
Lorain
	Lorain Bilingual Preparatory A
	No
	No
	$	8,395
	$	9,684
	$	1,289
	$	8,425
	$	8,678
	$	30
	$	253
		$	8,395
	
Lorain
	Lorain Community Elementary
	No
	No
	$	9,053
	$	10,130
	$	1,077
	$	9,055
	$	9,159
	$	3
	$	104
		$	6,742

LSC	Page 6 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Lorain
	Lorain Preparatory Academy
	No
	No
	$	8,463
	$	9,631
	$	1,168
	$	8,472
	$	8,705
	$	9
	$	233
		$	9,330
	
Lorain
	Summit Academy CS-Lorain
	No
	Yes
	$	14,877
	$	17,334
	$	2,456
	$	15,523
	$	15,887
	$	645
	$	364
		$	12,347
	
Lorain
	Summit Academy Lorain
	No
	Yes
	$	16,844
	$	18,210
	$	1,366
	$	16,847
	$	16,849
	$	3
	$	3
		$	12,309
	
Lucas
	Acad of Education Excellence
	No
	No
	$	8,916
	$	10,355
	$	1,439
	$	8,950
	$	9,256
	$	34
	$	307
		$	10,300
	
Lucas
	Achieve Career Preparatory Aca
	No
	No
	$	9,073
	$	10,932
	$	1,859
	$	9,678
	$	9,930
	$	605
	$	252
		$	11,656
	
Lucas
	Autism Academy
	No
	Yes
	$	30,836
	$	33,474
	$	2,637
	$	30,869
	$	31,393
	$	32
	$	524
		$	350
	
Lucas
	Autism Model School
	No
	Yes
	$	31,641
	$	36,192
	$	4,551
	$	32,884
	$	33,548
	$	1,242
	$	664
		$	5,125
	
Lucas
	Bennett Venture Academy
	No
	No
	$	8,492
	$	9,908
	$	1,416
	$	8,495
	$	8,766
	$	3
	$	271
		$	9,831
	
Lucas
	Central Academy of Ohio
	No
	No
	$	8,136
	$	9,814
	$	1,678
	$	8,647
	$	8,900
	$	511
	$	253
		$	7,489
	
Lucas
	Discovery Academy
	No
	No
	$	10,002
	$	12,183
	$	2,181
	$	10,616
	$	10,953
	$	615
	$	337
		$	8,664
	
Lucas
	Eagle Learning Center
	No
	No
	$	8,330
	$	8,692
	$	361
	$	8,333
	$	8,335
	$	3
	$	3
		$	-
	
Lucas
	Glass City Academy
	No
	No
	$	8,637
	$	9,706
	$	1,069
	$	8,858
	$	9,029
	$	221
	$	171
		$	3,723
	
Lucas
	Hope Learning Acad Toledo
	No
	No
	$	13,920
	$	14,273
	$	353
	$	13,923
	$	13,925
	$	2
	$	3
		$	5,963
	
Lucas
	Horizon Science Acad Spring
	No
	No
	$	8,413
	$	10,211
	$	1,798
	$	8,817
	$	9,130
	$	404
	$	313
		$	9,938
	
Lucas
	Horizon Science Academy Toledo
	No
	No
	$	8,409
	$	10,100
	$	1,691
	$	8,805
	$	9,090
	$	395
	$	286
		$	9,548
	
Lucas
	iLEAD Spring Meadows
	No
	No
	$	8,360
	$	8,963
	$	602
	$	8,363
	$	8,399
	$	3
	$	36
		$	3,240
	
Lucas
	Imagine ESA
	No
	No
	$	8,230
	$	9,970
	$	1,739
	$	8,420
	$	8,751
	$	190
	$	330
		$	8,346
	
Lucas
	Kenmore Prep dba Toledo Prep
	No
	No
	$	8,308
	$	9,131
	$	823
	$	8,311
	$	8,353
	$	3
	$	42
		$	7,913
	
Lucas
	L. Hollingworth School for Tal
	No
	No
	$	8,453
	$	9,621
	$	1,168
	$	8,455
	$	8,490
	$	3
	$	35
		$	8,010
	
Lucas
	Madison Avenue School of Arts
	No
	No
	$	8,213
	$	10,032
	$	1,819
	$	8,646
	$	8,944
	$	433
	$	298
		$	9,270
	
Lucas
	Northwest Ohio Classical Acade
	No
	No
	$	7,062
	$	7,358
	$	296
	$	7,064
	$	7,067
	$	3
	$	2
		$	4,023
	
Lucas
	Ohio Digital Learning School
	Yes
	No
	$	7,227
	$	7,728
	$	500
	$	7,230
	$	7,232
	$	3
	$	2
		$	3,352
	
Lucas
	Ohio Virtual Academy
	Yes
	No
	$	7,069
	$	8,435
	$	1,365
	$	7,512
	$	7,698
	$	442
	$	186
		$	4,388
	
Lucas
	Rise & Shine Academy
	No
	No
	$	7,965
	$	7,984
	$	19
	$	7,968
	$	7,970
	$	2
	$	3
		$	9,193
	
Lucas
	Skyway Career Prep HS
	No
	No
	$	10,759
	$	13,421
	$	2,662
	$	10,761
	$	11,197
	$	2
	$	436
		$	6,189
	
Lucas
	Summit Academy - Toledo
	No
	Yes
	$	16,360
	$	18,480
	$	2,120
	$	16,430
	$	16,842
	$	70
	$	412
		$	12,824
	
Lucas
	SunBridge Schools
	No
	No
	$	8,807
	$	10,748
	$	1,941
	$	9,313
	$	9,634
	$	507
	$	321
		$	9,942
	
Lucas
	The Maritime Academy of Toledo
	No
	No
	$	8,953
	$	10,725
	$	1,772
	$	9,499
	$	9,745
	$	545
	$	246
		$	8,755
	
Lucas
	Toledo Prep & Fitness
	No
	No
	$	9,039
	$	10,790
	$	1,751
	$	9,298
	$	9,598
	$	259
	$	300
		$	8,989
	
Lucas
	Toledo School For The Arts
	No
	No
	$	7,881
	$	8,018
	$	137
	$	7,883
	$	7,886
	$	2
	$	3
		$	3,044
	
Lucas
	Wildwood Environmental Academy
	No
	No
	$	8,802
	$	9,176
	$	374
	$	8,804
	$	8,807
	$	3
	$	3
		$	6,137
	
Lucas
	Winterfield Venture Academy
	No
	No
	$	8,420
	$	10,189
	$	1,769
	$	8,784
	$	9,078
	$	364
	$	294
		$	9,870
	
Mahoning
	Acad Urban Scholars Yngstwn
	No
	No
	$	9,017
	$	10,189
	$	1,172
	$	9,020
	$	9,101
	$	3
	$	81
		$	5,966
	
Mahoning
	Horizon Science Academy Youngs
	No
	No
	$	8,280
	$	9,390
	$	1,110
	$	8,282
	$	8,432
	$	3
	$	150
		$	14,123
	
Mahoning
	Mahoning County High School
	No
	No
	$	9,105
	$	9,738
	$	633
	$	9,108
	$	9,110
	$	3
	$	3
		$	6,906
	
Mahoning
	Southside Academy
	No
	No
	$	8,981
	$	10,487
	$	1,506
	$	9,009
	$	9,305
	$	27
	$	297
		$	13,184

LSC	Page 7 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Mahoning
	Stambaugh Charter Academy
	No
	No
	$	8,828
	$	10,251
	$	1,424
	$	8,976
	$	9,233
	$	148
	$	256
		$	11,424
	
Mahoning
	Summit Academy Sec Youngstown
	No
	Yes
	$	13,936
	$	16,128
	$	2,192
	$	14,273
	$	14,646
	$	338
	$	373
		$	11,208
	
Mahoning
	Summit Academy-Youngstown
	No
	Yes
	$	14,949
	$	17,076
	$	2,127
	$	15,070
	$	15,473
	$	121
	$	403
		$	12,262
	
Mahoning
	Valley STEM+ME2
	No
	No
	$	8,824
	$	9,007
	$	183
	$	8,827
	$	8,829
	$	3
	$	3
		$	3,279
	
Mahoning
	Valley Virtual
	Yes
	No
	$	8,380
	$	8,144
	$	(236)
	$	8,382
	$	8,385
	$	3
	$	3
		$	8,180
	
Mahoning
	Youngstown Acad of Excellence
	No
	No
	$	8,675
	$	10,285
	$	1,610
	$	9,014
	$	9,270
	$	339
	$	256
		$	12,031
	
Mahoning
	Youngstown Community School
	No
	No
	$	8,187
	$	9,234
	$	1,047
	$	8,190
	$	8,279
	$	2
	$	89
		$	13,089
	
Marion
	Buckeye Community School
	No
	No
	$	8,002
	$	8,636
	$	634
	$	8,005
	$	8,102
	$	3
	$	97
		$	2,415
	
Marion
	Marion Preparatory Academy
	No
	No
	$	8,748
	$	9,458
	$	710
	$	8,750
	$	8,753
	$	3
	$	2
		$	3,818
	
Marion
	TRECA Digital Academy
	Yes
	No
	$	7,116
	$	8,061
	$	945
	$	7,228
	$	7,396
	$	112
	$	168
		$	4,288
	
Montgomery
	City Day Community School
	No
	No
	$	8,392
	$	9,178
	$	786
	$	8,394
	$	8,397
	$	3
	$	3
		$	9,764
	
Montgomery
	Dayton Business Tech HS
	No
	No
	$	10,573
	$	12,841
	$	2,268
	$	10,978
	$	11,351
	$	406
	$	373
		$	10,721
	
Montgomery
	Dayton Early College Academy
	No
	No
	$	7,688
	$	7,581
	$	(107)
	$	7,691
	$	7,693
	$	3
	$	2
		$	8,437
	
Montgomery
	Dayton SMART Elem School
	No
	No
	$	9,024
	$	10,607
	$	1,583
	$	9,214
	$	9,526
	$	190
	$	312
		$	9,277
	
Montgomery
	DECA PREP
	No
	No
	$	8,008
	$	8,472
	$	464
	$	8,010
	$	8,013
	$	3
	$	3
		$	10,495
	
Montgomery
	DLA-Dayton View Campus
	No
	No
	$	8,495
	$	9,618
	$	1,123
	$	8,497
	$	8,594
	$	2
	$	97
		$	9,642
	
Montgomery
	Emerson Academy of Dayton
	No
	No
	$	8,474
	$	9,798
	$	1,324
	$	8,483
	$	8,748
	$	10
	$	264
		$	11,285
	
Montgomery
	Gem City Career Prep HS
	No
	No
	$	10,438
	$	13,072
	$	2,634
	$	10,441
	$	10,935
	$	3
	$	495
		$	6,379
	
Montgomery
	Horizon Science Acad Dayton
	No
	No
	$	8,046
	$	9,188
	$	1,143
	$	8,048
	$	8,194
	$	3
	$	146
		$	11,137
	
Montgomery
	Horizon Science Academy Dayton
	No
	No
	$	8,432
	$	9,331
	$	899
	$	8,434
	$	8,497
	$	2
	$	63
		$	12,031
	
Montgomery
	Horizon Science Academy Dayton
	No
	No
	$	8,371
	$	9,575
	$	1,205
	$	8,373
	$	8,545
	$	2
	$	172
		$	11,664
	
Montgomery
	Klepinger Community School
	No
	No
	$	8,998
	$	10,409
	$	1,411
	$	9,132
	$	9,424
	$	133
	$	293
		$	10,854
	
Montgomery
	Liberty High School
	No
	No
	$	10,859
	$	13,035
	$	2,176
	$	10,862
	$	10,893
	$	3
	$	31
		$	4,490
	
Montgomery
	Miami Valley Academies
	No
	No
	$	8,964
	$	11,168
	$	2,203
	$	9,378
	$	9,737
	$	413
	$	359
		$	8,564
	
Montgomery
	Montgomery Preparatory Academy
	No
	No
	$	8,393
	$	9,599
	$	1,206
	$	8,395
	$	8,543
	$	3
	$	148
		$	9,241
	
Montgomery
	N. Dayton School Of Scie & Dis
	No
	No
	$	8,235
	$	9,587
	$	1,351
	$	8,311
	$	8,568
	$	76
	$	256
		$	11,136
	
Montgomery
	Pathway School of Discovery
	No
	No
	$	8,248
	$	9,218
	$	971
	$	8,279
	$	8,468
	$	31
	$	189
		$	7,286
	
Montgomery
	Richard Allen Preparatory
	No
	No
	$	7,976
	$	9,071
	$	1,095
	$	7,979
	$	8,051
	$	2
	$	72
		$	9,856
	
Montgomery
	Summit Academy CS Dayton
	No
	Yes
	$	20,580
	$	25,589
	$	5,009
	$	22,912
	$	23,450
	$	2,331
	$	538
		$	15,962
	
Montgomery
	Summit Acdy Transition High Da
	No
	Yes
	$	16,020
	$	17,535
	$	1,515
	$	16,023
	$	16,060
	$	3
	$	37
		$	10,197
	
Montgomery
	Trotwood Prep& Fitness Academy
	No
	No
	$	8,695
	$	9,913
	$	1,218
	$	8,697
	$	8,915
	$	3
	$	218
		$	9,369
	
Montgomery
	Urban Early College Network
	No
	No
	$	11,074
	$	13,689
	$	2,615
	$	11,077
	$	11,561
	$	3
	$	484
		$	11,724
	
Morrow
	Tomorrow Center
	No
	No
	$	9,838
	$	11,829
	$	1,990
	$	10,040
	$	10,399
	$	202
	$	359
		$	5,080
	
Muskingum
	Foxfire High School
	No
	No
	$	10,948
	$	11,688
	$	740
	$	10,950
	$	10,953
	$	3
	$	3
		$	6,383
	
Muskingum
	Foxfire Intermediate School
	No
	No
	$	11,406
	$	12,585
	$	1,179
	$	11,408
	$	11,411
	$	3
	$	3
		$	5,588
	
Muskingum
	Zanesville Community School
	No
	No
	$	10,240
	$	10,262
	$	22
	$	10,242
	$	10,245
	$	3
	$	3
		$	4,179

LSC	Page 8 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Portage
	Bio-Med Science Academy STEM S
	No
	No
	$	6,998
	$	8,405
	$	1,407
	$	7,488
	$	7,672
	$	491
	$	184
		$	803
	
Richland
	Foundation Academy
	No
	No
	$	8,490
	$	9,708
	$	1,218
	$	8,492
	$	8,574
	$	3
	$	81
		$	6,529
	
Richland
	GOAL Digital Academy
	Yes
	No
	$	7,944
	$	9,328
	$	1,384
	$	8,203
	$	8,429
	$	260
	$	226
		$	3,368
	
Richland
	IMAC
	No
	No
	$	9,897
	$	10,414
	$	518
	$	9,899
	$	9,902
	$	3
	$	3
		$	7,011
	
Richland
	Richland School Acad Arts
	No
	No
	$	7,677
	$	8,241
	$	563
	$	7,680
	$	7,682
	$	3
	$	3
		$	5,325
	
Scioto
	Sciotoville
	No
	No
	$	8,516
	$	10,001
	$	1,485
	$	8,518
	$	8,745
	$	2
	$	226
		$	9,333
	
Seneca
	Bridges Community Academy
	No
	No
	$	8,483
	$	10,537
	$	2,054
	$	9,287
	$	9,539
	$	804
	$	251
		$	5,203
	
Seneca
	North Central Academy
	No
	No
	$	11,063
	$	12,158
	$	1,096
	$	11,065
	$	11,267
	$	2
	$	201
		$	3,320
	
Stark
	Beacon Acad
	No
	No
	$	9,316
	$	10,374
	$	1,058
	$	9,318
	$	9,344
	$	3
	$	26
		$	10,025
	
Stark
	Canton College Preparatory Sch
	No
	No
	$	8,838
	$	9,878
	$	1,040
	$	8,841
	$	8,984
	$	3
	$	144
		$	11,275
	
Stark
	Canton Harbor HS
	No
	No
	$	8,944
	$	9,425
	$	481
	$	8,947
	$	8,949
	$	3
	$	3
		$	6,487
	
Stark
	East Branch Prep Acad
	No
	No
	$	8,588
	$	9,779
	$	1,191
	$	8,653
	$	8,880
	$	65
	$	227
		$	11,375
	
Stark
	Stark HS
	No
	No
	$	10,073
	$	12,842
	$	2,769
	$	10,287
	$	10,797
	$	214
	$	511
		$	3,991
	
Stark
	Summit Academy Altern Canton
	No
	Yes
	$	12,384
	$	13,834
	$	1,450
	$	12,387
	$	12,540
	$	3
	$	153
		$	9,523
	
Stark
	Summit Academy Second Canton
	No
	Yes
	$	14,432
	$	14,718
	$	286
	$	14,435
	$	14,437
	$	3
	$	2
		$	8,736
	
Summit
	Akron Preparatory School
	No
	No
	$	8,605
	$	10,038
	$	1,433
	$	8,645
	$	8,925
	$	41
	$	280
		$	6,960
	
Summit
	Akros Middle School
	No
	No
	$	8,920
	$	10,306
	$	1,386
	$	8,929
	$	9,206
	$	9
	$	277
		$	8,241
	
Summit
	Alternative Education Academy
	Yes
	No
	$	6,863
	$	8,339
	$	1,476
	$	7,407
	$	7,595
	$	544
	$	188
		$	4,461
	
Summit
	Cascade Career Prep HS
	No
	No
	$	10,639
	$	14,048
	$	3,408
	$	11,145
	$	11,725
	$	505
	$	580
		$	4,179
	
Summit
	Case Preparatory Academy
	No
	No
	$	8,206
	$	9,072
	$	866
	$	8,208
	$	8,344
	$	3
	$	136
		$	5,956
	
Summit
	Eagle Elementary of Akron
	No
	No
	$	8,395
	$	9,413
	$	1,017
	$	8,398
	$	8,400
	$	3
	$	2
		$	15,170
	
Summit
	Edge Academy, The
	No
	No
	$	8,816
	$	10,153
	$	1,337
	$	8,818
	$	9,056
	$	3
	$	237
		$	7,722
	
Summit
	GSCELC
	No
	No
	$	7,547
	$	8,004
	$	457
	$	7,549
	$	7,552
	$	2
	$	3
		$	2,191
	
Summit
	Imagine Akron Academy
	No
	No
	$	9,070
	$	9,584
	$	514
	$	9,072
	$	9,075
	$	3
	$	3
		$	962
	
Summit
	Imagine Leadership Academy
	No
	No
	$	8,496
	$	9,434
	$	938
	$	8,499
	$	8,501
	$	2
	$	3
		$	12,942
	
Summit
	Main street Prep
	No
	No
	$	8,188
	$	9,542
	$	1,353
	$	8,191
	$	8,439
	$	3
	$	248
		$	9,604
	
Summit
	Middlebury Academy
	No
	No
	$	8,731
	$	9,651
	$	920
	$	8,733
	$	8,736
	$	3
	$	3
		$	11,571
	
Summit
	Schnee
	No
	No
	$	8,539
	$	8,663
	$	124
	$	8,542
	$	8,544
	$	3
	$	3
		$	3,473
	
Summit
	Steel Academy
	No
	No
	$	12,511
	$	14,674
	$	2,163
	$	12,514
	$	12,823
	$	3
	$	309
		$	5,488
	
Summit
	Summit Academy Akron Elem
	No
	Yes
	$	17,014
	$	18,027
	$	1,013
	$	17,017
	$	17,019
	$	3
	$	3
		$	9,817
	
Summit
	Summit Academy Akron M S
	No
	Yes
	$	16,208
	$	19,511
	$	3,302
	$	17,299
	$	17,744
	$	1,091
	$	444
		$	9,807
	
Summit
	Summit Academy Second Akron
	No
	Yes
	$	17,376
	$	21,168
	$	3,792
	$	18,943
	$	19,390
	$	1,567
	$	447
		$	8,324
	
Summit
	Towpath Trail High School
	No
	No
	$	11,656
	$	14,295
	$	2,640
	$	11,658
	$	11,998
	$	3
	$	340
		$	3,196
	
Trumbull
	Brilliance
	No
	No
	$	8,725
	$	18,876
	$	10,152
	$	17,338
	$	17,668
	$	8,613
	$	330
		$	9,787
	
Trumbull
	River Gate High School
	No
	No
	$	9,824
	$	12,742
	$	2,918
	$	10,093
	$	10,623
	$	269
	$	530
		$	3,882
	
Trumbull
	STEAM Academy of Warren
	No
	No
	$	8,722
	$	9,459
	$	737
	$	8,725
	$	8,727
	$	2
	$	3
		$	10,491

LSC	Page 9 of 10	6/28/2021

Community and STEM School Per-Pupil Total State Aid and Additional Aid Estimates, H.B. 110, As Reported by Conference Committee, FY 2022-FY 2023

County

School

E-School

Special Education School
	Formula-Related State Aid Before Budget Reductions Per Pupil FY21
	
Total State Foundation Aid and Additional Aid Fully Phased-in Per Pupil FY22

$ Change Per Pupil FY21-FY22
Fully Phased-in
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY22
	
Total State Foundation Aid and Additional Aid Phased-in Per Pupil FY23

$ Change Per Pupil FY21-FY22 Phased-in

$ Change Per Pupil FY22-FY23 Phased-in

Total Federal Temporary ESSER II and ESSER III Funds Per Pupil
	
Trumbull
	Summit Academy Warren ES
	No
	Yes
	$	15,738
	$	17,308
	$	1,570
	$	15,740
	$	15,743
	$	3
	$	3
		$	8,895
	
Trumbull
	Summit Acdy Warren Mid-Sec
	No
	Yes
	$	17,373
	$	20,072
	$	2,699
	$	17,979
	$	18,399
	$	606
	$	421
		$	8,277
	
Tuscarawas
	QDA
	Yes
	No
	$	6,999
	$	7,650
	$	651
	$	7,002
	$	7,029
	$	3
	$	28
		$	2,960
	
Tuscarawas
	Quaker Preparatory Academy
	Yes
	No
	$	6,362
	$	7,311
	$	949
	$	6,364
	$	6,454
	$	3
	$	90
		$	4,638
	
Warren
	Greater Ohio Virtual School
	Yes
	No
	$	7,437
	$	7,839
	$	402
	$	7,439
	$	7,442
	$	3
	$	3
		$	2,461
	
Wayne
	Beacon Hill Academy
	No
	No
	$	7,319
	$	7,630
	$	311
	$	7,322
	$	7,324
	$	3
	$	3
		$	6,356
	
Wayne
	Liberty Prep School
	No
	No
	$	8,731
	$	9,781
	$	1,050
	$	8,733
	$	8,925
	$	3
	$	192
		$	3,434
	
Wayne
	Rittman Academy
	No
	No
	$	8,745
	$	7,881
	$	(864)
	$	8,748
	$	8,750
	$	3
	$	3
		$	-

	Total
			$	8,315
	$	9,736
	$	1,421
	$	8,617
	$	8,790
	$	302
	$	173
		$	7,040

LSC	Page 10 of 10	6/28/2021