Spreadsheet: 0a27671c-5c1d-43d1-b5a6-455307067887
Sheet: Sheet1

District Number | County | District | Total Program Formula Funding | 20% (25%) of Total Program/$200,000 Allowable Override | Cost of Living Increase Calculated in FY 2001-02 | Total Maximum Allowable Override (Column D + E) | Voter Approved & Hold Harmless Override | % with 25% plus Allowable COLA | Override Percentage of Total Program Utilized | Amount (Under) Over Limit | Revenue Generated | Difference Between Amt. Approved/ Generated by [NAME] (Under)/Over | Net Assessed Valuation 2012 | Override Mill | Override as Percentage of Total Program | Notes | Unnamed: 17
10 | ADAMS | MAPLETON | 65213811.12 | 16303452.78 | 1023645.96 | 17327098.74 | 4884049.99 | 0.2656967664122004 | 0.07489287784473836 | -11005262.7825 | 4884244.2728 | 194.2828000001609 | 458786800 | 10.646 | 0.0748958570112165
20 | ADAMS | ADAMS 12 FIVE STAR | 324390661.34 | 81097665.33500001 | 5923407.7 | 87021073.03500001 | 35400000 | 0.2682601055022098 | 0.1091276791192721 | -51621073.03500001 | 35400579.389526 | 579.389526002109 | 1782416766 | 19.861 | 0.1091294652049862
30 | ADAMS | COMMERCE CITY | 64263918.5 | 16065979.625 | 1501809.63 | 17567789.255 | 4890000 | 0.2733694064267183 | 0.07609246547889856 | -12677789.255 | 4889975.62312 | -24.37688000034541 | 614550160 | 7.957 | 0.07609208615437914
40 | ADAMS | BRIGHTON 27J | 126050624.52 | 31512656.13 | 1480552.63 | 32993208.76 | 750000 | 0.2617456984893009 | 0.005949990353923238 | -32243208.76 | 750290.2633000001 | 290.2633000001078 | 827221900 | 0.907 | 0.00595229310570337
60 | ADAMS | STRASBURG | 7994242.02 | 1998560.505 | 197482.31 | 2196042.815 | 300000 | 0.274703068721955 | 0.03752700997160954 | -1896042.815 | 299964.43902 | -35.56098000000929 | 88563460 | 3.387 | 0.03752256164743934
70 | ADAMS | WESTMINSTER 50 | 83871620.62 | 20967905.155 | 3049421.53 | 24017326.685 | 8363712.48 | 0.2863582044493467 | 0.09972041100640891 | -15653614.205 | 8363761.74368 | 49.26367999985814 | 536276080 | 15.596 | 0.09972099837648278
120 | ARAPAHOE | ENGLEWOOD | 22222753.52 | 5555688.380000001 | 767975.61 | 6323663.990000001 | 4655850 | 0.2845580762216905 | 0.209508240993171 | -1667813.990000001 | 4656176.243349999 | 326.2433499991894 | 408615730 | 11.395 | 0.2095229215929313
123 | ARAPAHOE | SHERIDAN | 13486545.8 | 3371636.45 | 339255.29 | 3710891.74 | 1000000 | 0.275155091231737 | 0.07414797049070934 | -2710891.74 | 1000060.854318 | 60.85431799991056 | 145062497 | 6.894 | 0.07415248271488463
130 | ARAPAHOE | CHERRY CREEK | 398364715.59 | 99591178.89750001 | 1003951.56 | 100595130.4575 | 84604511.14 | 0.252520181935574 | 0.212379530186794 | -15990619.31750001 | 84606058.90704001 | 1547.767040014267 | 4421534304 | 19.135 | 0.2123834154883265
140 | ARAPAHOE | LITTLETON | 112465258.2 | 28116314.55 | 3157850.7 | 31274165.25 | 28813580.59 | 0.2780784550761828 | 0.2561998349637898 | -2460584.659999996 | 26497941.050246 | -2315639.539754003 | 1295552782 | 20.453 | 0.2356100139220238
170 | ARAPAHOE | [NAME] | 2335216.67 | 583804.1675 | 0 | 583804.1675 | 6508.04 | 0.25 | 0.002786910561065839 | -577296.1275 | 6501.37536 | -6.664639999999963 | 30098960 | 0.216 | 0.002784056590346283
180 | ARAPAHOE | AURORA | 312638191.58 | 78159547.895 | 2551565.52 | 80711113.41499999 | 37339028 | 0.2581614005861055 | 0.1194320751770515 | -43372085.41499999 | 36698200.18728501 | -640827.812714994 | 1778961665 | 20.629 | 0.1173823325992929 | fixed mill
190 | ARAPAHOE | BYERS | 4961926.140000001 | 1240481.535 | 93067.8999999999 | 1333549.435 | 330000 | 0.2687564057533512 | 0.06650643131096666 | -1003549.435 | 330038.77326 | 38.7732599999872 | 48663930 | 6.782 | 0.06651424546597542
240 | BACA | PRITCHETT | 885238.32 | 221309.58 | 0 | 221309.58 | 100000 | 0.25 | 0.1129639304362694 | -121309.58 | 99994.76539900001 | -5.234600999989198 | 11213947 | 8.917 | 0.1129580172252372
270 | BACA | CAMPO | 787510.37 | 200000 | 0 | 200000 | 154645.62 | 0.2539649096938241 | 0.1963728045892272 | -45354.38 | 149995.105128 | -4650.514871999971 | 11921404 | 12.582 | 0.1904674666417409
310 | [NAME] | MCCLAVE | 2751874.74 | 687968.6849999999 | 0 | 687968.6849999999 | 125782.95 | 0.25 | 0.04570809425722626 | -562185.735 | 125792.3354 | 9.38540000001376 | 20040200 | 6.277 | 0.04571150480490258
470 | BOULDER | ST VRAIN | 216382104.35 | 54095526.0875 | 3107770.19 | 57203296.2775 | 32635664 | 0.2643624178133195 | 0.150824228732019 | -24567632.2775 | 32892603.63012 | 256939.630119998 | 2420353468 | 13.59 | 0.1520116634826507 | [NAME] not to exceed 7.4
480 | BOULDER | BOULDER VALLEY | 224570306.78 | 56142576.695 | 5484100.72 | 61626677.415 | 61626677.415 | 0.2744204178131728 | 0.2744204178131728 | 0 | 61661020.594176 | 34343.17917600274 | 4903070976 | 12.576 | 0.2745733462197303
490 | CHAFFEE | BUENA VISTA | 7395046.72 | 1848761.68 | 179452.74 | 2028214.42 | 2044227 | 0.2742666134230995 | 0.2764319249628757 | 16012.58000000007 | 1990241.87215 | -53985.12785000005 | 166547437 | 11.95 | 0.2691317509553205
500 | CHAFFEE | SALIDA | 8590748.13 | 2147687.0325 | 173421.01 | 2321108.0425 | 2497712 | 0.2701869508191483 | 0.2907444104056162 | 176603.9574999996 | 1609895.589406 | -887816.410594 | 195874874 | 8.219 | 0.1873987649322457 | 4.826
510 | CHEYENNE | KIT CARSON | 1556846.66 | 389211.665 | 0 | 389211.665 | 318409.77 | 0.25 | 0.2045222424153192 | -70801.89499999996 | 318375.914628 | -33.85537200002 | 55475852 | 5.739 | 0.2045004962967901
520 | CHEYENNE | CHEYENNE | 2256563.51 | 564140.8775000001 | 0 | 564140.8775000001 | 564141 | 0.25 | 0.2500000542860856 | 0.122499999939464 | 564129.140563 | -11.85943700000644 | 100575707 | 5.609 | 0.2499947987561848
540 | CLEAR CREEK | CLEAR CREEK | 7313622.8 | 1828405.7 | 585726.86 | 2414132.56 | 1839046 | 0.3300871026599841 | 0.2514548603737125 | -575086.56 | 1838835.26886 | -210.7311399998143 | 597218340 | 3.079 | 0.2514260468642162
550 | CONEJOS | NORTH CONEJOS | 7923034.83 | 1980758.7075 | 0 | 1980758.7075 | 189856.48 | 0.25 | 0.02396259565603854 | -1790902.2275 | 189828.944334 | -27.53566600001068 | 27487539 | 6.906 | 0.02395912026225436
740 | COSTILLA | SIERRA GRANDE | 2936205.04 | 734051.26 | 0 | 734051.26 | 330575 | 0.25 | 0.1125858022503769 | -403476.26 | 323115.0594 | -7459.940600000031 | 63355894 | 5.1 | 0.1100451279792095 | Fixed Mill
880 | DENVER | DENVER | 667742576.75 | 166935644.1875 | 13961260.08999997 | 180896904.2775 | 129959655 | 0.2709081472053968 | 0.1946253833813211 | -50937249.27749997 | 129959655.523718 | 0.5237179845571518 | 10454481178 | 12.431 | 0.1946253841656323
900 | DOUGLAS | DOUGLAS | 473461790.7 | 118365447.675 | 4936260.97 | 123301708.645 | 33713000 | 0.2604258908891082 | 0.07120532355980885 | -89588708.645 | 33712158.74139 | -841.2586100026965 | 4714327890 | 7.151 | 0.07120354673509664
910 | EAGLE | EAGLE | 52722372.16 | 13180593.04 | 3143839.35 | 16324432.39 | 8061630.9 | 0.3096300815232514 | 0.1529072112979827 | -8262801.489999998 | 8062999.00245 | 1368.102449999191 | 2414794550 | 3.339 | 0.1529331604803497
980 | EL PASO | HARRISON | 86474256.97 | 21618564.2425 | 5661380.25 | 27279944.4925 | 5750000 | 0.3154689667002755 | 0.0664937774717719 | -21529944.4925 | 5749558.300199999 | -441.699800000526 | 548098980 | 10.49 | 0.06648866959556136
990 | EL PASO | WIDEFIELD | 64897431.25999999 | 16224357.815 | 4239435.37 | 20463793.185 | 3950000 | 0.3153251644585971 | 0.06086527499332029 | -16513793.185 | 3950087.11232 | 87.11232000030577 | 308745280 | 12.794 | 0.06086661730099425
1000 | EL PASO | FOUNTAIN | 56481759.56 | 14120439.89 | 2450915.07 | 16571354.96 | 700000 | 0.2933930367802444 | 0.01239338160590406 | -15871354.96 | 654888.55 | -45111.44999999995 | 130977710 | 5 | 0.01159469101355312 | fixed mill
1010 | EL PASO | COLORADO SPRINGS | 234144454.31 | 58536113.5775 | 13979440.59999999 | 72515554.1775 | 30398822 | 0.3097043420959766 | 0.1298293486795673 | -42116732.17749999 | 26998664.7848 | -3400157.215199996 | 2303640340 | 11.72 | 0.1153077268661448 | mill limit
1020 | EL PASO | CHEYENNE MOUNTAIN | 36122029.5 | 9030507.375 | 2610812.97 | 11641320.345 | 5157461 | 0.3222775825760288 | 0.1427788269759317 | -6483859.345000001 | 5152778.97228 | -4682.027719999664 | 362769570 | 14.204 | 0.1426492100140719 | [NAME] 50 mill total
1030 | EL PASO | MANITOU SPRINGS | 11316760.78 | 2829190.195 | 691421.59 | 3520611.785 | 1900000 | 0.3110971287138933 | 0.167892565455466 | -1620611.785 | 1899999.41313 | -0.5868700002320111 | 109026190 | 17.427 | 0.1678925135969871
1040 | EL PASO | ACADEMY | 173243531.885 | 43310882.97125 | 12423538.81 | 55734421.78125 | 26750862 | 0.3217114149938182 | 0.1544118946833604 | -28983559.78125 | 25661164.1112 | -1089697.888799999 | 1308708900 | 19.608 | 0.1481219173494686 | mill limit
1080 | EL PASO | LEWIS-PALMER | 43849832.04000001 | 10962458.01 | 2978693.21 | 13941151.22 | 4000000 | 0.3179294097930142 | 0.09122041781941566 | -9941151.220000003 | 3999836.71483 | -163.2851700000465 | 425650390 | 9.397 | 0.09121669408405787
1110 | EL PASO | FALCON | 136230587.67 | 34057646.9175 | 3075849.87 | 37133496.7875 | 7500000 | 0.2725782617737129 | 0.05505371538268428 | -29633496.7875 | 6513053.736 | -986946.2640000004 | 664597320 | 9.8 | 0.047809040887183 | mill limit
1130 | EL PASO | MIAMI-YODER | 3147078.56 | 786769.64 | 73715.73 | 860485.37 | 40575.48 | 0.2734235430080906 | 0.01289306231999496 | -819909.89 | 40570.98285 | -4.497150000002875 | 14620174 | 2.775 | 0.01289163332802216
1150 | FREMONT | FLORENCE | 11909843.57 | 2977460.8925 | 46591.46 | 3024052.3525 | 350000 | 0.2539120127587032 | 0.02938745567419741 | -2674052.3525 | 350073.6948 | 73.69479999999749 | 158118200 | 2.214 | 0.02939364339610718
1180 | [NAME] | ROARING FORK | 45468075.22 | 11367018.805 | 831665.81 | 12198684.615 | 8800000 | 0.268291203354792 | 0.1935423911705229 | -3398684.615 | 8800199.854600001 | 199.8546000011265 | 859310600 | 10.241 | 0.1935467866633832
1195 | [NAME] | RIFLE - GARFIELD RE-2 | 35204314.07 | 8801078.5175 | 53981.4 | 8855059.9175 | 4300000 | 0.2515333745714421 | 0.1221441210713525 | -4555059.9175 | 4221060.47844 | -78939.52156000026 | 1111975890 | 3.796 | 0.1199017958437388
1220 | [NAME] | PARACHUTE - GARFIELD 16 | 8668010.25 | 2167002.5625 | 0 | 2167002.5625 | 996000 | 0.25 | 0.1149052632926917 | -1171002.5625 | 995587.4227600001 | -412.5772399998968 | 900169460 | 1.106 | 0.1148576656055523
1330 | GILPIN | GILPIN | 3762120.53 | 940530.1325000001 | 96176.64 | 1036706.7725 | 980488 | 0.2755644760004539 | 0.2606211024291664 | -56218.77250000008 | 980581.722042 | 93.72204200003762 | 292361873 | 3.354 | 0.260646014454513
1340 | GRAND | WEST GRAND | 4101766.75 | 1025441.6875 | 45796.09 | 1071237.7775 | 550000 | 0.261164966901153 | 0.13408856074032 | -521237.7775000001 | 549766.0622099999 | -233.9377900001127 | 203391070 | 2.703 | 0.1340315273192948
1350 | GRAND | EAST GRAND | 9751754.99 | 2437938.7475 | 680000 | 3117938.7475 | 2114125.51 | 0.3197310382282277 | 0.2167943628780608 | -1003813.2375 | 2114071.25804 | -54.25196000002325 | 509292040 | 4.151 | 0.2167887995758597 | before override limit included hold harmless
1360 | GUNNISON | GUNNISON | 14205242.96 | 3551310.74 | 271620.42 | 3822931.16 | 1300000 | 0.2691211386362659 | 0.09151550618744221 | -2522931.16 | 1299881.131091 | -118.8689089999534 | 462097807 | 2.813 | 0.09150713822715215
1420 | JEFFERSON | JEFFERSON | 620018948.2900001 | 155004737.0725 | 14199549.60000002 | 169204286.6725 | 113302585 | 0.2729017994355852 | 0.1827405199671498 | -55901701.67250004 | 113294650.92806 | -7934.071940004826 | 7012543385 | 16.156 | 0.1827277234680075
1440 | KIOWA | PLAINVIEW | 1098032.88 | 274508.22 | 32213.38 | 306721.6 | 64538.16 | 0.2793373546336791 | 0.05877616342417726 | -242183.44 | 64441.405 | -96.75500000000466 | 18411830 | 3.5 | 0.05868804675502978
1460 | KIT CARSON | HI PLAINS | 1583022.31 | 395755.5775 | 60736.42 | 456491.9975 | 139360.24 | 0.2883673809372908 | 0.08803428676883271 | -317131.7575 | 139418.29647 | 58.05647000001045 | 16357890 | 8.523 | 0.08807096121721746
1480 | KIT CARSON | STRATTON | 2115400.56 | 528850.14 | 171674.03 | 700524.17 | 119200 | 0.3311543843025171 | 0.05634866618358085 | -581324.17 | 126290.895 | 7090.895000000004 | 16838786 | 7.5 | 0.05970070037232098
1510 | LAKE | LAKE | 8844722.89 | 2211180.7225 | 127581.31 | 2338762.0325 | 667783 | 0.26442456836542 | 0.07550072606062166 | -1670979.0325 | 667821.0260190001 | 38.02601900009904 | 231000009 | 2.891 | 0.07550502534952794
1520 | LA PLATA | DURANGO | 37045553.08 | 9261388.27 | 0 | 9261388.27 | 8221262.390000001 | 0.25 | 0.2219230570602133 | -1040125.879999999 | 8221577.1962 | 314.8061999995261 | 1283819050 | 6.404 | 0.2219315548736842
1530 | LA PLATA | BAYFIELD | 10630559.79 | 2657639.9475 | 0 | 2657639.9475 | 2233407.54 | 0.25 | 0.2100931262435428 | -424232.4074999997 | 2233405.649603 | -1.890396999660879 | 230652241 | 9.683 | 0.2100929484168774
1540 | LA PLATA | IGNACIO | 6511411.96 | 1627852.99 | 0 | 1627852.99 | 1100000 | 0.25 | 0.1689341738408454 | -527852.99 | 1100105.218728 | 105.2187279998325 | 355331143 | 3.096 | 0.1689503329671065
1550 | LARIMER | POUDRE | 209147700.37 | 52286925.0925 | 5532198.710000008 | 57819123.80250001 | 35012147 | 0.2764511572453968 | 0.1674039300363358 | -22806976.80250001 | 35012160.056104 | 13.05610399693251 | 2426176984 | 14.431 | 0.1674039924616169
1560 | LARIMER | THOMPSON | 112773995.44 | 28193498.86 | 3311063.72 | 31504562.58 | 14040000 | 0.2793601703751075 | 0.1244967862069745 | -17464562.58 | 12939653.45085 | -1100346.549150001 | 1311008455 | 9.87 | 0.1147396915429354 | [NAME]
1570 | LARIMER | ESTES PARK | 8977121.6 | 2244280.4 | 487185.26 | 2731465.66 | 1921000 | 0.3042696514214534 | 0.2139884124996146 | -810465.6600000001 | 1920832.28645 | -167.7135499999858 | 339070130 | 5.665 | 0.213969730169412
1590 | LAS ANIMAS | PRIMERO | 2393320.93 | 598330.2324999999 | 0 | 598330.2324999999 | 428694.86 | 0.25 | 0.179121343329413 | -169635.3724999999 | 428547.99174 | -146.8682599999593 | 163443170 | 2.622 | 0.1790599774431422
1620 | LAS ANIMAS | AGUILAR | 1371681.33 | 342920.3325 | 0 | 342920.3325 | 29636.04 | 0.25 | 0.02160563051477853 | -313284.2925 | 29517.95795 | -118.0820500000009 | 29967470 | 0.985 | 0.02151954488583729
1750 | LAS ANIMAS | BRANSON | 3424717.09 | 856179.2725000001 | 0 | 856179.2725000001 | 205000 | 0.25 | 0.05985895903594185 | -651179.2725000001 | 205004.346 | 4.345999999990454 | 13513800 | 15.17 | 0.05986022804587341
1760 | LAS ANIMAS | [NAME] | 766444.82 | 200000 | 0 | 200000 | 199997.66 | 0.2609450736453539 | 0.2609420205879923 | -2.339999999996508 | 199989.22786 | -8.43214000001899 | 13890070 | 14.398 | 0.2609310189610258
1828 | LOGAN | VALLEY | 16750620.43 | 4187655.1075 | 0 | 4187655.1075 | 500000 | 0.25 | 0.02984964062014746 | -3687655.1075 | 500015.82491 | 15.82491000002483 | 172956010 | 2.891 | 0.02985058535590016
1850 | LOGAN | FRENCHMAN | 2390742.91 | 597685.7274999999 | 0 | 597685.7274999999 | 18622.72 | 0.25 | 0.00778951175473736 | -579063.0075 | 18617.62449 | -5.095510000002832 | 10212630 | 1.823 | 0.007787380404696045
1870 | LOGAN | PLATEAU | 2333589.11 | 583397.2775000001 | 0 | 583397.2775000001 | 481496.36 | 0.25 | 0.2063329649322883 | -101900.9175000001 | 481496.1034 | -0.2566000000224449 | 60527480 | 7.955 | 0.2063328549729133
1980 | MESA | DEBEQUE | 1884038.45 | 471009.6125 | 31853.88 | 502863.4925 | 5221.77 | 0.2669072345630738 | 0.00277158356295754 | -497641.7225 | 5092.896839999999 | -128.873160000001 | 424408070 | 0.012 | 0.002703180946227504
1990 | MESA | PLATEAU VALLEY | 3872052.11 | 968013.0275 | 0 | 968013.0275 | 350000 | 0.25 | 0.09039134548217638 | -618013.0275 | 349773.7992 | -226.2007999999914 | 145254900 | 2.408 | 0.0903329266402874
2000 | MESA | MESA VALLEY | 161266402.195 | 40316600.54874999 | 964429.94 | 41281030.48874999 | 8491114 | 0.255980352552504 | 0.05265271553421724 | -32789916.48874999 | 8491113.09224 | -0.9077599998563528 | 1610605670 | 5.272 | 0.05265270990527043
2010 | MINERAL | CREEDE | 1347505.25 | 336876.3125 | 0 | 336876.3125 | 70000 | 0.25 | 0.05194784955383291 | -266876.3125 | 70009.80274599999 | 9.802745999986655 | 39309266 | 1.781 | 0.05195512429061036
2020 | MOFFAT | MOFFAT | 16180926.06 | 4045231.515 | 0 | 4045231.515 | 2177847.37 | 0.25 | 0.1345934937175036 | -1867384.145 | 2184816.58957 | 6969.219569999725 | 466342922 | 4.685 | 0.1350241995710596
2055 | MONTEZUMA | DOLORES RE-4A | 5907479.96 | 1476869.99 | 70570.47 | 1547440.46 | 390000 | 0.2619459516541466 | 0.06601799796879887 | -1157440.46 | 389995.90525 | -4.09474999998929 | 55216750 | 7.063 | 0.06601730482213942
2070 | MONTEZUMA | MANCOS | 3655891.25 | 913972.8125 | 63148.97 | 977121.7825 | 333800 | 0.2672732080036571 | 0.09130468528023092 | -643321.7825 | 333777.29766 | -22.70234000001801 | 47451990 | 7.034 | 0.09129847548391927
2190 | MONTROSE | WEST END | 3288695.53 | 822173.8825000001 | 0 | 822173.8825000001 | 248000 | 0.25 | 0.07540983886702336 | -574173.8825000001 | 247983.27104 | -16.72896000000765 | 42506560 | 5.834 | 0.07540475205985395
2395 | MORGAN | BRUSH | 11784547.3 | 2946136.825 | 0 | 2946136.825 | 400000 | 0.25 | 0.03394275484812217 | -2546136.825 | 400057.566727 | 57.56672699999763 | 191140739 | 2.093 | 0.0339476397813771
2405 | MORGAN | FT. MORGAN | 23521241.38 | 5880310.345000001 | 0 | 5880310.345000001 | 550000 | 0.25 | 0.02338311958601226 | -5330310.345000001 | 549962.77945 | -37.22054999996908 | 205133450 | 2.681 | 0.02338153716315461
2505 | MORGAN | WELDON | 2557372.34 | 639343.085 | 1230.74 | 640573.825 | 9617.9 | 0.2504812517836179 | 0.003760852438092765 | -630955.9249999999 | 9585.8287 | -32.07129999999961 | 16700050 | 0.574 | 0.003748311714359122
2570 | OTERO | SWINK | 3412501.62 | 853125.4049999999 | 0 | 853125.4049999999 | 15862 | 0.25 | 0.00464820292158572 | -837263.4049999999 | 15859.808729 | -2.191271000001507 | 15564091 | 1.019 | 0.004647560791194584
2580 | OURAY | OURAY | 2696701.37 | 674175.3425 | 27492.28 | 701667.6225 | 155000 | 0.2601947810409574 | 0.0574776286778836 | -546667.6225 | 155017.10034 | 17.10034000000451 | 50758710 | 3.054 | 0.05748396988428867
2590 | OURAY | RIDGWAY | 3579110.18 | 894777.5449999999 | 0 | 894777.5449999999 | 516372 | 0.25 | 0.1442738485351686 | -378405.5449999999 | 516371.8431 | -0.1569000000017695 | 96158630 | 5.37 | 0.144273804697457 | Inflationary component
2600 | PARK | PLATTE CANYON | 8513234.33 | 2128308.5825 | 739613.15 | 2867921.7325 | 550204 | 0.336878044387156 | 0.06462925589409918 | -2317717.7325 | 550211.75192 | 7.751919999951497 | 108480235 | 5.072 | 0.06463016646694371 | fixed mill
2610 | PARK | PARK | 4759274.09 | 1189818.5225 | 139332.39 | 1329150.9125 | 757952.78 | 0.2792759751519165 | 0.1592580645003364 | -571198.1325000001 | 758095.27101 | 142.4910099999979 | 285534942 | 2.655 | 0.1592880041523307
2620 | PHILLIPS | HOLYOKE | 4790717.46 | 1197679.365 | 81512.76 | 1279192.125 | 447872 | 0.2670147291466444 | 0.09348745855699034 | -831320.125 | 447872.295 | 0.2949999999837019 | 59716306 | 7.5 | 0.09348752013440592
2640 | PITKIN | ASPEN | 16744272.93 | 4186068.2325 | 1114082.5 | 5300150.7325 | 4615941.63 | 0.3165351373963778 | 0.2756728613596482 | -684209.1025 | 4592231.234230001 | -23710.39576999936 | 2408091890 | 1.907 | 0.274256831182099
2710 | RIO BLANCO | MEEKER | 5284514.39 | 1321128.5975 | 0 | 1321128.5975 | 404670 | 0.25 | 0.07657657262997822 | -916458.5974999999 | 404810.84928 | 140.849280000024 | 790646190 | 0.512 | 0.07660322584153283
2720 | RIO BLANCO | RANGELY | 3987813.94 | 996953.485 | 19606.4 | 1016559.885 | 671262.95 | 0.2549165784299355 | 0.1683285529615256 | -345296.9350000001 | 671114.1991699999 | -148.7508300000336 | 440652790 | 1.523 | 0.1682912516149136
2730 | RIO GRANDE | DEL NORTE | 4501255.430000001 | 1125313.8575 | 0 | 1125313.8575 | 832600 | 0.25 | 0.1849706182970381 | -292713.8575000002 | 798976.324053 | -33623.67594700004 | 88196967 | 9.059 | 0.1775007742790992
2740 | RIO GRANDE | MONTE VISTA | 8747084.120000001 | 2186771.03 | 0 | 2186771.03 | 195000 | 0.25 | 0.02229314332923095 | -1991771.03 | 194998.5368 | -1.463200000027427 | 51806200 | 3.764 | 0.02229297605062931
2750 | RIO GRANDE | SARGENT | 3828308.96 | 957077.2400000001 | 0 | 957077.2400000001 | 75000 | 0.25 | 0.01959089529701908 | -882077.2400000001 | 75006.96784200001 | 6.967842000012752 | 32428434 | 2.313 | 0.01959271538052666
2760 | ROUTT | HAYDEN | 3818107.94 | 954526.985 | 0 | 954526.985 | 905473 | 0.25 | 0.2371522791469327 | -49053.98499999999 | 905463.262412 | -9.73758800001815 | 105556454 | 8.578 | 0.2371497287769188
2770 | ROUTT | STEAMBOAT SPRINGS | 18380570.01 | 4595142.5025 | 773723.74 | 5368866.242500001 | 2612249 | 0.2920946542778082 | 0.1421201300383393 | -2756617.242500001 | 2612248.43495 | -0.565049999859184 | 761588465 | 3.43 | 0.1421200992966376
2780 | ROUTT | SOUTH ROUTT | 3842299.01 | 960574.7525000001 | 13739.38 | 974314.1325000001 | 909314 | 0.2535758226947569 | 0.2366588330667165 | -65000.13250000007 | 909353.933292 | 39.93329199997243 | 105103321 | 8.652 | 0.2366692261391702
2800 | SAGUACHE | MOFFAT 2 | 2735235.5 | 683808.875 | 0 | 683808.875 | 164087 | 0.25 | 0.05999008129281738 | -519721.875 | 164087.094185 | 0.09418499999446794 | 26174365 | 6.269 | 0.05999011572678111 | fixed mill
2820 | SAN JUAN | SILVERTON | 1091146.52 | 272786.63 | 25108.4 | 297895.03 | 19817.92 | 0.2730110251371191 | 0.0181624737253435 | -278077.11 | 0 | -19817.92 | 44329170 | 0 | 0 | District failed to levy mill
2830 | SAN MIGUEL | TELLURIDE | 8555524.58 | 2138881.145 | 2296.63 | 2141177.775 | 1834793 | 0.2502684382446131 | 0.214457101121437 | -306384.7749999999 | 1834792.69995 | -0.3000499999616295 | 670366350 | 2.737 | 0.2144570660505308
2840 | SAN MIGUEL | NORWOOD | 3090386.99 | 772596.7475 | 6362.14 | 778958.8875000001 | 397784.63 | 0.2520586871549055 | 0.128716769546069 | -381174.2575000001 | 397810.54131 | 25.91130999999586 | 59884170 | 6.643 | 0.128725154033217
2865 | SEDGWICK | PLATTE VALLEY | 1736862.41 | 434215.6025 | 3088.39 | 437303.9925 | 74228.81 | 0.2517781431518228 | 0.04273730007203046 | -363075.1825 | 74240.4328 | 11.62279999999737 | 23879200 | 3.109 | 0.04274399190895035
3000 | SUMMIT | SUMMIT | 24998806.3 | 6249701.575 | 650000 | 6899701.575 | 6162349.01 | 0.2760012415072795 | 0.2465057305556226 | -737352.5650000004 | 6164788.69863 | 2439.688630000688 | 1536204510 | 4.013 | 0.2466033227606552
3010 | TELLER | CRIPPLE CREEK | 3616436.48 | 904109.12 | 235967.64 | 1140076.76 | 584000 | 0.3152486615774875 | 0.1614849322612739 | -556076.76 | 584180.8401 | 180.8401000000304 | 305214650 | 1.914 | 0.1615349373148675
3020 | TELLER | WOODLAND PARK | 19158404.1 | 4789601.024999999 | 1157745.67 | 5947346.694999999 | 1100000 | 0.3104301727825023 | 0.05741605586031042 | -4847346.694999999 | 1099903.85786 | -96.14214000012726 | 232390420 | 4.733 | 0.0574110375853279
3040 | WASHINGTON | ARICKAREE | 1615638.84 | 403909.71 | 0 | 403909.71 | 7823.44 | 0.25 | 0.004842319834301582 | -396086.27 | 7837.131468 | 13.6914680000009 | 35302394 | 0.222 | 0.004850794171301305
3070 | WASHINGTON | WOODLIN | 1329086.17 | 332271.5425 | 0 | 332271.5425 | 231952.78 | 0.25 | 0.1745204977943605 | -100318.7625 | 231944.457285 | -8.322715000016615 | 26596085 | 8.721 | 0.174514235811362
3080 | WELD | GILCREST | 14063296.86 | 3515824.215 | 464593.64 | 3980417.855 | 3904000 | 0.2830358979565763 | 0.2776020472912068 | -76417.85499999998 | 3904007.94776 | 7.947760000359267 | 1096631446 | 3.56 | 0.2776026124332271
3085 | WELD | EATON | 13809144.12 | 3452286.03 | 402051.6 | 3854337.63 | 1200000 | 0.2791148818859601 | 0.08689894098954484 | -2654337.63 | 1200001.401916 | 1.401916000060737 | 412229956 | 2.911 | 0.08689904251039131
3090 | WELD | KEENESBURG | 16633347.81 | 4158336.9525 | 263308.68 | 4421645.6325 | 1246526.37 | 0.265830167384686 | 0.07494139990571147 | -3175119.2625 | 1246891.233708 | 364.8637079999316 | 678026772 | 1.839 | 0.07496333558048769
3100 | WELD | WINDSOR | 34093070.92 | 8523267.73 | 679899.57 | 9203167.3 | 2595350 | 0.2699424560960025 | 0.07612543927445066 | -6607817.300000001 | 2595157.281101 | -192.7188989999704 | 480495701 | 5.401 | 0.07611978654520687
3110 | WELD | JOHNSTOWN | 24792247.16 | 6198061.79 | 418806.28 | 6616868.07 | 500000 | 0.2668926308816292 | 0.02016759500553479 | -6116868.07 | 499865.78675 | -134.2132499999716 | 311055250 | 1.607 | 0.02016218148859403
3130 | WELD | PLATTE VALLEY - WELD | 8723250.72 | 2180812.68 | 243119.79 | 2423932.47 | 1974045 | 0.2778703201138761 | 0.2262969463292005 | -449887.4700000002 | 1974283.9926 | 238.9926000002306 | 951003850 | 2.076 | 0.2263243435240848
3140 | WELD | FT. LUPTON | 17985942.17 | 4496485.5425 | 520740.69 | 5017226.2325 | 2675000 | 0.2789526500796038 | 0.1487272657009772 | -2342226.2325 | 2674871.2518 | -128.7482000002638 | 517183150 | 5.172 | 0.1487201074326595
3145 | WELD | AULT-HIGHLAND | 6652337.86 | 1663084.465 | 223101.13 | 1886185.595 | 900000 | 0.2835372518196182 | 0.1352907833216998 | -986185.5950000002 | 899974.82673 | -25.17327000002842 | 162597078 | 5.535 | 0.135286999197903
3146 | WELD | BRIGGSDALE | 2100946.12 | 525236.53 | 0 | 525236.53 | 497743 | 0.25 | 0.2369137386540879 | -27493.53000000003 | 497743.2972 | 0.2971999999717809 | 138262027 | 3.6 | 0.2369138801141649 | Fixed Mill
3147 | WELD | PRAIRIE | 2346698.63 | 586674.6575000001 | 0 | 586674.6575000001 | 75000 | 0.25 | 0.03195979195675415 | -511674.6575000001 | 75000.69279 | 0.6927900000009686 | 98945505 | 0.758 | 0.03196008717574442
3148 | WELD | PAWNEE | 1314696.13 | 328674.0325 | 0 | 328674.0325 | 130000 | 0.25 | 0.09888216526506394 | -198674.0325 | 129932.569728 | -67.43027199999779 | 208225272 | 0.624 | 0.09883087563968108
3200 | YUMA | YUMA 1 | 6774823.75 | 1693705.9375 | 0 | 1693705.9375 | 1194000 | 0.25 | 0.1762407472223908 | -499705.9375 | 939542.0125 | -254457.9875 | 107376230 | 8.75 | 0.1386813955861213 | cap on mill
3210 | YUMA | WRAY RD-2 | 5672333.13 | 1418083.2825 | 0 | 1418083.2825 | 400000 | 0.25 | 0.07051772010435502 | -1018083.2825 | 399989.7052199999 | -10.29478000005474 | 89423140 | 4.473 | 0.07051590519331856
3230 | YUMA | LIBERTY [NAME] | 1180492.68 | 295123.17 | 0 | 295123.17 | 27380 | 0.25 | 0.02319370586863783 | -267743.17 | 27383.07018 | 3.070180000002438 | 20435127 | 1.34 | 0.02319630663021138
 |  | TOTALS | 5798913837.700002 | 1449739970.627501 | 136131582.84 | 1585871553.4675 | 824307583.6949998 |  |  |  | 813661835.860976
 |  | NOTES:
 |  | The Override Limitation was revised to include
 |  | 25% of Total Program Funding or 200,000 plus the amount
 |  | calculated as the cost of living increase in FY 2001-02.
 |  | [NAME], East Grand, and Rangely - okay to exceed override limit, election held prior to hold harmless amounts being included in the limit per discussion with Deb Godshall, Leg. Council.