Spreadsheet: 2c56a8bc-7787-4487-961a-68887877308c
Sheet: Sheet1

 |  |  | Original Distribution |  | Adjustments |  | [NAME]
County | Authorizing District | District Charter Schools (Not Currently Subject to Alternate At-Risk Calculation) | Hold Harmless Payment for District | Hold Harmless Payment for Charter | District Adjustment | Charter School Adjustment | Hold Harmless Payment for District | Hold Harmless Payment for Charter | Total District Adjustment (Includes Charter [NAME]) | Redistribution of District Adjustment
ADAMS | WESTMINSTER 50 | CROWN POINTE CHARTER ACADEMY | 181384.33 |  | -33579.41999999998 |  |  |  | -33579.41999999998
ARAPAHOE | ADAMS-ARAPAHOE 28J | AURORA ACADEMY CHARTER SCHOOL | 177020.56 |  | -32771.56 |  |  |  | -32771.56
BOULDER | BOULDER VALLEY RE 2 | BOULDER PREP CHARTER HIGH SCHOOL |  | 39503.77 |  | -7313.279999999995
 |  | JUSTICE HIGH CHARTER SCHOOL |  | 37407.32 |  | -6925.16
 |  | District Charter Total |  | 76911.09 |  | -14238.44 |  |  | -14238.44
DENVER | DENVER COUNTY 1 | ACE COMMUNITY CHALLENGE CHARTER SCHOOL |  | 31313.04 |  | -5796.940000000002
 |  | COLORADO HIGH SCHOOL | 19616.04 |  | -3631.490000000002
 |  | KIPP SUNSHINE PEAK ACADEMY |  | 93678.93 |  | -17342.64999999999
 |  | ODYSSEY CHARTER ELEMENTARY SCHOOL | 109436.33 |  | -20259.79000000001
 |  | PIONEER CHARTER SCHOOL |  | 116835.31 |  | -21629.55
 |  | RIDGE VIEW ACADEMY CHARTER SCHOOL |  | 95322.49 |  | -17646.91
 |  | WYATT-EDISON CHARTER ELEMENTARY SCHOOL |  | 157546.31 |  | -29166.31999999999
 |  | DSST - STAPLETON | 0 |  | 297869.5
 |  | HIGHLINE ACADEMY | 0 |  | 217486.38
 |  | NORTHEAST ACADEMY |  | 0 |  | 25583.9
 |  | OMAR D. BLAIR | 0 |  | 140427.11
 |  | SOUTHWEST EARLY COLLEGE | 0 |  | 4142.09
 |  | District Charter Total | 129052.36 | 494696.08 |  |  |  |  | -115473.65
EL PASO | HARRISON 2 | [NAME] | 173586.36 |  | -32135.78999999998
 |  | [NAME] | 119998.95 |  | -22215.23
 |  | District Charter Total | 293585.31 |  | -54351.01999999999 |  |  |  | -54351.01999999999
 | COLORADO SPRINGS 11 | CIVA CHARTER ACADEMY | 35571.99 |  | -6585.389999999999
 |  | COMMUNITY PREP CHARTER SCHOOL | 18976.68 |  | -3513.120000000001
 |  | GLOBE CHARTER SCHOOL |  | 8412.43 |  | -1557.38
 |  | ROOSEVELT EDISON CHARTER SCHOOL |  | 184786.1 |  | -34209.17999999999
 |  | LIFE SKILLS | 0 |  | 19178.01150920891
 |  | District Charter Total | 54548.67 | 193198.53 |  |  |  |  | -45865.06999999999
FREMONT | CANON CITY RE-1 | MOUNT VIEW CORE KNOWLEDGE CHARTER SCHOOL | 78474.56 |  | -14527.88 |  |  |  | -14527.88
GRAND | EAST GRAND | INDIAN PEAKS CHARTER SCHOOL |  | 1692.05 |  | -313.24 |  |  | -313.24
GUNNISION | GUNNISON WATERSHED RE1J | MARBLE CHARTER SCHOOL |  | 6958.33 |  | -1288.19 |  |  | -1288.19
JEFFERSON | JEFFERSON | NEW AMERICA CHARTER SCHOOL |  | 122519.88
 |  | ROCKY MOUNTAIN DEAF SCHOOL |  | 3717.7
 |  | District Charter Total |  | 126237.57 |  | -23370.18000000001 |  |  | -23370.18000000001
MONTEZUMA | MONTEZUMA-CORTEZ RE-1 | BATTLE ROCK CHARTER SCHOOL | 1192.13 |  | -220.7000000000002
 |  | SOUTHWEST OPEN CHARTER SCHOOL | 6735.27 |  | -1246.89
 |  | District Charter Total | 7927.4 |  | -1467.589999999999 |  |  |  | -1467.589999999999
MONTROSE | MONTROSE COUNTY RE-1J | PASSAGE CHARTER SCHOOL |  | 4186.46 |  | -775.0300000000002
 |  | VISTA CHARTER SCHOOL |  | 0 |  | 6137.47
 |  | District Charter Total
MONTROSE | WEST END RE-2 | PARADOX VALLEY CHARTER SCHOOL |  | 4399.07 |  | -814.3899999999999 |  |  | -814.3899999999999
PARK | PARK COUNTY RE-2 | GUFFEY CHARTER SCHOOL |  | 2731.37 |  | -505.6599999999999
 |  | LAKE GEORGE CHARTER SCHOOL | 291.75 |  | -54.00999999999999 |  |  |  | -559.6699999999998
 |  | District Charter Total
PROWERS | LAMAR RE-2 | ALTA VISTA CHARTER SCHOOL | 49740.58 |  | -9208.400000000001 |  |  |  | -9208.400000000001
PUEBLO | PUEBLO CITY 60 | CESAR CHAVEZ ACADEMY | 1058.61 |  | -195.9799999999999
 |  | PUEBLO CHARTER SCHOOL FOR THE ARTS & SCIENCES | 86167.38 |  | -15952.04000000001
 |  | District Charter Total | 87225.99 |  | -16148.02 |  |  |  | -16148.02
SAGUACHE | MOFFAT 2 | CRESTONE CHARTER SCHOOL | 10135.4 |  | -1876.359999999999 |  |  |  | -1876.359999999999
WELD | KEENESBURG RE-3(J) | CARDINAL COMMUNITY ACADEMY CHARTER SCHOOL | 42036.09 |  | -7782.079999999994 |  |  |  | -7782.079999999994
 | GREELEY 6 | FRONTIER CHARTER ACADEMY | 589981.79 |  | -109222.48
 |  | UNIVERSITY SCHOOLS | 487049.3 |  | -90166.73999999999
 |  | UNION COLONY PREPARATORY SCHOOL | 152381.1 |  | -28210.09000000001
 |  | District Charter Total | 1229412.18 |  | -227599.2999999999 |  |  |  | -227599.2999999999
CHARTER SCHOOL INSTITUTE |  | CSI TOTAL |  | 587781.26 |  | -108815.12
Total - All District Charter Schools
CSI-Authorized Charter Schools Impacted by SB12-103
Charter Institute Schools Supplemental At-Risk Aid
FY 2012-13
 |  |  |  | Original |  |  | Revised |  | Charter School
County | Accounting District | CSI Charter [NAME] (Currently Subject to Alternate At-Risk Calculation) |  | Hold Harmless Payment for Charter |  |  | Hold Harmless Payment for Charter |  | Difference (Amount to be Withheld or Adjusted in FY2014)
ADAMS | COMMERCE CITY | COMMUNITY LEADERSHIP ACADEMY |  | 14643.83 |  |  | 11932.83
 | WESTMINSTER | EARLY COLLEGE OF ARVADA |  | 99296.96 |  |  | 80914.25
EAGLE | EAGLE | STONE CREEK |  | 28203.11 |  |  | 22981.91
EL PASO | CALHAN | FRONTIER ACADEMY |  | 1233.24 |  |  | 1004.93
 | COLORADO SPRINGS 11 | [NAME] CHARTER SCHOOLS |  | 25233.28 |  |  | 20561.88
 |  | COLORADO SPRINGS CHARTER ACADEMY |  | 59056.18 |  |  | 48123.19
 |  | COLORADO SPRINGS EARLY COLLEGES |  | 78473.36 |  |  | 63945.7
 |  | VANGUARD ACADEMY |  | 55724.64 |  |  | 45408.42
[NAME] | ROARING FORK | ROSS MONTESSORI |  | 22951.74 |  |  | 18702.71
LA PLATA | DURANGO | ANIMAS |  | 20753.61 |  |  | 16911.52
 |  | MOUNTAIN MIDDLE |  | 16570.35 |  |  | 13502.71
LARIMER | POUDRE | EARLY COLLEGES FT. COLLINS |  | 14756.83 |  |  | 12024.92
MESA | MESA VALLEY | CAPROCK |  | 150884.13 |  |  | 122951.17
Total - All CSI Charter Schools