FY17mmPMT - Final_Posted May 18 2016.xlsx
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIKLMNOPQRSTUVWYZAAABACADAEAFAGAHAIAJAK
1
Building Data from SFC Databases
2
Schools with School Name in red are colocated schools with all relevant data aggregated to highest level program.QUESTIONS
3
4
Need to Verify
5
SD IDSD NameSchl IDBuilding #School NameGrades ServedSchool LevelActual GSF EducationalYear BuiltWDE ADMO&M Model Tchrs Include FlagGrade LevelColocatedFinal ConfigurationElementaryMiddleHighK-86-12K-12Final AllowableDistrict Total Allowable Square FootageLess: Leased Charter School Sq. Footage & per W.S. 21-3-110 (a)(IV)(B)District Total Allowable Square Footage Less Charter Lease payment AmountActual District Total Ed GSFActual District Total Ed GSFSFC CalculatorDifference
SFD Calc - MM Spreadsheet
LeaseEnhancement
6
'0101000Albany #1'01010010101-023-0100Snowy Range Academy(Lease)K-9M406992002162.2117.891K-8K-800043991.229690043,991***** 47,532 3,541
7
'0101000Albany #1'01010010101-028-0100
Laramie Montessori Charter School (Lease)
K-6E15673192561.3340.001ElementaryElementary11870.921240000011,871*****
8
'0101000Albany #1'01010020101-005-0100Beitel ElementaryK-6E322421952256.06811.131ElementaryElementary39690.137250000039,690***** 42,501 2,811
9
'0101000Albany #1'01010050101-006-0100Centennial ElementaryK-6E7443196210.9481.461ElementaryElementary2915000002,915 2,915 0
10
'0101000Albany #1'01010090101-007-0100Harmony ElementaryK-6E12919193528.7772.611ElementaryElementary5808.168772000005,808***** 5,268 (540)
11
'0101000Albany #101010190101-011-0100Valley View ElementaryK-6E520919636.4741.001ElementaryElementary2915000002,915 2,915 0
12
'0101000Albany #1'0101015Rock River ElementaryP-6E019830.0000.000000000 na 0
13
'0101000Albany #1'01010170101-009-0100Slade ElementaryP-6E420801955334.52414.591ElementaryElementary48203.667790000048,204***** 46,903 (1,301)
14
'0101000Albany #1'01010200101-012-0100Velma Linford ElementaryP-6E460311978405.99516.561ElementaryElementary55398.052670000055,398***** 50,500 (4,898)
15
'0101000Albany #1'01010270101-015-0100Spring Creek ElementaryK-6E573531992355.55314.921ElementaryElementary50353.576480000050,354***** 47,320 (3,034)
16
'0101000Albany #1'01010280101-016-0100Indian Paintbrush ElementaryK-6E526501992351.32516.621ElementaryElementary49924.367850000049,924***** 49,177 (747)
17
'0101000Albany #1'01010300101-024-0100UW Laboratory School (Lease) K-9M533471958231.79914.001K-8K-800054130.71660054,131*****-53,347
Required amount of Major Maintenance amount paid to U.W. from Construction Management per W.S. 21-3-110 (Effective July 1, 2008).
65,391 11,260 21-3-110 (a)(B)
18
'0101000Albany #1'01010500101-019-0100 Laramie Junior High School7-9M1059111978849.10630.331MiddleMiddle0125888.45560000125,888***** 129,210 3,322
19
'0101000Albany #1'0101051Rock River Junior High School7-8M019830.0000.000000000 na 0
20
'0101000Albany #1'01010550101-021-0100Laramie High School10-12H2054221959678.10331.181HighHigh00132185.8377000132,186***** 140,992 8,806
21
Albany #11010320101-030-0100NOTCH PEAK SCHOOL (K-8)K-8E92419501.000K-8K-8000341.99002,915
22
'0101000Albany #1'01010560101-020-0100Rock River High School9-12H54853198378.7549.111HighHigh0028487.6844200028,488***** 30,747 2,259
23
'0101000Albany #1'01010570101-010-0100Whiting High School9-12H31817196437.2284.101HighHigh0013466.4844400013,466*****668,144-53,347614,797764,573 12,299 (1,167)
24
'0201000Big Horn #1'0201001Burlington ElementaryP-6E019870.0000.000000000 na 0
25
'0201000Big Horn #1'02010040201-004-0102Rocky Mountain ElementaryP-5E396942005277.8598.041ElementaryElementary42153.090190000042,153***** 32,364 (9,789)
26
'0201000Big Horn #1'0201050Burlington Junior High School7-8M019870.0000.000000000 na 0
27
'0201000Big Horn #1'02010510201-004-0102Rocky Mountain ESK-5M3976920050.0008.000000000***** 25,253 25,253
28
'0201000Big Horn #1'02010550201-002-0100
0201-002-0103
0201-002-0104
Burlington High School9-12H894821987225.13719.571HighHigh0067263.961200067,264***** 67,074 (190)
29
'0201000Big Horn #1'02010510201-012-0100Rocky Mountain 6-12 School 6-12H716712010449.75310.0016-126-120000117282.08980117,282*****226,699226,699240,616 43,408 (73,874)
30
'0202000Big Horn #2'02020010202-002-0100Lovell ElementaryK-5E579361942331.9715.221ElementaryElementary47939.730490000047,940***** 48,665 725
31
'0202000Big Horn #2'02020500202-003-0100Lovell Middle School6-8M635901991152.6718.001MiddleMiddle045461.43135000045,461***** 46,188 727
32
'0202000Big Horn #2'02020550202-004-0101
0202-004-0102
0202-004-0100
Lovell High School9-12H1096321962207.75910.001HighHigh0064333.8445200064,334*****157,735157,735231,158 62,325 (2,009)
33
'0203000Big Horn #3'02030020203-005-0100Greybull ElementaryK-5E395902007227.77211.481ElementaryElementary36346.884930000036,347***** 33,773 (2,574)
34
'0203000Big Horn #3'02030500203-004-0100 0203-004-0101 0203-006-0100Greybull Middle School6-8M203211937122.7898.001MiddleMiddle036914.05707000036,914***** 39,984 3,070
35
'0203000Big Horn #3'02030550203-004-0104
0203-004-0105
0203-007-0101
0203-004-0103
Greybull High School9-12H933821996189.2310.001HighHigh0061159.3844300061,159*****134,420134,420153,293 54,439 (6,720)
36
'0204000Big Horn #4'02040010204-002-0100Laura Irwin ElementaryK-4E264411957116.8976.001ElementaryElementary21138.749120000021,139***** 20,057 (1,082)
37
'0204000Big Horn #4'0204003Manderson Elementary5E019560.0000.000000000 na 0
38
'0204000Big Horn #4'02040510204-004-0100Cloud Peak Middle School6-8M47374195686.2579.801MiddleMiddle025931.44191000025,931***** 38,560 12,629 X
39
'0204000Big Horn #4'02040550204-005-0101
0204-005-0103
0204-005-0100
Riverside High School9-12H60788194997.95510.001HighHigh0035433.2621500035,433*****82,50382,503134,603 34,003 (1,430)
40
'0301000Campbell #1'03010020301-004-01004-J Elementary SchoolK-6E18804196237.3783.901ElementaryElementary7458.741542000007,459***** 7,577 118
41
'0301000Campbell #1'03010060301-005-0100Cottonwood ElementaryP-6E582061979278.31314.321ElementaryElementary42203.478980000042,203***** 41,275 (928)
42
'0301000Campbell #1'03010090301-034-0100 New Hillcrest ElementaryK-6E693142009439.35416.521ElementaryElementary58709.275080000058,709***** 55,696 (3,013)
43
'0301000Campbell #1'03010100301-022-0100Little Powder ElementaryK-8M142291976292.001K-8K-80009917.71009,918***** 7,215 (2,703)
44
Campbell #13010250301-039-0100Buffalo Ridge ElementaryK-6E691682012495.8712.001ElementaryElementary65648.361690000065,648***** 7,216 (58,432)
45
'0301000Campbell #1'03010110301-007-0100Meadowlark ElementaryK-6E377281975265.85214.691ElementaryElementary40807.057530000040,807***** 47,839 7,032
46
'0301000Campbell #1'03010120301-009-0100Lakeview ElementaryK-6E689972014453.62517.251ElementaryElementary60133.958980000060,134***** 52,912 (7,222)
47
'0301000Campbell #1'03010130301-010-0100Rawhide ElementaryK-6E582701980228.8237.901ElementaryElementary36474.293240000036,474***** 43,598 7,124
48
'0301000Campbell #1'03010140301-028-0100(New) Recluse School K-8M18014200730.3883.461K-8K-800010392.392120010,392***** 9,320 (1,072)
49
'0301000Campbell #1'03010150301-012-0100
0301-012-0101
Rozet ElementaryP-6E805691973349.71517.021ElementaryElementary49760.555250000049,761***** 49,382 (379)
50
'0301000Campbell #1'03010170301-033-0100PRAIRIE WIND ES (New) P-6E692322010490.74312.401ElementaryElementary64969.465770000064,969***** 56,291 (8,678)
51
'0301000Campbell #1'03010190301-014-0100Wagonwheel ElementaryK-6E527101976409.90419.361ElementaryElementary55785.753240000055,786***** 58,973 3,187
52
'0301000Campbell #1'03010210301-015-0100Paintbrush ElementaryK-6E609111980438.5122.371ElementaryElementary58625.259030000058,625***** 62,620 3,995
53
'0301000Campbell #1'03010220301-016-0100Conestoga ElementaryK-6E561491982431.53219.891ElementaryElementary57931.40820000057,931***** 56,787 (1,144)
54
'0301000Campbell #1'03010230301-017-0100Sunflower ElementaryK-6E567431983433.12121.961ElementaryElementary58089.298720000058,089***** 60,372 2,283
55
'0301000Campbell #1'03010240301-018-0100Pronghorn ElementaryK-6E652891993457.86722.721ElementaryElementary60617.012130000060,617***** 58,774 (1,843)
56
'0301000Campbell #1'03010500301-019-0100 0301-019-0101Twin Spruce Junior High School7-9M1924231925861.92333.861MiddleMiddle0127788.7040000127,789***** 119,349 (8,440)
57
'0301000Campbell #1'03010510301-020-0100Sage Valley Junior High School7-9M18168819811009.99433.301MiddleMiddle0149741.71040000149,742***** 133,731 (16,011)
58
'0301000Campbell #1'03010550301-023-0101
0301-023-0100
0301-027-0100
Campbell County High School10-12H50795619721516.72158.501HighHigh00254308.6101000254,309***** 240,271 (14,038)
59
'0301000Campbell #1'03010560301-021-0100Wright Jr. & Sr. High School7-12H1139711983211.05218.0016-12HighHigh0064892.5390800064,893***** 71,870 6,977
60
'0301000Campbell #1'03010570301-024-0100Westwood High School9-12H300002014115.8789.811HighHigh0041916.5489400041,917*****1,376,1721,376,1721,880,371 31,109 (10,808)
61
'0401000Carbon #1'04010020401-007-0100Bairoil Elementary(Leased)K-5E400419380.0001.001000000***** 2,915 2,915
62
Carbon #10401-015-0101RAWLINS CONSOLIDATED ES2-5E9479520110.0001.000000000Need to move to Mtn. View line in order to calculate next yr
63
'0401000Carbon #1'04010030401-008-0100Mountain View ElementaryK-5E019490.00011.671000000***** 31,187 31,187
64
'0401000Carbon #1'04010040401-009-0100
0401-009-0101
Pershing ElementaryK-5E019490.00011.441000000***** 37,932 37,932
65
'0401000Carbon #1'04010050401-010-0100Sinclair ElementaryK-5E10855193640.2233.511ElementaryElementary7996.836369000007,997***** 9,078 1,081
66
'0401000Carbon #104010080401-011-0100Rawlins ES (Was Highland Hills ES)K-1E368791982805.01714.401ElementaryElementary106576.200600000106,576***** 50,196 (56,380)
67
'0401000Carbon #1'04010490401-004-0100Little Snake River Valley SchoolK-12H590041972171.21114.891K-12K-120000060421.5852760,422***** 59,209 (1,213)
68
'0401000Carbon #1'04010500401-014-0100Rawlins Middle School6-8M990491978367.45115.091MiddleMiddle070236.82389000070,237***** 68,879 (1,358)
69
'0401000Carbon #1'04010560401-013-0100
0401-013-0101
Rawlins High School9-12H2303251957401.34117.441HighHigh0094719.1359700094,719***** 100,989 6,270
70
'0401000Carbon #1'04010570401-012-0100Cooperative High- ALL OTHER OFFICE 9-12H3040195023.941.931HighHigh008659.81620008,660*****348,610348,610537,951 6,873 (1,787)
71
'0402000Carbon #2'04020010402-003-0102NEW ELK MOUNTAIN ESK-6E8745200911.6422.841ElementaryElementary2915000002,915***** 4,086 1,171
72
'0402000Carbon #2'04020030402-004-0100 0402 005-0100Hanna ElementaryK-6E36504194672.8436.001ElementaryElementary13897.594710000013,898***** 16,479 2,581
73
'0402000Carbon #2'04020050402-017-0100MEDICINE BOW K-6 (NEW)K-6E8666200924.2993.271ElementaryElementary4934.458699000004,934***** 4,482 (452)
74
'0402000Carbon #2'04020060402-008-0100Saratoga ElementaryK-6E399901961154.0711.301ElementaryElementary26671.30690000026,671***** 25,075 (1,596)
75
'0402000Carbon #2'04020480402-011-0100HEM Junior/Senior High School7-12H79240197881.27815.8916-12HighHigh0029400.6909400029,401***** 32,194 2,793
76
'0402000Carbon #2'04020490402-010-0100
0402-010-0101
Encampment K-12 SchoolK-12H808821991150.68619.731K-12K-120000056543.7176156,544***** 44,493 (12,051)
77
'0402000Carbon #2'04020590402-013-0100Saratoga High School (7-12)7-12H804621978131.14216.7116-12HighHigh0047437.9956600047,438*****181,801181,801334,489 50,280 2,842
78
'0501000Converse #1'05010010501-004-0100Dry Creek ElementaryK-8E171319809.9551.001K-8K-80003404.51045003,405***** 2,915 (490)
79
'0501000Converse #1'05010020501-005-0100Douglas Primary SchoolK-2E455781974257.44529.771ElementaryElementary39848.473980000039,848***** 51,509 11,661
80
'0501000Converse #1'05010030501-006-0100Moss Agate ElementaryK-8M1713198016.461.001K-8K-80005629.1554005,629***** 4,810 (819)
81
'0501000Converse #1'05010060501-008-0100Shawnee ElementaryK-8M1,6991986131.001K-8K-80004445.87004,446***** 3,006 (1,440)
82
Converse #10501-010-0100Douglas Intermediate 3-53-5E553301982262.732ElementaryElementary40452.911660000040,453*****(40,453)
83
'0501000Converse #1'05010100501-010-0101Douglas Upper ES4-5E496812013266.71427.501ElementaryElementary40904.574890000040,905***** 50,196 9,291
84
'0501000Converse #1'05010110501-011-0100White ElementaryK-8E1713198015.3752.121K-8K-80005258.09625005,258***** 4,810 (448)
85
'0501000Converse #1 05010090501-003-0101Walker Creek ES New Modular K-8E1,680201141K-8K-80001367.96002,915*****
86
'0501000Converse #1'05010500501-012-0100Douglas Middle School6-8M1026221988377.24224.621MiddleMiddle071216.0929000071,216***** 69,183 (2,033)
87
'0501000Converse #1'05010550501-014-0100Douglas High School9-12H1903881983518.60636.551HighHigh00111193.0701000111,193*****325,268325,268452,117 112,196 1,003
88
'0502000Converse #2'05020040502-001-0101New Grant ElementaryK-4E460092008278.28518.781ElementaryElementary42200.372340000042,200***** 39,797 (2,403)
89
'0502000Converse #2'0502007Glenrock Intermediate School5-6E000.0000.000000000 na
90
'0502000Converse #2'05020500502-006-0100Glenrock Middle School7-8M1072621968184.15315.501MiddleMiddle049649.68778000049,650***** 53,891 4,241 X
91
502000Converse #2 05020010502-004-0100Boxelder Elementary (k-8) portable K-6E2184197761ElementaryElementary2915000002,915*****
92
'0502000Converse #2'05020550502-007-0100Glenrock High School9-12H1217871982197.41814.121HighHigh0062568.6869300062,569*****157,334157,334277,242 64,375 1,806
93
'0601000Crook #1'06010050601-004-0100Moorcroft ElementaryK-6E649251933320.36719.611ElementaryElementary46731.702250000046,732***** 43,489 (3,243)
94
'0601000Crook #1'06010070601-005-0100Sundance ElementaryK-6E357021974211.99313.561ElementaryElementary34401.61980000034,402***** 31,713 (2,689)
95
'0601000Crook #106010490601-003-0100Hulett K-12 SchoolK-12H719412007156.72221.811K-12K-120000057728.6599457,729***** 60,427 2,698
96
'0601000Crook #106010590601-006-0100Moorcroft Jr/ Sr High School7-12H821401988265.37818.7116-12HighHigh0073881.6989600073,882***** 69,735 (4,147)
97
'0601000Crook #106010480601-007-0100
0601-007-0106
0601-007-0101
Sundance High School7-12H779791988160.31918.0016-12HighHigh0056098.6397500056,099***** 57,456 1,357
98
'0601000Crook #1'06010580601-008-0100Bear Lodge High School8-12H4986200114.9922.931HighHigh005423.056160005,423*****274,265274,265337,673 6,149 726
99
'0701000Fremont # 107010070701-004-0100North Alternative School 9-129-12E38293196127.77120.701HighHigh0010045.6038300010,046***** 41,050 31,004
100
'0701000Fremont # 107010080701-008-0100Starrett ES 2-32-3E019650.00021.110000000***** 45,956 45,956 Need to add new building Gannett Peak here next year.
Loading...
 
 
 
Model Guidelines
MM GSF Categories
Phase-In Reduction
MM Calc 115% Cap
Payment Comparison
Vlookup Table