Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

Estimates are based on student counts derived from data supplied by the Ohio Department of Education.
The projected enrolled ADM used for the estimates are generally from the FY 2020 Final #2 payment file, and do not change in FY 2022 and FY 2023. A special education school is a community school with more than half of its students on individualized education programs (IEPs).
The eliminated componets whose funding is phased out are targeted assistance, K-3 literacy funds, and the performance bonuses. 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

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Allen
	Auglaize County Educational
	Yes
	No
	$	498,548
	$	45,899
	$	-
	$	-
	$	444
	$	8,560
	$	-
	$	10,983
	$	564,434
	
Allen
	Heir Force Community School
	No
	No
	$	1,498,719
	$	115,162
	$	193,175
	$	-
	$	-
	$	122,825
	$	-
	$	-
	$	1,929,881
	
Allen
	WCLA
	No
	No
	$	337,377
	$	61,663
	$	24,759
	$	-
	$	-
	$	17,920
	$	-
	$	1,856
	$	443,575
	
Ashland
	Ashland County Community Acade
	No
	No
	$	584,250
	$	102,886
	$	17,730
	$	126
	$	1,090
	$	11,022
	$	-
	$	29,029
	$	746,135
	
Butler
	Marshall High School
	No
	No
	$	1,725,355
	$	504,015
	$	265,724
	$	26,496
	$	669,517
	$	58,554
	$	-
	$	112,359
	$	3,362,020
	
Butler
	Middletown Prep & Fitness Acad
	No
	No
	$	1,620,978
	$	291,834
	$	274,856
	$	73,520
	$	-
	$	101,004
	$	-
	$	-
	$	2,362,193
	
Butler
	Richard Allen Academy
	No
	No
	$	822,129
	$	86,582
	$	94,238
	$	59,335
	$	-
	$	65,810
	$	-
	$	-
	$	1,128,093
	
Butler
	Summit Academy Second Middleto
	No
	Yes
	$	634,915
	$	979,934
	$	86,078
	$	-
	$	-
	$	21,390
	$	-
	$	-
	$	1,722,316
	
Butler
	Summit Academy-Middletown
	No
	Yes
	$	478,261
	$	696,760
	$	59,910
	$	-
	$	-
	$	24,681
	$	-
	$	-
	$	1,259,611
	
Clark
	Cliff Park High School
	No
	No
	$	1,374,703
	$	242,703
	$	189,921
	$	189
	$	475,731
	$	65,080
	$	-
	$	176,998
	$	2,525,326
	
Clark
	Global Impact STEM Academy
	No
	No
	$	3,991,032
	$	160,915
	$	85,470
	$	-
	$	1,156,377
	$	134,272
	$	-
	$	81,337
	$	5,609,403
	
Clark
	Springfield Prep & Fitness
	No
	No
	$	848,369
	$	169,999
	$	140,178
	$	-
	$	-
	$	69,865
	$	-
	$	-
	$	1,228,411
	
Columbiana
	Buckeye On-Line School
	Yes
	No
	$	3,324,738
	$	1,175,569
	$	-
	$	-
	$	597
	$	14,855
	$	-
	$	-
	$	4,515,759
	
Columbiana
	Utica Shale Acad of Ohio
	No
	No
	$	411,846
	$	69,746
	$	52,830
	$	-
	$	35,479
	$	13,341
	$	-
	$	90,167
	$	673,409
	
Coshocton
	Coshocton Opportunity School
	No
	No
	$	257,117
	$	60,279
	$	38,580
	$	-
	$	370
	$	17,507
	$	-
	$	57,006
	$	430,859
	
Cuyahoga
	Albert Einstein Academy
	No
	No
	$	2,266,272
	$	1,265,650
	$	45,461
	$	653
	$	117
	$	69,149
	$	-
	$	28,733
	$	3,676,034
	
Cuyahoga
	Apex Academy
	No
	No
	$	2,728,780
	$	354,277
	$	457,263
	$	-
	$	-
	$	207,958
	$	-
	$	100,455
	$	3,848,733
	
Cuyahoga
	Bella Academy of Excellence
	No
	No
	$	1,575,373
	$	120,309
	$	263,512
	$	-
	$	-
	$	117,584
	$	-
	$	44,715
	$	2,121,493
	
Cuyahoga
	Broadway Academy
	No
	No
	$	1,077,955
	$	158,503
	$	200,446
	$	1,136
	$	-
	$	79,456
	$	-
	$	-
	$	1,517,497
	
Cuyahoga
	Citizens Academy
	No
	No
	$	2,169,618
	$	189,511
	$	394,272
	$	126
	$	-
	$	163,635
	$	-
	$	63,666
	$	2,980,827
	
Cuyahoga
	Citizens Academy Southeast
	No
	No
	$	2,912,098
	$	161,658
	$	513,468
	$	-
	$	-
	$	210,681
	$	-
	$	41,645
	$	3,839,551
	
Cuyahoga
	Citizens Leadership Academy
	No
	No
	$	1,185,012
	$	154,420
	$	211,882
	$	-
	$	-
	$	51,324
	$	-
	$	24,491
	$	1,627,130
	
Cuyahoga
	Citizens Leadership Academy Ea
	No
	No
	$	1,334,046
	$	189,184
	$	237,540
	$	-
	$	-
	$	62,496
	$	-
	$	-
	$	1,823,266
	
Cuyahoga
	Cleveland Academy for Scholar
	No
	No
	$	1,913,876
	$	347,882
	$	306,255
	$	-
	$	580,016
	$	70,274
	$	-
	$	108,379
	$	3,326,682
	
Cuyahoga
	Cleveland Art & Social Science
	No
	No
	$	1,880,187
	$	115,054
	$	338,550
	$	-
	$	-
	$	125,468
	$	-
	$	108,382
	$	2,567,640
	
Cuyahoga
	Cleveland College Preparatory
	No
	No
	$	1,649,016
	$	244,036
	$	302,964
	$	28,945
	$	-
	$	102,883
	$	-
	$	-
	$	2,327,845
	
Cuyahoga
	Cleveland Preparatory Academy
	No
	No
	$	625,550
	$	65,995
	$	107,018
	$	505
	$	-
	$	38,760
	$	-
	$	16,166
	$	853,995
	
Cuyahoga
	Constellation Schools: Old Bro
	No
	No
	$	1,649,867
	$	208,307
	$	92,147
	$	253
	$	-
	$	60,553
	$	-
	$	108,956
	$	2,120,083
	
Cuyahoga
	Constellation Schools: Puritas
	No
	No
	$	1,037,321
	$	195,585
	$	180,339
	$	18,661
	$	-
	$	41,579
	$	-
	$	-
	$	1,473,484
	
Cuyahoga
	Constellation Schools: Stockya
	No
	No
	$	426,177
	$	99,800
	$	76,973
	$	13,422
	$	-
	$	17,557
	$	-
	$	55,476
	$	689,405
	
Cuyahoga
	Constellation Schools: Westpar
	No
	No
	$	1,229,668
	$	233,565
	$	92,422
	$	253
	$	-
	$	49,830
	$	-
	$	80,817
	$	1,686,554
	
Cuyahoga
	Constellation Schools: Westsid
	No
	No
	$	1,754,044
	$	225,326
	$	323,162
	$	42,385
	$	-
	$	107,333
	$	-
	$	42,346
	$	2,494,596

LSC	Page 1 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Cuyahoga
	Constellation Schools:Eastside
	No
	No
	$	826,617
	$	152,712
	$	151,200
	$	253
	$	-
	$	59,799
	$	-
	$	751
	$	1,191,331
	
Cuyahoga
	East Academy
	No
	No
	$	1,744,462
	$	154,307
	$	315,182
	$	80
	$	-
	$	117,308
	$	-
	$	24,571
	$	2,355,910
	
Cuyahoga
	East Prep Academy
	No
	No
	$	1,265,805
	$	132,177
	$	234,987
	$	126
	$	-
	$	87,172
	$	-
	$	560
	$	1,720,827
	
Cuyahoga
	Euclid Prep School
	No
	No
	$	2,033,869
	$	166,560
	$	308,228
	$	2,999
	$	-
	$	133,783
	$	-
	$	53,507
	$	2,698,947
	
Cuyahoga
	Flex High School Cleveland
	No
	No
	$	148,337
	$	25,328
	$	19,287
	$	-
	$	-
	$	5,178
	$	-
	$	33,109
	$	231,239
	
Cuyahoga
	Frederick Douglass High School
	No
	No
	$	880,093
	$	178,748
	$	163,454
	$	12,706
	$	88,958
	$	38,940
	$	-
	$	453,014
	$	1,815,915
	
Cuyahoga
	GALA
	No
	No
	$	1,524,664
	$	39,466
	$	129,540
	$	72,662
	$	-
	$	113,814
	$	-
	$	29,467
	$	1,909,612
	
Cuyahoga
	George V. Voinovich Reclam
	No
	No
	$	441,922
	$	40,506
	$	20,544
	$	833
	$	-
	$	12,055
	$	-
	$	36,722
	$	552,581
	
Cuyahoga
	Global Village Academy
	No
	No
	$	1,278,466
	$	19,195
	$	60,664
	$	116,942
	$	-
	$	36,714
	$	-
	$	-
	$	1,511,981
	
Cuyahoga
	Green Inspiration Acad
	No
	No
	$	1,657,104
	$	127,297
	$	287,635
	$	-
	$	-
	$	98,571
	$	-
	$	68,691
	$	2,239,299
	
Cuyahoga
	Harvard Avenue Performance Aca
	No
	No
	$	1,774,036
	$	222,329
	$	326,705
	$	-
	$	-
	$	120,097
	$	-
	$	-
	$	2,443,168
	
Cuyahoga
	Hope Academy Northcoast
	No
	No
	$	1,645,857
	$	237,813
	$	303,108
	$	7,984
	$	-
	$	103,938
	$	-
	$	22,782
	$	2,321,482
	
Cuyahoga
	Hope Academy Northwest Campus
	No
	No
	$	1,229,970
	$	205,761
	$	225,078
	$	13,719
	$	-
	$	76,054
	$	-
	$	-
	$	1,750,583
	
Cuyahoga
	Horizon Science Acad Cleve Mid
	No
	No
	$	1,893,777
	$	182,596
	$	339,083
	$	150
	$	61,538
	$	116,261
	$	-
	$	25,454
	$	2,618,860
	
Cuyahoga
	Horizon Science Acad Cleveland
	No
	No
	$	2,284,716
	$	331,255
	$	357,148
	$	2,525
	$	46,677
	$	138,896
	$	-
	$	441,770
	$	3,602,986
	
Cuyahoga
	Horizon Science Acad.-Denison
	No
	No
	$	1,767,622
	$	148,170
	$	320,362
	$	45,903
	$	49,747
	$	110,818
	$	-
	$	85,832
	$	2,528,454
	
Cuyahoga
	Huber Hght Prep dba Parma Acad
	No
	No
	$	258,485
	$	33,139
	$	27,505
	$	3,892
	$	-
	$	16,814
	$	-
	$	-
	$	339,836
	
Cuyahoga
	Intergenerational School, The
	No
	No
	$	1,520,564
	$	144,309
	$	256,525
	$	2,525
	$	-
	$	99,233
	$	-
	$	95,891
	$	2,119,047
	
Cuyahoga
	Invictus High School
	No
	No
	$	2,497,285
	$	574,293
	$	366,730
	$	326
	$	730,959
	$	76,079
	$	-
	$	-
	$	4,245,670
	
Cuyahoga
	Lake Erie International HS
	No
	No
	$	1,394,827
	$	229,223
	$	239,483
	$	21,430
	$	271,227
	$	53,934
	$	-
	$	-
	$	2,210,125
	
Cuyahoga
	Lake Erie Prep
	No
	No
	$	1,609,761
	$	207,281
	$	289,325
	$	-
	$	-
	$	111,694
	$	-
	$	11,265
	$	2,229,326
	
Cuyahoga
	Lincoln Park Academy
	No
	No
	$	2,272,725
	$	464,485
	$	418,948
	$	37,916
	$	-
	$	142,707
	$	-
	$	15,402
	$	3,352,182
	
Cuyahoga
	LIS
	No
	No
	$	1,443,258
	$	191,220
	$	233,376
	$	-
	$	-
	$	100,641
	$	-
	$	905
	$	1,969,400
	
Cuyahoga
	Madison Community Elementary
	No
	No
	$	1,547,285
	$	286,460
	$	281,014
	$	34,714
	$	-
	$	95,828
	$	-
	$	1,768
	$	2,247,069
	
Cuyahoga
	Menlo Park Academy
	No
	No
	$	3,444,382
	$	210,101
	$	82,498
	$	56,480
	$	-
	$	150,085
	$	-
	$	-
	$	3,943,547
	
Cuyahoga
	Near West Intergenerational
	No
	No
	$	1,598,043
	$	272,675
	$	273,126
	$	8,837
	$	-
	$	99,971
	$	-
	$	-
	$	2,252,651
	
Cuyahoga
	Noble Academy-Cleveland
	No
	No
	$	2,484,596
	$	161,452
	$	263,885
	$	-
	$	-
	$	161,602
	$	-
	$	174,911
	$	3,246,447
	
Cuyahoga
	North Shore High School
	No
	No
	$	594,499
	$	56,743
	$	19,508
	$	937
	$	-
	$	25,128
	$	-
	$	39,858
	$	736,674
	
Cuyahoga
	Northeast Ohio College Prepara
	No
	No
	$	2,793,464
	$	499,090
	$	505,997
	$	11,031
	$	-
	$	164,780
	$	-
	$	97,450
	$	4,071,811
	
Cuyahoga
	Ohio College Prep School
	No
	No
	$	1,862,546
	$	213,768
	$	311,040
	$	3,539
	$	-
	$	138,979
	$	-
	$	60,417
	$	2,590,289
	
Cuyahoga
	Ohio Connections Academy
	Yes
	No
	$	25,610,373
	$	4,129,590
	$	-
	$	-
	$	1,238,681
	$	125,442
	$	-
	$	-
	$	31,104,086
	
Cuyahoga
	Old Brook HS
	No
	No
	$	1,303,699
	$	151,809
	$	225,571
	$	13,528
	$	479,194
	$	51,053
	$	-
	$	384,925
	$	2,609,779
	
Cuyahoga
	Old Brooklyn Community Element
	No
	No
	$	2,189,386
	$	182,442
	$	165,452
	$	253
	$	-
	$	163,897
	$	-
	$	114,388
	$	2,815,817
	
Cuyahoga
	Orchard Park Academy
	No
	No
	$	904,767
	$	145,336
	$	161,614
	$	18,469
	$	-
	$	55,311
	$	-
	$	9,056
	$	1,294,553
	
Cuyahoga
	Parma Community
	No
	No
	$	8,578,432
	$	1,277,236
	$	253,036
	$	85,370
	$	-
	$	324,138
	$	-
	$	339,170
	$	10,857,382
	
Cuyahoga
	Pinnacle Academy
	No
	No
	$	4,243,858
	$	386,390
	$	507,733
	$	-
	$	-
	$	285,243
	$	-
	$	130,484
	$	5,553,708
	
Cuyahoga
	Promise Academy
	No
	No
	$	839,991
	$	98,464
	$	135,815
	$	198
	$	-
	$	37,666
	$	-
	$	92,641
	$	1,204,776
	
Cuyahoga
	Puritas Community Elementary
	No
	No
	$	1,214,223
	$	128,629
	$	214,662
	$	53,031
	$	-
	$	95,391
	$	-
	$	-
	$	1,705,936

LSC	Page 2 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Cuyahoga
	Randall Park High School
	No
	No
	$	276,384
	$	16,934
	$	46,305
	$	-
	$	121,873
	$	10,883
	$	-
	$	51,561
	$	523,940
	
Cuyahoga
	Regent High School
	No
	No
	$	1,385,524
	$	133,172
	$	240,539
	$	126
	$	430,831
	$	58,780
	$	-
	$	196,667
	$	2,445,640
	
Cuyahoga
	SMART Academy
	No
	No
	$	529,892
	$	79,314
	$	94,688
	$	-
	$	-
	$	44,871
	$	-
	$	10,209
	$	758,974
	
Cuyahoga
	STEAM Academy of Warrensville
	No
	No
	$	1,336,204
	$	74,128
	$	222,676
	$	126
	$	-
	$	82,181
	$	-
	$	26,315
	$	1,741,630
	
Cuyahoga
	Stepstone Academy
	No
	No
	$	812,479
	$	51,052
	$	148,246
	$	-
	$	-
	$	69,659
	$	-
	$	8,696
	$	1,090,133
	
Cuyahoga
	Stockyard Community Elementary
	No
	No
	$	1,255,484
	$	175,051
	$	231,874
	$	48,437
	$	-
	$	84,637
	$	-
	$	89,451
	$	1,884,933
	
Cuyahoga
	Summit Academy Community Schoo
	No
	Yes
	$	970,343
	$	1,508,767
	$	135,620
	$	341
	$	-
	$	40,840
	$	-
	$	8,510
	$	2,664,420
	
Cuyahoga
	T2 Honors Academy
	No
	No
	$	726,123
	$	92,127
	$	109,175
	$	-
	$	-
	$	39,117
	$	-
	$	55,472
	$	1,022,013
	
Cuyahoga
	University of Cleveland Prep
	No
	No
	$	1,387,224
	$	200,476
	$	255,218
	$	-
	$	-
	$	92,295
	$	-
	$	59,103
	$	1,994,317
	
Cuyahoga
	Village Prep School Willard
	No
	No
	$	2,644,393
	$	223,896
	$	471,527
	$	33,373
	$	-
	$	184,998
	$	-
	$	535
	$	3,558,721
	
Cuyahoga
	VPC/EPC
	No
	No
	$	4,435,924
	$	391,703
	$	795,830
	$	28,947
	$	-
	$	283,347
	$	-
	$	218,771
	$	6,154,522
	
Cuyahoga
	VPWH
	No
	No
	$	4,315,425
	$	416,120
	$	784,718
	$	432
	$	-
	$	288,844
	$	-
	$	58,073
	$	5,863,612
	
Cuyahoga
	Washington Park Community
	No
	No
	$	1,176,323
	$	139,966
	$	214,104
	$	-
	$	-
	$	75,532
	$	-
	$	13,098
	$	1,619,023
	
Cuyahoga
	West Park Academy
	No
	No
	$	1,531,700
	$	373,320
	$	275,500
	$	40,814
	$	-
	$	92,292
	$	-
	$	-
	$	2,313,625
	
Cuyahoga
	West Preparatory Academy
	No
	No
	$	654,628
	$	94,151
	$	115,946
	$	10,479
	$	32,494
	$	40,105
	$	-
	$	34,480
	$	982,283
	
Cuyahoga
	Westpark Community Elementary
	No
	No
	$	1,748,728
	$	172,199
	$	162,573
	$	1,011
	$	-
	$	150,402
	$	-
	$	-
	$	2,234,913
	
Cuyahoga
	Wings 1
	No
	No
	$	1,370,310
	$	49,769
	$	228,543
	$	-
	$	-
	$	90,852
	$	-
	$	67,686
	$	1,807,159
	
Erie
	Monroe Preparatory Academy
	No
	No
	$	1,541,758
	$	220,710
	$	261,260
	$	-
	$	-
	$	88,028
	$	-
	$	-
	$	2,111,757
	
Erie
	Townsend North Community Sch
	No
	No
	$	6,198,339
	$	1,278,610
	$	401,226
	$	1,371
	$	374,151
	$	167,441
	$	-
	$	-
	$	8,421,138
	
Franklin
	A+ Arts Academy
	No
	No
	$	3,785,682
	$	372,488
	$	637,039
	$	18
	$	-
	$	161,567
	$	-
	$	37,321
	$	4,994,114
	
Franklin
	A+ Children's Academy
	No
	No
	$	718,511
	$	139,554
	$	114,133
	$	126
	$	-
	$	41,350
	$	-
	$	14,416
	$	1,028,091
	
Franklin
	Academy for Urban Scholars
	No
	No
	$	1,916,602
	$	263,636
	$	313,891
	$	-
	$	245,342
	$	51,293
	$	-
	$	411,238
	$	3,202,002
	
Franklin
	Arts & College Preparatory Aca
	No
	No
	$	2,915,891
	$	341,152
	$	180,531
	$	2,009
	$	-
	$	96,015
	$	-
	$	147,302
	$	3,682,901
	
Franklin
	Bridge Gate Community School
	No
	No
	$	1,447,909
	$	140,224
	$	237,663
	$	195,279
	$	123,153
	$	57,565
	$	-
	$	-
	$	2,201,794
	
Franklin
	Capital City Career Prep HS
	No
	No
	$	762,247
	$	154,363
	$	103,043
	$	17,550
	$	245,158
	$	19,218
	$	-
	$	82,460
	$	1,384,039
	
Franklin
	Capital Collegiate Preparatory
	No
	No
	$	830,020
	$	95,130
	$	88,675
	$	-
	$	-
	$	40,317
	$	-
	$	69,233
	$	1,123,375
	
Franklin
	Capital High School
	No
	No
	$	665,253
	$	89,810
	$	104,363
	$	132
	$	60,307
	$	14,131
	$	-
	$	227,218
	$	1,161,215
	
Franklin
	Central High School
	No
	No
	$	1,088,536
	$	224,181
	$	170,217
	$	6,536
	$	345,550
	$	21,891
	$	-
	$	71,432
	$	1,928,343
	
Franklin
	Central Point Preparatory Acad
	No
	No
	$	1,104,034
	$	86,308
	$	128,419
	$	-
	$	-
	$	49,632
	$	-
	$	16,939
	$	1,385,332
	
Franklin
	Cesar Chavez College Prep
	No
	No
	$	1,879,477
	$	52,192
	$	312,646
	$	294,361
	$	-
	$	97,328
	$	-
	$	-
	$	2,636,004
	
Franklin
	Charles School at Ohio Dominic
	No
	No
	$	1,994,907
	$	315,695
	$	248,629
	$	49,439
	$	7,326
	$	44,004
	$	-
	$	122,462
	$	2,782,463
	
Franklin
	Columbus Arts & Tech Academy
	No
	No
	$	3,399,030
	$	176,890
	$	511,394
	$	117,381
	$	-
	$	145,260
	$	-
	$	90,170
	$	4,440,127
	
Franklin
	Columbus Bilingual Academy-Nor
	No
	No
	$	2,074,488
	$	178,986
	$	352,818
	$	183,410
	$	-
	$	90,649
	$	-
	$	-
	$	2,880,352
	
Franklin
	Columbus Collegiate Acad West
	No
	No
	$	1,449,955
	$	199,160
	$	242,432
	$	12,799
	$	-
	$	28,856
	$	-
	$	29,955
	$	1,963,157
	
Franklin
	Columbus Collegiate Academy
	No
	No
	$	1,387,364
	$	212,260
	$	240,275
	$	16,025
	$	-
	$	26,579
	$	-
	$	39,710
	$	1,922,213
	
Franklin
	Columbus Humanities, Arts
	No
	No
	$	3,591,212
	$	180,237
	$	589,754
	$	244,544
	$	-
	$	152,647
	$	-
	$	2,238
	$	4,760,633
	
Franklin
	Columbus Performance Academy
	No
	No
	$	850,353
	$	177,580
	$	146,895
	$	672
	$	-
	$	33,498
	$	-
	$	3,581
	$	1,212,580
	
Franklin
	Columbus Prep and Fitness Acad
	No
	No
	$	2,505,741
	$	398,226
	$	379,648
	$	203,655
	$	-
	$	105,598
	$	-
	$	6,890
	$	3,599,758

LSC	Page 3 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Franklin
	Columbus Preparatory Academy
	No
	No
	$	4,974,356
	$	220,979
	$	129,125
	$	150,883
	$	-
	$	231,128
	$	-
	$	123,017
	$	5,829,487
	
Franklin
	Cornerstone Academy
	No
	No
	$	5,230,131
	$	397,459
	$	360,566
	$	109,557
	$	-
	$	228,172
	$	-
	$	55,289
	$	6,381,175
	
Franklin
	Early College Academy
	No
	No
	$	776,331
	$	80,076
	$	124,780
	$	319
	$	-
	$	15,907
	$	-
	$	46,822
	$	1,044,236
	
Franklin
	East Bridge Academy Excell
	No
	No
	$	1,156,490
	$	424,521
	$	187,001
	$	52,377
	$	83,843
	$	43,183
	$	-
	$	-
	$	1,947,415
	
Franklin
	Eastland Prep
	No
	No
	$	1,935,834
	$	161,556
	$	316,435
	$	6,720
	$	-
	$	75,761
	$	-
	$	-
	$	2,496,305
	
Franklin
	Educational Academy for Boys &
	No
	No
	$	881,857
	$	43,239
	$	133,821
	$	115,837
	$	-
	$	44,070
	$	-
	$	28,658
	$	1,247,482
	
Franklin
	Everest High School
	No
	No
	$	338,347
	$	32,122
	$	5,875
	$	681
	$	-
	$	14,339
	$	-
	$	62,211
	$	453,574
	
Franklin
	Flex High School
	No
	No
	$	1,739,704
	$	382,005
	$	265,441
	$	57,717
	$	-
	$	40,419
	$	-
	$	-
	$	2,485,286
	
Franklin
	Focus East
	No
	No
	$	1,175,484
	$	270,512
	$	180,157
	$	213
	$	144,426
	$	34,205
	$	76,586
	$	62,239
	$	1,943,823
	
Franklin
	Focus Learning Academy of Cent
	No
	No
	$	266,751
	$	-
	$	45,077
	$	35,225
	$	-
	$	16,215
	$	-
	$	32,584
	$	395,852
	
Franklin
	Focus Learning/N Columbus
	No
	No
	$	3,246,486
	$	36,427
	$	539,736
	$	406,183
	$	-
	$	151,514
	$	425,320
	$	-
	$	4,805,666
	
Franklin
	Focus Learning/Sw Columbus
	No
	No
	$	1,559,287
	$	379,384
	$	249,820
	$	400
	$	123,160
	$	38,437
	$	112,422
	$	-
	$	2,462,910
	
Franklin
	Focus North High School
	No
	No
	$	1,084,489
	$	212,434
	$	179,905
	$	59,256
	$	82,801
	$	25,718
	$	90,920
	$	-
	$	1,735,524
	
Franklin
	Franklinton High School
	No
	No
	$	859,979
	$	196,507
	$	115,520
	$	-
	$	-
	$	16,899
	$	-
	$	24,726
	$	1,213,631
	
Franklin
	Franklinton Prep High School
	No
	No
	$	968,824
	$	201,140
	$	158,377
	$	2,688
	$	-
	$	19,460
	$	-
	$	8,413
	$	1,358,903
	
Franklin
	GEMS
	No
	No
	$	2,354,094
	$	751,811
	$	262,797
	$	8,329
	$	-
	$	83,069
	$	-
	$	126,169
	$	3,586,269
	
Franklin
	Graham School, The
	No
	No
	$	1,337,432
	$	638,898
	$	105,333
	$	11,226
	$	10,099
	$	41,907
	$	-
	$	36,935
	$	2,181,830
	
Franklin
	GRCA
	Yes
	No
	$	5,137,856
	$	896,852
	$	-
	$	-
	$	115
	$	1,317
	$	-
	$	-
	$	6,036,140
	
Franklin
	Great Western Academy
	No
	No
	$	4,608,121
	$	318,810
	$	701,959
	$	235,927
	$	-
	$	200,329
	$	-
	$	38,158
	$	6,103,304
	
Franklin
	Groveport Community School
	No
	No
	$	4,741,704
	$	353,513
	$	675,078
	$	132,054
	$	-
	$	221,445
	$	-
	$	54,554
	$	6,178,348
	
Franklin
	Horizon Science Acad Columbus
	No
	No
	$	3,053,408
	$	186,314
	$	520,225
	$	89,239
	$	486,340
	$	88,420
	$	-
	$	294,262
	$	4,718,208
	
Franklin
	Horizon Science Academy Elemen
	No
	No
	$	2,998,490
	$	317,033
	$	500,921
	$	242,801
	$	-
	$	131,852
	$	-
	$	81,334
	$	4,272,431
	
Franklin
	Horizon Science Academy Primar
	No
	No
	$	1,626,831
	$	19,278
	$	258,171
	$	197,181
	$	-
	$	97,148
	$	-
	$	-
	$	2,198,609
	
Franklin
	HSA-Columbus Middle
	No
	No
	$	3,030,146
	$	258,785
	$	517,218
	$	112,704
	$	44,735
	$	54,622
	$	-
	$	98,588
	$	4,116,797
	
Franklin
	Imagine Cols Primary School
	No
	No
	$	1,428,450
	$	104,594
	$	239,685
	$	37,278
	$	-
	$	70,414
	$	-
	$	2,500
	$	1,882,922
	
Franklin
	International Acad Of Columbus
	No
	No
	$	1,816,155
	$	164,918
	$	295,396
	$	178,984
	$	-
	$	76,515
	$	-
	$	-
	$	2,531,967
	
Franklin
	Kids Care Elementary
	No
	No
	$	974,685
	$	42,931
	$	144,819
	$	48,980
	$	-
	$	53,672
	$	-
	$	38,211
	$	1,303,297
	
Franklin
	KIPP Columbus
	No
	No
	$	10,899,084
	$	1,146,657
	$	1,844,014
	$	88,565
	$	-
	$	403,021
	$	-
	$	73,523
	$	14,454,864
	
Franklin
	Mason Run High School
	No
	No
	$	1,153,907
	$	222,656
	$	184,914
	$	9,505
	$	457,676
	$	24,989
	$	-
	$	-
	$	2,053,647
	
Franklin
	Metro Early College High Schoo
	No
	No
	$	5,932,414
	$	401,336
	$	220,906
	$	2,939
	$	301,486
	$	127,457
	$	-
	$	13,658
	$	7,000,196
	
Franklin
	Midnimo Cross Cultural CS
	No
	No
	$	652,138
	$	37,039
	$	112,884
	$	48,787
	$	-
	$	12,061
	$	-
	$	7,277
	$	870,186
	
Franklin
	Millennium Community School
	No
	No
	$	3,223,103
	$	266,423
	$	510,469
	$	1,765
	$	41,684
	$	140,350
	$	-
	$	16,669
	$	4,200,462
	
Franklin
	Noble Academy-Columbus
	No
	No
	$	2,160,384
	$	113,932
	$	335,012
	$	156,399
	$	-
	$	94,278
	$	-
	$	21,403
	$	2,881,408
	
Franklin
	North Columbus Preparatory Aca
	No
	No
	$	647,836
	$	47,052
	$	88,454
	$	3,182
	$	-
	$	35,435
	$	-
	$	22,474
	$	844,433
	
Franklin
	North Woods Career Prep HS
	No
	No
	$	557,273
	$	66,279
	$	75,945
	$	23,055
	$	179,747
	$	11,001
	$	-
	$	-
	$	913,299
	
Franklin
	Northland Prep & fitness
	No
	No
	$	1,255,226
	$	210,115
	$	212,328
	$	57,737
	$	-
	$	49,561
	$	-
	$	-
	$	1,784,967
	
Franklin
	Oakstone Community School
	No
	Yes
	$	1,603,212
	$	5,973,740
	$	-
	$	-
	$	-
	$	36,018
	$	-
	$	-
	$	7,612,970
	
Franklin
	Ohio Construction Academy
	No
	No
	$	481,962
	$	155,073
	$	69,400
	$	126
	$	175,253
	$	9,155
	$	-
	$	25,500
	$	916,469

LSC	Page 4 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Franklin
	Patriot Preparatory Academy
	No
	No
	$	4,038,390
	$	376,164
	$	337,254
	$	52,680
	$	-
	$	175,842
	$	28,873
	$	169,674
	$	5,178,878
	
Franklin
	Performance Academy Eastland
	No
	No
	$	1,713,689
	$	350,923
	$	269,804
	$	60,218
	$	-
	$	79,348
	$	-
	$	9,413
	$	2,483,394
	
Franklin
	Renaissance Academy
	No
	No
	$	677,519
	$	82,473
	$	117,202
	$	368
	$	-
	$	27,417
	$	-
	$	29,084
	$	934,064
	
Franklin
	Road to Success Academy
	No
	No
	$	515,099
	$	79,198
	$	88,000
	$	690
	$	36,313
	$	10,760
	$	-
	$	146,537
	$	876,597
	
Franklin
	S Cols Prep at German Village
	No
	No
	$	1,356,786
	$	57,962
	$	166,821
	$	1,589
	$	-
	$	73,515
	$	-
	$	28,180
	$	1,684,854
	
Franklin
	SCPA at Southfield
	No
	No
	$	1,317,107
	$	74,755
	$	91,582
	$	947
	$	-
	$	65,464
	$	-
	$	25,267
	$	1,575,121
	
Franklin
	South Scioto Academy
	No
	No
	$	1,336,582
	$	467,719
	$	229,267
	$	5,907
	$	-
	$	53,330
	$	-
	$	-
	$	2,092,805
	
Franklin
	Sullivant Avenue Community Sch
	No
	No
	$	2,084,647
	$	131,845
	$	314,520
	$	197,042
	$	-
	$	103,032
	$	-
	$	54,944
	$	2,886,031
	
Franklin
	Summit Academy CS Columbus
	No
	Yes
	$	306,604
	$	230,575
	$	50,481
	$	864
	$	-
	$	14,304
	$	-
	$	-
	$	602,827
	
Franklin
	Summit Academy MS Columbus
	No
	Yes
	$	326,618
	$	396,362
	$	54,824
	$	-
	$	-
	$	6,718
	$	-
	$	-
	$	784,521
	
Franklin
	Summit Academy Tr HS-Columbus
	No
	Yes
	$	333,683
	$	558,061
	$	57,548
	$	1,136
	$	-
	$	9,776
	$	-
	$	-
	$	960,204
	
Franklin
	United Preparatory Academy
	No
	No
	$	1,773,531
	$	172,826
	$	289,191
	$	29,338
	$	-
	$	95,592
	$	-
	$	58,948
	$	2,419,425
	
Franklin
	United Preparatory Academy Eas
	No
	No
	$	917,792
	$	134,936
	$	154,624
	$	31,435
	$	-
	$	56,888
	$	-
	$	-
	$	1,295,674
	
Franklin
	Valor Academy, Inc.
	No
	No
	$	199,180
	$	38,537
	$	26,262
	$	-
	$	-
	$	3,680
	$	-
	$	32,457
	$	300,115
	
Franklin
	Westside Academy
	No
	No
	$	1,622,070
	$	92,297
	$	191,962
	$	227,243
	$	-
	$	94,194
	$	-
	$	-
	$	2,227,766
	
Franklin
	Westwood Prep Acad
	No
	No
	$	1,273,941
	$	1,578,226
	$	156,812
	$	-
	$	258,981
	$	29,198
	$	-
	$	801,377
	$	4,098,535
	
Franklin
	Whitehall Prep & Fitness
	No
	No
	$	1,683,507
	$	392,621
	$	258,500
	$	33,059
	$	-
	$	84,871
	$	-
	$	-
	$	2,452,557
	
Franklin
	Youthbuild Columbus Community
	No
	No
	$	1,022,974
	$	342,397
	$	161,218
	$	113
	$	780,984
	$	20,081
	$	49,556
	$	77,833
	$	2,455,156
	
Franklin
	Zenith Academy
	No
	No
	$	3,436,613
	$	202,549
	$	571,460
	$	348,577
	$	129,408
	$	112,393
	$	-
	$	-
	$	4,801,000
	
Franklin
	Zenith Academy East
	No
	No
	$	1,898,745
	$	116,971
	$	294,676
	$	183,722
	$	-
	$	89,093
	$	-
	$	-
	$	2,583,207
	
Franklin
	Zenith Academy West
	No
	No
	$	1,177,966
	$	88,856
	$	154,301
	$	135,675
	$	11,251
	$	60,395
	$	-
	$	-
	$	1,628,444
	
Greene
	Dayton Regional STEM School
	No
	No
	$	4,341,670
	$	201,678
	$	50,734
	$	253
	$	952,109
	$	113,748
	$	-
	$	196,825
	$	5,857,017
	
Greene
	Fairborn Digital Academy
	Yes
	No
	$	955,578
	$	173,908
	$	-
	$	-
	$	132
	$	2,144
	$	-
	$	69,228
	$	1,200,990
	
Greene
	Summit Academy CS Xenia
	No
	Yes
	$	1,200,474
	$	1,780,225
	$	141,175
	$	1,136
	$	2,543
	$	23,879
	$	-
	$	-
	$	3,149,432
	
Hamilton
	AchievePoint Career Academy -
	No
	No
	$	760,305
	$	105,874
	$	75,265
	$	25
	$	141
	$	8,569
	$	-
	$	64,000
	$	1,014,179
	
Hamilton
	Alliance Academy of Cincinnati
	No
	No
	$	3,350,744
	$	413,350
	$	441,111
	$	2,525
	$	-
	$	115,249
	$	-
	$	93,743
	$	4,416,721
	
Hamilton
	Cincinnati Achievement Academy
	No
	No
	$	518,354
	$	117,693
	$	69,618
	$	-
	$	23,040
	$	18,574
	$	-
	$	-
	$	747,279
	
Hamilton
	Cincinnati College Prep Acad
	No
	No
	$	5,572,538
	$	212,565
	$	727,642
	$	42,777
	$	-
	$	181,200
	$	-
	$	45,617
	$	6,782,338
	
Hamilton
	Cincinnati Technology Academy
	No
	No
	$	1,383,753
	$	284,903
	$	183,108
	$	253
	$	-
	$	44,297
	$	-
	$	75,525
	$	1,971,839
	
Hamilton
	Cypress High School
	No
	No
	$	263,360
	$	2,245
	$	36,303
	$	-
	$	-
	$	6,016
	$	-
	$	218,574
	$	526,497
	
Hamilton
	Dampe Community School
	No
	No
	$	546,937
	$	72,511
	$	72,485
	$	-
	$	-
	$	18,236
	$	-
	$	-
	$	710,170
	
Hamilton
	Dohn Community
	No
	No
	$	5,722,999
	$	1,167,917
	$	728,475
	$	289
	$	-
	$	90,035
	$	-
	$	-
	$	7,709,715
	
Hamilton
	Dublin Preparatory Academy dba
	No
	No
	$	1,871,685
	$	173,176
	$	170,718
	$	-
	$	-
	$	63,400
	$	-
	$	-
	$	2,278,978
	
Hamilton
	EEA
	No
	No
	$	461,070
	$	39,785
	$	32,446
	$	17
	$	-
	$	18,117
	$	-
	$	35,485
	$	586,919
	
Hamilton
	Hamilton Cnty Math & Science
	No
	No
	$	3,918,361
	$	130,986
	$	249,932
	$	505
	$	-
	$	212,518
	$	-
	$	195,793
	$	4,708,096
	
Hamilton
	Horizon Science Acad. Cincini
	No
	No
	$	1,254,250
	$	178,267
	$	165,773
	$	10,603
	$	-
	$	38,471
	$	-
	$	-
	$	1,647,364
	
Hamilton
	Mount Auburn Preparatory Acade
	No
	No
	$	1,813,822
	$	241,553
	$	239,406
	$	-
	$	-
	$	44,796
	$	-
	$	75,825
	$	2,415,401
	
Hamilton
	Mt. Healthy Prep&Fitness Acdy
	No
	No
	$	1,313,307
	$	210,778
	$	193,828
	$	-
	$	-
	$	81,407
	$	-
	$	8,644
	$	1,807,964

LSC	Page 5 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Hamilton
	Orion Academy
	No
	No
	$	2,914,509
	$	240,835
	$	382,654
	$	33,760
	$	-
	$	96,688
	$	-
	$	11,812
	$	3,680,259
	
Hamilton
	Phoenix Community Learning Ctr
	No
	No
	$	2,615,669
	$	151,280
	$	343,708
	$	-
	$	-
	$	73,622
	$	-
	$	67,403
	$	3,251,683
	
Hamilton
	Priority High School
	No
	No
	$	117,756
	$	1,372
	$	5,123
	$	-
	$	-
	$	1,996
	$	-
	$	20,563
	$	146,811
	
Hamilton
	Queen City Career Prep HS
	No
	No
	$	433,933
	$	90,521
	$	55,171
	$	-
	$	142,792
	$	6,395
	$	-
	$	-
	$	728,813
	
Hamilton
	ReGeneration Bond Hill
	No
	No
	$	911,941
	$	29,514
	$	98,301
	$	-
	$	-
	$	50,485
	$	-
	$	9,747
	$	1,099,988
	
Hamilton
	Riverside Academy
	No
	No
	$	1,259,014
	$	186,576
	$	165,355
	$	126
	$	-
	$	33,819
	$	-
	$	82,291
	$	1,727,181
	
Hamilton
	Summit Academy Cincinnati
	No
	Yes
	$	486,518
	$	946,718
	$	61,550
	$	-
	$	-
	$	14,957
	$	-
	$	-
	$	1,509,743
	
Hamilton
	Summit Academy Transition High
	No
	Yes
	$	402,134
	$	431,790
	$	31,826
	$	624
	$	780
	$	11,002
	$	-
	$	125,600
	$	1,003,757
	
Hamilton
	T.C.P. World Academy
	No
	No
	$	3,211,902
	$	239,230
	$	310,163
	$	12,190
	$	-
	$	128,729
	$	-
	$	71,487
	$	3,973,700
	
Hancock
	Findlay Digital Academy
	Yes
	No
	$	763,248
	$	162,189
	$	-
	$	-
	$	-
	$	20,595
	$	-
	$	43,798
	$	989,830
	
Hardin
	Hardin Community School
	No
	No
	$	183,657
	$	42,516
	$	10,402
	$	-
	$	-
	$	5,523
	$	-
	$	41,699
	$	283,796
	
Harrison
	Lakeland Academy Com Sch
	No
	No
	$	403,899
	$	51,179
	$	16,344
	$	-
	$	237
	$	10,993
	$	-
	$	34,524
	$	517,176
	
Lake
	iSTEM Geauga Early College Hig
	No
	No
	$	1,136,983
	$	176,141
	$	2,908
	$	126
	$	2,410
	$	7,537
	$	-
	$	-
	$	1,326,106
	
Lake
	Summit Academy CS Painesville
	No
	Yes
	$	320,472
	$	384,160
	$	36,585
	$	2,272
	$	-
	$	21,709
	$	-
	$	96,340
	$	861,539
	
Lawrence
	Tri State Early College STEM
	No
	No
	$	406,604
	$	84,788
	$	11,920
	$	-
	$	17,321
	$	11,684
	$	-
	$	7,884
	$	540,201
	
Licking
	Par Excellence Academy
	No
	No
	$	1,498,029
	$	291,207
	$	144,309
	$	-
	$	-
	$	83,581
	$	-
	$	73,283
	$	2,090,408
	
Lorain
	Black River Career Prep HS
	No
	No
	$	1,005,002
	$	256,561
	$	128,252
	$	330
	$	301,317
	$	42,647
	$	-
	$	-
	$	1,734,108
	
Lorain
	Constellation Schools: Lorain
	No
	No
	$	928,977
	$	151,820
	$	155,513
	$	8,536
	$	-
	$	71,219
	$	-
	$	137,387
	$	1,453,452
	
Lorain
	ConstellationElyria Community
	No
	No
	$	2,795,752
	$	294,249
	$	153,358
	$	126
	$	-
	$	146,405
	$	-
	$	139,207
	$	3,529,098
	
Lorain
	Horizon Science Academy Lorain
	No
	No
	$	4,599,565
	$	355,028
	$	759,915
	$	120,419
	$	33,595
	$	435,099
	$	-
	$	134,994
	$	6,438,616
	
Lorain
	Lorain Bilingual Preparatory A
	No
	No
	$	1,113,493
	$	63,564
	$	181,302
	$	42,680
	$	-
	$	118,879
	$	-
	$	-
	$	1,519,917
	
Lorain
	Lorain Community Elementary
	No
	No
	$	1,119,195
	$	163,108
	$	185,476
	$	20,011
	$	-
	$	130,299
	$	-
	$	25,517
	$	1,643,605
	
Lorain
	Lorain Preparatory Academy
	No
	No
	$	3,249,780
	$	359,834
	$	542,947
	$	10,424
	$	-
	$	322,356
	$	-
	$	-
	$	4,485,342
	
Lorain
	Summit Academy CS-Lorain
	No
	Yes
	$	461,192
	$	588,350
	$	74,828
	$	-
	$	-
	$	43,209
	$	-
	$	-
	$	1,167,579
	
Lorain
	Summit Academy Lorain
	No
	Yes
	$	541,865
	$	791,970
	$	87,120
	$	321
	$	-
	$	38,323
	$	-
	$	42,065
	$	1,501,665
	
Lucas
	Acad of Education Excellence
	No
	No
	$	669,345
	$	85,268
	$	101,289
	$	-
	$	-
	$	52,256
	$	65,733
	$	-
	$	973,891
	
Lucas
	Achieve Career Preparatory Aca
	No
	No
	$	667,668
	$	257,107
	$	104,749
	$	-
	$	-
	$	36,971
	$	-
	$	-
	$	1,066,494
	
Lucas
	Autism Academy
	No
	Yes
	$	310,294
	$	1,234,694
	$	11,784
	$	-
	$	-
	$	15,553
	$	-
	$	-
	$	1,572,325
	
Lucas
	Autism Model School
	No
	Yes
	$	653,284
	$	2,579,277
	$	45,040
	$	-
	$	177,981
	$	25,233
	$	-
	$	-
	$	3,480,816
	
Lucas
	Bennett Venture Academy
	No
	No
	$	3,641,087
	$	562,230
	$	550,474
	$	2,272
	$	-
	$	272,368
	$	-
	$	9,602
	$	5,038,033
	
Lucas
	Central Academy of Ohio
	No
	No
	$	1,093,432
	$	138,550
	$	145,240
	$	-
	$	-
	$	80,552
	$	81,501
	$	-
	$	1,539,275
	
Lucas
	Discovery Academy
	No
	No
	$	2,172,027
	$	881,293
	$	331,116
	$	-
	$	-
	$	170,762
	$	196,175
	$	-
	$	3,751,372
	
Lucas
	Eagle Learning Center
	No
	No
	$	297,037
	$	70,833
	$	17,888
	$	48
	$	-
	$	10,565
	$	-
	$	12,148
	$	408,519
	
Lucas
	Glass City Academy
	No
	No
	$	1,594,844
	$	339,753
	$	145,202
	$	31
	$	140,353
	$	85,420
	$	-
	$	-
	$	2,305,602
	
Lucas
	Hope Learning Acad Toledo
	No
	No
	$	458,854
	$	459,632
	$	32,399
	$	-
	$	-
	$	30,361
	$	-
	$	59,725
	$	1,040,971
	
Lucas
	Horizon Science Acad Spring
	No
	No
	$	2,259,295
	$	166,241
	$	344,729
	$	12,513
	$	-
	$	163,218
	$	299,382
	$	-
	$	3,245,378
	
Lucas
	Horizon Science Academy Toledo
	No
	No
	$	3,154,093
	$	320,179
	$	487,521
	$	37,338
	$	-
	$	220,702
	$	324,365
	$	-
	$	4,544,197
	
Lucas
	iLEAD Spring Meadows
	No
	No
	$	1,470,098
	$	358,117
	$	52,385
	$	286
	$	-
	$	93,291
	$	-
	$	25,564
	$	1,999,741

LSC	Page 6 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Lucas
	Imagine ESA
	No
	No
	$	806,203
	$	63,327
	$	111,570
	$	-
	$	-
	$	59,250
	$	62,457
	$	-
	$	1,102,807
	
Lucas
	Kenmore Prep dba Toledo Prep
	No
	No
	$	1,504,407
	$	197,728
	$	189,014
	$	-
	$	-
	$	108,956
	$	-
	$	37,847
	$	2,037,952
	
Lucas
	L. Hollingworth School for Tal
	No
	No
	$	2,101,313
	$	198,457
	$	322,645
	$	36,205
	$	-
	$	152,130
	$	-
	$	85,624
	$	2,896,374
	
Lucas
	Madison Avenue School of Arts
	No
	No
	$	3,257,151
	$	281,313
	$	506,854
	$	-
	$	-
	$	276,055
	$	252,898
	$	-
	$	4,574,271
	
Lucas
	Northwest Ohio Classical Acade
	No
	No
	$	1,244,843
	$	30,349
	$	4,653
	$	-
	$	-
	$	62,861
	$	-
	$	88,986
	$	1,431,692
	
Lucas
	Ohio Digital Learning School
	Yes
	No
	$	1,484,521
	$	231,793
	$	-
	$	-
	$	-
	$	-
	$	-
	$	55,006
	$	1,771,320
	
Lucas
	Ohio Virtual Academy
	Yes
	No
	$	72,073,549
	$	16,014,709
	$	-
	$	-
	$	478,380
	$	233,461
	$	-
	$	-
	$	88,800,100
	
Lucas
	Rise & Shine Academy
	No
	No
	$	667,161
	$	35,828
	$	54,569
	$	-
	$	-
	$	57,225
	$	-
	$	50,556
	$	865,339
	
Lucas
	Skyway Career Prep HS
	No
	No
	$	713,899
	$	131,602
	$	103,415
	$	-
	$	216,574
	$	34,718
	$	-
	$	13,507
	$	1,213,714
	
Lucas
	Summit Academy - Toledo
	No
	Yes
	$	710,992
	$	1,054,972
	$	104,491
	$	126
	$	-
	$	45,997
	$	-
	$	-
	$	1,916,578
	
Lucas
	SunBridge Schools
	No
	No
	$	1,805,798
	$	258,422
	$	276,463
	$	9,847
	$	-
	$	145,043
	$	237,950
	$	-
	$	2,733,521
	
Lucas
	The Maritime Academy of Toledo
	No
	No
	$	1,705,023
	$	434,853
	$	239,855
	$	251
	$	173,274
	$	98,144
	$	-
	$	-
	$	2,651,399
	
Lucas
	Toledo Prep & Fitness
	No
	No
	$	1,236,931
	$	350,396
	$	187,794
	$	2,525
	$	-
	$	95,425
	$	-
	$	-
	$	1,873,071
	
Lucas
	Toledo School For The Arts
	No
	No
	$	4,209,680
	$	328,422
	$	143,899
	$	-
	$	314,680
	$	194,494
	$	-
	$	245,982
	$	5,437,157
	
Lucas
	Wildwood Environmental Academy
	No
	No
	$	2,232,670
	$	570,054
	$	161,955
	$	253
	$	-
	$	152,173
	$	-
	$	93,385
	$	3,210,490
	
Lucas
	Winterfield Venture Academy
	No
	No
	$	3,349,692
	$	504,360
	$	514,816
	$	-
	$	-
	$	258,647
	$	164,025
	$	-
	$	4,791,541
	
Mahoning
	Acad Urban Scholars Yngstwn
	No
	No
	$	1,262,016
	$	212,171
	$	178,112
	$	401
	$	69,266
	$	101,873
	$	-
	$	39,688
	$	1,863,528
	
Mahoning
	Horizon Science Academy Youngs
	No
	No
	$	2,325,964
	$	117,021
	$	343,362
	$	26,884
	$	28,048
	$	260,629
	$	-
	$	34,451
	$	3,136,360
	
Mahoning
	Mahoning County High School
	No
	No
	$	537,304
	$	115,375
	$	74,926
	$	2,257
	$	47
	$	45,947
	$	-
	$	31,231
	$	807,088
	
Mahoning
	Southside Academy
	No
	No
	$	940,005
	$	131,598
	$	138,478
	$	-
	$	59,243
	$	101,035
	$	-
	$	-
	$	1,370,358
	
Mahoning
	Stambaugh Charter Academy
	No
	No
	$	2,856,139
	$	556,119
	$	419,566
	$	33,935
	$	-
	$	310,887
	$	-
	$	-
	$	4,176,646
	
Mahoning
	Summit Academy Sec Youngstown
	No
	Yes
	$	1,065,875
	$	1,233,287
	$	141,110
	$	1,026
	$	225
	$	63,592
	$	-
	$	-
	$	2,505,115
	
Mahoning
	Summit Academy-Youngstown
	No
	Yes
	$	1,180,006
	$	1,454,113
	$	163,320
	$	126
	$	-
	$	102,470
	$	-
	$	-
	$	2,900,034
	
Mahoning
	Valley STEM+ME2
	No
	No
	$	1,213,374
	$	371,466
	$	42,303
	$	1,148
	$	33
	$	26,245
	$	-
	$	112,922
	$	1,767,491
	
Mahoning
	Valley Virtual
	Yes
	No
	$	374,389
	$	79,042
	$	-
	$	-
	$	72
	$	2,882
	$	-
	$	60,486
	$	516,871
	
Mahoning
	Youngstown Acad of Excellence
	No
	No
	$	1,121,615
	$	212,368
	$	165,330
	$	22,474
	$	-
	$	124,078
	$	-
	$	-
	$	1,645,866
	
Mahoning
	Youngstown Community School
	No
	No
	$	1,961,977
	$	95,490
	$	283,280
	$	3,169
	$	-
	$	222,975
	$	-
	$	48,262
	$	2,615,153
	
Marion
	Buckeye Community School
	No
	No
	$	2,657,104
	$	551,484
	$	194,075
	$	-
	$	-
	$	90,875
	$	-
	$	16,796
	$	3,510,335
	
Marion
	Marion Preparatory Academy
	No
	No
	$	611,633
	$	103,530
	$	73,353
	$	-
	$	-
	$	52,580
	$	-
	$	26,865
	$	867,961
	
Marion
	TRECA Digital Academy
	Yes
	No
	$	10,465,493
	$	1,931,111
	$	-
	$	-
	$	31,150
	$	12,669
	$	-
	$	-
	$	12,440,423
	
Montgomery
	City Day Community School
	No
	No
	$	1,124,053
	$	76,877
	$	165,130
	$	-
	$	-
	$	96,270
	$	-
	$	75,166
	$	1,537,495
	
Montgomery
	Dayton Business Tech HS
	No
	No
	$	694,241
	$	183,433
	$	104,245
	$	124
	$	195,255
	$	52,425
	$	-
	$	-
	$	1,229,724
	
Montgomery
	Dayton Early College Academy
	No
	No
	$	2,126,507
	$	119,647
	$	186,549
	$	126
	$	-
	$	166,485
	$	-
	$	99,798
	$	2,699,113
	
Montgomery
	Dayton SMART Elem School
	No
	No
	$	864,486
	$	68,983
	$	131,471
	$	30,288
	$	-
	$	83,178
	$	113,651
	$	-
	$	1,292,057
	
Montgomery
	DECA PREP
	No
	No
	$	5,638,139
	$	404,188
	$	612,090
	$	628
	$	-
	$	505,122
	$	-
	$	200,461
	$	7,360,627
	
Montgomery
	DLA-Dayton View Campus
	No
	No
	$	2,819,439
	$	312,884
	$	442,000
	$	-
	$	-
	$	253,811
	$	-
	$	73,737
	$	3,901,871
	
Montgomery
	Emerson Academy of Dayton
	No
	No
	$	3,994,444
	$	555,581
	$	612,359
	$	6,971
	$	-
	$	352,564
	$	-
	$	-
	$	5,521,918
	
Montgomery
	Gem City Career Prep HS
	No
	No
	$	692,319
	$	80,105
	$	100,666
	$	119
	$	221,696
	$	42,779
	$	-
	$	4,250
	$	1,141,934

LSC	Page 7 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Montgomery
	Horizon Science Acad Dayton
	No
	No
	$	970,975
	$	32,023
	$	151,841
	$	3,787
	$	-
	$	95,553
	$	-
	$	16,554
	$	1,270,733
	
Montgomery
	Horizon Science Academy Dayton
	No
	No
	$	1,854,703
	$	221,507
	$	292,589
	$	12,621
	$	226
	$	146,508
	$	-
	$	44,972
	$	2,573,127
	
Montgomery
	Horizon Science Academy Dayton
	No
	No
	$	1,261,636
	$	114,286
	$	194,200
	$	23,508
	$	-
	$	110,762
	$	-
	$	17,855
	$	1,722,247
	
Montgomery
	Klepinger Community School
	No
	No
	$	3,399,476
	$	328,126
	$	534,650
	$	-
	$	-
	$	297,741
	$	495,558
	$	-
	$	5,055,550
	
Montgomery
	Liberty High School
	No
	No
	$	1,295,092
	$	146,629
	$	186,423
	$	485
	$	411,884
	$	78,576
	$	-
	$	103,206
	$	2,222,294
	
Montgomery
	Miami Valley Academies
	No
	No
	$	797,412
	$	224,317
	$	108,315
	$	1,375
	$	28,731
	$	53,294
	$	-
	$	-
	$	1,213,445
	
Montgomery
	Montgomery Preparatory Academy
	No
	No
	$	1,441,519
	$	156,335
	$	220,678
	$	-
	$	-
	$	124,835
	$	-
	$	27,722
	$	1,971,090
	
Montgomery
	N. Dayton School Of Scie & Dis
	No
	No
	$	3,560,933
	$	361,324
	$	562,897
	$	14,137
	$	-
	$	319,766
	$	-
	$	-
	$	4,819,058
	
Montgomery
	Pathway School of Discovery
	No
	No
	$	4,512,877
	$	684,186
	$	462,650
	$	77,916
	$	-
	$	349,476
	$	-
	$	-
	$	6,087,104
	
Montgomery
	Richard Allen Preparatory
	No
	No
	$	2,221,295
	$	63,391
	$	341,323
	$	-
	$	-
	$	193,078
	$	-
	$	66,942
	$	2,886,028
	
Montgomery
	Summit Academy CS Dayton
	No
	Yes
	$	430,477
	$	1,084,953
	$	63,488
	$	-
	$	-
	$	32,043
	$	-
	$	-
	$	1,610,961
	
Montgomery
	Summit Acdy Transition High Da
	No
	Yes
	$	841,949
	$	1,163,773
	$	120,555
	$	342
	$	223
	$	51,056
	$	-
	$	46,367
	$	2,224,264
	
Montgomery
	Trotwood Prep& Fitness Academy
	No
	No
	$	1,946,133
	$	306,285
	$	320,288
	$	-
	$	-
	$	174,489
	$	-
	$	10,626
	$	2,757,821
	
Montgomery
	Urban Early College Network
	No
	No
	$	433,301
	$	89,919
	$	65,801
	$	-
	$	138,129
	$	27,849
	$	-
	$	3,246
	$	758,244
	
Morrow
	Tomorrow Center
	No
	No
	$	678,293
	$	353,213
	$	62,395
	$	-
	$	1,038
	$	20,032
	$	-
	$	-
	$	1,114,971
	
Muskingum
	Foxfire High School
	No
	No
	$	1,446,683
	$	739,045
	$	209,079
	$	-
	$	773
	$	56,493
	$	-
	$	156,539
	$	2,608,613
	
Muskingum
	Foxfire Intermediate School
	No
	No
	$	943,490
	$	580,373
	$	132,838
	$	-
	$	-
	$	45,935
	$	-
	$	55,674
	$	1,758,311
	
Muskingum
	Zanesville Community School
	No
	No
	$	636,150
	$	177,468
	$	104,943
	$	-
	$	444
	$	38,032
	$	-
	$	115,049
	$	1,072,085
	
Portage
	Bio-Med Science Academy STEM S
	No
	No
	$	4,866,448
	$	281,573
	$	42,408
	$	-
	$	674,629
	$	78,592
	$	-
	$	-
	$	5,943,650
	
Richland
	Foundation Academy
	No
	No
	$	2,799,911
	$	340,093
	$	446,484
	$	-
	$	-
	$	191,125
	$	-
	$	92,961
	$	3,870,574
	
Richland
	GOAL Digital Academy
	Yes
	No
	$	3,911,654
	$	1,055,978
	$	-
	$	-
	$	246,460
	$	8,280
	$	-
	$	-
	$	5,222,371
	
Richland
	IMAC
	No
	No
	$	241,070
	$	73,948
	$	39,724
	$	-
	$	-
	$	10,714
	$	-
	$	28,427
	$	393,883
	
Richland
	Richland School Acad Arts
	No
	No
	$	2,096,147
	$	107,296
	$	204,476
	$	-
	$	-
	$	128,464
	$	-
	$	86,248
	$	2,622,631
	
Scioto
	Sciotoville
	No
	No
	$	2,390,494
	$	376,773
	$	347,157
	$	-
	$	5,023
	$	135,029
	$	-
	$	34,520
	$	3,288,996
	
Seneca
	Bridges Community Academy
	No
	No
	$	787,583
	$	286,133
	$	39,410
	$	-
	$	35,255
	$	35,901
	$	-
	$	-
	$	1,184,283
	
Seneca
	North Central Academy
	No
	No
	$	530,691
	$	387,549
	$	19,484
	$	-
	$	1,411
	$	15,098
	$	-
	$	2,049
	$	956,282
	
Stark
	Beacon Acad
	No
	No
	$	1,326,680
	$	220,919
	$	235,054
	$	-
	$	48,485
	$	124,943
	$	-
	$	50,229
	$	2,006,309
	
Stark
	Canton College Preparatory Sch
	No
	No
	$	2,041,932
	$	300,353
	$	362,838
	$	3,969
	$	-
	$	203,367
	$	-
	$	27,064
	$	2,939,522
	
Stark
	Canton Harbor HS
	No
	No
	$	836,814
	$	195,167
	$	97,993
	$	126
	$	20,782
	$	48,900
	$	-
	$	31,417
	$	1,231,198
	
Stark
	East Branch Prep Acad
	No
	No
	$	962,017
	$	128,636
	$	171,160
	$	182
	$	-
	$	93,465
	$	-
	$	-
	$	1,355,459
	
Stark
	Stark HS
	No
	No
	$	727,948
	$	63,101
	$	115,666
	$	-
	$	230,747
	$	45,515
	$	-
	$	-
	$	1,182,976
	
Stark
	Summit Academy Altern Canton
	No
	Yes
	$	690,688
	$	521,484
	$	111,979
	$	-
	$	-
	$	53,056
	$	-
	$	19,514
	$	1,396,720
	
Stark
	Summit Academy Second Canton
	No
	Yes
	$	482,383
	$	469,271
	$	73,369
	$	-
	$	-
	$	30,899
	$	-
	$	93,443
	$	1,149,365
	
Summit
	Akron Preparatory School
	No
	No
	$	1,858,056
	$	319,349
	$	320,181
	$	-
	$	-
	$	117,727
	$	-
	$	-
	$	2,615,312
	
Summit
	Akros Middle School
	No
	No
	$	790,435
	$	190,734
	$	138,175
	$	5,555
	$	-
	$	31,728
	$	-
	$	-
	$	1,156,627
	
Summit
	Alternative Education Academy
	Yes
	No
	$	12,342,159
	$	2,638,387
	$	-
	$	-
	$	813
	$	11,847
	$	-
	$	-
	$	14,993,206
	
Summit
	Cascade Career Prep HS
	No
	No
	$	492,344
	$	126,571
	$	73,378
	$	1,515
	$	156,744
	$	16,297
	$	-
	$	-
	$	866,850
	
Summit
	Case Preparatory Academy
	No
	No
	$	1,578,066
	$	207,875
	$	203,418
	$	4,089
	$	-
	$	100,694
	$	-
	$	12,360
	$	2,106,503

LSC	Page 8 of 9	7/7/2021

Community and STEM School Foundation Aid Estimates by Component (After Phase-in), H.B. 110, As Enacted, FY 2022

County

School

E-School

Special Education School

Base Cost FY22
	
Special Education Additional Aid FY22

DPIA FY22
	
English Learner Funds FY22
	Career-Technical Education Funds FY22
	
Eliminated Components Phased-out FY22

Transportation Aid FY22
	
Formula Transition Supplement FY22

Total Foundation Aid FY22
	
Summit
	Eagle Elementary of Akron
	No
	No
	$	694,415
	$	40,086
	$	119,938
	$	-
	$	-
	$	52,060
	$	-
	$	39,402
	$	945,901
	
Summit
	Edge Academy, The
	No
	No
	$	1,371,439
	$	238,292
	$	237,763
	$	14,633
	$	-
	$	96,548
	$	-
	$	8,673
	$	1,967,346
	
Summit
	GSCELC
	No
	No
	$	905,482
	$	60,751
	$	26,471
	$	7,828
	$	-
	$	59,820
	$	-
	$	46,380
	$	1,106,732
	
Summit
	Imagine Akron Academy
	No
	No
	$	164,919
	$	-
	$	27,963
	$	1,515
	$	-
	$	13,452
	$	-
	$	31,588
	$	239,437
	
Summit
	Imagine Leadership Academy
	No
	No
	$	779,524
	$	74,836
	$	133,438
	$	3,913
	$	-
	$	52,364
	$	-
	$	36,650
	$	1,080,725
	
Summit
	Main street Prep
	No
	No
	$	952,622
	$	74,158
	$	163,128
	$	-
	$	-
	$	71,366
	$	-
	$	4,553
	$	1,265,827
	
Summit
	Middlebury Academy
	No
	No
	$	1,253,840
	$	144,750
	$	218,193
	$	5,806
	$	-
	$	74,666
	$	-
	$	87,467
	$	1,784,723
	
Summit
	Schnee
	No
	No
	$	533,505
	$	129,545
	$	25,032
	$	126
	$	-
	$	11,039
	$	-
	$	52,870
	$	752,115
	
Summit
	Steel Academy
	No
	No
	$	766,559
	$	484,519
	$	126,581
	$	205
	$	113,804
	$	31,595
	$	-
	$	19,151
	$	1,542,413
	
Summit
	Summit Academy Akron Elem
	No
	Yes
	$	665,542
	$	912,010
	$	107,755
	$	-
	$	-
	$	40,429
	$	-
	$	119,975
	$	1,845,710
	
Summit
	Summit Academy Akron M S
	No
	Yes
	$	363,526
	$	593,629
	$	60,175
	$	-
	$	-
	$	13,372
	$	-
	$	-
	$	1,030,702
	
Summit
	Summit Academy Second Akron
	No
	Yes
	$	396,070
	$	766,117
	$	61,171
	$	-
	$	-
	$	15,160
	$	-
	$	-
	$	1,238,517
	
Summit
	Towpath Trail High School
	No
	No
	$	2,933,497
	$	623,594
	$	436,200
	$	22,198
	$	1,181,287
	$	97,850
	$	-
	$	108,334
	$	5,402,961
	
Trumbull
	Brilliance
	No
	No
	$	290,737
	$	449,435
	$	34,826
	$	379
	$	-
	$	24,519
	$	24,573
	$	-
	$	824,469
	
Trumbull
	River Gate High School
	No
	No
	$	1,113,935
	$	141,421
	$	158,226
	$	-
	$	306,971
	$	59,383
	$	-
	$	-
	$	1,779,936
	
Trumbull
	STEAM Academy of Warren
	No
	No
	$	1,417,117
	$	125,247
	$	242,197
	$	-
	$	-
	$	129,855
	$	-
	$	99,602
	$	2,014,018
	
Trumbull
	Summit Academy Warren ES
	No
	Yes
	$	722,814
	$	921,520
	$	108,214
	$	1,124
	$	-
	$	51,065
	$	-
	$	53,131
	$	1,857,868
	
Trumbull
	Summit Acdy Warren Mid-Sec
	No
	Yes
	$	545,880
	$	949,152
	$	80,603
	$	-
	$	675
	$	32,005
	$	-
	$	-
	$	1,608,315
	
Tuscarawas
	QDA
	Yes
	No
	$	2,751,874
	$	339,204
	$	-
	$	-
	$	1,033
	$	13,682
	$	-
	$	58,285
	$	3,164,077
	
Tuscarawas
	Quaker Preparatory Academy
	Yes
	No
	$	885,622
	$	13,524
	$	-
	$	-
	$	-
	$	-
	$	-
	$	18,095
	$	917,241
	
Warren
	Greater Ohio Virtual School
	Yes
	No
	$	2,409,847
	$	402,263
	$	-
	$	-
	$	877
	$	14,912
	$	-
	$	124,274
	$	2,952,173
	
Wayne
	Beacon Hill Academy
	No
	No
	$	390,869
	$	5,686
	$	3,305
	$	6,564
	$	20,251
	$	905
	$	-
	$	40,479
	$	468,060
	
Wayne
	Liberty Prep School
	No
	No
	$	348,797
	$	132,456
	$	10,174
	$	1,136
	$	522
	$	5,048
	$	-
	$	1,361
	$	499,494
	
Wayne
	Rittman Academy
	No
	No
	$	213,152
	$	18,685
	$	9,550
	$	-
	$	53
	$	9,621
	$	-
	$	56,327
	$	307,388

	Total
			$ 649,472,186
	$ 124,596,314
	$ 66,618,874
	$ 7,156,906
	$ 18,431,169
	$ 27,835,557
	$	3,101,945
	$ 15,325,284
	$ 912,538,235

LSC	Page 9 of 9	7/7/2021