Spreadsheet: 970a9dcd-f51b-43f6-8eef-48f80118cf9c
Sheet: Sheet1

2012-2013 Returning Dropout and Dropout Prevention Program | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4
District Number | District Name | Modified Allowable Growth (75% of budget) | Required Local Match from Regular Program District Cost (25%) | Total Budget Not Including Amounts from Other Sources
9 | AGWSR | 146389 | 48796 | 195185
18 | ADAIR-CASEY | 23654 | 7885 | 31539
27 | ADEL-DESOTO-MINBURN | 370129 | 123376 | 493505
63 | AKRON-WESTFIELD | 133399 | 44466 | 177865
72 | ALBERT CITY-TRUESDALE | 47285 | 15762 | 63047
81 | ALBIA | 336750 | 112250 | 449000
99 | ALBURNETT | 164517 | 54839 | 219356
108 | ALDEN | 79633 | 26544 | 106177
126 | ALGONA | 331294 | 110431 | 441725
135 | ALLAMAKEE | 111787 | 37262 | 149049
153 | NORTH BUTLER | 134101 | 44700 | 178801
171 | ALTA | 151645 | 50548 | 202193
225 | AMES | 1286511 | 428837 | 1715348
234 | ANAMOSA | 10933 | 3644 | 14577
243 | ANDREW | 0 | 0 | 0
261 | ANKENY | 1492660 | 497553 | 1990213
279 | APLINGTON-PARKERSBURG | 198310 | 66103 | 264413
333 | ARMSTRONG-RINGSTED | 90373 | 30124 | 120497
355 | AR-WE-VA | 64522 | 21507 | 86029
387 | ATLANTIC | 249433 | 83144 | 332577
414 | AUDUBON | 7305 | 2435 | 9740
423 | AURELIA | 52777 | 17592 | 70369
441 | A-H-S-T | 41934 | 13978 | 55912
472 | BALLARD | 224176 | 74725 | 298901
504 | BATTLE CREEK-IDA GROVE | 129928 | 43309 | 173237
513 | BAXTER | 86406 | 28802 | 115208
540 | BCLUW | 131625 | 43875 | 175500
549 | BEDFORD | 122365 | 40788 | 163153
576 | BELLE PLAINE | 79141 | 26380 | 105521
585 | BELLEVUE | 126557 | 42186 | 168743
594 | BELMOND-KLEMME | 112504 | 37501 | 150005
603 | BENNETT | 0 | 0 | 0
609 | BENTON | 33532 | 11177 | 44709
621 | BETTENDORF | 9525 | 3175 | 12700
657 | [NAME] | 260743 | 86914 | 347657
720 | BONDURANT-FARRAR | 0 | 0 | 0
729 | BOONE | 583500 | 194500 | 778000
747 | BOYDEN-HULL | 119650 | 39883 | 159533
819 | WEST HANCOCK | 189269 | 63090 | 252359
846 | BROOKLYN-GUERNSEY-MALCOM | 103955 | 34652 | 138607
873 | NORTH IOWA | 76060 | 25353 | 101413
882 | BURLINGTON | 892159 | 297386 | 1189545
914 | CAM | 98597 | 32866 | 131463
916 | CAL | 51358 | 17119 | 68477
918 | CALAMUS/WHEATLAND | 0 | 0 | 0
936 | CAMANCHE | 129000 | 43000 | 172000
977 | CARDINAL | 138083 | 46028 | 184111
981 | CARLISLE | 272600 | 90867 | 363467
999 | CARROLL | 461779 | 153926 | 615705
1044 | [NAME] | 663332 | 221111 | 884443
1053 | CEDAR RAPIDS | 5034119 | 1678040 | 6712159
1062 | CENTER POINT-URBANA | 0 | 0 | 0
1071 | CENTERVILLE | 422079 | 140693 | 562772
1079 | CENTRAL LEE | 52720 | 17573 | 70293
1080 | CENTRAL CLAYTON | 40000 | 13333 | 53333
1082 | CENTRAL CLINTON | 166345 | 55448 | 221793
1089 | CENTRAL CITY | 92412 | 30804 | 123216
1093 | CENTRAL DECATUR | 0 | 0 | 0
1095 | CENTRAL LYON | 187935 | 62645 | 250580
1107 | CHARITON | 220000 | 73333 | 293333
1116 | [NAME] CITY | 326554 | 108851 | 435405
1134 | CHARTER OAK-UTE | 0 | 0 | 0
1152 | CHEROKEE | 112693 | 37564 | 150257
1197 | CLARINDA | 117975 | 39325 | 157300
1206 | CLARION-GOLDFIELD | 212011 | 70670 | 282681
1211 | CLARKE | 0 | 0 | 0
1215 | CLARKSVILLE | 79911 | 26637 | 106548
1218 | CLAY CENTRAL-EVERLY | 113170 | 37723 | 150893
1221 | CLEAR CREEK-AMANA | 213053 | 71018 | 284071
1224 | CLEARFIELD | 0 | 0 | 0
1233 | CLEAR LAKE | 257250 | 85750 | 343000
1278 | CLINTON | 744750 | 248250 | 993000
1332 | COLFAX-MINGO | 102525 | 34175 | 136700
1337 | COLLEGE | 1237504 | 412501 | 1650005
1350 | COLLINS-MAXWELL | 108750 | 36250 | 145000
1359 | COLO-NESCO | 36626 | 12209 | 48835
1368 | COLUMBUS | 149482 | 49827 | 199309
1413 | COON RAPIDS-BAYARD | 0 | 0 | 0
1431 | CORNING | 105937 | 35312 | 141249
1449 | CORWITH-WESLEY | 34894 | 11631 | 46525
1476 | COUNCIL BLUFFS | 2645182 | 881727 | 3526909
1503 | CRESTON | 314250 | 104750 | 419000
1576 | DALLAS CENTER-GRIMES | 594789 | 198263 | 793052
1602 | DANVILLE | 102641 | 34214 | 136855
1611 | DAVENPORT | 4840167 | 1613389 | 6453556
1619 | DAVIS COUNTY | 127300 | 42433 | 169733
1638 | DECORAH | 419125 | 139708 | 558833
1675 | DELWOOD | 0 | 0 | 0
1701 | DENISON | 0 | 0 | 0
1719 | DENVER | 0 | 0 | 0
1737 | DES MOINES | 9491427 | 3163809 | 12655236
1782 | DIAGONAL | 30060 | 10020 | 40080
1791 | DIKE-NEW HARTFORD | 0 | 0 | 0
1854 | DOWS | 2475 | 825 | 3300
1863 | DUBUQUE | 3145128 | 1048376 | 4193504
1908 | DUNKERTON | 32625 | 10875 | 43500
1917 | BOYER VALLEY | 0 | 0 | 0
1926 | DURANT | 86109 | 28703 | 114812
1944 | EAGLE GROVE | 254856 | 84952 | 339808
1953 | EARLHAM | 37258 | 12419 | 49677
1963 | EAST BUCHANAN | 60096 | 20032 | 80128
1965 | EAST CENTRAL | 9501 | 3167 | 12668
1967 | EAST GREENE | 51842 | 17281 | 69123
1968 | EAST MARSHALL | 76838 | 25613 | 102451
1970 | EAST UNION | 138545 | 46182 | 184727
1972 | EASTERN ALLAMAKEE | 94400 | 31467 | 125867
1975 | RIVER VALLEY | 68717 | 22906 | 91623
1989 | EDGEWOOD-COLESBURG | 0 | 0 | 0
2007 | ELDORA-NEW PROVIDENCE | 190051 | 63350 | 253401
2016 | [NAME] | 494 | 165 | 659
2088 | EMMETSBURG | 175352 | 58451 | 233803
2097 | ENGLISH VALLEYS | 151030 | 50343 | 201373
2113 | ESSEX | 30841 | 10280 | 41121
2124 | ESTHERVILLE-LINCOLN CENTRAL | 287994 | 95998 | 383992
2151 | EXIRA | 0 | 0 | 0
2169 | FAIRFIELD | 287500 | 95833 | 383333
2205 | FARRAGUT | 67992 | 22664 | 90656
2295 | FOREST CITY | 263189 | 87730 | 350919
2313 | FORT DODGE | 665916 | 221972 | 887888
2322 | FORT MADISON | 674550 | 224850 | 899400
2349 | FREDERICKSBURG | 0 | 0 | 0
2369 | FREMONT-MILLS | 0 | 0 | 0
2376 | GALVA-HOLSTEIN | 0 | 0 | 0
2403 | GARNER-HAYFIELD | 0 | 0 | 0
2457 | GEORGE-LITTLE ROCK | 140533 | 46844 | 187377
2466 | GILBERT | 131734 | 43911 | 175645
2493 | GILMORE CITY-BRADGATE | 0 | 0 | 0
2502 | GLADBROOK-REINBECK | 32812 | 10937 | 43749
2511 | GLENWOOD | 478172 | 159391 | 637563
2520 | GLIDDEN-RALSTON | 44810 | 14937 | 59747
2556 | GRAETTINGER-TERRIL | 36886 | 12295 | 49181
2673 | NODAWAY VALLEY | 0 | 0 | 0
2682 | GMG | 88575 | 29525 | 118100
2709 | GRINNELL-NEWBURG | 411595 | 137198 | 548793
2718 | GRISWOLD | 9880 | 3293 | 13173
2727 | GRUNDY CENTER | 100000 | 33333 | 133333
2754 | GUTHRIE CENTER | 60000 | 20000 | 80000
2763 | CLAYTON RIDGE | 112500 | 37500 | 150000
2766 | HLV | 70000 | 23333 | 93333
2772 | HAMBURG | 0 | 0 | 0
2781 | HAMPTON-DUMONT | 207292 | 69097 | 276389
2826 | HARLAN | 431237 | 143746 | 574983
2834 | HARMONY | 0 | 0 | 0
2846 | HARRIS-LAKE PARK | 0 | 0 | 0
2862 | HARTLEY-MELVIN-SANBORN | 189726 | 63242 | 252968
2977 | [NAME] | 120000 | 40000 | 160000
2988 | HINTON | 140100 | 46700 | 186800
3029 | HOWARD-WINNESHIEK | 345011 | 115004 | 460015
3033 | HUBBARD-RADCLIFFE | 122474 | 40825 | 163299
3042 | HUDSON | 180370 | 60123 | 240493
3060 | HUMBOLDT | 348838 | 116279 | 465117
3105 | INDEPENDENCE | 414549 | 138183 | 552732
3114 | INDIANOLA | 1000007 | 333336 | 1333343
3119 | INTERSTATE 35 | 0 | 0 | 0
3141 | IOWA CITY | 3747228 | 1249076 | 4996304
3150 | [NAME] | 325075 | 108358 | 433433
3154 | IOWA VALLEY | 40246 | 13415 | 53661
3168 | IKM-MANNING | 117680 | 39227 | 156907
3186 | JANESVILLE | 0 | 0 | 0
3195 | JEFFERSON-SCRANTON | 310172 | 103391 | 413563
3204 | JESUP | 84000 | 28000 | 112000
3231 | JOHNSTON | 1187410 | 395803 | 1583213
3312 | KEOKUK | 456716 | 152239 | 608955
3330 | KEOTA | 33976 | 11325 | 45301
3348 | KINGSLEY-PIERSON | 84080 | 28027 | 112107
3375 | KNOXVILLE | 296688 | 98896 | 395584
3420 | LAKE MILLS | 0 | 0 | 0
3465 | LAMONI | 51607 | 17202 | 68809
3537 | LAURENS-MARATHON | 63000 | 21000 | 84000
3555 | LAWTON-BRONSON | 126691 | 42230 | 168921
3600 | LE MARS | 115678 | 38559 | 154237
3609 | LENOX | 0 | 0 | 0
3645 | LEWIS CENTRAL | 410258 | 136753 | 547011
3691 | NORTH CEDAR | 78250 | 26083 | 104333
3715 | LINN-MAR | 875428 | 291809 | 1167237
3744 | LISBON | 16864 | 5621 | 22485
3798 | LOGAN-MAGNOLIA | 23278 | 7759 | 31037
3816 | LONE TREE | 40274 | 13425 | 53699
3841 | LOUISA-MUSCATINE | 180357 | 60119 | 240476
3897 | [NAME] | 19822 | 6607 | 26429
3906 | LYNNVILLE-SULLY | 75201 | 25067 | 100268
3942 | MADRID | 0 | 0 | 0
3978 | EAST MILLS | 137409 | 45803 | 183212
4023 | MANSON-NORTHWEST WEBSTER | 168328 | 56109 | 224437
4033 | MAPLE VALLEY-ANTHON OTO | 89799 | 29933 | 119732
4041 | MAQUOKETA | 151349 | 50450 | 201799
4043 | MAQUOKETA VALLEY | 0 | 0 | 0
4068 | MARCUS-MERIDEN CLEGHORN | 16903 | 5634 | 22537
4086 | MARION | 122789 | 40930 | 163719
4104 | MARSHALLTOWN | 1604406 | 534802 | 2139208
4122 | MARTENSDALE-ST MARYS | 25104 | 8368 | 33472
4131 | MASON CITY | 1152746 | 384249 | 1536995
4149 | MOC-FLOYD VALLEY | 304013 | 101338 | 405351
4203 | MEDIAPOLIS | 136681 | 45560 | 182241
4212 | MELCHER-DALLAS | 37106 | 12369 | 49475
4269 | [NAME] | 0 | 0 | 0
4271 | MID-PRAIRIE | 129443 | 43148 | 172591
4356 | MISSOURI VALLEY | 141535 | 47178 | 188713
4419 | MFL MAR MAC | 204491 | 68164 | 272655
4437 | MONTEZUMA | 154495 | 51498 | 205993
4446 | MONTICELLO | 214169 | 71390 | 285559
4491 | MORAVIA | 102375 | 34125 | 136500
4505 | MORMON TRAIL | 56596 | 18865 | 75461
4509 | MORNING SUN | 0 | 0 | 0
4518 | MOULTON-UDELL | 0 | 0 | 0
4527 | MOUNT AYR | 164709 | 54903 | 219612
4536 | MOUNT PLEASANT | 0 | 0 | 0
4554 | MOUNT VERNON | 245932 | 81977 | 327909
4572 | MURRAY | 35325 | 11775 | 47100
4581 | MUSCATINE | 605042 | 201681 | 806723
4599 | NASHUA-PLAINFIELD | 111261 | 37087 | 148348
4617 | NEVADA | 454066 | 151355 | 605421
4644 | NEWELL-FONDA | 54579 | 18193 | 72772
4662 | NEW HAMPTON | 273626 | 91209 | 364835
4689 | NEW LONDON | 105903 | 35301 | 141204
4725 | NEWTON | 193522 | 64507 | 258029
4772 | CENTRAL SPRINGS | 104043 | 34681 | 138724
4773 | NORTHEAST | 142212 | 47404 | 189616
4774 | NORTH FAYETTE | 162946 | 54315 | 217261
4775 | NORTHEAST HAMILTON | 21703 | 7234 | 28937
4776 | NORTH MAHASKA | 123750 | 41250 | 165000
4777 | NORTH LINN | 53625 | 17875 | 71500
4778 | NORTH KOSSUTH | 90117 | 30039 | 120156
4779 | NORTH POLK | 98912 | 32971 | 131883
4784 | NORTH SCOTT | 879219 | 293073 | 1172292
4785 | NORTH TAMA | 120336 | 40112 | 160448
4787 | NORTH WINNESHIEK | 50591 | 16864 | 67455
4788 | NORTHWOOD-KENSETT | 29249 | 9750 | 38999
4797 | NORWALK | 496361 | 165454 | 661815
4860 | ODEBOLT-ARTHUR | 21777 | 7259 | 29036
4869 | OELWEIN | 299250 | 99750 | 399000
4878 | OGDEN | 195333 | 65111 | 260444
4890 | OKOBOJI | 196780 | 65593 | 262373
4905 | OLIN | 39718 | 13239 | 52957
4978 | ORIENT-MACKSBURG | 50743 | 16914 | 67657
4995 | OSAGE | 140000 | 46667 | 186667
5013 | OSKALOOSA | 516413 | 172138 | 688551
5049 | OTTUMWA | 0 | 0 | 0
5121 | PANORAMA | 188204 | 62735 | 250939
5139 | PATON-CHURDAN | 56437 | 18812 | 75249
5160 | PCM | 55619 | 18540 | 74159
5163 | PEKIN | 0 | 0 | 0
5166 | PELLA | 279323 | 93108 | 372431
5184 | PERRY | 332888 | 110963 | 443851
5250 | PLEASANT VALLEY | 620776 | 206925 | 827701
5256 | PLEASANTVILLE | 120343 | 40114 | 160457
5283 | POCAHONTAS AREA | 120241 | 40080 | 160321
5310 | POSTVILLE | 0 | 0 | 0
5325 | PRAIRIE VALLEY | 82755 | 27585 | 110340
5328 | PRESCOTT | 18484 | 6161 | 24645
5337 | PRESTON | 37500 | 12500 | 50000
5463 | RED OAK | 363901 | 121300 | 485201
5486 | REMSEN-UNION | 0 | 0 | 0
5508 | RICEVILLE | 8022 | 2674 | 10696
5510 | RIVERSIDE | 91360 | 30453 | 121813
5607 | ROCK VALLEY | 147143 | 49048 | 196191
5625 | ROCKWELL CITY-LYTTON | 50000 | 16667 | 66667
5643 | [NAME] | 110332 | 36777 | 147109
5697 | RUDD-ROCKFORD-MARBLE ROCK | 73801 | 24600 | 98401
5724 | RUTHVEN-AYRSHIRE | 56391 | 18797 | 75188
5751 | ST ANSGAR | 119777 | 39926 | 159703
5805 | SAYDEL | 364413 | 121471 | 485884
5823 | SCHALLER-CRESTLAND | 73110 | 24370 | 97480
5832 | SCHLESWIG | 0 | 0 | 0
5868 | SENTRAL | 47522 | 15841 | 63363
5877 | SERGEANT BLUFF-LUTON | 301393 | 100464 | 401857
5895 | SEYMOUR | 7135 | 2378 | 9513
5922 | WEST FORK | 73645 | 24548 | 98193
5949 | SHELDON | 242795 | 80932 | 323727
5976 | SHENANDOAH | 216531 | 72177 | 288708
5994 | SIBLEY-OCHEYEDAN | 140346 | 46782 | 187128
6003 | SIDNEY | 0 | 0 | 0
6012 | SIGOURNEY | 125310 | 41770 | 167080
6030 | SIOUX CENTER | 308481 | 102827 | 411308
6035 | SIOUX CENTRAL | 85406 | 28469 | 113875
6039 | SIOUX CITY | 3098528 | 1032843 | 4131371
6091 | SOUTHERN CAL | 150691 | 50230 | 200921
6093 | SOLON | 119982 | 39994 | 159976
6094 | SOUTHEAST WARREN | 112544 | 37515 | 150059
6095 | SOUTH HAMILTON | 0 | 0 | 0
6096 | [NAME] | 97998 | 32666 | 130664
6097 | SOUTH PAGE | 0 | 0 | 0
6098 | SOUTH TAMA | 159563 | 53188 | 212751
6099 | SOUTH O'BRIEN | 187651 | 62550 | 250201
6100 | SOUTH WINNESHIEK | 164325 | 54775 | 219100
6101 | SOUTHEAST POLK | 1263961 | 421320 | 1685281
6102 | SPENCER | 558607 | 186202 | 744809
6120 | SPIRIT LAKE | 208887 | 69629 | 278516
6138 | SPRINGVILLE | 17164 | 5721 | 22885
6165 | STANTON | 0 | 0 | 0
6175 | STARMONT | 117350 | 39117 | 156467
6219 | STORM LAKE | 654507 | 218169 | 872676
6246 | STRATFORD | 31578 | 10526 | 42104
6264 | WEST CENTRAL VALLEY | 49678 | 16559 | 66237
6273 | SUMNER | 0 | 0 | 0
6408 | TIPTON | 26089 | 8696 | 34785
6417 | TITONKA | 0 | 0 | 0
6453 | TREYNOR | 48756 | 16252 | 65008
6460 | TRI-CENTER | 202467 | 67489 | 269956
6462 | TRI-COUNTY | 80413 | 26804 | 107217
6471 | TRIPOLI | 24475 | 8158 | 32633
6509 | TURKEY VALLEY | 91999 | 30666 | 122665
6512 | TWIN CEDARS | 86000 | 28667 | 114667
6516 | TWIN RIVERS | 0 | 0 | 0
6534 | UNDERWOOD | 101845 | 33948 | 135793
6536 | UNION | 214505 | 71502 | 286007
6561 | UNITED | 0 | 0 | 0
6579 | URBANDALE | 691961 | 230654 | 922615
6591 | VALLEY | 88536 | 29512 | 118048
6592 | [NAME] | 148189 | 49396 | 197585
6615 | [NAME] | 41250 | 13750 | 55000
6633 | VENTURA | 0 | 0 | 0
6651 | VILLISCA | 70654 | 23551 | 94205
6660 | VINTON-SHELLSBURG | 300000 | 100000 | 400000
6700 | WACO | 0 | 0 | 0
6741 | EAST SAC COUNTY | 253938 | 84646 | 338584
6750 | WALNUT | 27939 | 9313 | 37252
6759 | WAPELLO | 6123 | 2041 | 8164
6762 | WAPSIE VALLEY | 37512 | 12504 | 50016
6768 | WASHINGTON | 96858 | 32286 | 129144
6795 | WATERLOO | 3216026 | 1072009 | 4288035
6822 | WAUKEE | 906375 | 302125 | 1208500
6840 | WAVERLY-SHELL ROCK | 178317 | 59439 | 237756
6854 | WAYNE | 166503 | 55501 | 222004
6867 | [NAME] CITY | 253287 | 84429 | 337716
6921 | WEST BEND-MALLARD | 47312 | 15771 | 63083
6930 | WEST BRANCH | 136859 | 45620 | 182479
6937 | WEST BURLINGTON | 137543 | 45848 | 183391
6943 | WEST CENTRAL | 85904 | 28635 | 114539
6950 | WEST DELAWARE CO | 275555 | 91852 | 367407
6957 | WEST DES MOINES | 2715573 | 905191 | 3620764
6961 | WESTERN DUBUQUE CO | 655504 | 218501 | 874005
6969 | WEST HARRISON | 86116 | 28705 | 114821
6975 | WEST LIBERTY | 197700 | 65900 | 263600
6983 | WEST LYON | 22477 | 7492 | 29969
6985 | WEST MARSHALL | 45929 | 15310 | 61239
6987 | WEST MONONA | 149325 | 49775 | 199100
6990 | [NAME] | 201804 | 67268 | 269072
6992 | WESTWOOD | 164076 | 54692 | 218768
7002 | WHITING | 54939 | 18313 | 73252
7029 | WILLIAMSBURG | 295050 | 98350 | 393400
7038 | WILTON | 237220 | 79073 | 316293
7047 | WINFIELD-MT UNION | 93153 | 31051 | 124204
7056 | WINTERSET | 411702 | 137234 | 548936
7083 | WODEN-CRYSTAL LAKE | 33719 | 11240 | 44959
7092 | WOODBINE | 0 | 0 | 0
7098 | WOODBURY CENTRAL | 52898 | 17633 | 70531
7110 | WOODWARD-GRANGER | 107617 | 35872 | 143489
9999 | STATE TOTALS | 96692370 | 32230777 | 128923147