Spreadsheet: 2a66a95c-2720-4649-83fc-e13006779090
Sheet: Sheet1

2011-2012 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
0018 | ADAIR-CASEY | 46050 | 15350 | 61400
0027 | ADEL-DESOTO-MINBURN | 415689 | 138563 | 554252
0009 | AGWSR | 145428 | 48476 | 193904
0441 | A-H-S-T | 119353 | 39784 | 159137
0063 | AKRON-WESTFIELD | 126676 | 42225 | 168901
0072 | ALBERT CITY-TRUESDALE | 42818 | 14273 | 57091
0081 | ALBIA | 347915 | 115972 | 463887
0099 | ALBURNETT | 158312 | 52771 | 211083
0108 | ALDEN | 78509 | 26170 | 104679
0126 | ALGONA | 305450 | 101817 | 407267
0135 | ALLAMAKEE | 184125 | 61375 | 245500
0171 | ALTA | 15000 | 5000 | 20000
0225 | AMES | 1139467 | 379822 | 1519289
0234 | ANAMOSA | 137361 | 45787 | 183148
0243 | ANDREW | 33750 | 11250 | 45000
0261 | ANKENY | 1915945 | 638648 | 2554593
0270 | ANTHON-OTO | 72269 | 24090 | 96359
0279 | APLINGTON-PARKERSBURG | 234760 | 78253 | 313013
0333 | ARMSTRONG-RINGSTED | 89794 | 29931 | 119725
0355 | AR-WE-VA | 61632 | 20544 | 82176
0387 | ATLANTIC | 157362 | 52454 | 209816
0414 | AUDUBON | 82495 | 27498 | 109993
0423 | AURELIA | 76130 | 25377 | 101507
0540 | B C L - U W | 112797 | 37599 | 150396
0472 | BALLARD | 363896 | 121299 | 485195
0504 | BATTLE CREEK-IDA GROVE | 90418 | 30139 | 120557
0513 | BAXTER | 82346 | 27449 | 109795
0549 | BEDFORD | 128343 | 42781 | 171124
0576 | BELLE PLAINE | 100000 | 33333 | 133333
0585 | BELLEVUE | 114197 | 38066 | 152263
0594 | BELMOND-KLEMME | 142600 | 47533 | 190133
0603 | BENNETT | 0 | 0 | 0
0609 | BENTON | 131250 | 43750 | 175000
0621 | BETTENDORF | 720130 | 240043 | 960173
0720 | BONDURANT-FARRAR | 47070 | 15690 | 62760
0729 | BOONE | 612603 | 204201 | 816804
0747 | BOYDEN-HULL | 104109 | 34703 | 138812
1917 | BOYER VALLEY | 0 | 0 | 0
0846 | BROOKLYN-GUERNSEY-MALCOM | 68693 | 22898 | 91591
0882 | BURLINGTON | 883159 | 294386 | 1177545
0916 | CAL | 52491 | 17497 | 69988
0918 | CALAMUS-WHEATLAND | 0 | 0 | 0
0914 | CAM | 105673 | 35224 | 140897
0936 | CAMANCHE | 129000 | 43000 | 172000
0977 | CARDINAL | 138488 | 46163 | 184651
0981 | CARLISLE | 254030 | 84677 | 338707
0999 | CARROLL | 428083 | 142694 | 570777
1044 | [NAME] | 567724 | 189241 | 756965
1053 | CEDAR RAPIDS | 4944779 | 1648260 | 6593039
1062 | CENTER POINT-URBANA | 0 | 0 | 0
1071 | CENTERVILLE | 415834 | 138611 | 554445
1089 | CENTRAL CITY | 74120 | 24707 | 98827
1080 | CENTRAL CLAYTON | 53568 | 17856 | 71424
1082 | CENTRAL CLINTON | 208515 | 69505 | 278020
1093 | CENTRAL DECATUR | 0 | 0 | 0
1079 | CENTRAL LEE | 49566 | 16522 | 66088
1095 | CENTRAL LYON | 196584 | 65528 | 262112
4772 | CENTRAL SPRINGS | 95168 | 31723 | 126891
1107 | CHARITON | 197623 | 65874 | 263497
1116 | [NAME] CITY | 393094 | 131031 | 524125
1134 | CHARTER OAK-UTE | 0 | 0 | 0
1152 | CHEROKEE | 114433 | 38144 | 152577
1197 | CLARINDA | 135673 | 45224 | 180897
1206 | CLARION-GOLDFIELD | 232135 | 77378 | 309513
1211 | CLARKE | 0 | 0 | 0
1215 | CLARKSVILLE | 67162 | 22387 | 89549
1218 | CLAY CENTRAL-EVERLY | 114709 | 38236 | 152945
2763 | CLAYTON RIDGE | 111750 | 37250 | 149000
1221 | CLEAR CREEK-AMANA | 403735 | 134578 | 538313
1233 | CLEAR LAKE | 256693 | 85564 | 342257
1224 | CLEARFIELD | 0 | 0 | 0
1278 | CLINTON | 871212 | 290404 | 1161616
1332 | COLFAX-MINGO | 165224 | 55075 | 220299
1337 | COLLEGE | 1132042 | 377347 | 1509389
1350 | COLLINS-MAXWELL | 78446 | 26149 | 104595
1359 | COLO-NESCO | 46863 | 15621 | 62484
1368 | COLUMBUS | 207729 | 69243 | 276972
1413 | COON RAPIDS-BAYARD | 98658 | 32886 | 131544
1431 | CORNING | 112500 | 37500 | 150000
1449 | CORWITH-WESLEY | 37400 | 12467 | 49867
1476 | COUNCIL BLUFFS | 2651143 | 883714 | 3534857
1503 | CRESTON | 262000 | 87333 | 349333
1576 | DALLAS CENTER-GRIMES | 572769 | 190923 | 763692
1602 | DANVILLE | 139427 | 46476 | 185903
1611 | DAVENPORT | 4760288 | 1586763 | 6347051
1619 | DAVIS COUNTY | 300000 | 100000 | 400000
1638 | DECORAH | 423110 | 141037 | 564147
1675 | DELWOOD | 0 | 0 | 0
1701 | DENISON | 46875 | 15625 | 62500
1719 | DENVER | 159580 | 53193 | 212773
1737 | DES MOINES | 9216156 | 3072052 | 12288208
1782 | DIAGONAL | 25639 | 8546 | 34185
1791 | DIKE-NEW HARTFORD | 0 | 0 | 0
1854 | DOWS | 31105 | 10368 | 41473
1863 | DUBUQUE | 3097374 | 1032458 | 4129832
1908 | DUNKERTON | 39000 | 13000 | 52000
1926 | DURANT | 125250 | 41750 | 167000
1944 | EAGLE GROVE | 241660 | 80553 | 322213
1953 | EARLHAM | 41408 | 13803 | 55211
1963 | EAST BUCHANAN | 69531 | 23177 | 92708
1965 | EAST CENTRAL | 53219 | 17740 | 70959
1967 | EAST GREENE | 96948 | 32316 | 129264
1968 | EAST MARSHALL | 126130 | 42043 | 168173
3978 | EAST MILLS | 154830 | 51610 | 206440
6741 | EAST SAC COUNTY | 187332 | 62444 | 249776
1970 | EAST UNION | 143924 | 47975 | 191899
1972 | EASTERN ALLAMAKEE | 82500 | 27500 | 110000
0657 | EDDYVILLE-BLAKESBURG | 193492 | 64497 | 257989
1989 | EDGEWOOD-COLESBURG | 0 | 0 | 0
2007 | ELDORA-NEW PROVIDENCE | 188432 | 62811 | 251243
2016 | [NAME] | 55500 | 18500 | 74000
2088 | EMMETSBURG | 188145 | 62715 | 250860
2097 | ENGLISH VALLEYS | 159082 | 53027 | 212109
2113 | ESSEX | 38697 | 12899 | 51596
2124 | ESTHERVILLE-LINCOLN CENTRAL | 276539 | 92180 | 368719
2151 | EXIRA | 62325 | 20775 | 83100
2169 | FAIRFIELD | 448699 | 149566 | 598265
2205 | FARRAGUT | 64943 | 21648 | 86591
2295 | FOREST CITY | 296865 | 98955 | 395820
2313 | FORT DODGE | 1104431 | 368144 | 1472575
2322 | FORT MADISON | 642346 | 214115 | 856461
2349 | FREDERICKSBURG | 39583 | 13194 | 52777
2367 | FREMONT | 56683 | 18894 | 75577
2369 | FREMONT-MILLS | 50000 | 16667 | 66667
2682 | G M G | 82729 | 27576 | 110305
2376 | GALVA-HOLSTEIN | 0 | 0 | 0
2403 | GARNER-HAYFIELD | 115626 | 38542 | 154168
2457 | GEORGE-LITTLE ROCK | 138250 | 46083 | 184333
2466 | GILBERT | 141804 | 47268 | 189072
2493 | GILMORE CITY-BRADGATE | 0 | 0 | 0
2502 | GLADBROOK-REINBECK | 49041 | 16347 | 65388
2511 | GLENWOOD | 605416 | 201805 | 807221
2520 | GLIDDEN-RALSTON | 39600 | 13200 | 52800
2556 | GRAETTINGER-TERRIL | 106224 | 35408 | 141632
2709 | GRINNELL-NEWBURG | 504638 | 168213 | 672851
2718 | GRISWOLD | 85407 | 28469 | 113876
2727 | GRUNDY CENTER | 3000 | 1000 | 4000
2754 | GUTHRIE CENTER | 0 | 0 | 0
2766 | H L V | 66000 | 22000 | 88000
2772 | HAMBURG | 59344 | 19781 | 79125
2781 | HAMPTON-DUMONT | 146395 | 48798 | 195193
2826 | HARLAN | 436259 | 145420 | 581679
2834 | HARMONY | 47173 | 15724 | 62897
2846 | HARRIS-LAKE PARK | 0 | 0 | 0
2862 | HARTLEY-MELVIN-SANBORN | 189790 | 63263 | 253053
2977 | [NAME] | 132000 | 44000 | 176000
2988 | HINTON | 127753 | 42584 | 170337
3029 | HOWARD-WINNESHIEK | 307718 | 102573 | 410291
3033 | HUBBARD-RADCLIFFE | 119241 | 39747 | 158988
3042 | HUDSON | 161254 | 53751 | 215005
3060 | HUMBOLDT | 281708 | 93903 | 375611
3168 | I K M-MANNING | 229601 | 76534 | 306135
3105 | INDEPENDENCE | 402397 | 134132 | 536529
3114 | INDIANOLA | 971372 | 323791 | 1295163
3119 | INTERSTATE 35 | 180000 | 60000 | 240000
3141 | IOWA CITY | 3543186 | 1181062 | 4724248
3150 | [NAME] | 239133 | 79711 | 318844
3154 | IOWA VALLEY | 127837 | 42612 | 170449
3186 | JANESVILLE | 0 | 0 | 0
3195 | JEFFERSON-SCRANTON | 301829 | 100610 | 402439
3204 | JESUP | 94500 | 31500 | 126000
3231 | JOHNSTON | 1161809 | 387270 | 1549079
3312 | KEOKUK | 500713 | 166904 | 667617
3330 | KEOTA | 2709 | 903 | 3612
3348 | KINGSLEY-PIERSON | 86360 | 28787 | 115147
3375 | KNOXVILLE | 331258 | 110419 | 441677
3420 | LAKE MILLS | 56346 | 18782 | 75128
3465 | LAMONI | 43048 | 14349 | 57397
3537 | LAURENS-MARATHON | 92826 | 30942 | 123768
3555 | LAWTON-BRONSON | 117879 | 39293 | 157172
3600 | LE MARS | 169432 | 56477 | 225909
3609 | LENOX | 67190 | 22397 | 89587
3645 | LEWIS CENTRAL | 374643 | 124881 | 499524
3715 | LINN-MAR | 875428 | 291809 | 1167237
3744 | LISBON | 17750 | 5917 | 23667
3798 | LOGAN-MAGNOLIA | 0 | 0 | 0
3816 | LONE TREE | 40390 | 13463 | 53853
3841 | LOUISA-MUSCATINE | 154125 | 51375 | 205500
3897 | [NAME] | 19386 | 6462 | 25848
3906 | LYNNVILLE-SULLY | 79241 | 26414 | 105655
3942 | MADRID | 0 | 0 | 0
4023 | MANSON-NORTHWEST WEBSTER | 184827 | 61609 | 246436
4033 | MAPLE VALLEY | 121650 | 40550 | 162200
4041 | MAQUOKETA | 168184 | 56061 | 224245
4043 | MAQUOKETA VALLEY | 124614 | 41538 | 166152
4068 | MARCUS-MERIDEN CLEGHORN | 102529 | 34176 | 136705
4086 | MARION | 122622 | 40874 | 163496
4104 | MARSHALLTOWN | 1540358 | 513453 | 2053811
4122 | MARTENSDALE-ST MARYS | 84783 | 28261 | 113044
4131 | MASON CITY | 1149315 | 383105 | 1532420
4203 | MEDIAPOLIS | 128316 | 42772 | 171088
4212 | MELCHER-DALLAS | 76692 | 25564 | 102256
4419 | MFL-MARMAC | 166315 | 55438 | 221753
4269 | [NAME] | 95044 | 31681 | 126725
4271 | MID-PRAIRIE | 136921 | 45640 | 182561
4356 | MISSOURI VALLEY | 119005 | 39668 | 158673
4149 | MOC-FLOYD VALLEY | 312091 | 104030 | 416121
4437 | MONTEZUMA | 131486 | 43829 | 175315
4446 | MONTICELLO | 281866 | 93955 | 375821
4491 | MORAVIA | 58412 | 19471 | 77883
4505 | MORMON TRAIL | 54685 | 18228 | 72913
4509 | MORNING SUN | 0 | 0 | 0
4518 | MOULTON-UDELL | 30267 | 10089 | 40356
4527 | MOUNT AYR | 152609 | 50870 | 203479
4536 | MOUNT PLEASANT | 0 | 0 | 0
4554 | MOUNT VERNON | 137440 | 45813 | 183253
4572 | MURRAY | 53149 | 17716 | 70865
4581 | MUSCATINE | 663083 | 221028 | 884111
4599 | NASHUA-PLAINFIELD | 104666 | 34889 | 139555
4617 | NEVADA | 435813 | 145271 | 581084
4662 | NEW HAMPTON | 308975 | 102992 | 411967
4689 | NEW LONDON | 99872 | 33291 | 133163
4698 | NEW MARKET | 0 | 0 | 0
4644 | NEWELL-FONDA | 54317 | 18106 | 72423
4725 | NEWTON | 912453 | 304151 | 1216604
2673 | NODAWAY VALLEY | 42750 | 14250 | 57000
0153 | NORTH BUTLER | 95234 | 31745 | 126979
3691 | NORTH CEDAR | 232125 | 77375 | 309500
4774 | NORTH FAYETTE | 236914 | 78971 | 315885
0873 | NORTH IOWA | 119652 | 39884 | 159536
4778 | NORTH KOSSUTH | 88889 | 29630 | 118519
4777 | NORTH LINN | 87751 | 29250 | 117001
4776 | NORTH MAHASKA | 86752 | 28917 | 115669
4779 | NORTH POLK | 372188 | 124063 | 496251
4784 | NORTH SCOTT | 847488 | 282496 | 1129984
4785 | NORTH TAMA | 150952 | 50317 | 201269
4787 | NORTH WINNESHIEK | 58126 | 19375 | 77501
4773 | NORTHEAST | 112999 | 37666 | 150665
4775 | NORTHEAST HAMILTON | 44800 | 14933 | 59733
4788 | NORTHWOOD-KENSETT | 53458 | 17819 | 71277
4797 | NORWALK | 497175 | 165725 | 662900
4860 | ODEBOLT-ARTHUR | 26404 | 8801 | 35205
4869 | OELWEIN | 287529 | 95843 | 383372
4878 | OGDEN | 187953 | 62651 | 250604
4890 | OKOBOJI | 248880 | 82960 | 331840
4905 | OLIN | 68058 | 22686 | 90744
4978 | ORIENT-MACKSBURG | 61477 | 20492 | 81969
4995 | OSAGE | 112038 | 37346 | 149384
5013 | OSKALOOSA | 549769 | 183256 | 733025
5049 | OTTUMWA | 0 | 0 | 0
5160 | P C M | 85948 | 28649 | 114597
5121 | PANORAMA | 226731 | 75577 | 302308
5139 | PATON-CHURDAN | 56265 | 18755 | 75020
5163 | PEKIN | 103826 | 34609 | 138435
5166 | PELLA | 280000 | 93333 | 373333
5184 | PERRY | 509176 | 169725 | 678901
5250 | PLEASANT VALLEY | 534816 | 178272 | 713088
5256 | PLEASANTVILLE | 125201 | 41734 | 166935
5283 | POCAHONTAS AREA | 115117 | 38372 | 153489
5301 | POMEROY-PALMER | 26317 | 8772 | 35089
5310 | POSTVILLE | 0 | 0 | 0
5325 | PRAIRIE VALLEY | 88959 | 29653 | 118612
5328 | PRESCOTT | 28473 | 9491 | 37964
5337 | PRESTON | 74104 | 24701 | 98805
5463 | RED OAK | 332974 | 110991 | 443965
5486 | REMSEN-UNION | 0 | 0 | 0
5508 | RICEVILLE | 32108 | 10703 | 42811
1975 | RIVER VALLEY | 68848 | 22949 | 91797
5510 | RIVERSIDE | 158912 | 52971 | 211883
5607 | ROCK VALLEY | 84805 | 28268 | 113073
5625 | ROCKWELL CITY-LYTTON | 103125 | 34375 | 137500
5643 | [NAME] | 198000 | 66000 | 264000
5697 | RUDD-ROCKFORD-MARBLE ROCK | 76588 | 25529 | 102117
5715 | [NAME] | 0 | 0 | 0
5724 | RUTHVEN-AYRSHIRE | 54621 | 18207 | 72828
5805 | SAYDEL | 357268 | 119089 | 476357
5823 | SCHALLER-CRESTLAND | 87916 | 29305 | 117221
5832 | SCHLESWIG | 0 | 0 | 0
5868 | SENTRAL | 48649 | 16216 | 64865
5877 | SERGEANT BLUFF-LUTON | 309295 | 103098 | 412393
5895 | SEYMOUR | 2400 | 800 | 3200
5949 | SHELDON | 226757 | 75586 | 302343
5976 | SHENANDOAH | 230915 | 76972 | 307887
5994 | SIBLEY-OCHEYEDAN | 167855 | 55952 | 223807
6003 | SIDNEY | 3383 | 1128 | 4511
6012 | SIGOURNEY | 135866 | 45289 | 181155
6030 | SIOUX CENTER | 297709 | 99236 | 396945
6035 | SIOUX CENTRAL | 151962 | 50654 | 202616
6039 | SIOUX CITY | 2917972 | 972657 | 3890629
6093 | SOLON | 137818 | 45939 | 183757
6092 | SOUTH CLAY | 0 | 0 | 0
6095 | SOUTH HAMILTON | 50000 | 16667 | 66667
6099 | SOUTH O'BRIEN | 170874 | 56958 | 227832
6097 | SOUTH PAGE | 0 | 0 | 0
6098 | SOUTH TAMA | 170000 | 56667 | 226667
6100 | SOUTH WINNESHIEK | 162320 | 54107 | 216427
6101 | SOUTHEAST POLK | 1551993 | 517331 | 2069324
6094 | SOUTHEAST WARREN | 161782 | 53927 | 215709
6096 | [NAME] | 104332 | 34777 | 139109
6091 | SOUTHERN CAL | 147365 | 49122 | 196487
6102 | SPENCER | 533100 | 177700 | 710800
6120 | SPIRIT LAKE | 346538 | 115513 | 462051
6138 | SPRINGVILLE | 26060 | 8687 | 34747
5751 | ST ANSGAR | 118819 | 39606 | 158425
6165 | STANTON | 0 | 0 | 0
6175 | STARMONT | 143363 | 47788 | 191151
6219 | STORM LAKE | 510741 | 170247 | 680988
6246 | STRATFORD | 53886 | 17962 | 71848
6273 | SUMNER | 126793 | 42264 | 169057
6408 | TIPTON | 51562 | 17187 | 68749
6417 | TITONKA | 0 | 0 | 0
6453 | TREYNOR | 42909 | 14303 | 57212
6460 | TRI-CENTER | 202677 | 67559 | 270236
6462 | TRI-COUNTY | 84303 | 28101 | 112404
6471 | TRIPOLI | 95000 | 31667 | 126667
6509 | TURKEY VALLEY | 109734 | 36578 | 146312
6512 | TWIN CEDARS | 80964 | 26988 | 107952
6516 | TWIN RIVERS | 0 | 0 | 0
6534 | UNDERWOOD | 98074 | 32691 | 130765
6536 | UNION | 209935 | 69978 | 279913
6561 | UNITED | 25463 | 8488 | 33951
6579 | URBANDALE | 815581 | 271860 | 1087441
6591 | VALLEY | 107495 | 35832 | 143327
6592 | [NAME] | 157014 | 52338 | 209352
6615 | [NAME] | 71068 | 23689 | 94757
6633 | VENTURA | 63375 | 21125 | 84500
6651 | VILLISCA | 77294 | 25765 | 103059
6660 | VINTON-SHELLSBURG | 200000 | 66667 | 266667
6700 | WACO | 156452 | 52151 | 208603
6750 | WALNUT | 62182 | 20727 | 82909
6759 | WAPELLO | 96043 | 32014 | 128057
6762 | WAPSIE VALLEY | 43867 | 14622 | 58489
6768 | WASHINGTON | 58183 | 19394 | 77577
6795 | WATERLOO | 3072228 | 1024076 | 4096304
6822 | WAUKEE | 1419921 | 473307 | 1893228
6840 | WAVERLY-SHELL ROCK | 178317 | 59439 | 237756
6854 | WAYNE | 165357 | 55119 | 220476
6867 | [NAME] CITY | 338678 | 112893 | 451571
6921 | WEST BEND-MALLARD | 80677 | 26892 | 107569
6930 | WEST BRANCH | 149531 | 49844 | 199375
6937 | WEST BURLINGTON | 129955 | 43318 | 173273
6943 | WEST CENTRAL | 86392 | 28797 | 115189
6264 | WEST CENTRAL VALLEY | 85617 | 28539 | 114156
6950 | WEST DELAWARE CO | 265913 | 88638 | 354551
6957 | WEST DES MOINES | 2645379 | 881793 | 3527172
5922 | WEST FORK | 131881 | 43960 | 175841
0819 | WEST HANCOCK | 185589 | 61863 | 247452
6969 | WEST HARRISON | 73575 | 24525 | 98100
6975 | WEST LIBERTY | 234545 | 78182 | 312727
6983 | WEST LYON | 74068 | 24689 | 98757
6985 | WEST MARSHALL | 56653 | 18884 | 75537
6987 | WEST MONONA | 150130 | 50043 | 200173
6990 | [NAME] | 200804 | 66935 | 267739
6961 | WESTERN DUBUQUE CO | 641245 | 213748 | 854993
6992 | WESTWOOD | 167339 | 55780 | 223119
7002 | WHITING | 54741 | 18247 | 72988
7029 | WILLIAMSBURG | 294682 | 98227 | 392909
7038 | WILTON | 232467 | 77489 | 309956
7047 | WINFIELD-MT UNION | 50425 | 16808 | 67233
7056 | WINTERSET | 368883 | 122961 | 491844
7083 | WODEN-CRYSTAL LAKE | 39581 | 13194 | 52775
7092 | WOODBINE | 0 | 0 | 0
7098 | WOODBURY CENTRAL | 80418 | 26806 | 107224
7110 | WOODWARD-GRANGER | 137116 | 45705 | 182821
9999 | STATE TOTALS | 103619970 | 34539978 | 138159948
Provided by Finance, Facilities and Operation Services