ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
22-23 Actual23-24 Proposed $150M Buydown and $30M Rural Using 22-23 Rural Funding
Comparison
2
FPCTotal Program before BS FactorTotal Program After BS FactorRural FundingTotal Program after BS plus Rural FundingTotal Program after BS plus Rural Funding per FPCFPCTotal Program before BS FactorTotal Program After BS FactorRural FundingTotal Program after BS plus Rural FundingTotal Program after BS plus Rural Funding per FPCTotal Program before BS Factor
3
0010ADAMSMAPLETON 1 6,796 $70,405,913$67,813,793$0$67,813,793$9,978 6,558 $73,698,347$72,306,234$0$72,306,234$11,02610.5%
4
0020ADAMSADAMS 12 FIVE STAR SCHOOLS 40,893 $402,813,585$387,983,277$0$387,983,277$9,488 40,256 $428,726,738$420,628,374$0$420,628,374$10,44910.1%
5
0030ADAMSADAMS COUNTY 14 6,656 $70,468,629$67,874,199$0$67,874,199$10,197 6,111 $70,408,110$69,078,147$0$69,078,147$11,30410.9%
6
0040ADAMSSCHOOL DISTRICT 27J 22,912 $221,700,457$213,538,156$0$213,538,156$9,320 23,143 $242,026,467$237,454,747$0$237,454,747$10,26010.1%
7
0050ADAMSBENNETT 29J 1,247 $12,867,020$12,393,297$239,731$12,633,029$10,135 1,315 $14,621,610$14,345,418$239,731$14,585,149$11,0919.4%
8
0060ADAMSSTRASBURG 31J 1,145 $11,724,872$11,293,199$218,330$11,511,530$10,058 1,141 $12,635,179$12,396,509$218,330$12,614,839$11,0569.9%
9
0070ADAMSWESTMINSTER 50 9,338 $96,888,445$93,321,322$0$93,321,322$9,993 8,658 $97,590,261$95,746,846$0$95,746,846$11,05910.7%
10
0100ALAMOSAALAMOSA RE-11J 2,311 $22,182,975$21,366,269$462,656$21,828,924$9,445 2,171 $22,771,463$22,341,325$462,656$22,803,980$10,50211.2%
11
0110ALAMOSASANGRE DE CRISTO RE-22J 258 $3,600,855$3,468,283$121,146$3,589,429$13,929 258 $3,897,281$3,823,664$121,146$3,944,810$15,3089.9%
12
0120ARAPAHOEENGLEWOOD 1 2,388 $24,651,760$23,744,161$0$23,744,161$9,941 2,250 $25,255,064$24,778,013$0$24,778,013$11,01210.8%
13
0123ARAPAHOESHERIDAN 2 1,182 $13,932,177$13,419,239$0$13,419,239$11,351 1,068 $13,798,224$13,537,585$0$13,537,585$12,67211.6%
14
0130ARAPAHOECHERRY CREEK 5 53,042 $527,270,910$507,858,482$0$507,858,482$9,575 51,743 $555,729,449$545,232,087$0$545,232,087$10,53710.1%
15
0140ARAPAHOELITTLETON 6 13,948 $132,532,169$127,652,758$0$127,652,758$9,152 13,528 $138,888,647$136,265,132$0$136,265,132$10,07310.1%
16
0170ARAPAHOEDEER TRAIL 26J 307 $4,260,295$4,103,444$123,540$4,226,984$13,791 312 $4,657,169$4,569,198$123,540$4,692,738$15,0419.1%
17
0180ARAPAHOEADAMS-ARAPAHOE 28J 38,691 $415,898,531$400,586,477$0$400,586,477$10,354 37,594 $437,869,310$429,598,249$0$429,598,249$11,42710.4%
18
0190ARAPAHOEBYERS 32J 5,356 $50,992,774$49,115,383$958,336$50,073,718$9,349 5,342 $54,928,039$53,890,485$958,336$54,848,821$10,2689.8%
19
0220ARCHULETAARCHULETA COUNTY 50 JT 1,694 $17,017,318$16,390,795$333,366$16,724,160$9,876 1,647 $17,942,786$17,603,859$333,366$17,937,224$10,88910.3%
20
0230BACAWALSH RE-1 170 $2,824,568$2,720,576$66,626$2,787,202$16,395 161 $2,943,687$2,888,083$66,626$2,954,708$18,31811.7%
21
0240BACAPRITCHETT RE-3 56 $1,136,998$1,095,138$27,102$1,122,240$19,898 53 $1,161,026$1,139,095$27,102$1,166,197$22,21311.6%
22
0250BACASPRINGFIELD RE-4 276 $3,650,982$3,516,564$126,883$3,643,447$13,182 265 $3,898,314$3,824,678$126,883$3,951,560$14,91713.2%
23
0260BACAVILAS RE-5 139 $2,423,156$2,333,943$66,264$2,400,207$17,243 133 $2,521,154$2,473,532$66,264$2,539,796$19,15411.1%
24
0270BACACAMPO RE-6 50 $978,618$942,588$22,585$965,173$19,303 50 $1,053,710$1,033,806$22,585$1,056,391$21,1289.5%
25
0290BENTLAS ANIMAS RE-1 812 $8,165,409$7,864,784$363,122$8,227,906$10,139 780 $8,527,844$8,366,759$363,122$8,729,881$11,19210.4%
26
0310BENTMC CLAVE RE-2 241 $3,331,558$3,208,901$105,336$3,314,237$13,752 224 $3,467,319$3,401,824$105,336$3,507,160$15,67114.0%
27
0470BOULDERST VRAIN VALLEY RE 1J 31,269 $305,161,973$293,926,885$0$293,926,885$9,400 31,157 $328,573,242$322,366,711$0$322,366,711$10,34710.1%
28
0480BOULDERBOULDER VALLEY RE 2 28,766 $283,692,098$273,247,463$0$273,247,463$9,499 27,909 $297,342,600$291,725,996$0$291,725,996$10,45310.0%
29
0490CHAFFEEBUENA VISTA R-31 1,004 $10,061,016$9,690,601$198,892$9,889,494$9,850 948 $10,378,759$10,182,711$198,892$10,381,603$10,95211.2%
30
0500CHAFFEESALIDA R-32 1,430 $13,823,847$13,314,897$254,260$13,569,157$9,489 1,375 $14,404,237$14,132,150$254,260$14,386,411$10,46110.2%
31
0510CHEYENNEKIT CARSON R-1 100 $1,831,852$1,764,409$46,480$1,810,889$18,037 94 $1,885,730$1,850,110$46,480$1,896,590$20,09111.4%
32
0520CHEYENNECHEYENNE COUNTY RE-5 175 $2,897,759$2,791,072$80,403$2,871,475$16,427 177 $3,157,620$3,097,975$80,403$3,178,377$17,9579.3%
33
0540CLEAR CREEKCLEAR CREEK RE-1 660 $7,182,573$6,918,134$309,866$7,228,000$10,950 634 $7,501,625$7,359,924$309,866$7,669,790$12,09710.5%
34
0550CONEJOSNORTH CONEJOS RE-1J 1,052 $10,529,373$10,141,715$208,120$10,349,835$9,837 1,007 $10,953,896$10,746,984$208,120$10,955,104$10,88310.6%
35
0560CONEJOSSANFORD 6J 373 $4,419,363$4,256,656$160,805$4,417,461$11,859 366 $4,733,926$4,644,505$160,805$4,805,310$13,12910.7%
36
0580CONEJOSSOUTH CONEJOS RE-10 165 $2,880,283$2,774,241$73,175$2,847,416$17,257 152 $2,947,548$2,891,870$73,175$2,965,046$19,57113.4%
37
0640COSTILLACENTENNIAL R-1 209 $3,269,880$3,149,494$96,844$3,246,338$15,570 180 $3,282,580$3,220,574$96,844$3,317,419$18,42018.3%
38
0740COSTILLASIERRA GRANDE R-30 288 $3,873,180$3,730,581$125,437$3,856,019$13,412 272 $4,081,273$4,004,180$125,437$4,129,617$15,18213.2%
39
0770CROWLEYCROWLEY COUNTY RE-1-J 426 $4,816,239$4,638,921$199,697$4,838,617$11,372 388 $4,973,443$4,879,498$199,697$5,079,194$13,08115.0%
40
0860CUSTERCUSTER COUNTY SCHOOL DISTRICT C-1 348 $4,331,248$4,171,785$160,173$4,331,958$12,445 331 $4,549,624$4,463,685$160,173$4,623,857$13,96912.3%
41
0870DELTADELTA COUNTY 50(J) 4,716 $45,253,772$43,587,672$921,463$44,509,135$9,439 4,493 $46,728,696$45,846,022$921,463$46,767,484$10,41010.3%
42
0880DENVERDENVER COUNTY 1 89,182 $919,997,851$886,126,473$0$886,126,473$9,936 84,690 $947,068,760$929,179,257$0$929,179,257$10,97210.4%
43
0890DOLORESDOLORES COUNTY RE NO.2 252 $3,723,885$3,586,783$110,441$3,697,224$14,672 248 $3,997,958$3,922,439$110,441$4,032,880$16,26210.8%
44
0900DOUGLASDOUGLAS COUNTY RE 1 65,236 $622,468,732$599,551,425$0$599,551,425$9,191 64,293 $662,597,805$650,081,771$0$650,081,771$10,11110.0%
45
0910EAGLEEAGLE COUNTY RE 50 6,870 $71,608,064$68,971,684$0$68,971,684$10,040 6,713 $75,670,277$74,240,915$0$74,240,915$11,05910.1%
46
0920ELBERTELIZABETH SCHOOL DISTRICT 2,311 $22,491,975$21,663,893$441,863$22,105,756$9,567 2,386 $25,063,553$24,590,119$441,863$25,031,983$10,4919.7%
47
0930ELBERTKIOWA C-2 285 $4,030,402$3,882,016$119,475$4,001,490$14,065 281 $4,324,478$4,242,791$119,475$4,362,266$15,52410.4%
48
0940ELBERTBIG SANDY 100J 338 $4,547,570$4,380,143$140,253$4,520,396$13,394 333 $4,880,125$4,787,943$140,253$4,928,196$14,79910.5%
49
0950ELBERTELBERT 200 256 $3,724,339$3,587,221$116,990$3,704,211$14,453 251 $3,990,254$3,914,880$116,990$4,031,871$16,07611.2%
50
0960ELBERTAGATE 300 73 $1,438,661$1,385,694$33,652$1,419,345$19,577 70 $1,510,393$1,481,862$33,652$1,515,514$21,58910.3%
51
0970EL PASOCALHAN RJ-1 438 $5,173,071$4,982,615$201,187$5,183,802$11,849 430 $5,567,431$5,462,265$201,187$5,663,453$13,17111.2%
52
0980EL PASOHARRISON 2 12,992 $127,538,620$122,843,056$0$122,843,056$9,456 12,624 $134,111,470$131,578,193$0$131,578,193$10,42310.2%
53
0990EL PASOWIDEFIELD 3 9,311 $87,718,915$84,489,385$0$84,489,385$9,074 9,335 $95,049,061$93,253,647$0$93,253,647$9,98910.1%
54
1000EL PASOFOUNTAIN 8 8,139 $77,116,750$74,277,558$0$74,277,558$9,126 7,853 $80,558,670$79,036,970$0$79,036,970$10,06510.3%
55
1010EL PASOCOLORADO SPRINGS 11 27,993 $274,211,896$264,116,291$0$264,116,291$9,435 26,041 $276,549,933$271,326,087$0$271,326,087$10,41910.4%
56
1020EL PASOCHEYENNE MOUNTAIN 12 3,650 $34,385,781$33,119,806$0$33,119,806$9,074 3,616 $36,857,490$36,161,277$0$36,161,277$10,00010.2%
57
1030EL PASOMANITOU SPRINGS 14 1,357 $13,548,904$13,050,077$0$13,050,077$9,615 1,313 $14,192,407$13,924,322$0$13,924,322$10,60610.3%
58
1040EL PASOACADEMY 20 25,644 $241,155,215$232,276,652$0$232,276,652$9,058 25,682 $261,272,403$256,337,140$0$256,337,140$9,98110.2%
59
1050EL PASOELLICOTT 22 995 $10,569,095$10,179,975$202,780$10,382,755$10,437 937 $10,936,799$10,730,210$202,780$10,932,990$11,66911.8%
60
1060EL PASOPEYTON 23 JT 591 $6,456,902$6,219,180$267,723$6,486,902$10,985 616 $7,245,270$7,108,411$267,723$7,376,134$11,9749.0%
61
1070EL PASOHANOVER 28 280 $3,984,046$3,837,366$120,604$3,957,970$14,161 271 $4,247,900$4,167,660$120,604$4,288,264$15,85311.9%
62
1080EL PASOLEWIS-PALMER 38 6,394 $60,231,069$58,013,554$0$58,013,554$9,074 6,327 $64,488,814$63,270,663$0$63,270,663$10,00010.2%
63
1110EL PASOFALCON 49 28,970 $275,643,478$265,495,167$0$265,495,167$9,165 29,321 $301,342,750$295,650,585$0$295,650,585$10,08310.0%
64
1120EL PASOEDISON 54 JT 149 $2,640,354$2,543,145$79,544$2,622,689$17,602 128 $2,559,062$2,510,723$79,544$2,590,267$20,20514.8%
65
1130EL PASOMIAMI/YODER 60 JT 318 $4,199,943$4,045,314$134,607$4,179,921$13,144 317 $4,528,040$4,442,508$134,607$4,577,115$14,4399.8%
66
1140FREMONTCANON CITY RE-1 3,523 $33,204,792$31,982,298$701,052$32,683,349$9,278 3,328 $34,113,712$33,469,326$701,052$34,170,378$10,26710.7%
67
1150FREMONTFREMONT RE-2 1,363 $13,383,892$12,891,140$271,558$13,162,697$9,657 1,311 $13,966,300$13,702,485$271,558$13,974,043$10,66010.4%
68
1160FREMONTCOTOPAXI RE-3 199 $3,206,973$3,088,902$92,553$3,181,456$15,955 184 $3,306,415$3,243,959$92,553$3,336,513$18,09413.4%
69
1180GARFIELDROARING FORK RE-1 6,096 $63,188,954$60,862,539$1,075,629$61,938,168$10,161 5,941 $66,617,656$65,359,292$1,075,629$66,434,921$11,18310.1%
70
1195GARFIELDGARFIELD RE-2 4,664 $44,924,473$43,270,497$922,327$44,192,824$9,474 4,536 $47,296,321$46,402,925$922,327$47,325,251$10,43310.1%
71
1220GARFIELDGARFIELD 16 1,196 $12,727,980$12,259,376$236,413$12,495,789$10,445 1,136 $13,120,566$12,872,727$236,413$13,109,140$11,54510.5%
72
1330GILPINGILPIN COUNTY RE-1 422 $5,067,897$4,881,313$198,341$5,079,655$12,034 406 $5,378,350$5,276,756$198,341$5,475,098$13,48212.0%
73
1340GRANDWEST GRAND 1-JT 418 $5,116,874$4,928,487$190,527$5,119,014$12,246 403 $5,435,950$5,333,268$190,527$5,523,795$13,70311.9%
74
1350GRANDEAST GRAND 2 1,289 $12,774,409$12,304,096$254,673$12,558,768$9,747 1,251 $13,433,690$13,433,690$254,673$13,688,362$10,94012.2%
75
1360GUNNISONGUNNISON WATERSHED RE1J 2,042 $19,967,535$19,232,394$401,810$19,634,204$9,618 1,999 $21,172,071$20,772,145$401,810$21,173,955$10,59210.1%
76
1380HINSDALEHINSDALE COUNTY RE 1 77 $1,602,546$1,543,546$33,787$1,577,333$20,619 78 $1,764,604$1,731,272$33,787$1,765,059$22,6299.7%
77
1390HUERFANOHUERFANO RE-1 509 $5,527,063$5,323,574$234,884$5,558,458$10,929 474 $5,576,082$5,470,754$234,884$5,705,638$12,03210.1%
78
1400HUERFANOLA VETA RE-2 232 $3,313,372$3,191,384$95,173$3,286,557$14,197 217 $3,478,357$3,412,653$95,173$3,507,826$16,14313.7%
79
1410JACKSONNORTH PARK R-1 173 $2,947,136$2,838,631$72,995$2,911,626$16,879 165 $3,089,312$3,030,957$72,995$3,103,952$18,82311.5%
80
1420JEFFERSONJEFFERSON COUNTY R-1 79,231 $768,467,577$740,175,060$0$740,175,060$9,342 76,706 $803,965,681$788,779,302$0$788,779,302$10,28310.1%
81
1430KIOWAEADS RE-1 194 $2,977,736$2,868,105$86,726$2,954,832$15,270 191 $3,198,838$3,138,414$86,726$3,225,140$16,88610.6%
82
1440KIOWAPLAINVIEW RE-2 235 $3,153,174$3,037,084$39,975$3,077,060$13,116 231 $3,382,615$3,318,720$39,975$3,358,695$14,53410.8%
83
1450KIT CARSONARRIBA-FLAGLER C-20 164 $2,690,113$2,591,072$67,213$2,658,285$16,209 154 $2,781,008$2,728,477$67,213$2,795,690$18,20112.3%
84
1460KIT CARSONHI-PLAINS R-23 137 $2,306,425$2,221,510$65,271$2,286,781$16,753 128 $2,371,099$2,326,310$65,271$2,391,581$18,72811.8%
85
1480KIT CARSONSTRATTON R-4 211 $3,204,683$3,086,697$97,567$3,184,264$15,063 203 $3,383,601$3,319,687$97,567$3,417,254$16,86712.0%
86
1490KIT CARSONBETHUNE R-5 108 $2,023,559$1,949,058$49,777$1,998,835$18,456 107 $2,175,035$2,133,950$49,777$2,183,727$20,40910.6%
87
1500KIT CARSONBURLINGTON RE-6J 725 $7,516,228$7,239,504$323,553$7,563,057$10,432 709 $7,969,813$7,819,268$323,553$8,142,821$11,48510.1%
88
1510LAKELAKE COUNTY R-1 979 $10,318,476$9,938,582$445,963$10,384,546$10,608 930 $10,713,925$10,511,546$445,963$10,957,509$11,78211.1%
89
1520LA PLATADURANGO 9-R 6,042 $58,881,314$56,713,492$1,116,099$57,829,591$9,571 5,918 $62,311,106$61,134,090$1,116,099$62,250,189$10,5199.9%
90
1530LA PLATABAYFIELD 10 JT-R 1,364 $14,094,283$13,575,376$270,576$13,845,952$10,149 1,321 $14,787,953$14,508,618$270,576$14,779,194$11,19010.3%
91
1540LA PLATAIGNACIO 11 JT 785 $8,929,565$8,600,807$367,819$8,968,626$11,429 745 $9,263,463$9,088,482$367,819$9,456,301$12,69811.1%
92
1550LARIMERPOUDRE R-1 32,658 $307,403,872$296,086,245$0$296,086,245$9,066 32,727 $333,257,684$326,962,667$0$326,962,667$9,99110.2%
93
1560LARIMERTHOMPSON R2-J 15,007 $141,375,521$136,170,527$0$136,170,527$9,074 14,792 $150,776,287$147,928,222$0$147,928,222$10,00010.2%
94
1570LARIMERESTES PARK R-3 1,049 $10,940,786$10,537,981$208,788$10,746,769$10,244 1,013 $11,470,103$11,253,440$208,788$11,462,228$11,31110.4%
95
1580LAS ANIMASTRINIDAD 1 899 $9,758,584$9,399,304$417,823$9,817,126$10,926 816 $9,821,093$9,635,579$417,823$10,053,401$12,32812.8%
96
1590LAS ANIMASPRIMERO REORGANIZED 2 244 $3,509,865$3,380,643$99,374$3,480,017$14,262 242 $3,784,717$3,713,226$99,374$3,812,600$15,75510.5%
97
1600LAS ANIMASHOEHNE REORGANIZED 3 341 $4,215,994$4,060,774$158,411$4,219,185$12,380 321 $4,388,958$4,306,054$158,411$4,464,465$13,92512.5%
98
1620LAS ANIMASAGUILAR REORGANIZED 6 112 $2,100,892$2,023,544$48,693$2,072,237$18,502 106 $2,171,867$2,130,842$48,693$2,179,536$20,60111.3%
99
1750LAS ANIMASBRANSON REORGANIZED 82 449 $4,263,519$4,106,550$226,302$4,332,852$9,650 448 $4,598,395$4,511,534$226,302$4,737,836$10,5689.5%
100
1760LAS ANIMASKIM REORGANIZED 88 50 $923,953$889,936$22,585$912,521$18,250 50 $994,815$976,023$22,585$998,608$19,9729.4%