Spreadsheet: 39f2dd72-dc62-46e3-834c-344c8b1e4aa3
Sheet: Sheet1

CODE | COUNTY | DISTRICT | Gross State Share | Alternate At-Risk | Rescission | Adjusted Gross State Share
 |  |  |  | Calculation for
 |  |  |  | Charter School Institute
 |  |  |  |  | Withheld by CDE:
 |  |  | Source Code 3110 | Source Code 3110 | Net against Source Code 3110
 |  |  | Data Pipeline = Gross State Share less the Rescission (withheld by CDE)
 |  | NOTE: | Gross State [NAME] is on the CDE website: http://www.cde.state.co.us/scripts/fin_distpaym_submit13.asp
10 | ADAMS | MAPLETON 1 | 37223521.55 | 0 | -15797.06 | 37207724.48999999
20 | ADAMS | ADAMS 12 FIVE STAR | 210075661.95 | -173250.31 | -82356.52 | 209820055.12
30 | ADAMS | ADAMS CITY 14 | 32671088.95 | 29512.42 | -15053.51 | 32685547.86
40 | ADAMS | BRIGHTON 27J | 72914064.87 | -28842.38 | -30251.06 | 72854971.43
50 | ADAMS | BENNETT 29J | 4601782.4 | 0 | -2169.17 | 4599613.23
60 | ADAMS | STRASBURG 31J | 3821299.72 | 0 | -2001.77 | 3819297.95
70 | ADAMS | WESTMINSTER 50 | 50921712.57 | 200240.52 | -20927.08 | 51101026.01000001
100 | ALAMOSA | ALAMOSA RE-11J | 9693101.16 | 0 | -4227.44 | 9688873.72
110 | ALAMOSA | SANGRE DE CRISTO RE-22J | 1789031.97 | 0 | -799.06 | 1788232.91
120 | ARAPAHOE | ENGLEWOOD 1 | 9349000.43 | 0 | -5973.49 | 9343026.94
123 | ARAPAHOE | SHERIDAN 2 | 7787042.78 | 0 | -3514.65 | 7783528.13
130 | ARAPAHOE | CHERRY CREEK 5 | 204990728.4 | 0 | -102296.15 | 204888432.25
140 | ARAPAHOE | LITTLETON 6 | 58166730.92 | 0 | -29370 | 58137360.92
170 | ARAPAHOE | [NAME] 26J | 1256152.83 | 0 | -619.79 | 1255533.04
180 | ARAPAHOE | ADAMS-ARAPAHOE 28J | 201637333.74 | 0 | -79270.97 | 201558062.77
190 | ARAPAHOE | BYERS 32J | 2580736.26 | 0 | -1178.05 | 2579558.21
220 | ARCHULETA | ARCHULETA COUNTY 50JT | 3098421.94 | 0 | -3005.44 | 3095416.5
230 | BACA | WALSH RE-1 | 1037408.49 | 0 | -503.35 | 1036905.14
240 | BACA | PRITCHETT RE-3 | 549927.68 | 0 | -244.14 | 549683.54
250 | BACA | SPRINGFIELD RE-4 | 1674509.99 | 0 | -738.73 | 1673771.26
260 | BACA | VILAS RE-5 | 1449985.46 | 0 | -510.7 | 1449474.76
270 | BACA | CAMPO RE-6 | 464184.75 | 0 | -191.84 | 463992.91
290 | [NAME] | LAS ANIMAS RE-1 | 2505036.27 | 0 | -1143.7 | 2503892.57
310 | [NAME] | MCCLAVE RE-2 | 1874275.96 | 0 | -718.63 | 1873557.33
470 | BOULDER | ST VRAIN VALLEY RE-1J | 108361240.63 | 0 | -54581.84 | 108306658.79
480 | BOULDER | BOULDER VALLEY RE-2J | 57753013.8 | 0 | -57634.15 | 57695379.65
490 | CHAFFEE | BUENA VISTA R-31 | 3036217.47 | 0 | -1948.09 | 3034269.38
500 | CHAFFEE | SALIDA R-32(J) | 3809071.39 | 0 | -2209.62 | 3806861.77
510 | CHEYENNE | KIT CARSON R-1 | 770997.04 | 0 | -402.66 | 770594.38
520 | CHEYENNE | CHEYENNE RE-5 | 1128364.64 | 0 | -592.14 | 1127772.5
540 | CLEAR CREEK | CLEAR CREEK RE-1 | 0 | 0 | 0 | 0
550 | CONEJOS | NORTH CONEJOS RE-1J | 6090217.16 | 0 | -2107.74 | 6088109.42
560 | CONEJOS | [NAME] | 2461721.27 | 0 | -845.85 | 2460875.42
580 | CONEJOS | SOUTH CONEJOS RE-10 | 1700400.09 | 0 | -730.85 | 1699669.24
640 | COSTILLA | CENTENNIAL R-1 | 1051805.3 | 0 | -683.93 | 1051121.37
740 | COSTILLA | SIERRA GRANDE R-30 | 619796.21 | 0 | -776.19 | 619020.02
770 | CROWLEY | CROWLEY COUNTY RE-1-J | 2716033.81 | 0 | -1063.86 | 2714969.95
860 | CUSTER | CONSOLIDATED C-1 | 711668.53 | 0 | -994.65 | 710673.88
870 | DELTA | DELTA COUNTY 50(J) | 20270819.25 | 0 | -9817.96 | 20261001.29
880 | DENVER | DENVER COUNTY 1 | 257136140.33 | 0 | -167748.25 | 256968392.08
890 | DOLORES | DOLORES RE NO.2 | 673963.03 | 0 | -769.24 | 673193.79
900 | DOUGLAS | DOUGLAS COUNTY RE-1 | 255806949.98 | 0 | -120585.43 | 255686364.55
910 | EAGLE | EAGLE COUNTY RE 50 | 10229998.38 | 56836.88 | -12904.2 | 10273931.06
920 | ELBERT | [NAME] | 11291553.24 | 0 | -5067.01 | 11286486.23
930 | ELBERT | KIOWA C-2 | 2337748.71 | 0 | -942.87 | 2336805.84
940 | ELBERT | BIG SANDY 100J | 2275334.81 | 0 | -838.08 | 2274496.73
950 | ELBERT | ELBERT 200 | 1842775 | 0 | -709.22 | 1842065.78
960 | ELBERT | AGATE 300 | 331386.04 | 0 | -181.45 | 331204.59
970 | EL PASO | CALHAN RJ1 | 3087314.87 | 2485.4 | -1176.1 | 3088624.17
980 | EL PASO | HARRISON 2 | 57080570.79 | 0 | -21534.83 | 57059035.96
990 | EL PASO | WIDEFIELD 3 | 46273847.53 | 0 | -16860.34 | 46256987.19
1000 | EL PASO | FOUNTAIN 8 | 42239080.91 | 0 | -14248.76 | 42224832.15
1010 | EL PASO | COLORADO SPRINGS 11 | 116868125.86 | 390312.27 | -56286.98 | 117202151.15
1020 | EL PASO | CHEYENNE MOUNTAIN 12 | 16044626.58 | 0 | -8524.19 | 16036102.39
1030 | EL PASO | MANITOU SPRINGS 14 | 6597932.62 | 0 | -2960.17 | 6594972.45
1040 | EL PASO | ACADEMY 20 | 101164811.99 | 0 | -44211.07 | 101120600.92
1050 | EL PASO | ELLICOTT 22 | 5792633.62 | 0 | -2089.01 | 5790544.61
1060 | EL PASO | PEYTON 23JT | 3654851.19 | 0 | -1435.91 | 3653415.28
1070 | EL PASO | HANOVER 28 | 1981466.09 | 0 | -739.54 | 1980726.55
1080 | EL PASO | LEWIS-PALMER 38 | 24647185.41 | 0 | -11220.49 | 24635964.92
1110 | EL PASO | FALCON 49 | 71679055.03 | 0 | -28327.4 | 71650727.63
1120 | EL PASO | EDISON 54JT | 1783342.32 | 0 | -592.03 | 1782750.29
1130 | EL PASO | MIAMI-YODER 60 | 2264226.55 | 0 | -821.69 | 2263404.86
1140 | FREMONT | CANON CITY RE-1 | 16117551.59 | 0 | -7268.28 | 16110283.31
1150 | FREMONT | FLORENCE RE-2 | 7187758.02 | 0 | -3160.85 | 7184597.17
1160 | FREMONT | COTOPAXI RE-3 | 748968.01 | 0 | -671.38 | 748296.63
1180 | [NAME] | ROARING FORK RE-1 | 11856837.16 | 46255.76 | -11077.59 | 11892015.33
1195 | [NAME] | [NAME] RE-2 | 20609345.13 | 0 | -8935.65 | 20600409.48
1220 | [NAME] | GARIFLED 16 | 4416069.85 | 0 | -2385.76 | 4413684.09
1330 | GILPIN | GILPIN COUNTY RE-1 | 1617290.61 | 0 | -921.67 | 1616368.94
1340 | GRAND | [NAME] | 0 | 0 | 0 | 0
1350 | GRAND | EAST GRAND 2 | 1148733.85 | 0 | -2590.42 | 1146143.43
1360 | GUNNISON | GUNNISON WATERSHED RE-1J | 1955638.52 | 0 | -3533.95 | 1952104.57
1380 | HINSDALE | HINSDALE COUNTY RE-1 | 41695.08 | 0 | -338.38 | 41356.7
1390 | HUERFANO | HUERFANO RE-1 | 1824088.4 | 0 | -1222.1 | 1822866.3
1400 | HUERFANO | LA VETA RE-2 | 1065417.24 | 0 | -664.24 | 1064753
1410 | [NAME] | NORTH PARK R-1 | 882360.96 | 0 | -650.92 | 881710.0399999999
1420 | JEFFERSON | [NAME] | 315135280.15 | 0 | -161642.38 | 314973637.77
1430 | KIOWA | EADS RE-1 | 1206749.11 | 0 | -562.95 | 1206186.16
1440 | KIOWA | PLAINVIEW RE-2 | 512627.23 | 0 | -298.17 | 512329.06
1450 | KIT CARSON | ARRIBA-FLAGLER C-20 | 1002078.58 | 0 | -512.91 | 1001565.67
1460 | KIT CARSON | HI PLAINS R-23 | 999682.28 | 0 | -436.37 | 999245.91
1480 | KIT CARSON | STRATTON R-4 | 1313713.58 | 0 | -566.72 | 1313146.86
1490 | KIT CARSON | BETHUNE R-5 | 1057615.36 | 0 | -453.85 | 1057161.51
1500 | KIT CARSON | BURLINGTON RE-6J | 2762117.13 | 0 | -1503.01 | 2760614.12
1510 | LAKE | LEADVILLE R-1 | 3973572.42 | 0 | -2353.55 | 3971218.87
1520 | LA PLATA | DURANGO 9-R | 16971828.48 | 75216.75 | -8830.65 | 17038214.58
1530 | LA PLATA | BAYFIELD 10JT-R | 6281064.51 | 0 | -2805.17 | 6278259.34
1540 | LA PLATA | IGNACIO 11 JT | 4176962.89 | 0 | -1720.97 | 4175241.92
1550 | LARIMER | POUDRE R-1 | 94238671.2 | 29742.17 | -51255.3 | 94217158.07000001
1560 | LARIMER | THOMPSON R-2J | 60688976.68 | 0 | -28998.01 | 60659978.67
1570 | LARIMER | ESTES PARK R-3 | 0 | 0 | 0 | 0
1580 | LAS ANIMAS | TRINIDAD 1 | 7248777.93 | 0 | -2848.85 | 7245929.08
1590 | LAS ANIMAS | PRIMERO REORGANIZED 2 | 1488210.28 | 0 | -627.69 | 1487582.59
1600 | LAS ANIMAS | HOEHNE REORGANIZED 3 | 1720485.21 | 0 | -903.8 | 1719581.41
1620 | LAS ANIMAS | AGUILAR REORGANIZED 6 | 808198.53 | 0 | -381.74 | 807816.79
1750 | LAS ANIMAS | BRANSON REORGANIZED 82 | 2316826.84 | 0 | -825.64 | 2316001.2
1760 | LAS ANIMAS | KIM REORGANIZED 88 | 484930.64 | 0 | -209.15 | 484721.49
1780 | LINCOLN | GENOA-HUGO C-113 | 448235.11 | 0 | -559.76 | 447675.35
1790 | LINCOLN | LIMON RE-4J | 2169428.74 | 0 | -1013.41 | 2168415.33
1810 | LINCOLN | KARVAL RE-23 | 822313.96 | 0 | -322.77 | 821991.19
1828 | LOGAN | VALLEY RE-1 | 8898442.24 | 0 | -4412.51 | 8894029.73
1850 | LOGAN | FRENCHMAN RE-3 | 1692720.41 | 0 | -621.64 | 1692098.77
1860 | LOGAN | BUFFALO RE-4 | 2160551.16 | 0 | -836.59 | 2159714.57
1870 | LOGAN | PLATEAU RE-5 | 713809.32 | 0 | -617.16 | 713192.1599999999
1980 | MESA | DEBEQUE 49JT | 0 | 0 | 0 | 0
1990 | MESA | PLATEAU VALLEY 50 | 541145.89 | 0 | -1065.28 | 540080.61
2000 | MESA | MESA COUNTY VALLEY 51 | 81508016.97 | 304070.59 | -40693.96 | 81771393.60000001
2010 | MINERAL | CREEDE CONSOLIDATED 1 | 316463.98 | 0 | -365.25 | 316098.73
2020 | MOFFAT | MOFFAT COUNTY RE NO. 1 | 2980214.04 | 0 | -4275.23 | 2975938.81
2035 | MONTEZUMA | MONTEZUMA-CORTEZ RE-1 | 6061802.09 | 0 | -5410.6 | 6056391.49
2055 | MONTEZUMA | DOLORES RE-4A | 3498713.98 | 0 | -1541.94 | 3497172.04
2070 | MONTEZUMA | MANCOS RE-6 | 2158082.87 | 0 | -960.98 | 2157121.89
2180 | MONTROSE | MONTROSE RE-1J | 25743485.99 | 0 | -12162.19 | 25731323.8
2190 | MONTROSE | WEST END RE-2 | 1809241.56 | 0 | -879.63 | 1808361.93
2395 | MORGAN | BRUSH RE-2(J) | 4235881.72 | 0 | -3049.88 | 4232831.84
2405 | MORGAN | FT. MORGAN RE-3 | 13294529.9 | 0 | -6090.24 | 13288439.66
2505 | MORGAN | WELDON VALLEY RE-20(J) | 1697751.48 | 0 | -669.68 | 1697081.8
2515 | MORGAN | WIGGINS RE-50(J) | 2221214.3 | 0 | -1132.05 | 2220082.25
2520 | OTERO | EAST OTERO R-1 | 7254348.08 | 0 | -2818.44 | 7251529.64
2530 | OTERO | ROCKY FORD R-2 | 4749939.35 | 0 | -1797.22 | 4748142.13
2535 | OTERO | MANZANOLA 3J | 1613482.73 | 0 | -568.62 | 1612914.11
2540 | OTERO | FOWLER R-4J | 2485197.23 | 0 | -965.34 | 2484231.89
2560 | OTERO | CHERAW 31 | 1962039.7 | 0 | -666.13 | 1961373.57
2570 | OTERO | SWINK 33 | 2457227.48 | 0 | -901.93 | 2456325.55
2580 | OURAY | OURAY R-1 | 1174708.79 | 0 | -725.36 | 1173983.43
2590 | OURAY | RIDGWAY R-2 | 1357835.88 | 0 | -945.89 | 1356889.99
2600 | PARK | PLATTE CANYON R-1 | 5046245.43 | 0 | -2318.42 | 5043927.01
2610 | PARK | PARK RE-2 | 0 | 0 | 0 | 0
2620 | PHILLIPS | HOLYOKE RE-1J | 2461084.33 | 0 | -1268.55 | 2459815.78
2630 | PHILLIPS | HAXTUN RE-2J | 1712887.75 | 0 | -750.57 | 1712137.18
2640 | PITKIN | ASPEN 1 | 2274553.31 | 0 | -4383.46 | 2270169.85
2650 | PROWERS | GRANADA RE-1 | 1765355.37 | 0 | -670.03 | 1764685.34
2660 | PROWERS | LAMAR RE-2 | 8278699.61 | 0 | -3210.77 | 8275488.840000001
2670 | PROWERS | HOLLY RE-3 | 1751075.44 | 0 | -728.17 | 1750347.27
2680 | PROWERS | WILEY RE-13JT | 1782679.45 | 0 | -671.91 | 1782007.54
2690 | PUEBLO | PUEBLO CITY 60 | 80894945.77 | -16613.7 | -34332.48 | 80843999.58999999
2700 | PUEBLO | PUEBLO RURAL 70 | 34611173.31 | 0 | -16918.98 | 34594254.33000001
2710 | RIO BLANCO | MEEKER RE-1 | 0 | 0 | 0 | 0
2720 | RIO BLANCO | RANGELY RE-4 | 2092224.86 | 0 | -994.62 | 2091230.24
2730 | RIO GRANDE | DEL NORTE C-7 | 2135947.7 | 0 | -1208.4 | 2134739.3
2740 | RIO GRANDE | MONTE VISTA [NAME] | 5779784.03 | 0 | -2310.34 | 5777473.69
2750 | RIO GRANDE | SARGENT RE-33J | 2231064.49 | 0 | -1009.41 | 2230055.08
2760 | ROUTT | HAYDEN RE-1 | 916580.9 | 0 | -1006.72 | 915574.18
2770 | ROUTT | STEAMBOAT SPRINGS RE-2 | 4995402.19 | 0 | -4648.26 | 4990753.930000001
2780 | ROUTT | SOUTH ROUTT RE-3 | 533991.23 | 0 | -1013.48 | 532977.75
2790 | SAGUACHE | MOUNTAIN VALLEY RE-1 | 944803.57 | 0 | -427.61 | 944375.96
2800 | SAGUACHE | MOFFAT 2 | 1506809.41 | 0 | -716.19 | 1506093.22
2810 | SAGUACHE | CENTER 26JT | 3522607.27 | 0 | -1364.59 | 3521242.68
2820 | SAN JUAN | SILVERTON 1 | 343987.64 | 0 | -283.41 | 343704.23
2830 | SAN MIGUEL | TELLURIDE R-1 | 1885343.39 | 0 | -2164.81 | 1883178.58
2840 | SAN MIGUEL | NORWOOD R-2J | 2266687.37 | 0 | -799.98 | 2265887.39
2862 | SEDGWICK | JULESBURG RE-1 | 5829801.38 | 0 | -2130.81 | 5827670.57
2865 | SEDGWICK | PLATTE VALLEY RE-3 | 847207.6 | 0 | -462.58 | 846745.02
3000 | SUMMIT | SUMMIT RE-1 | 2057147 | 0 | -6294.54 | 2050852.46
3010 | TELLER | CRIPPLE CREEK RE-1 | 0 | 0 | 0 | 0
3020 | TELLER | WOODLAND PARK RE-2 | 9968371.46 | 0 | -5081.57 | 9963289.89
3030 | WASHINGTON | AKRON R-1 | 1777295.55 | 0 | -900 | 1776395.55
3040 | WASHINGTON | ARICKAREE R-2 | 691932.96 | 0 | -389.64 | 691543.32
3050 | WASHINGTON | OTIS R-3 | 1517008.24 | 0 | -625.07 | 1516383.17
3060 | WASHINGTON | LONE STAR 101 | 1172862.32 | 0 | -434.82 | 1172427.5
3070 | WASHINGTON | WOODLIN R-104 | 568820.98 | 0 | -356.51 | 568464.47
3080 | WELD | WELD RE-1 (GILCREST) | 4557556.79 | 0 | -3727.47 | 4553829.32
3085 | WELD | EATON RE-2 | 3615299.23 | 0 | -3534.17 | 3611765.06
3090 | WELD | WELD RE-3 (KEENESBURG) | 7732946.07 | 0 | -4289.78 | 7728656.29
3100 | WELD | WINDSOR RE-4 | 13587653.29 | 0 | -8719.76 | 13578933.53
3110 | WELD | WELD RE-5J (JOHNSTOWN,MILLIKEN) | 13312850.11 | 0 | -6152.09 | 13306698.02
3120 | WELD | [NAME] | 93579960.65 | 0 | -38503.83 | 93541456.82000001
3130 | WELD | PLATTE VALLEY RE-7 | 685589.33 | 0 | -2241.91 | 683347.4199999999
3140 | WELD | FT. LUPTON RE-8 | 9282794.59 | 0 | -4739.54 | 9278055.05
3145 | WELD | AULT-HIGHLAND RE-9 | 2574283.73 | 0 | -1763.56 | 2572520.17
3146 | WELD | BRIGGSDALE RE-10 | 1099071.93 | 0 | -549.25 | 1098522.68
3147 | WELD | PRAIRIE RE-11 | 1139015.75 | 0 | -582.59 | 1138433.16
3148 | WELD | PAWNEE RE-12 | 0 | 0 | 0 | 0
3200 | YUMA | YUMA 1 | 3058582.91 | 0 | -1774.73 | 3056808.18
3210 | YUMA | WRAY RD-2 | 2968378.74 | 0 | -1491.65 | 2966887.09
3220 | YUMA | IDALIA RJ-3 | 1357777.35 | 0 | -567.26 | 1357210.09
3230 | YUMA | LIBERTY [NAME] | 590418.9 | 0 | -325.58 | 590093.3200000001
8001 | STATE | CHARTER SCHOOL INSTITUTE | 70821753.38 | -915966.37 | -22423.29 | 69883363.71999998
9025 | 9025 | East Central BOCES | 0 | 0 | 0 | 0
9030 | 9030 | Mountain BOCES | 0 | 0 | 0 | 0
9035 | 9035 | Centennial BOCES | 0 | 0 | 0 | 0
9040 | 9040 | Northeast BOCES | 0 | 0 | 0 | 0
9045 | 9045 | Pikes Peak BOCES | 0 | 0 | 0 | 0
9050 | 9050 | San Juan BOCES | 0 | 0 | 0 | 0
9055 | 9055 | San Luis Valley BOCES | 0 | 0 | 0 | 0
9060 | 9060 | South Central BOCES | 0 | 0 | 0 | 0
9075 | 9075 | Southeastern BOCES | 0 | 0 | 0 | 0
9080 | 9080 | Southwest BOCES | 0 | 0 | 0 | 0
9095 | 9095 | Northwest Colorado BOCES | 0 | 0 | 0 | 0
9120 | 9120 | Adams County BOCES | 0 | 0 | 0 | 0
9125 | 9125 | Rio Blanco BOCES RE-1 & RE-4 | 0 | 0 | 0 | 0
9130 | 9130 | Expeditionary BOCES | 0 | 0 | 0 | 0
9135 | 9135 | Grand Valley BOCES | 0 | 0 | 0 | 0
9140 | 9140 | Mt Evans BOCES | 0 | 0 | 0 | 0
9145 | 9145 | Uncompahgre BOCES | 0 | 0 | 0 | 0
9150 | 9150 | Santa Fe Trail BOCES | 0 | 0 | 0 | 0
9160 | 9160 | Front Range BOCES | 0 | 0 | 0 | 0
9165 | 9165 | Ute Pass BOCES | 0 | 0 | 0 | 0
 | Totals |  | 3379714290.969999 | 1.164153218269348e-10 | -1666516.999999999 | 3378047773.97