[XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris...

260
1 of 260 California Department of Education Certification of the 2013-14 First Principal Apportionment Monthly Payment Schedule Summary Local Educational Agency (LEA) LEA Type 01 10017 Alameda Co. Office of Education COUNTY 1 $ 10,688,049 01 10017 0109835 0728 D FAME Public Charter CHARTER 1 $ 7,189,647 01 10017 0112607 0811 D Envision Academy for Arts & Technology CHARTER 1 $ 1,481,656 01 10017 0118489 1049 D Aspire California College Preparatory Academy CHARTER 1 $ 1,420,704 01 10017 0123968 1284 D Community School for Creative Education CHARTER 1 $ 491,792 01 10017 0124172 1296 D Yu Ming Charter CHARTER 1 $ 871,265 01 10017 0125567 1383 D Urban Montessori Charter CHARTER 1 $ 581,628 01 10017 6001788 0740 D Cox Academy CHARTER 1 $ 2,441,159 01 10017 6002000 1464 D Lazear Charter Academy CHARTER 1 $ 1,340,225 01 61119 Alameda Unified DISTRICT 1 $ 31,923,208 01 61119 0119222 1066 D Nea Community Learning Center CHARTER 1 $ 1,588,695 01 61119 0122085 1181 D Academy of Alameda CHARTER 1 $ 1,423,903 01 61119 0130609 0352 D Alameda Community Learning Center CHARTER 1 $ 1,099,790 01 61119 0130625 0398 D Bay Area School of Enterprise CHARTER 1 $ 692,978 01 61127 Albany City Unified DISTRICT 1 $ 26,565,292 01 61143 Berkeley Unified DISTRICT 1 $ 30,905,954 01 61143 0122689 1254 D REALM Charter Middle CHARTER 1 $ 444,134 01 61143 0122697 1255 D REALM Charter High CHARTER 1 $ 517,953 01 61150 Castro Valley Unified DISTRICT 1 $ 57,486,593 01 61168 Emery Unified DISTRICT 1 $ 2,631,951 01 61176 Fremont Unified DISTRICT 1 $ 122,919,101 01 61176 0130534 0152 L Circle of Independent Learning CHARTER 1 $ 693,307 01 61192 Hayward Unified DISTRICT 1 $ 79,326,877 01 61192 0108670 0684 D Leadership Public Schools - Hayward CHARTER 1 $ 1,910,885 01 61192 0113902 0836 D Impact Academy of Arts & Technology CHARTER 1 $ 1,800,356 01 61192 0119248 1067 D Golden Oak Montessori of Hayward CHARTER 1 $ 609,189 01 61192 0127696 1514 D Knowledge Enlightens You (KEY) Academy CHARTER 1 $ 261,945 01 61192 0127944 1543 D Silver Oak High Public Montessori Charter CHARTER 1 $ 120,647 01 61200 Livermore Valley Joint Unified DISTRICT 1 $ 32,348,446 01 61200 0107839 1565 D Livermore Valley Charter CHARTER 1 $ 2,585,580 01 61218 Mountain House Elementary DISTRICT 1 $ 253,251 01 61234 Newark Unified DISTRICT 1 $ 21,301,741 01 61242 New Haven Unified DISTRICT 1 $ 47,619,857 01 61259 Oakland Unified DISTRICT 1 $ 176,102,468 County Code District Code School Code Charter Number Charter Fund Type Payment Plan Type First Principal Apportionment (P- 1) Total

Transcript of [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris...

Page 1: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

1 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA Type

01 10017 Alameda Co. Office of Education COUNTY 1 $ 10,688,049 $ 4,689,661 01 10017 0109835 0728 D FAME Public Charter CHARTER 1 $ 7,189,647 $ 4,138,188 01 10017 0112607 0811 D Envision Academy for Arts & Technology CHARTER 1 $ 1,481,656 $ 738,626 01 10017 0118489 1049 D Aspire California College Preparatory Academy CHARTER 1 $ 1,420,704 $ 1,377,743 01 10017 0123968 1284 D Community School for Creative Education CHARTER 1 $ 491,792 $ 210,327 01 10017 0124172 1296 D Yu Ming Charter CHARTER 1 $ 871,265 $ 429,758 01 10017 0125567 1383 D Urban Montessori Charter CHARTER 1 $ 581,628 $ 335,273 01 10017 6001788 0740 D Cox Academy CHARTER 1 $ 2,441,159 $ 1,344,040 01 10017 6002000 1464 D Lazear Charter Academy CHARTER 1 $ 1,340,225 $ 652,037 01 61119 Alameda Unified DISTRICT 1 $ 31,923,208 $ 18,481,662 01 61119 0119222 1066 D Nea Community Learning Center CHARTER 1 $ 1,588,695 $ 892,908 01 61119 0122085 1181 D Academy of Alameda CHARTER 1 $ 1,423,903 $ 830,036 01 61119 0130609 0352 D Alameda Community Learning Center CHARTER 1 $ 1,099,790 $ 543,290 01 61119 0130625 0398 D Bay Area School of Enterprise CHARTER 1 $ 692,978 $ 381,119 01 61127 Albany City Unified DISTRICT 1 $ 26,565,292 $ 14,344,885 01 61143 Berkeley Unified DISTRICT 1 $ 30,905,954 $ 17,295,709 01 61143 0122689 1254 D REALM Charter Middle CHARTER 1 $ 444,134 $ 212,654 01 61143 0122697 1255 D REALM Charter High CHARTER 1 $ 517,953 $ 262,790 01 61150 Castro Valley Unified DISTRICT 1 $ 57,486,593 $ 31,472,846 01 61168 Emery Unified DISTRICT 1 $ 2,631,951 $ 1,132,108 01 61176 Fremont Unified DISTRICT 1 $ 122,919,101 $ 68,831,340 01 61176 0130534 0152 L Circle of Independent Learning CHARTER 1 $ 693,307 $ 424,858 01 61192 Hayward Unified DISTRICT 1 $ 79,326,877 $ 45,950,606 01 61192 0108670 0684 D Leadership Public Schools - Hayward CHARTER 1 $ 1,910,885 $ 1,015,967 01 61192 0113902 0836 D Impact Academy of Arts & Technology CHARTER 1 $ 1,800,356 $ 965,379 01 61192 0119248 1067 D Golden Oak Montessori of Hayward CHARTER 1 $ 609,189 $ 316,102 01 61192 0127696 1514 D Knowledge Enlightens You (KEY) Academy CHARTER 1 $ 261,945 $ - 01 61192 0127944 1543 D Silver Oak High Public Montessori Charter CHARTER 1 $ 120,647 $ - 01 61200 Livermore Valley Joint Unified DISTRICT 1 $ 32,348,446 $ 18,459,595 01 61200 0107839 1565 D Livermore Valley Charter CHARTER 1 $ 2,585,580 $ 1,379,510 01 61218 Mountain House Elementary DISTRICT 1 $ 253,251 $ 114,376 01 61234 Newark Unified DISTRICT 1 $ 21,301,741 $ 11,921,666 01 61242 New Haven Unified DISTRICT 1 $ 47,619,857 $ 26,150,661 01 61259 Oakland Unified DISTRICT 1 $ 176,102,468 $ 103,059,892

County Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

Page 2: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

2 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

$ 5,998,388 $ 1,199,678 $ 3,051,459 $ 610,292 $ 743,030 $ 148,606 $ 42,961 $ 8,592 $ 281,465 $ 56,293 $ 441,507 $ 88,301 $ 246,355 $ 49,271 $ 1,097,119 $ 219,424 $ 688,188 $ 137,638 $ 13,441,546 $ 2,688,309 $ 695,787 $ 139,157 $ 593,867 $ 118,773 $ 556,500 $ 111,300 $ 311,859 $ 62,372 $ 12,220,407 $ 2,444,081 $ 13,610,245 $ 2,722,049 $ 231,480 $ 46,296 $ 255,163 $ 51,033 $ 26,013,747 $ 5,202,749 $ 1,499,843 $ 299,969 $ 54,087,761 $ 10,817,552 $ 268,449 $ 53,690 $ 33,376,271 $ 6,675,254 $ 894,918 $ 178,984 $ 834,977 $ 166,995 $ 293,087 $ 58,617 $ 261,945 $ 52,389 $ 120,647 $ 24,129 $ 13,888,851 $ 2,777,770 $ 1,206,070 $ 241,214 $ 138,875 $ 27,775 $ 9,380,075 $ 1,876,015 $ 21,469,196 $ 4,293,839 $ 73,042,576 $ 14,608,515

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

Page 3: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

3 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

$ 1,199,678 $ 1,199,678 42.2097485945873% $ 506,381 $ 693,297 $ 1,199,678 100% $ 1,199,678 $ - $ 3,092,653 $ 4,798,712 $ 610,292 $ 610,292 42.2097485945873% $ 257,603 $ 352,689 $ 610,292 100% $ 610,292 $ - $ 1,573,273 $ 2,441,168 $ 148,606 $ 148,606 42.2097485945873% $ 62,726 $ 85,880 $ 148,606 100% $ 148,606 $ - $ 383,092 $ 594,424 $ 8,592 $ 8,592 42.2097485945873% $ 3,627 $ 4,965 $ 8,592 100% $ 8,592 $ - $ 22,149 $ 34,368 $ 56,293 $ 56,293 42.2097485945873% $ 23,761 $ 32,532 $ 56,293 100% $ 56,293 $ - $ 145,118 $ 225,172 $ 88,301 $ 88,301 42.2097485945873% $ 37,272 $ 51,029 $ 88,301 100% $ 88,301 $ - $ 227,631 $ 353,204 $ 49,271 $ 49,271 42.2097485945873% $ 20,797 $ 28,474 $ 49,271 100% $ 49,271 $ - $ 127,016 $ 197,084 $ 219,424 $ 219,424 42.2097485945873% $ 92,618 $ 126,806 $ 219,424 100% $ 219,424 $ - $ 565,654 $ 877,696 $ 137,638 $ 137,638 42.2097485945873% $ 58,097 $ 79,541 $ 137,638 100% $ 137,638 $ - $ 354,817 $ 550,552 $ 2,688,309 $ 2,688,309 42.2097485945873% $ 1,134,728 $ 1,553,581 $ 2,688,309 100% $ 2,688,309 $ - $ 6,930,199 $ 10,753,236 $ 139,157 $ 139,157 42.2097485945873% $ 58,738 $ 80,419 $ 139,157 100% $ 139,157 $ - $ 358,733 $ 556,628 $ 118,773 $ 118,773 42.2097485945873% $ 50,134 $ 68,639 $ 118,773 100% $ 118,773 $ - $ 306,185 $ 475,092 $ 111,300 $ 111,300 42.2097485945873% $ 46,979 $ 64,321 $ 111,300 100% $ 111,300 $ - $ 286,921 $ 445,200 $ 62,372 $ 62,372 42.2097485945873% $ 26,327 $ 36,045 $ 62,372 100% $ 62,372 $ - $ 160,789 $ 249,488 $ 2,444,081 $ 2,444,081 42.2097485945873% $ 1,031,640 $ 1,412,441 $ 2,444,081 100% $ 2,444,081 $ - $ 6,300,603 $ 9,776,324 $ 2,722,049 $ 2,722,049 42.2097485945873% $ 1,148,970 $ 1,573,079 $ 2,722,049 100% $ 2,722,049 $ - $ 7,017,177 $ 10,888,196 $ 46,296 $ 46,296 42.2097485945873% $ 19,541 $ 26,755 $ 46,296 100% $ 46,296 $ - $ 119,347 $ 185,184 $ 51,033 $ 51,033 42.2097485945873% $ 21,541 $ 29,492 $ 51,033 100% $ 51,033 $ - $ 131,558 $ 204,132 $ 5,202,749 $ 5,202,749 42.2097485945873% $ 2,196,067 $ 3,006,682 $ 5,202,749 100% $ 5,202,749 $ - $ 13,412,180 $ 20,810,996 $ 299,969 $ 299,969 42.2097485945873% $ 126,616 $ 173,353 $ 299,969 100% $ 299,969 $ - $ 773,291 $ 1,199,876 $ 10,817,552 $ 10,817,552 42.2097485945873% $ 4,566,062 $ 6,251,490 $ 10,817,552 100% $ 10,817,552 $ - $ 27,886,594 $ 43,270,208 $ 53,690 $ 53,690 42.2097485945873% $ 22,662 $ 31,028 $ 53,690 100% $ 53,690 $ - $ 138,408 $ 214,760 $ 6,675,254 $ 6,675,254 42.2097485945873% $ 2,817,608 $ 3,857,646 $ 6,675,254 100% $ 6,675,254 $ - $ 17,208,154 $ 26,701,016 $ 178,984 $ 178,984 42.2097485945873% $ 75,549 $ 103,435 $ 178,984 100% $ 178,984 $ - $ 461,403 $ 715,936 $ 166,995 $ 166,995 42.2097485945873% $ 70,488 $ 96,507 $ 166,995 100% $ 166,995 $ - $ 430,497 $ 667,980 $ 58,617 $ 58,617 42.2097485945873% $ 24,742 $ 33,875 $ 58,617 100% $ 58,617 $ - $ 151,109 $ 234,468 $ 52,389 $ 52,389 42.2097485945873% $ 22,113 $ 30,276 $ 52,389 100% $ 52,389 $ - $ 135,054 $ 209,556 $ 24,129 $ 24,129 42.2097485945873% $ 10,185 $ 13,944 $ 24,129 100% $ 24,129 $ - $ 62,202 $ 96,516 $ 2,777,770 $ 2,777,770 42.2097485945873% $ 1,172,490 $ 1,605,280 $ 2,777,770 100% $ 2,777,770 $ - $ 7,160,820 $ 11,111,080 $ 241,214 $ 241,214 42.2097485945873% $ 101,816 $ 139,398 $ 241,214 100% $ 241,214 $ - $ 621,826 $ 964,856 $ 27,775 $ 27,775 42.2097485945873% $ 11,724 $ 16,051 $ 27,775 100% $ 27,775 $ - $ 71,601 $ 111,100 $ 1,876,015 $ 1,876,015 42.2097485945873% $ 791,861 $ 1,084,154 $ 1,876,015 100% $ 1,876,015 $ - $ 4,836,184 $ 7,504,060 $ 4,293,839 $ 4,293,839 42.2097485945873% $ 1,812,419 $ 2,481,420 $ 4,293,839 100% $ 4,293,839 $ - $ 11,069,098 $ 17,175,356 $ 14,608,515 $ 14,608,515 42.2097485945873% $ 6,166,217 $ 8,442,298 $ 14,608,515 100% $ 14,608,515 $ - $ 37,659,328 $ 58,434,060

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

Page 4: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

4 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

01 61259 0100065 0510 D Oakland Unity High CHARTER 1 $ 1,186,285 $ 600,141 01 61259 0100123 0499 D East Oakland Leadership Academy CHARTER 1 $ 454,881 $ 261,164 01 61259 0101469 0559 D LPS College Park CHARTER 1 $ - $ - 01 61259 0106906 0661 D Bay Area Technology CHARTER 1 $ 976,774 $ 468,459 01 61259 0108803 0689 D Aspire Millsmont Academy CHARTER 1 $ 1,020,764 $ 554,933 01 61259 0108944 0700 D Lighthouse Community Charter High CHARTER 1 $ 997,229 $ 507,277 01 61259 0109819 0726 D Aspire Berkley Maynard Academy CHARTER 1 $ 2,133,904 $ 1,159,297 01 61259 0109983 0745 D World Academy CHARTER 1 $ 2,213,740 $ 1,144,923 01 61259 0111476 0780 D Achieve Academy CHARTER 1 $ 821,937 $ 482,699 01 61259 0111856 0765 L American Indian Public High CHARTER 1 $ 81,478 $ - 01 61259 0114363 0882 D American Indian Public Charter School II CHARTER 1 $ 468,276 $ - 01 61259 0114454 0864 D Conservatory of Vocal/Instrumental Arts CHARTER 1 $ 849,407 $ 461,517 01 61259 0114868 0883 D Oakland Charter High CHARTER 1 $ 1,113,958 $ 410,917 01 61259 0115014 0938 D KIPP Bridge Charter CHARTER 1 $ 1,085,918 $ 593,022 01 61259 0115238 0837 D ARISE High CHARTER 1 $ 1,091,717 $ 573,062 01 61259 0115386 0948 D Civicorps Corpsmember Academy CHARTER 1 $ 305,076 $ 204,361 01 61259 0115592 1442 D Learning Without Limits CHARTER 1 $ 1,449,867 $ 769,254 01 61259 0118224 1023 D Aspire Golden State College Preparatory Academy CHARTER 1 $ 2,047,093 $ 1,023,954 01 61259 0120188 1115 D Aspire ERES Academy CHARTER 1 $ 859,272 $ 463,399 01 61259 0123711 1271 D Vincent Academy CHARTER 1 $ 406,934 $ 185,869 01 61259 0125856 1399 D 100 Black Men of the Bay Area Community CHARTER 1 $ 135,037 $ 135,037 01 61259 0126748 1449 D LPS Oakland R & D Campus CHARTER 1 $ 931,683 $ 431,133 01 61259 0128413 1577 D Aspire College Academy CHARTER 1 $ 517,618 $ - 01 61259 0130617 0349 D Oakland Military Institute, College Preparatory Academy CHARTER 1 $ 2,795,146 $ 1,470,102 01 61259 0130633 0413 D Lighthouse Community Charter CHARTER 1 $ 1,945,177 $ 1,042,592 01 61259 0130666 0465 D Aspire Lionel Wilson College Preparatory Academy CHARTER 1 $ 2,059,443 $ 1,108,996 01 61259 3030772 0340 D Oakland School for the Arts CHARTER 1 $ 2,487,513 $ 1,229,360 01 61259 6111660 0014 D Oakland Charter Academy CHARTER 1 $ 1,327,433 $ 460,123 01 61259 6113807 0106 L American Indian Public Charter CHARTER 1 $ 172,514 $ - 01 61259 6117394 0218 D Reems (Ernestine C.) Academy of Technology and Art CHARTER 1 $ 997,399 $ 699,583 01 61259 6117568 0252 D Aspire Monarch Academy CHARTER 1 $ 2,078,315 $ 1,120,276 01 61259 6117972 0302 D North Oakland Community Charter CHARTER 1 $ 793,946 $ 422,486 01 61259 6118608 1443 D ASCEND CHARTER 1 $ 1,684,007 $ 918,115 01 61275 Piedmont City Unified DISTRICT 1 $ 5,307,980 $ 3,058,275

Page 5: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

5 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 586,144 $ 117,229 $ 193,717 $ 38,743 $ - $ - $ 508,315 $ 101,663 $ 465,831 $ 93,166 $ 489,952 $ 97,990 $ 974,607 $ 194,921 $ 1,068,817 $ 213,763 $ 339,238 $ 67,848 $ 81,478 $ 16,296 $ 468,276 $ 93,655 $ 387,890 $ 77,578 $ 703,041 $ 140,608 $ 492,896 $ 98,579 $ 518,655 $ 103,731 $ 100,715 $ 20,143 $ 680,613 $ 136,123 $ 1,023,139 $ 204,628 $ 395,873 $ 79,175 $ 221,065 $ 44,213 $ - $ - $ 500,550 $ 100,110 $ 517,618 $ 103,524 $ 1,325,044 $ 265,009 $ 902,585 $ 180,517 $ 950,447 $ 190,089 $ 1,258,153 $ 251,631 $ 867,310 $ 173,462 $ 172,514 $ 34,503 $ 297,816 $ 59,563 $ 958,039 $ 191,608 $ 371,460 $ 74,292 $ 765,892 $ 153,178 $ 2,249,705 $ 449,941

Page 6: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

6 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 117,229 $ 117,229 42.2097485945873% $ 49,482 $ 67,747 $ 117,229 100% $ 117,229 $ - $ 302,205 $ 468,916 $ 38,743 $ 38,743 42.2097485945873% $ 16,353 $ 22,390 $ 38,743 100% $ 38,743 $ - $ 99,876 $ 154,972 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 101,663 $ 101,663 42.2097485945873% $ 42,912 $ 58,751 $ 101,663 100% $ 101,663 $ - $ 262,077 $ 406,652 $ 93,166 $ 93,166 42.2097485945873% $ 39,325 $ 53,841 $ 93,166 100% $ 93,166 $ - $ 240,173 $ 372,664 $ 97,990 $ 97,990 42.2097485945873% $ 41,361 $ 56,629 $ 97,990 100% $ 97,990 $ - $ 252,609 $ 391,960 $ 194,921 $ 194,921 42.2097485945873% $ 82,276 $ 112,645 $ 194,921 100% $ 194,921 $ - $ 502,487 $ 779,684 $ 213,763 $ 213,763 42.2097485945873% $ 90,229 $ 123,534 $ 213,763 100% $ 213,763 $ - $ 551,060 $ 855,052 $ 67,848 $ 67,848 42.2097485945873% $ 28,638 $ 39,210 $ 67,848 100% $ 67,848 $ - $ 174,906 $ 271,392 $ 16,296 $ 16,296 42.2097485945873% $ 6,879 $ 9,417 $ 16,296 100% $ 16,296 $ - $ 42,009 $ 65,184 $ 93,655 $ 93,655 42.2097485945873% $ 39,532 $ 54,123 $ 93,655 100% $ 93,655 $ - $ 241,433 $ 374,620 $ 77,578 $ 77,578 42.2097485945873% $ 32,745 $ 44,833 $ 77,578 100% $ 77,578 $ - $ 199,989 $ 310,312 $ 140,608 $ 140,608 42.2097485945873% $ 59,350 $ 81,258 $ 140,608 100% $ 140,608 $ - $ 362,474 $ 562,432 $ 98,579 $ 98,579 42.2097485945873% $ 41,610 $ 56,969 $ 98,579 100% $ 98,579 $ - $ 254,127 $ 394,316 $ 103,731 $ 103,731 42.2097485945873% $ 43,785 $ 59,946 $ 103,731 100% $ 103,731 $ - $ 267,408 $ 414,924 $ 20,143 $ 20,143 42.2097485945873% $ 8,502 $ 11,641 $ 20,143 100% $ 20,143 $ - $ 51,927 $ 80,572 $ 136,123 $ 136,123 42.2097485945873% $ 57,457 $ 78,666 $ 136,123 100% $ 136,123 $ - $ 350,912 $ 544,492 $ 204,628 $ 204,628 42.2097485945873% $ 86,373 $ 118,255 $ 204,628 100% $ 204,628 $ - $ 527,511 $ 818,512 $ 79,175 $ 79,175 42.2097485945873% $ 33,420 $ 45,755 $ 79,175 100% $ 79,175 $ - $ 204,105 $ 316,700 $ 44,213 $ 44,213 42.2097485945873% $ 18,662 $ 25,551 $ 44,213 100% $ 44,213 $ - $ 113,977 $ 176,852 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 100,110 $ 100,110 42.2097485945873% $ 42,256 $ 57,854 $ 100,110 100% $ 100,110 $ - $ 258,074 $ 400,440 $ 103,524 $ 103,524 42.2097485945873% $ 43,697 $ 59,827 $ 103,524 100% $ 103,524 $ - $ 266,875 $ 414,096 $ 265,009 $ 265,009 42.2097485945873% $ 111,860 $ 153,149 $ 265,009 100% $ 265,009 $ - $ 683,167 $ 1,060,036 $ 180,517 $ 180,517 42.2097485945873% $ 76,196 $ 104,321 $ 180,517 100% $ 180,517 $ - $ 465,355 $ 722,068 $ 190,089 $ 190,089 42.2097485945873% $ 80,236 $ 109,853 $ 190,089 100% $ 190,089 $ - $ 490,031 $ 760,356 $ 251,631 $ 251,631 42.2097485945873% $ 106,213 $ 145,418 $ 251,631 100% $ 251,631 $ - $ 648,680 $ 1,006,524 $ 173,462 $ 173,462 42.2097485945873% $ 73,218 $ 100,244 $ 173,462 100% $ 173,462 $ - $ 447,168 $ 693,848 $ 34,503 $ 34,503 42.2097485945873% $ 14,564 $ 19,939 $ 34,503 100% $ 34,503 $ - $ 88,945 $ 138,012 $ 59,563 $ 59,563 42.2097485945873% $ 25,141 $ 34,422 $ 59,563 100% $ 59,563 $ - $ 153,548 $ 238,252 $ 191,608 $ 191,608 42.2097485945873% $ 80,877 $ 110,731 $ 191,608 100% $ 191,608 $ - $ 493,947 $ 766,432 $ 74,292 $ 74,292 42.2097485945873% $ 31,358 $ 42,934 $ 74,292 100% $ 74,292 $ - $ 191,518 $ 297,168 $ 153,178 $ 153,178 42.2097485945873% $ 64,656 $ 88,522 $ 153,178 100% $ 153,178 $ - $ 394,878 $ 612,712 $ 449,941 $ 449,941 42.2097485945873% $ 189,919 $ 260,022 $ 449,941 100% $ 449,941 $ - $ 1,159,904 $ 1,799,764

Page 7: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

7 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

01 61291 San Leandro Unified DISTRICT 1 $ 29,557,547 $ 16,661,241 01 61309 San Lorenzo Unified DISTRICT 1 $ 45,714,531 $ 25,560,805 01 61309 0101212 0524 D KIPP Summit Academy CHARTER 1 $ 1,576,199 $ 848,583 01 61309 0114421 0880 D KIPP King Collegiate High CHARTER 1 $ 2,319,681 $ 1,117,643 01 75093 Dublin Unified DISTRICT 1 $ 20,708,153 $ 9,961,643 01 75101 Pleasanton Unified DISTRICT 1 $ 52,069,596 $ 28,966,063 01 75119 Sunol Glen Unified DISTRICT 1 $ 678,742 $ 389,247 01 76653 0120931 1124 D Livermore Valley Charter Preparatory High CHARTER 1 $ 1,096,480 $ 528,153 02 10025 Alpine Co. Office of Education COUNTY 1 $ 636,875 $ 332,023 02 61333 Alpine County Unified DISTRICT 2 $ 479,390 $ 316,399 03 10033 Amador Co. Office of Education COUNTY 1 $ 4,045,229 $ 2,241,585 03 73981 Amador County Unified DISTRICT 2 $ 2,340,878 $ 1,772,659 04 10041 Butte Co. Office of Education COUNTY 1 $ 16,834,734 $ 8,882,139 04 10041 0114991 0945 D CORE Butte Charter CHARTER 1 $ 2,702,928 $ 1,369,268 04 10041 0430090 0110 L Learning Community Charter CHARTER 1 $ 1,328,573 $ 850,783 04 61382 Bangor Union Elementary DISTRICT 1 $ 449,164 $ 253,402 04 61408 Biggs Unified DISTRICT 2 $ 2,083,390 $ 1,487,851 04 61424 Chico Unified DISTRICT 1 $ 40,594,050 $ 23,481,004 04 61424 0110551 0729 D Nord Country CHARTER 1 $ 583,841 $ 302,048 04 61424 0118042 1019 D Forest Ranch Charter CHARTER 1 $ 439,652 $ 224,998 04 61424 0120394 1114 L Inspire School of Arts and Sciences CHARTER 1 $ 1,695,240 $ 915,987 04 61424 0121475 1166 D Sherwood Montessori CHARTER 1 $ 536,712 $ 246,931 04 61424 0123810 1280 D Wildflower Open Classroom CHARTER 1 $ 361,390 $ 167,855 04 61424 6113773 0112 D Chico Country Day CHARTER 1 $ 1,964,804 $ 1,074,559 04 61424 6119523 0415 D Blue Oak Charter CHARTER 1 $ 1,430,970 $ 741,407 04 61432 Durham Unified DISTRICT 2 $ 2,955,218 $ 2,247,929 04 61440 Feather Falls Union Elementary DISTRICT 1 $ 127,742 $ 76,749 04 61440 0121509 1170 D Ipakanni Early College Charter CHARTER 1 $ 36,855 $ 36,855 04 61457 Golden Feather Union Elementary DISTRICT 2 $ 898,327 $ 901,644 04 61457 0125252 1364 D Pivot Charter School North Valley CHARTER 1 $ 181,654 $ 94,497 04 61499 Manzanita Elementary DISTRICT 1 $ 1,329,051 $ 757,955 04 61507 Oroville City Elementary DISTRICT 1 $ 9,965,998 $ 5,961,799 04 61515 Oroville Union High DISTRICT 2 $ 9,328,625 $ 7,196,552 04 61523 Palermo Union Elementary DISTRICT 1 $ 6,104,962 $ 3,322,732

Page 8: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

8 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 12,896,306 $ 2,579,261 $ 20,153,726 $ 4,030,745 $ 727,616 $ 145,523 $ 1,202,038 $ 240,408 $ 10,746,510 $ 2,149,302 $ 23,103,533 $ 4,620,707 $ 289,495 $ 57,899 $ 568,327 $ 113,665 $ 304,852 $ 60,970 $ 162,991 $ 32,598 $ 1,803,644 $ 360,729 $ 568,219 $ 113,644 $ 7,952,595 $ 1,590,519 $ 1,333,660 $ 266,732 $ 477,790 $ 95,558 $ 195,762 $ 39,152 $ 595,539 $ 119,108 $ 17,113,046 $ 3,422,609 $ 281,793 $ 56,359 $ 214,654 $ 42,931 $ 779,253 $ 155,851 $ 289,781 $ 57,956 $ 193,535 $ 38,707 $ 890,245 $ 178,049 $ 689,563 $ 137,913 $ 707,289 $ 141,458 $ 50,993 $ 10,199 $ - $ - $ (3,317) $ (663) $ 87,157 $ 17,431 $ 571,096 $ 114,219 $ 4,004,199 $ 800,840 $ 2,132,073 $ 426,415 $ 2,782,230 $ 556,446

Page 9: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

9 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 2,579,261 $ 2,579,261 42.2097485945873% $ 1,088,700 $ 1,490,561 $ 2,579,261 100% $ 2,579,261 $ - $ 6,649,083 $ 10,317,044 $ 4,030,745 $ 4,030,745 42.2097485945873% $ 1,701,367 $ 2,329,378 $ 4,030,745 100% $ 4,030,745 $ - $ 10,390,868 $ 16,122,980 $ 145,523 $ 145,523 42.2097485945873% $ 61,425 $ 84,098 $ 145,523 100% $ 145,523 $ - $ 375,144 $ 582,092 $ 240,408 $ 240,408 42.2097485945873% $ 101,476 $ 138,932 $ 240,408 100% $ 240,408 $ - $ 619,748 $ 961,632 $ 2,149,302 $ 2,149,302 42.2097485945873% $ 907,215 $ 1,242,087 $ 2,149,302 100% $ 2,149,302 $ - $ 5,540,691 $ 8,597,208 $ 4,620,707 $ 4,620,707 42.2097485945873% $ 1,950,389 $ 2,670,318 $ 4,620,707 100% $ 4,620,707 $ - $ 11,911,732 $ 18,482,828 $ 57,899 $ 57,899 42.2097485945873% $ 24,439 $ 33,460 $ 57,899 100% $ 57,899 $ - $ 149,258 $ 231,596 $ 113,665 $ 113,665 42.2097485945873% $ 47,978 $ 65,687 $ 113,665 100% $ 113,665 $ - $ 293,017 $ 454,660 $ 60,970 $ 60,970 42.2097485945873% $ 25,735 $ 35,235 $ 60,970 100% $ 60,970 $ - $ 157,175 $ 243,880 $ 32,598 $ 32,598 42.2097485945873% $ 13,760 $ 18,838 $ 32,598 100% $ 32,598 $ - $ 84,034 $ 130,392 $ 360,729 $ 360,729 42.2097485945873% $ 152,263 $ 208,466 $ 360,729 100% $ 360,729 $ - $ 929,924 $ 1,442,916 $ 113,644 $ 113,644 42.2097485945873% $ 47,969 $ 65,675 $ 113,644 100% $ 113,644 $ - $ 292,963 $ 454,576 $ 1,590,519 $ 1,590,519 42.2097485945873% $ 671,354 $ 919,165 $ 1,590,519 100% $ 1,590,519 $ - $ 4,100,203 $ 6,362,076 $ 266,732 $ 266,732 42.2097485945873% $ 112,587 $ 154,145 $ 266,732 100% $ 266,732 $ - $ 687,609 $ 1,066,928 $ 95,558 $ 95,558 42.2097485945873% $ 40,335 $ 55,223 $ 95,558 100% $ 95,558 $ - $ 246,339 $ 382,232 $ 39,152 $ 39,152 42.2097485945873% $ 16,526 $ 22,626 $ 39,152 100% $ 39,152 $ - $ 100,930 $ 156,608 $ 119,108 $ 119,108 42.2097485945873% $ 50,275 $ 68,833 $ 119,108 100% $ 119,108 $ - $ 307,049 $ 476,432 $ 3,422,609 $ 3,422,609 42.2097485945873% $ 1,444,675 $ 1,977,934 $ 3,422,609 100% $ 3,422,609 $ - $ 8,823,152 $ 13,690,436 $ 56,359 $ 56,359 42.2097485945873% $ 23,789 $ 32,570 $ 56,359 100% $ 56,359 $ - $ 145,288 $ 225,436 $ 42,931 $ 42,931 42.2097485945873% $ 18,121 $ 24,810 $ 42,931 100% $ 42,931 $ - $ 110,672 $ 171,724 $ 155,851 $ 155,851 42.2097485945873% $ 65,784 $ 90,067 $ 155,851 100% $ 155,851 $ - $ 401,769 $ 623,404 $ 57,956 $ 57,956 42.2097485945873% $ 24,463 $ 33,493 $ 57,956 100% $ 57,956 $ - $ 149,405 $ 231,824 $ 38,707 $ 38,707 42.2097485945873% $ 16,338 $ 22,369 $ 38,707 100% $ 38,707 $ - $ 99,783 $ 154,828 $ 178,049 $ 178,049 42.2097485945873% $ 75,154 $ 102,895 $ 178,049 100% $ 178,049 $ - $ 458,993 $ 712,196 $ 137,913 $ 137,913 42.2097485945873% $ 58,213 $ 79,700 $ 137,913 100% $ 137,913 $ - $ 355,526 $ 551,652 $ 141,458 $ 141,458 42.2097485945873% $ 59,709 $ 81,749 $ 141,458 100% $ 141,458 $ - $ 364,665 $ 565,832 $ 10,199 $ 10,199 42.2097485945873% $ 4,305 $ 5,894 $ 10,199 100% $ 10,199 $ - $ 26,292 $ 40,796 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ (663) $ (663) 42.2097485945873% $ (280) $ (383) $ (663) 100% $ (663) $ - $ (1,709) $ (2,652) $ 17,431 $ 17,431 42.2097485945873% $ 7,358 $ 10,073 $ 17,431 100% $ 17,431 $ - $ 44,935 $ 69,724 $ 114,219 $ 114,219 42.2097485945873% $ 48,212 $ 66,007 $ 114,219 100% $ 114,219 $ - $ 294,445 $ 456,876 $ 800,840 $ 800,840 42.2097485945873% $ 338,033 $ 462,807 $ 800,840 100% $ 800,840 $ - $ 2,064,487 $ 3,203,360 $ 426,415 $ 426,415 42.2097485945873% $ 179,989 $ 246,426 $ 426,415 100% $ 426,415 $ - $ 1,099,256 $ 1,705,660 $ 556,446 $ 556,446 42.2097485945873% $ 234,874 $ 321,572 $ 556,446 100% $ 556,446 $ - $ 1,434,464 $ 2,225,784

Page 10: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

10 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

04 61531 Paradise Unified DISTRICT 1 $ 12,416,923 $ 6,858,622 04 61531 0110338 0751 D Achieve Charter School of Paradise Inc. CHARTER 1 $ 702,161 $ 374,904 04 61531 0121715 1189 L Paradise eLearning Academy CHARTER 1 $ 134,847 $ 59,505 04 61531 6112585 0067 L Hometech Charter CHARTER 1 $ 369,204 $ 217,702 04 61531 6112999 0079 L Paradise Charter Middle CHARTER 1 $ 425,628 $ 212,520 04 61531 6113765 0094 L Children's Community Charter CHARTER 1 $ 610,992 $ 347,483 04 61549 Thermalito Union Elementary DISTRICT 1 $ 6,494,794 $ 3,536,780 04 73379 Pioneer Union Elementary DISTRICT 2 $ 239,541 $ 158,096 04 75507 Gridley Unified DISTRICT 1 $ 8,840,916 $ 4,991,013 05 10058 Calaveras Co. Office of Education COUNTY 1 $ 6,188,561 $ 3,408,001 05 10058 0530154 0527 L Mountain Oaks CHARTER 1 $ 303,432 $ 206,501 05 61556 Bret Harte Union High DISTRICT 2 $ 72,727 $ 48,079 05 61564 Calaveras Unified DISTRICT 2 $ 5,256,282 $ 3,921,126 05 61572 Mark Twain Union Elementary DISTRICT 2 $ 1,384,309 $ 903,685 05 61580 Vallecito Union Elementary DISTRICT 2 $ 578,249 $ 381,643 06 10066 Colusa Co. Office of Education COUNTY 1 $ 3,392,352 $ 1,864,347 06 61598 Colusa Unified DISTRICT 2 $ 5,340,527 $ 3,516,810 06 61606 Maxwell Unified DISTRICT 2 $ 1,278,844 $ 985,525 06 61614 Pierce Joint Unified DISTRICT 2 $ 5,013,135 $ 3,238,105 06 61622 Williams Unified DISTRICT 2 $ 4,946,562 $ 3,279,958 07 10074 Contra Costa Co. Off. of Education COUNTY 1 $ 45,112,962 $ 24,013,062 07 10074 0114470 0868 D Making Waves Academy CHARTER 1 $ 2,042,917 $ 1,021,845 07 10074 0731380 1400 D Clayton Valley Charter High CHARTER 1 $ 5,672,588 $ 2,976,937 07 61630 Acalanes Union High DISTRICT 1 $ 3,864,077 $ 2,776,082 07 61648 Antioch Unified DISTRICT 1 $ 69,275,045 $ 38,285,488 07 61648 0115063 0909 D Antioch Charter Academy II CHARTER 1 $ 788,564 $ 444,821 07 61648 0119586 1073 D R.A.A.M.P. Charter Academy CHARTER 1 $ 456,441 $ 261,329 07 61648 6115703 0143 D Antioch Charter Academy CHARTER 1 $ 793,887 $ 448,683 07 61655 Brentwood Union Elementary DISTRICT 1 $ 30,058,326 $ 16,994,115 07 61663 Byron Union Elementary DISTRICT 1 $ 4,697,820 $ 2,686,482 07 61671 Canyon Elementary DISTRICT 1 $ 375,257 $ 207,288 07 61697 John Swett Unified DISTRICT 1 $ 1,738,449 $ 947,858 07 61705 Knightsen Elementary DISTRICT 1 $ 1,497,074 $ 833,384 07 61713 Lafayette Elementary DISTRICT 1 $ 4,253,277 $ 2,424,101

Page 11: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

11 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 5,558,301 $ 1,111,660 $ 327,257 $ 65,451 $ 75,342 $ 15,068 $ 151,502 $ 30,300 $ 213,108 $ 42,622 $ 263,509 $ 52,702 $ 2,958,014 $ 591,603 $ 81,445 $ 16,289 $ 3,849,903 $ 769,981 $ 2,780,560 $ 556,112 $ 96,931 $ 19,386 $ 24,648 $ 4,930 $ 1,335,156 $ 267,031 $ 480,624 $ 96,125 $ 196,606 $ 39,321 $ 1,528,005 $ 305,601 $ 1,823,717 $ 364,743 $ 293,319 $ 58,664 $ 1,775,030 $ 355,006 $ 1,666,604 $ 333,321 $ 21,099,900 $ 4,219,980 $ 1,021,072 $ 204,214 $ 2,695,651 $ 539,130 $ 1,087,995 $ 217,599 $ 30,989,557 $ 6,197,911 $ 343,743 $ 68,749 $ 195,112 $ 39,022 $ 345,204 $ 69,041 $ 13,064,211 $ 2,612,842 $ 2,011,338 $ 402,268 $ 167,969 $ 33,594 $ 790,591 $ 158,118 $ 663,690 $ 132,738 $ 1,829,176 $ 365,835

Page 12: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

12 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 1,111,660 $ 1,111,660 42.2097485945873% $ 469,229 $ 642,431 $ 1,111,660 100% $ 1,111,660 $ - $ 2,865,751 $ 4,446,640 $ 65,451 $ 65,451 42.2097485945873% $ 27,627 $ 37,824 $ 65,451 100% $ 65,451 $ - $ 168,726 $ 261,804 $ 15,068 $ 15,068 42.2097485945873% $ 6,360 $ 8,708 $ 15,068 100% $ 15,068 $ - $ 38,844 $ 60,272 $ 30,300 $ 30,300 42.2097485945873% $ 12,790 $ 17,510 $ 30,300 100% $ 30,300 $ - $ 78,110 $ 121,200 $ 42,622 $ 42,622 42.2097485945873% $ 17,991 $ 24,631 $ 42,622 100% $ 42,622 $ - $ 109,875 $ 170,488 $ 52,702 $ 52,702 42.2097485945873% $ 22,245 $ 30,457 $ 52,702 100% $ 52,702 $ - $ 135,861 $ 210,808 $ 591,603 $ 591,603 42.2097485945873% $ 249,714 $ 341,889 $ 591,603 100% $ 591,603 $ - $ 1,525,095 $ 2,366,412 $ 16,289 $ 16,289 42.2097485945873% $ 6,876 $ 9,413 $ 16,289 100% $ 16,289 $ - $ 41,991 $ 65,156 $ 769,981 $ 769,981 42.2097485945873% $ 325,007 $ 444,974 $ 769,981 100% $ 769,981 $ - $ 1,984,936 $ 3,079,924 $ 556,112 $ 556,112 42.2097485945873% $ 234,733 $ 321,379 $ 556,112 100% $ 556,112 $ - $ 1,433,603 $ 2,224,448 $ 19,386 $ 19,386 42.2097485945873% $ 8,183 $ 11,203 $ 19,386 100% $ 19,386 $ - $ 49,975 $ 77,544 $ 4,930 $ 4,930 42.2097485945873% $ 2,081 $ 2,849 $ 4,930 100% $ 4,930 $ - $ 12,709 $ 19,720 $ 267,031 $ 267,031 42.2097485945873% $ 112,713 $ 154,318 $ 267,031 100% $ 267,031 $ - $ 688,380 $ 1,068,124 $ 96,125 $ 96,125 42.2097485945873% $ 40,574 $ 55,551 $ 96,125 100% $ 96,125 $ - $ 247,801 $ 384,500 $ 39,321 $ 39,321 42.2097485945873% $ 16,597 $ 22,724 $ 39,321 100% $ 39,321 $ - $ 101,366 $ 157,284 $ 305,601 $ 305,601 42.2097485945873% $ 128,993 $ 176,608 $ 305,601 100% $ 305,601 $ - $ 787,810 $ 1,222,404 $ 364,743 $ 364,743 42.2097485945873% $ 153,957 $ 210,786 $ 364,743 100% $ 364,743 $ - $ 940,272 $ 1,458,972 $ 58,664 $ 58,664 42.2097485945873% $ 24,762 $ 33,902 $ 58,664 100% $ 58,664 $ - $ 151,230 $ 234,656 $ 355,006 $ 355,006 42.2097485945873% $ 149,847 $ 205,159 $ 355,006 100% $ 355,006 $ - $ 915,171 $ 1,420,024 $ 333,321 $ 333,321 42.2097485945873% $ 140,694 $ 192,627 $ 333,321 100% $ 333,321 $ - $ 859,269 $ 1,333,284 $ 4,219,980 $ 4,219,980 42.2097485945873% $ 1,781,243 $ 2,438,737 $ 4,219,980 100% $ 4,219,980 $ - $ 10,878,697 $ 16,879,920 $ 204,214 $ 204,214 42.2097485945873% $ 86,198 $ 118,016 $ 204,214 100% $ 204,214 $ - $ 526,444 $ 816,856 $ 539,130 $ 539,130 42.2097485945873% $ 227,565 $ 311,565 $ 539,130 100% $ 539,130 $ - $ 1,389,825 $ 2,156,520 $ 217,599 $ 217,599 42.2097485945873% $ 91,848 $ 125,751 $ 217,599 100% $ 217,599 $ - $ 560,949 $ 870,396 $ 6,197,911 $ 6,197,911 42.2097485945873% $ 2,616,123 $ 3,581,788 $ 6,197,911 100% $ 6,197,911 $ - $ 15,977,610 $ 24,791,644 $ 68,749 $ 68,749 42.2097485945873% $ 29,019 $ 39,730 $ 68,749 100% $ 68,749 $ - $ 177,228 $ 274,996 $ 39,022 $ 39,022 42.2097485945873% $ 16,471 $ 22,551 $ 39,022 100% $ 39,022 $ - $ 100,595 $ 156,088 $ 69,041 $ 69,041 42.2097485945873% $ 29,142 $ 39,899 $ 69,041 100% $ 69,041 $ - $ 177,981 $ 276,164 $ 2,612,842 $ 2,612,842 42.2097485945873% $ 1,102,874 $ 1,509,968 $ 2,612,842 100% $ 2,612,842 $ - $ 6,735,652 $ 10,451,368 $ 402,268 $ 402,268 42.2097485945873% $ 169,796 $ 232,472 $ 402,268 100% $ 402,268 $ - $ 1,037,008 $ 1,609,072 $ 33,594 $ 33,594 42.2097485945873% $ 14,180 $ 19,414 $ 33,594 100% $ 33,594 $ - $ 86,602 $ 134,376 $ 158,118 $ 158,118 42.2097485945873% $ 66,741 $ 91,377 $ 158,118 100% $ 158,118 $ - $ 407,613 $ 632,472 $ 132,738 $ 132,738 42.2097485945873% $ 56,028 $ 76,710 $ 132,738 100% $ 132,738 $ - $ 342,186 $ 530,952 $ 365,835 $ 365,835 42.2097485945873% $ 154,418 $ 211,417 $ 365,835 100% $ 365,835 $ - $ 943,087 $ 1,463,340

Page 13: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

13 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

07 61721 Liberty Union High DISTRICT 1 $ 23,597,470 $ 12,993,487 07 61739 Martinez Unified DISTRICT 1 $ 6,131,340 $ 3,325,716 07 61747 Moraga Elementary DISTRICT 1 $ 2,778,353 $ 1,603,599 07 61754 Mt. Diablo Unified DISTRICT 1 $ 97,648,631 $ 56,821,514 07 61754 6118087 0305 L Eagle Peak Montessori CHARTER 1 $ 400,988 $ 222,126 07 61762 Oakley Union Elementary DISTRICT 1 $ 15,579,044 $ 8,484,752 07 61770 Orinda Union Elementary DISTRICT 1 $ 4,235,858 $ 2,375,213 07 61788 Pittsburg Unified DISTRICT 1 $ 51,457,376 $ 27,848,994 07 61796 West Contra Costa Unified DISTRICT 1 $ 122,365,151 $ 64,019,376 07 61796 0101477 0557 D Leadership Public Schools: Richmond CHARTER 1 $ 1,992,176 $ 1,040,045 07 61796 0110973 0755 D Richmond College Preparatory CHARTER 1 $ 1,341,332 $ 591,164 07 61796 0126805 1441 D Richmond Charter Academy CHARTER 1 $ 507,250 $ 146,171 07 61796 6118368 0333 D Manzanita Middle CHARTER 1 $ 465,944 $ 235,058 07 61804 San Ramon Valley Unified DISTRICT 1 $ 55,949,440 $ 29,829,042 07 61812 Walnut Creek Elementary DISTRICT 1 $ 3,241,397 $ 1,778,913 07 76810 0125815 1372 D Synergy CHARTER 1 $ 786,166 $ 206,563 08 10082 Del Norte Co. Office of Education COUNTY 1 $ 2,614,348 $ 1,554,702 08 10082 0109777 0722 D Klamath River Early College of the Redwoods CHARTER 1 $ 387,566 $ 309,320 08 10082 0114116 0859 D Uncharted Shores Academy CHARTER 1 $ 559,347 $ 284,888 08 10082 0830059 0358 L Castle Rock CHARTER 1 $ 1,871,635 $ 1,070,135 08 61820 Del Norte County Unified DISTRICT 2 $ 12,220,865 $ 8,462,727 09 10090 El Dorado Co. Office of Education COUNTY 1 $ 62,985,638 $ 27,829,194 09 10090 0111716 0782 N El Dorado COE Charter Community Day CHARTER 1 $ - $ - 09 10090 0118117 1013 L Workforce Investment Act Charter CHARTER 1 $ - $ - 09 10090 0123521 0360 L Charter Alternative Program (CAP) CHARTER 1 $ 401,433 $ 216,724 09 10090 0930123 0005 L Charter Community School Home Study Academy CHARTER 1 $ 503,818 $ 261,769 09 10090 0930131 0053 N Rite of Passage CHARTER 1 $ - $ - 09 10090 0930180 0359 N Charter Transitional Reporting Educational Center (TREC I) CHARTER 1 $ - $ - 09 61838 Buckeye Union Elementary DISTRICT 1 $ 13,804,657 $ 7,633,828 09 61838 0107227 0665 L Charter Montessori Blue Oak Campus CHARTER 1 $ 657,584 $ 340,885 09 61838 0111724 0774 D California Montessori Project-Shingle Springs Campus CHARTER 1 $ 1,226,918 $ 674,484 09 61846 Camino Union Elementary DISTRICT 1 $ 1,491,030 $ 776,906 09 61846 0123125 1150 D Camino Science and Natural Resources Charter CHARTER 1 $ 275,734 $ 134,035 09 61853 El Dorado Union High DISTRICT 1 $ 16,385,206 $ 9,060,925

Page 14: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

14 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 10,603,983 $ 2,120,797 $ 2,805,624 $ 561,125 $ 1,174,754 $ 234,951 $ 40,827,117 $ 8,165,423 $ 178,862 $ 35,772 $ 7,094,292 $ 1,418,858 $ 1,860,645 $ 372,129 $ 23,608,382 $ 4,721,676 $ 58,345,775 $ 11,669,155 $ 952,131 $ 190,426 $ 750,168 $ 150,034 $ 361,079 $ 72,216 $ 230,886 $ 46,177 $ 26,120,398 $ 5,224,080 $ 1,462,484 $ 292,497 $ 579,603 $ 115,921 $ 1,059,646 $ 211,929 $ 78,246 $ 15,649 $ 274,459 $ 54,892 $ 801,500 $ 160,300 $ 3,758,138 $ 751,628 $ 35,156,444 $ 7,031,289 $ - $ - $ - $ - $ 184,709 $ 36,942 $ 242,049 $ 48,410 $ - $ - $ - $ - $ 6,170,829 $ 1,234,166 $ 316,699 $ 63,340 $ 552,434 $ 110,487 $ 714,124 $ 142,825 $ 141,699 $ 28,340 $ 7,324,281 $ 1,464,856

Page 15: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

15 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 2,120,797 $ 2,120,797 42.2097485945873% $ 895,183 $ 1,225,614 $ 2,120,797 100% $ 2,120,797 $ - $ 5,467,208 $ 8,483,188 $ 561,125 $ 561,125 42.2097485945873% $ 236,849 $ 324,276 $ 561,125 100% $ 561,125 $ - $ 1,446,526 $ 2,244,500 $ 234,951 $ 234,951 42.2097485945873% $ 99,172 $ 135,779 $ 234,951 100% $ 234,951 $ - $ 605,681 $ 939,804 $ 8,165,423 $ 8,165,423 42.2097485945873% $ 3,446,605 $ 4,718,818 $ 8,165,423 100% $ 8,165,423 $ - $ 21,049,664 $ 32,661,692 $ 35,772 $ 35,772 42.2097485945873% $ 15,099 $ 20,673 $ 35,772 100% $ 35,772 $ - $ 92,217 $ 143,088 $ 1,418,858 $ 1,418,858 42.2097485945873% $ 598,896 $ 819,962 $ 1,418,858 100% $ 1,418,858 $ - $ 3,657,678 $ 5,675,432 $ 372,129 $ 372,129 42.2097485945873% $ 157,075 $ 215,054 $ 372,129 100% $ 372,129 $ - $ 959,312 $ 1,488,516 $ 4,721,676 $ 4,721,676 42.2097485945873% $ 1,993,008 $ 2,728,668 $ 4,721,676 100% $ 4,721,676 $ - $ 12,172,020 $ 18,886,704 $ 11,669,155 $ 11,669,155 42.2097485945873% $ 4,925,521 $ 6,743,634 $ 11,669,155 100% $ 11,669,155 $ - $ 30,081,944 $ 46,676,620 $ 190,426 $ 190,426 42.2097485945873% $ 80,378 $ 110,048 $ 190,426 100% $ 190,426 $ - $ 490,900 $ 761,704 $ 150,034 $ 150,034 42.2097485945873% $ 63,329 $ 86,705 $ 150,034 100% $ 150,034 $ - $ 386,773 $ 600,136 $ 72,216 $ 72,216 42.2097485945873% $ 30,482 $ 41,734 $ 72,216 100% $ 72,216 $ - $ 186,166 $ 288,864 $ 46,177 $ 46,177 42.2097485945873% $ 19,491 $ 26,686 $ 46,177 100% $ 46,177 $ - $ 119,040 $ 184,708 $ 5,224,080 $ 5,224,080 42.2097485945873% $ 2,205,071 $ 3,019,009 $ 5,224,080 100% $ 5,224,080 $ - $ 13,467,169 $ 20,896,320 $ 292,497 $ 292,497 42.2097485945873% $ 123,462 $ 169,035 $ 292,497 100% $ 292,497 $ - $ 754,029 $ 1,169,988 $ 115,921 $ 115,921 42.2097485945873% $ 48,930 $ 66,991 $ 115,921 100% $ 115,921 $ - $ 298,833 $ 463,684 $ 211,929 $ 211,929 42.2097485945873% $ 89,455 $ 122,474 $ 211,929 100% $ 211,929 $ - $ 546,332 $ 847,716 $ 15,649 $ 15,649 42.2097485945873% $ 6,605 $ 9,044 $ 15,649 100% $ 15,649 $ - $ 40,342 $ 62,596 $ 54,892 $ 54,892 42.2097485945873% $ 23,170 $ 31,722 $ 54,892 100% $ 54,892 $ - $ 141,506 $ 219,568 $ 160,300 $ 160,300 42.2097485945873% $ 67,662 $ 92,638 $ 160,300 100% $ 160,300 $ - $ 413,238 $ 641,200 $ 751,628 $ 751,628 42.2097485945873% $ 317,260 $ 434,368 $ 751,628 100% $ 751,628 $ - $ 1,937,624 $ 3,006,512 $ 7,031,289 $ 7,031,289 42.2097485945873% $ 2,967,889 $ 4,063,400 $ 7,031,289 100% $ 7,031,289 $ - $ 18,125,978 $ 28,125,156 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 36,942 $ 36,942 42.2097485945873% $ 15,593 $ 21,349 $ 36,942 100% $ 36,942 $ - $ 95,233 $ 147,768 $ 48,410 $ 48,410 42.2097485945873% $ 20,434 $ 27,976 $ 48,410 100% $ 48,410 $ - $ 124,796 $ 193,640 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,234,166 $ 1,234,166 42.2097485945873% $ 520,938 $ 713,228 $ 1,234,166 100% $ 1,234,166 $ - $ 3,181,560 $ 4,936,664 $ 63,340 $ 63,340 42.2097485945873% $ 26,736 $ 36,604 $ 63,340 100% $ 63,340 $ - $ 163,284 $ 253,360 $ 110,487 $ 110,487 42.2097485945873% $ 46,636 $ 63,851 $ 110,487 100% $ 110,487 $ - $ 284,825 $ 441,948 $ 142,825 $ 142,825 42.2097485945873% $ 60,286 $ 82,539 $ 142,825 100% $ 142,825 $ - $ 368,189 $ 571,300 $ 28,340 $ 28,340 42.2097485945873% $ 11,962 $ 16,378 $ 28,340 100% $ 28,340 $ - $ 73,058 $ 113,360 $ 1,464,856 $ 1,464,856 42.2097485945873% $ 618,312 $ 846,544 $ 1,464,856 100% $ 1,464,856 $ - $ 3,776,256 $ 5,859,424

Page 16: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

16 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

09 61853 0930214 0366 L EDUHSD Virtual Academy at Shenandoah CHARTER 1 $ 130,428 $ 67,925 09 61879 Gold Oak Union Elementary DISTRICT 1 $ 1,307,018 $ 655,911 09 61887 Gold Trail Union Elementary DISTRICT 1 $ 1,687,989 $ 898,896 09 61895 Indian Diggings Elementary DISTRICT 1 $ 85,516 $ 53,632 09 61903 Lake Tahoe Unified DISTRICT 2 $ 9,265,439 $ 6,174,753 09 61911 Latrobe Elementary DISTRICT 1 $ 93,393 $ 51,365 09 61929 Mother Lode Union Elementary DISTRICT 1 $ 3,082,881 $ 1,814,993 09 61945 Pioneer Union Elementary DISTRICT 2 $ 572,207 $ 378,924 09 61952 Placerville Union Elementary DISTRICT 1 $ 3,861,314 $ 2,130,779 09 61960 Pollock Pines Elementary DISTRICT 1 $ 2,509,926 $ 1,313,431 09 61978 Rescue Union Elementary DISTRICT 1 $ 10,636,203 $ 6,157,415 09 61986 Silver Fork Elementary DISTRICT 3 $ 183,846 $ 176,493 09 73783 Black Oak Mine Unified DISTRICT 1 $ 3,102,543 $ 1,853,292 09 73783 0121566 1176 L American River Charter CHARTER 1 $ 300,368 $ 139,363 09 76596 0119537 1069 D Pacific Technology School Santa Ana CHARTER 1 $ 867,830 $ 409,145 10 10108 Fresno Co. Office of Education COUNTY 1 $ 49,547,746 $ 26,874,870 10 10108 0109991 0746 D Crescent View West Charter CHARTER 1 $ 2,014,063 $ 981,408 10 10108 0111682 0787 D Hume Lake Charter CHARTER 1 $ 314,333 $ 151,348 10 10108 0119628 1085 D Big Picture High School - Fresno CHARTER 1 $ 617,590 $ 377,843 10 10108 0125260 1365 D New Spirit Charter Academy CHARTER 1 $ 381,675 $ 136,216 10 10108 6085112 0195 D Edison-Bethune Charter Academy CHARTER 1 $ 2,729,670 $ 1,487,506 10 61994 Alvina Elementary DISTRICT 1 $ 961,849 $ 606,382 10 61994 6005730 00D5 N Alvina Elementary Charter CHARTER 1 $ - $ - 10 62026 Big Creek Elementary DISTRICT 2 $ 247,923 $ 155,487 10 62042 Burrel Union Elementary DISTRICT 1 $ 508,713 $ 273,900 10 62109 Clay Joint Elementary DISTRICT 1 $ 1,108,334 $ 614,625 10 62117 Clovis Unified DISTRICT 1 $ 184,584,927 $ 100,078,892 10 62117 0118018 1006 L Clovis Online Charter CHARTER 1 $ 1,561,169 $ 876,877 10 62125 Coalinga/Huron Joint Unified DISTRICT 2 $ 20,605,039 $ 13,599,164 10 62158 Fowler Unified DISTRICT 1 $ 9,534,252 $ 5,757,149 10 62166 Fresno Unified DISTRICT 1 $ 384,038,346 $ 213,381,831 10 62166 0106740 0662 D Valley Preparatory Academy Charter CHARTER 1 $ 1,366,786 $ 773,018 10 62166 0111633 0792 D Valley Arts and Science Academy (VASA) CHARTER 1 $ 1,329,681 $ 789,642 10 62166 0114355 0898 D Sierra Charter CHARTER 1 $ 3,074,966 $ 1,792,474

Page 17: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

17 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 62,503 $ 12,501 $ 651,107 $ 130,221 $ 789,093 $ 157,819 $ 31,884 $ 6,377 $ 3,090,686 $ 618,137 $ 42,028 $ 8,406 $ 1,267,888 $ 253,578 $ 193,283 $ 38,657 $ 1,730,535 $ 346,107 $ 1,196,495 $ 239,299 $ 4,478,788 $ 895,758 $ 7,353 $ - $ 1,249,251 $ 249,850 $ 161,005 $ 32,201 $ 458,685 $ 91,737 $ 22,672,876 $ 4,534,575 $ 1,032,655 $ 206,531 $ 162,985 $ 32,597 $ 239,747 $ 47,949 $ 245,459 $ 49,092 $ 1,242,164 $ 248,433 $ 355,467 $ 71,093 $ - $ - $ 92,436 $ 18,487 $ 234,813 $ 46,963 $ 493,709 $ 98,742 $ 84,506,035 $ 16,901,207 $ 684,292 $ 136,858 $ 7,005,875 $ 1,401,175 $ 3,777,103 $ 755,421 $ 170,656,515 $ 34,131,303 $ 593,768 $ 118,754 $ 540,039 $ 108,008 $ 1,282,492 $ 256,498

Page 18: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

18 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 12,501 $ 12,501 42.2097485945873% $ 5,277 $ 7,224 $ 12,501 100% $ 12,501 $ - $ 32,226 $ 50,004 $ 130,221 $ 130,221 42.2097485945873% $ 54,966 $ 75,255 $ 130,221 100% $ 130,221 $ - $ 335,697 $ 520,884 $ 157,819 $ 157,819 42.2097485945873% $ 66,615 $ 91,204 $ 157,819 100% $ 157,819 $ - $ 406,842 $ 631,276 $ 6,377 $ 6,377 42.2097485945873% $ 2,692 $ 3,685 $ 6,377 100% $ 6,377 $ - $ 16,439 $ 25,508 $ 618,137 $ 618,137 42.2097485945873% $ 260,914 $ 357,223 $ 618,137 100% $ 618,137 $ - $ 1,593,497 $ 2,472,548 $ 8,406 $ 8,406 42.2097485945873% $ 3,548 $ 4,858 $ 8,406 100% $ 8,406 $ - $ 21,670 $ 33,624 $ 253,578 $ 253,578 42.2097485945873% $ 107,035 $ 146,543 $ 253,578 100% $ 253,578 $ - $ 653,699 $ 1,014,312 $ 38,657 $ 38,657 42.2097485945873% $ 16,317 $ 22,340 $ 38,657 100% $ 38,657 $ - $ 99,654 $ 154,628 $ 346,107 $ 346,107 42.2097485945873% $ 146,091 $ 200,016 $ 346,107 100% $ 346,107 $ - $ 892,230 $ 1,384,428 $ 239,299 $ 239,299 42.2097485945873% $ 101,008 $ 138,291 $ 239,299 100% $ 239,299 $ - $ 616,889 $ 957,196 $ 895,758 $ 895,758 42.2097485945873% $ 378,097 $ 517,661 $ 895,758 100% $ 895,758 $ - $ 2,309,177 $ 3,583,032 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 249,850 $ 249,850 42.2097485945873% $ 105,461 $ 144,389 $ 249,850 100% $ 249,850 $ - $ 644,089 $ 999,400 $ 32,201 $ 32,201 42.2097485945873% $ 13,592 $ 18,609 $ 32,201 100% $ 32,201 $ - $ 83,011 $ 128,804 $ 91,737 $ 91,737 42.2097485945873% $ 38,722 $ 53,015 $ 91,737 100% $ 91,737 $ - $ 236,489 $ 366,948 $ 4,534,575 $ 4,534,575 42.2097485945873% $ 1,914,033 $ 2,620,542 $ 4,534,575 100% $ 4,534,575 $ - $ 11,689,692 $ 18,138,300 $ 206,531 $ 206,531 42.2097485945873% $ 87,176 $ 119,355 $ 206,531 100% $ 206,531 $ - $ 532,417 $ 826,124 $ 32,597 $ 32,597 42.2097485945873% $ 13,759 $ 18,838 $ 32,597 100% $ 32,597 $ - $ 84,032 $ 130,388 $ 47,949 $ 47,949 42.2097485945873% $ 20,239 $ 27,710 $ 47,949 100% $ 47,949 $ - $ 123,608 $ 191,796 $ 49,092 $ 49,092 42.2097485945873% $ 20,722 $ 28,370 $ 49,092 100% $ 49,092 $ - $ 126,554 $ 196,368 $ 248,433 $ 248,433 42.2097485945873% $ 104,863 $ 143,570 $ 248,433 100% $ 248,433 $ - $ 640,436 $ 993,732 $ 71,093 $ 71,093 42.2097485945873% $ 30,008 $ 41,085 $ 71,093 100% $ 71,093 $ - $ 183,271 $ 284,372 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 18,487 $ 18,487 42.2097485945873% $ 7,803 $ 10,684 $ 18,487 100% $ 18,487 $ - $ 47,658 $ 73,948 $ 46,963 $ 46,963 42.2097485945873% $ 19,823 $ 27,140 $ 46,963 100% $ 46,963 $ - $ 121,066 $ 187,852 $ 98,742 $ 98,742 42.2097485945873% $ 41,679 $ 57,063 $ 98,742 100% $ 98,742 $ - $ 254,547 $ 394,968 $ 16,901,207 $ 16,901,207 42.2097485945873% $ 7,133,957 $ 9,767,250 $ 16,901,207 100% $ 16,901,207 $ - $ 43,569,664 $ 67,604,828 $ 136,858 $ 136,858 42.2097485945873% $ 57,767 $ 79,091 $ 136,858 100% $ 136,858 $ - $ 352,807 $ 547,432 $ 1,401,175 $ 1,401,175 42.2097485945873% $ 591,432 $ 809,743 $ 1,401,175 100% $ 1,401,175 $ - $ 3,612,093 $ 5,604,700 $ 755,421 $ 755,421 42.2097485945873% $ 318,861 $ 436,560 $ 755,421 100% $ 755,421 $ - $ 1,947,402 $ 3,021,684 $ 34,131,303 $ 34,131,303 42.2097485945873% $ 14,406,737 $ 19,724,566 $ 34,131,303 100% $ 34,131,303 $ - $ 87,987,172 $ 136,525,212 $ 118,754 $ 118,754 42.2097485945873% $ 50,126 $ 68,628 $ 118,754 100% $ 118,754 $ - $ 306,136 $ 475,016 $ 108,008 $ 108,008 42.2097485945873% $ 45,590 $ 62,418 $ 108,008 100% $ 108,008 $ - $ 278,434 $ 432,032 $ 256,498 $ 256,498 42.2097485945873% $ 108,267 $ 148,231 $ 256,498 100% $ 256,498 $ - $ 661,227 $ 1,025,992

Page 19: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

19 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

10 62166 0114553 0890 D University High CHARTER 1 $ 2,503,236 $ 1,342,409 10 62166 0115196 0875 D Fresno Academy for Civic and Entrepreneurial Leadership CHARTER 1 $ 783,091 $ 457,899 10 62166 0121533 1172 L Morris E. Dailey Charter Elementary CHARTER 1 $ 1,699,804 $ 904,334 10 62166 0127514 1503 D Kepler Neighborhood CHARTER 1 $ 425,061 $ - 10 62166 1030642 0149 D School of Unlimited Learning CHARTER 1 $ 1,063,595 $ 669,350 10 62166 1030840 0378 D Carter G. Woodson Public Charter CHARTER 1 $ 1,719,353 $ 972,675 10 62166 6088942 0194 L Sunset Elementary CHARTER 1 $ 1,298,577 $ 699,136 10 62240 Kingsburg Elementary Charter DISTRICT 1 $ 10,398,360 $ 5,768,933 10 62240 0113142 00D2 N Ronald W. Reagan Elementary CHARTER 1 $ - $ - 10 62240 0114587 00D2 N Island Community Day CHARTER 1 $ - $ - 10 62240 6006704 00D2 N Lincoln Elementary CHARTER 1 $ - $ - 10 62240 6006712 00D2 N Roosevelt Elementary CHARTER 1 $ - $ - 10 62240 6006720 00D2 N Washington Elementary CHARTER 1 $ - $ - 10 62240 6108328 00D2 N Rafer Johnson Junior High CHARTER 1 $ - $ - 10 62240 6114805 00D2 N Kingsburg Community Charter Extension CHARTER 1 $ - $ - 10 62257 Kingsburg Joint Union High DISTRICT 2 $ 4,638,953 $ 3,183,162 10 62265 Kings Canyon Joint Unified DISTRICT 1 $ 49,737,838 $ 27,810,353 10 62265 0116640 1074 L Dunlap Leadership Academy CHARTER 1 $ 249,097 $ 130,613 10 62265 0126292 1513 L Reedley Middle College High CHARTER 1 $ 165,040 $ - 10 62281 Laton Joint Unified DISTRICT 1 $ 3,750,495 $ 2,043,403 10 62323 Monroe Elementary DISTRICT 1 $ 1,011,240 $ 545,313 10 62331 Orange Center DISTRICT 1 $ 1,625,451 $ 935,170 10 62331 0124354 1311 D National University Academy - Orange Center CHARTER 1 $ 109,790 $ 29,846 10 62331 0127175 1492 D California Virtual Academy @ Fresno CHARTER 1 $ 2,855,762 $ 1,658,769 10 62356 Pacific Union Elementary DISTRICT 1 $ 1,783,594 $ 990,782 10 62364 Parlier Unified DISTRICT 1 $ 17,785,573 $ 9,613,297 10 62372 Pine Ridge Elementary DISTRICT 3 $ 194,707 $ 190,758 10 62380 Raisin City Elementary DISTRICT 1 $ 1,843,333 $ 996,375 10 62380 0124982 1335 D Ambassador Phillip V. Sanchez Public Charter CHARTER 1 $ 2,407,296 $ 807,670 10 62414 Sanger Unified DISTRICT 1 $ 46,435,537 $ 25,070,131 10 62414 1030766 0257 L Hallmark Charter CHARTER 1 $ 1,884,191 $ 1,099,182 10 62414 6117865 0258 L Quail Lake Environmental Charter CHARTER 1 $ 2,232,068 $ 1,291,302 10 62414 6117873 0283 L Sanger Academy Charter CHARTER 1 $ 2,462,768 $ 1,360,133 10 62430 Selma Unified DISTRICT 1 $ 31,925,677 $ 17,603,154

Page 20: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

20 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 1,160,827 $ 232,165 $ 325,192 $ 65,038 $ 795,470 $ 159,094 $ 425,061 $ 85,012 $ 394,245 $ 78,849 $ 746,678 $ 149,336 $ 599,441 $ 119,888 $ 4,629,427 $ 925,885 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,455,791 $ 291,158 $ 21,927,485 $ 4,385,497 $ 118,484 $ 23,697 $ 165,040 $ 33,008 $ 1,707,092 $ 341,418 $ 465,927 $ 93,185 $ 690,281 $ 138,056 $ 79,944 $ 15,989 $ 1,196,993 $ 239,399 $ 792,812 $ 158,562 $ 8,172,276 $ 1,634,455 $ 3,949 $ - $ 846,958 $ 169,392 $ 1,599,626 $ 319,925 $ 21,365,406 $ 4,273,081 $ 785,009 $ 157,002 $ 940,766 $ 188,153 $ 1,102,635 $ 220,527 $ 14,322,523 $ 2,864,505

Page 21: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

21 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 232,165 $ 232,165 42.2097485945873% $ 97,996 $ 134,169 $ 232,165 100% $ 232,165 $ - $ 598,499 $ 928,660 $ 65,038 $ 65,038 42.2097485945873% $ 27,452 $ 37,586 $ 65,038 100% $ 65,038 $ - $ 167,662 $ 260,152 $ 159,094 $ 159,094 42.2097485945873% $ 67,153 $ 91,941 $ 159,094 100% $ 159,094 $ - $ 410,129 $ 636,376 $ 85,012 $ 85,012 42.2097485945873% $ 35,883 $ 49,129 $ 85,012 100% $ 85,012 $ - $ 219,153 $ 340,048 $ 78,849 $ 78,849 42.2097485945873% $ 33,282 $ 45,567 $ 78,849 100% $ 78,849 $ - $ 203,265 $ 315,396 $ 149,336 $ 149,336 42.2097485945873% $ 63,034 $ 86,302 $ 149,336 100% $ 149,336 $ - $ 384,974 $ 597,344 $ 119,888 $ 119,888 42.2097485945873% $ 50,604 $ 69,284 $ 119,888 100% $ 119,888 $ - $ 309,060 $ 479,552 $ 925,885 $ 925,885 42.2097485945873% $ 390,814 $ 535,071 $ 925,885 100% $ 925,885 $ - $ 2,386,841 $ 3,703,540 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 291,158 $ 291,158 42.2097485945873% $ 122,897 $ 168,261 $ 291,158 100% $ 291,158 $ - $ 750,577 $ 1,164,632 $ 4,385,497 $ 4,385,497 42.2097485945873% $ 1,851,107 $ 2,534,390 $ 4,385,497 100% $ 4,385,497 $ - $ 11,305,384 $ 17,541,988 $ 23,697 $ 23,697 42.2097485945873% $ 10,002 $ 13,695 $ 23,697 100% $ 23,697 $ - $ 61,089 $ 94,788 $ 33,008 $ 33,008 42.2097485945873% $ 13,933 $ 19,075 $ 33,008 100% $ 33,008 $ - $ 85,091 $ 132,032 $ 341,418 $ 341,418 42.2097485945873% $ 144,112 $ 197,306 $ 341,418 100% $ 341,418 $ - $ 880,142 $ 1,365,672 $ 93,185 $ 93,185 42.2097485945873% $ 39,333 $ 53,852 $ 93,185 100% $ 93,185 $ - $ 240,222 $ 372,740 $ 138,056 $ 138,056 42.2097485945873% $ 58,273 $ 79,783 $ 138,056 100% $ 138,056 $ - $ 355,895 $ 552,224 $ 15,989 $ 15,989 42.2097485945873% $ 6,749 $ 9,240 $ 15,989 100% $ 15,989 $ - $ 41,218 $ 63,956 $ 239,399 $ 239,399 42.2097485945873% $ 101,050 $ 138,349 $ 239,399 100% $ 239,399 $ - $ 617,147 $ 957,596 $ 158,562 $ 158,562 42.2097485945873% $ 66,929 $ 91,633 $ 158,562 100% $ 158,562 $ - $ 408,757 $ 634,248 $ 1,634,455 $ 1,634,455 42.2097485945873% $ 689,899 $ 944,556 $ 1,634,455 100% $ 1,634,455 $ - $ 4,213,466 $ 6,537,820 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 169,392 $ 169,392 42.2097485945873% $ 71,500 $ 97,892 $ 169,392 100% $ 169,392 $ - $ 436,676 $ 677,568 $ 319,925 $ 319,925 42.2097485945873% $ 135,040 $ 184,885 $ 319,925 100% $ 319,925 $ - $ 824,735 $ 1,279,700 $ 4,273,081 $ 4,273,081 42.2097485945873% $ 1,803,657 $ 2,469,424 $ 4,273,081 100% $ 4,273,081 $ - $ 11,015,586 $ 17,092,324 $ 157,002 $ 157,002 42.2097485945873% $ 66,270 $ 90,732 $ 157,002 100% $ 157,002 $ - $ 404,736 $ 628,008 $ 188,153 $ 188,153 42.2097485945873% $ 79,419 $ 108,734 $ 188,153 100% $ 188,153 $ - $ 485,040 $ 752,612 $ 220,527 $ 220,527 42.2097485945873% $ 93,084 $ 127,443 $ 220,527 100% $ 220,527 $ - $ 568,497 $ 882,108 $ 2,864,505 $ 2,864,505 42.2097485945873% $ 1,209,100 $ 1,655,405 $ 2,864,505 100% $ 2,864,505 $ - $ 7,384,415 $ 11,458,020

Page 22: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

22 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

10 62513 Washington Colony Elementary DISTRICT 1 $ 2,078,396 $ 1,161,997 10 62539 West Park Elementary DISTRICT 1 $ 1,826,220 $ 1,020,494 10 62539 6112387 0044 L West Park Charter Academy CHARTER 1 $ 1,253,339 $ 1,020,972 10 62547 Westside Elementary DISTRICT 1 $ 1,411,417 $ 800,989 10 62547 0120535 1138 D Crescent View South Charter CHARTER 1 $ 3,432,499 $ 1,512,292 10 62547 0127159 1463 D Opportunities for Learning - Fresno CHARTER 1 $ - $ - 10 73809 Firebaugh-Las Deltas Unified DISTRICT 1 $ 11,021,082 $ 5,994,517 10 73965 Central Unified DISTRICT 1 $ 69,182,658 $ 37,271,991 10 73999 Kerman Unified DISTRICT 1 $ 22,514,414 $ 12,333,456 10 75127 Mendota Unified DISTRICT 1 $ 14,739,836 $ 7,881,383 10 75234 Golden Plains Unified DISTRICT 2 $ 10,552,393 $ 6,848,741 10 75275 Sierra Unified DISTRICT 2 $ 4,779,326 $ 3,276,693 10 75408 Riverdale Joint Unified DISTRICT 2 $ 6,681,739 $ 4,375,976 10 75598 Caruthers Unified DISTRICT 1 $ 6,354,381 $ 3,439,174 10 76778 Washington Unified DISTRICT 1 $ 16,215,832 $ 9,121,537 10 76778 0122770 1245 D Anchor Academy Charter CHARTER 1 $ 652,210 $ 315,791 10 76778 1030774 0270 D W. E. B. DuBois Public Charter CHARTER 1 $ 2,158,102 $ 1,138,383 11 10116 Glenn Co. Office of Education COUNTY 1 $ 6,660,825 $ 3,650,630 11 10116 0124909 1350 D Walden Academy CHARTER 1 $ 419,270 $ 216,523 11 10116 1130103 0634 L William Finch CHARTER 1 $ 342,117 $ 257,321 11 62554 Capay Joint Union Elementary DISTRICT 1 $ 880,494 $ 495,942 11 62596 Lake Elementary DISTRICT 1 $ 818,028 $ 427,527 11 62638 Plaza Elementary DISTRICT 1 $ 435,991 $ 279,125 11 62646 Princeton Joint Unified DISTRICT 1 $ 758,815 $ 457,057 11 62653 Stony Creek Joint Unified DISTRICT 2 $ 1,007,032 $ 667,819 11 62661 Willows Unified DISTRICT 2 $ 4,784,463 $ 3,468,274 11 75481 Orland Joint Unified DISTRICT 1 $ 8,088,135 $ 4,514,058 11 76562 Hamilton Unified DISTRICT 1 $ 3,350,415 $ 1,958,562 12 10124 Humboldt Co. Office of Education COUNTY 1 $ 16,853,497 $ 9,295,153 12 10124 0115097 0930 D Northcoast Preparatory and Performing Arts Academy CHARTER 1 $ 398,924 $ 213,620 12 62679 Arcata Elementary DISTRICT 2 $ 2,065,855 $ 1,330,956 12 62679 0109975 0744 D Fuente Nueva Charter CHARTER 1 $ 405,631 $ 196,355 12 62679 0111708 0769 L Union Street Charter CHARTER 2 $ 406,572 $ 262,359 12 62679 0127266 1496 D Redwood Coast Montessori CHARTER 1 $ 115,161 $ -

Page 23: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

23 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 916,399 $ 183,280 $ 805,726 $ 161,145 $ 232,367 $ 46,473 $ 610,428 $ 122,086 $ 1,920,207 $ 384,041 $ - $ - $ 5,026,565 $ 1,005,313 $ 31,910,667 $ 6,382,133 $ 10,180,958 $ 2,036,192 $ 6,858,453 $ 1,371,691 $ 3,703,652 $ 740,730 $ 1,502,633 $ 300,527 $ 2,305,763 $ 461,153 $ 2,915,207 $ 583,041 $ 7,094,295 $ 1,418,859 $ 336,419 $ 67,284 $ 1,019,719 $ 203,944 $ 3,010,195 $ 602,039 $ 202,747 $ 40,549 $ 84,796 $ 16,959 $ 384,552 $ 76,910 $ 390,501 $ 78,100 $ 156,866 $ 31,373 $ 301,758 $ 60,352 $ 339,213 $ 67,843 $ 1,316,189 $ 263,238 $ 3,574,077 $ 714,815 $ 1,391,853 $ 278,371 $ 7,558,344 $ 1,511,669 $ 185,304 $ 37,061 $ 734,899 $ 146,980 $ 209,276 $ 41,855 $ 144,213 $ 28,843 $ 115,161 $ 23,032

Page 24: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

24 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 183,280 $ 183,280 42.2097485945873% $ 77,362 $ 105,918 $ 183,280 100% $ 183,280 $ - $ 472,478 $ 733,120 $ 161,145 $ 161,145 42.2097485945873% $ 68,019 $ 93,126 $ 161,145 100% $ 161,145 $ - $ 415,416 $ 644,580 $ 46,473 $ 46,473 42.2097485945873% $ 19,616 $ 26,857 $ 46,473 100% $ 46,473 $ - $ 119,803 $ 185,892 $ 122,086 $ 122,086 42.2097485945873% $ 51,532 $ 70,554 $ 122,086 100% $ 122,086 $ - $ 314,726 $ 488,344 $ 384,041 $ 384,041 42.2097485945873% $ 162,103 $ 221,938 $ 384,041 100% $ 384,041 $ - $ 990,020 $ 1,536,164 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,005,313 $ 1,005,313 42.2097485945873% $ 424,340 $ 580,973 $ 1,005,313 100% $ 1,005,313 $ - $ 2,591,599 $ 4,021,252 $ 6,382,133 $ 6,382,133 42.2097485945873% $ 2,693,882 $ 3,688,251 $ 6,382,133 100% $ 6,382,133 $ - $ 16,452,517 $ 25,528,532 $ 2,036,192 $ 2,036,192 42.2097485945873% $ 859,472 $ 1,176,720 $ 2,036,192 100% $ 2,036,192 $ - $ 5,249,104 $ 8,144,768 $ 1,371,691 $ 1,371,691 42.2097485945873% $ 578,987 $ 792,704 $ 1,371,691 100% $ 1,371,691 $ - $ 3,536,086 $ 5,486,764 $ 740,730 $ 740,730 42.2097485945873% $ 312,660 $ 428,070 $ 740,730 100% $ 740,730 $ - $ 1,909,530 $ 2,962,920 $ 300,527 $ 300,527 42.2097485945873% $ 126,852 $ 173,675 $ 300,527 100% $ 300,527 $ - $ 774,729 $ 1,202,108 $ 461,153 $ 461,153 42.2097485945873% $ 194,652 $ 266,501 $ 461,153 100% $ 461,153 $ - $ 1,188,807 $ 1,844,612 $ 583,041 $ 583,041 42.2097485945873% $ 246,100 $ 336,941 $ 583,041 100% $ 583,041 $ - $ 1,503,023 $ 2,332,164 $ 1,418,859 $ 1,418,859 42.2097485945873% $ 598,897 $ 819,962 $ 1,418,859 100% $ 1,418,859 $ - $ 3,657,680 $ 5,675,436 $ 67,284 $ 67,284 42.2097485945873% $ 28,400 $ 38,884 $ 67,284 100% $ 67,284 $ - $ 173,452 $ 269,136 $ 203,944 $ 203,944 42.2097485945873% $ 86,084 $ 117,860 $ 203,944 100% $ 203,944 $ - $ 525,748 $ 815,776 $ 602,039 $ 602,039 42.2097485945873% $ 254,119 $ 347,920 $ 602,039 100% $ 602,039 $ - $ 1,551,998 $ 2,408,156 $ 40,549 $ 40,549 42.2097485945873% $ 17,116 $ 23,433 $ 40,549 100% $ 40,549 $ - $ 104,531 $ 162,196 $ 16,959 $ 16,959 42.2097485945873% $ 7,158 $ 9,801 $ 16,959 100% $ 16,959 $ - $ 43,719 $ 67,836 $ 76,910 $ 76,910 42.2097485945873% $ 32,464 $ 44,446 $ 76,910 100% $ 76,910 $ - $ 198,266 $ 307,640 $ 78,100 $ 78,100 42.2097485945873% $ 32,966 $ 45,134 $ 78,100 100% $ 78,100 $ - $ 201,334 $ 312,400 $ 31,373 $ 31,373 42.2097485945873% $ 13,242 $ 18,131 $ 31,373 100% $ 31,373 $ - $ 80,877 $ 125,492 $ 60,352 $ 60,352 42.2097485945873% $ 25,474 $ 34,878 $ 60,352 100% $ 60,352 $ - $ 155,582 $ 241,408 $ 67,843 $ 67,843 42.2097485945873% $ 28,636 $ 39,207 $ 67,843 100% $ 67,843 $ - $ 174,893 $ 271,372 $ 263,238 $ 263,238 42.2097485945873% $ 111,112 $ 152,126 $ 263,238 100% $ 263,238 $ - $ 678,602 $ 1,052,952 $ 714,815 $ 714,815 42.2097485945873% $ 301,722 $ 413,093 $ 714,815 100% $ 714,815 $ - $ 1,842,723 $ 2,859,260 $ 278,371 $ 278,371 42.2097485945873% $ 117,500 $ 160,871 $ 278,371 100% $ 278,371 $ - $ 717,613 $ 1,113,484 $ 1,511,669 $ 1,511,669 42.2097485945873% $ 638,072 $ 873,597 $ 1,511,669 100% $ 1,511,669 $ - $ 3,896,935 $ 6,046,676 $ 37,061 $ 37,061 42.2097485945873% $ 15,643 $ 21,418 $ 37,061 100% $ 37,061 $ - $ 95,540 $ 148,244 $ 146,980 $ 146,980 42.2097485945873% $ 62,040 $ 84,940 $ 146,980 100% $ 146,980 $ - $ 378,900 $ 587,920 $ 41,855 $ 41,855 42.2097485945873% $ 17,667 $ 24,188 $ 41,855 100% $ 41,855 $ - $ 107,898 $ 167,420 $ 28,843 $ 28,843 42.2097485945873% $ 12,175 $ 16,668 $ 28,843 100% $ 28,843 $ - $ 74,354 $ 115,372 $ 23,032 $ 23,032 42.2097485945873% $ 9,722 $ 13,310 $ 23,032 100% $ 23,032 $ - $ 59,374 $ 92,128

Page 25: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

25 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

12 62679 6120562 0466 D Coastal Grove Charter CHARTER 1 $ 825,894 $ 447,468 12 62687 Northern Humboldt Union High DISTRICT 2 $ 5,214,138 $ 3,394,895 12 62687 0107110 0642 L Six Rivers Charter High CHARTER 2 $ 262,476 $ 176,655 12 62687 0124263 1320 D Laurel Tree Charter CHARTER 1 $ 244,857 $ 135,008 12 62695 Big Lagoon Union Elementary DISTRICT 2 $ 237,531 $ 160,912 12 62703 Blue Lake Union Elementary DISTRICT 2 $ 248,442 $ 161,432 12 62729 Bridgeville Elementary DISTRICT 1 $ 264,062 $ 145,635 12 62737 Cuddeback Union Elementary DISTRICT 3 $ 467,919 $ 497,882 12 62745 Cutten Elementary DISTRICT 1 $ 2,183,877 $ 1,175,168 12 62794 Fieldbrook Elementary DISTRICT 1 $ 432,897 $ 243,559 12 62810 Fortuna Union High DISTRICT 2 $ 2,844,058 $ 2,177,679 12 62828 Freshwater Elementary DISTRICT 1 $ 1,092,327 $ 614,252 12 62828 6116289 0173 L Freshwater Charter Middle CHARTER 1 $ 172,867 $ 100,105 12 62836 Garfield Elementary DISTRICT 3 $ 360,747 $ 351,236 12 62851 Green Point Elementary DISTRICT 2 $ 121,850 $ 82,751 12 62885 Hydesville Elementary DISTRICT 2 $ 519,590 $ 321,059 12 62893 Jacoby Creek Elementary DISTRICT 2 $ 1,413,250 $ 983,800 12 62893 6007959 00D8 N Jacoby Creek Charter CHARTER 2 $ - $ - 12 62901 Klamath-Trinity Joint Unified DISTRICT 2 $ 5,522,394 $ 3,837,904 12 62919 Kneeland Elementary DISTRICT 2 $ 221,091 $ 148,896 12 62927 Loleta Union Elementary DISTRICT 1 $ 473,456 $ 299,523 12 62927 1230150 0277 D Pacific View Charter CHARTER 1 $ 629,113 $ 404,714 12 62935 Maple Creek Elementary DISTRICT 2 $ 256,812 $ 171,332 12 62950 McKinleyville Union Elementary DISTRICT 1 $ 2,069,728 $ 1,127,280 12 62968 Orick Elementary DISTRICT 2 $ 269,876 $ 181,012 12 62976 Pacific Union Elementary DISTRICT 1 $ 2,014,559 $ 1,063,707 12 62976 0115154 0891 L Trillium Charter CHARTER 1 $ 189,895 $ 94,356 12 62984 Peninsula Union Elementary DISTRICT 2 $ 285,184 $ 189,759 12 63008 Rio Dell Elementary DISTRICT 1 $ 1,284,837 $ 716,162 12 63024 Scotia Union Elementary DISTRICT 1 $ 1,012,895 $ 574,836 12 63032 South Bay Union Elementary DISTRICT 2 $ 2,095,582 $ 1,389,973 12 63032 0111203 0760 D Alder Grove Charter CHARTER 1 $ 1,443,682 $ 742,524 12 63032 0124289 1303 L South Bay Charter CHARTER 2 $ 334,833 $ 217,954 12 63040 Southern Humboldt Joint Unified DISTRICT 1 $ 2,284,141 $ 1,342,476

Page 26: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

26 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 378,426 $ 75,685 $ 1,819,243 $ 363,849 $ 85,821 $ 17,164 $ 109,849 $ 21,970 $ 76,619 $ 15,324 $ 87,010 $ 17,402 $ 118,427 $ 23,685 $ (29,963) $ - $ 1,008,709 $ 201,742 $ 189,338 $ 37,868 $ 666,379 $ 133,276 $ 478,075 $ 95,615 $ 72,762 $ 14,552 $ 9,511 $ - $ 39,099 $ 7,820 $ 198,531 $ 39,706 $ 429,450 $ 85,890 $ - $ - $ 1,684,490 $ 336,898 $ 72,195 $ 14,439 $ 173,933 $ 34,787 $ 224,399 $ 44,880 $ 85,480 $ 17,096 $ 942,448 $ 188,490 $ 88,864 $ 17,773 $ 950,852 $ 190,170 $ 95,539 $ 19,108 $ 95,425 $ 19,085 $ 568,675 $ 113,735 $ 438,059 $ 87,612 $ 705,609 $ 141,122 $ 701,158 $ 140,232 $ 116,879 $ 23,376 $ 941,665 $ 188,333

Page 27: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

27 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 75,685 $ 75,685 42.2097485945873% $ 31,946 $ 43,739 $ 75,685 100% $ 75,685 $ - $ 195,109 $ 302,740 $ 363,849 $ 363,849 42.2097485945873% $ 153,580 $ 210,269 $ 363,849 100% $ 363,849 $ - $ 937,967 $ 1,455,396 $ 17,164 $ 17,164 42.2097485945873% $ 7,245 $ 9,919 $ 17,164 100% $ 17,164 $ - $ 44,247 $ 68,656 $ 21,970 $ 21,970 42.2097485945873% $ 9,273 $ 12,697 $ 21,970 100% $ 21,970 $ - $ 56,637 $ 87,880 $ 15,324 $ 15,324 42.2097485945873% $ 6,468 $ 8,856 $ 15,324 100% $ 15,324 $ - $ 39,504 $ 61,296 $ 17,402 $ 17,402 42.2097485945873% $ 7,345 $ 10,057 $ 17,402 100% $ 17,402 $ - $ 44,861 $ 69,608 $ 23,685 $ 23,685 42.2097485945873% $ 9,997 $ 13,688 $ 23,685 100% $ 23,685 $ - $ 61,058 $ 94,740 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 201,742 $ 201,742 42.2097485945873% $ 85,155 $ 116,587 $ 201,742 100% $ 201,742 $ - $ 520,071 $ 806,968 $ 37,868 $ 37,868 42.2097485945873% $ 15,984 $ 21,884 $ 37,868 100% $ 37,868 $ - $ 97,620 $ 151,472 $ 133,276 $ 133,276 42.2097485945873% $ 56,255 $ 77,021 $ 133,276 100% $ 133,276 $ - $ 343,573 $ 533,104 $ 95,615 $ 95,615 42.2097485945873% $ 40,359 $ 55,256 $ 95,615 100% $ 95,615 $ - $ 246,486 $ 382,460 $ 14,552 $ 14,552 42.2097485945873% $ 6,142 $ 8,410 $ 14,552 100% $ 14,552 $ - $ 37,514 $ 58,208 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 7,820 $ 7,820 42.2097485945873% $ 3,301 $ 4,519 $ 7,820 100% $ 7,820 $ - $ 20,159 $ 31,280 $ 39,706 $ 39,706 42.2097485945873% $ 16,760 $ 22,946 $ 39,706 100% $ 39,706 $ - $ 102,358 $ 158,824 $ 85,890 $ 85,890 42.2097485945873% $ 36,254 $ 49,636 $ 85,890 100% $ 85,890 $ - $ 221,416 $ 343,560 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 336,898 $ 336,898 42.2097485945873% $ 142,204 $ 194,694 $ 336,898 100% $ 336,898 $ - $ 868,490 $ 1,347,592 $ 14,439 $ 14,439 42.2097485945873% $ 6,095 $ 8,344 $ 14,439 100% $ 14,439 $ - $ 37,222 $ 57,756 $ 34,787 $ 34,787 42.2097485945873% $ 14,684 $ 20,103 $ 34,787 100% $ 34,787 $ - $ 89,677 $ 139,148 $ 44,880 $ 44,880 42.2097485945873% $ 18,944 $ 25,936 $ 44,880 100% $ 44,880 $ - $ 115,696 $ 179,520 $ 17,096 $ 17,096 42.2097485945873% $ 7,216 $ 9,880 $ 17,096 100% $ 17,096 $ - $ 44,072 $ 68,384 $ 188,490 $ 188,490 42.2097485945873% $ 79,561 $ 108,929 $ 188,490 100% $ 188,490 $ - $ 485,909 $ 753,960 $ 17,773 $ 17,773 42.2097485945873% $ 7,502 $ 10,271 $ 17,773 100% $ 17,773 $ - $ 45,817 $ 71,092 $ 190,170 $ 190,170 42.2097485945873% $ 80,270 $ 109,900 $ 190,170 100% $ 190,170 $ - $ 490,240 $ 760,680 $ 19,108 $ 19,108 42.2097485945873% $ 8,065 $ 11,043 $ 19,108 100% $ 19,108 $ - $ 49,259 $ 76,432 $ 19,085 $ 19,085 42.2097485945873% $ 8,056 $ 11,029 $ 19,085 100% $ 19,085 $ - $ 49,199 $ 76,340 $ 113,735 $ 113,735 42.2097485945873% $ 48,007 $ 65,728 $ 113,735 100% $ 113,735 $ - $ 293,198 $ 454,940 $ 87,612 $ 87,612 42.2097485945873% $ 36,981 $ 50,631 $ 87,612 100% $ 87,612 $ - $ 225,855 $ 350,448 $ 141,122 $ 141,122 42.2097485945873% $ 59,567 $ 81,555 $ 141,122 100% $ 141,122 $ - $ 363,799 $ 564,488 $ 140,232 $ 140,232 42.2097485945873% $ 59,192 $ 81,040 $ 140,232 100% $ 140,232 $ - $ 361,504 $ 560,928 $ 23,376 $ 23,376 42.2097485945873% $ 9,867 $ 13,509 $ 23,376 100% $ 23,376 $ - $ 60,261 $ 93,504 $ 188,333 $ 188,333 42.2097485945873% $ 79,495 $ 108,838 $ 188,333 100% $ 188,333 $ - $ 485,504 $ 753,332

Page 28: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

28 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

12 63057 Trinidad Union Elementary DISTRICT 2 $ 557,179 $ 414,361 12 75374 Ferndale Unified DISTRICT 2 $ 1,704,907 $ 1,156,201 12 75382 Mattole Unified DISTRICT 2 $ 912,871 $ 628,452 12 75382 1230135 0159 L Mattole Valley Charter (#159) CHARTER 2 $ 3,169,879 $ 2,318,303 12 75515 Eureka City Unified DISTRICT 1 $ 11,500,327 $ 6,949,697 12 76802 Fortuna Elementary DISTRICT 2 $ 4,279,131 $ 2,978,329 12 76802 0124164 1304 D Redwood Preparatory Charter CHARTER 1 $ 482,429 $ 237,851 13 10132 Imperial Co. Office of Education COUNTY 1 $ 24,235,076 $ 13,128,519 13 63073 Brawley Elementary DISTRICT 1 $ 18,793,934 $ 9,877,388 13 63081 Brawley Union High DISTRICT 1 $ 10,487,585 $ 5,207,589 13 63099 Calexico Unified DISTRICT 1 $ 46,876,604 $ 26,428,196 13 63107 Calipatria Unified DISTRICT 1 $ 4,273,176 $ 2,213,592 13 63115 Central Union High DISTRICT 1 $ 22,581,572 $ 11,933,582 13 63123 El Centro Elementary DISTRICT 1 $ 25,188,146 $ 13,847,814 13 63123 0118455 1030 D Ballington Academy for the Arts and Sciences CHARTER 1 $ 1,297,094 $ 634,772 13 63123 0121855 1044 D Imagine Schools at Imperial Valley CHARTER 1 $ 3,929,881 $ 2,085,399 13 63123 0122663 1249 L Imperial Valley Home School Academy CHARTER 1 $ 204,155 $ 55,268 13 63131 Heber Elementary DISTRICT 1 $ 5,899,784 $ 3,077,312 13 63149 Holtville Unified DISTRICT 1 $ 7,954,508 $ 4,279,550 13 63164 Imperial Unified DISTRICT 1 $ 17,277,690 $ 9,165,738 13 63172 Magnolia Union Elementary DISTRICT 2 $ 656,040 $ 417,322 13 63180 McCabe Union Elementary DISTRICT 1 $ 5,787,015 $ 2,924,900 13 63198 Meadows Union Elementary DISTRICT 1 $ 2,349,266 $ 1,256,267 13 63206 Mulberry Elementary DISTRICT 1 $ 468,401 $ 255,951 13 63214 San Pasqual Valley Unified DISTRICT 1 $ 4,774,294 $ 2,508,160 13 63222 Seeley Union Elementary DISTRICT 1 $ 1,781,418 $ 1,067,696 13 63230 Westmorland Union Elementary DISTRICT 1 $ 1,794,635 $ 951,923 14 10140 Inyo Co. Office of Education COUNTY 1 $ 4,595,448 $ 2,407,795 14 10140 0117994 1012 L YouthBuild Charter School of California CHARTER 1 $ 5,465,866 $ 2,304,756 14 10140 0121301 1165 L YouthBuild Charter School of California Central CHARTER 1 $ 3,214,042 $ 1,913,352 14 10140 0128447 1594 L The Education Corps CHARTER 1 $ 1,036,931 $ - 14 10140 0128454 1593 L College Bridge Academy CHARTER 1 $ 156,883 $ - 14 63248 Big Pine Unified DISTRICT 2 $ 250,121 $ 166,131 14 63271 Death Valley Unified DISTRICT 2 $ 297,685 $ 197,006

Page 29: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

29 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 142,818 $ 28,564 $ 548,706 $ 109,741 $ 284,419 $ 56,884 $ 851,576 $ 170,315 $ 4,550,630 $ 910,126 $ 1,300,802 $ 260,160 $ 244,578 $ 48,916 $ 11,106,557 $ 2,221,311 $ 8,916,546 $ 1,783,309 $ 5,279,996 $ 1,055,999 $ 20,448,408 $ 4,089,682 $ 2,059,584 $ 411,917 $ 10,647,990 $ 2,129,598 $ 11,340,332 $ 2,268,066 $ 662,322 $ 132,464 $ 1,844,482 $ 368,896 $ 148,887 $ 29,777 $ 2,822,472 $ 564,494 $ 3,674,958 $ 734,992 $ 8,111,952 $ 1,622,390 $ 238,718 $ 47,744 $ 2,862,115 $ 572,423 $ 1,092,999 $ 218,600 $ 212,450 $ 42,490 $ 2,266,134 $ 453,227 $ 713,722 $ 142,744 $ 842,712 $ 168,542 $ 2,187,653 $ 437,531 $ 3,161,110 $ 632,222 $ 1,300,690 $ 260,138 $ 1,036,931 $ 207,386 $ 156,883 $ 31,377 $ 83,990 $ 16,798 $ 100,679 $ 20,136

Page 30: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

30 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 28,564 $ 28,564 42.2097485945873% $ 12,057 $ 16,507 $ 28,564 100% $ 28,564 $ - $ 73,635 $ 114,256 $ 109,741 $ 109,741 42.2097485945873% $ 46,321 $ 63,420 $ 109,741 100% $ 109,741 $ - $ 282,902 $ 438,964 $ 56,884 $ 56,884 42.2097485945873% $ 24,011 $ 32,873 $ 56,884 100% $ 56,884 $ - $ 146,641 $ 227,536 $ 170,315 $ 170,315 42.2097485945873% $ 71,890 $ 98,425 $ 170,315 100% $ 170,315 $ - $ 439,055 $ 681,260 $ 910,126 $ 910,126 42.2097485945873% $ 384,162 $ 525,964 $ 910,126 100% $ 910,126 $ - $ 2,346,216 $ 3,640,504 $ 260,160 $ 260,160 42.2097485945873% $ 109,813 $ 150,347 $ 260,160 100% $ 260,160 $ - $ 670,667 $ 1,040,640 $ 48,916 $ 48,916 42.2097485945873% $ 20,647 $ 28,269 $ 48,916 100% $ 48,916 $ - $ 126,101 $ 195,664 $ 2,221,311 $ 2,221,311 42.2097485945873% $ 937,610 $ 1,283,701 $ 2,221,311 100% $ 2,221,311 $ - $ 5,726,323 $ 8,885,244 $ 1,783,309 $ 1,783,309 42.2097485945873% $ 752,730 $ 1,030,579 $ 1,783,309 100% $ 1,783,309 $ - $ 4,597,197 $ 7,133,236 $ 1,055,999 $ 1,055,999 42.2097485945873% $ 445,735 $ 610,264 $ 1,055,999 100% $ 1,055,999 $ - $ 2,722,262 $ 4,223,996 $ 4,089,682 $ 4,089,682 42.2097485945873% $ 1,726,244 $ 2,363,438 $ 4,089,682 100% $ 4,089,682 $ - $ 10,542,802 $ 16,358,728 $ 411,917 $ 411,917 42.2097485945873% $ 173,869 $ 238,048 $ 411,917 100% $ 411,917 $ - $ 1,061,882 $ 1,647,668 $ 2,129,598 $ 2,129,598 42.2097485945873% $ 898,898 $ 1,230,700 $ 2,129,598 100% $ 2,129,598 $ - $ 5,489,896 $ 8,518,392 $ 2,268,066 $ 2,268,066 42.2097485945873% $ 957,345 $ 1,310,721 $ 2,268,066 100% $ 2,268,066 $ - $ 5,846,853 $ 9,072,264 $ 132,464 $ 132,464 42.2097485945873% $ 55,913 $ 76,551 $ 132,464 100% $ 132,464 $ - $ 341,479 $ 529,856 $ 368,896 $ 368,896 42.2097485945873% $ 155,710 $ 213,186 $ 368,896 100% $ 368,896 $ - $ 950,978 $ 1,475,584 $ 29,777 $ 29,777 42.2097485945873% $ 12,569 $ 17,208 $ 29,777 100% $ 29,777 $ - $ 76,762 $ 119,108 $ 564,494 $ 564,494 42.2097485945873% $ 238,271 $ 326,223 $ 564,494 100% $ 564,494 $ - $ 1,455,211 $ 2,257,976 $ 734,992 $ 734,992 42.2097485945873% $ 310,238 $ 424,754 $ 734,992 100% $ 734,992 $ - $ 1,894,738 $ 2,939,968 $ 1,622,390 $ 1,622,390 42.2097485945873% $ 684,807 $ 937,583 $ 1,622,390 100% $ 1,622,390 $ - $ 4,182,363 $ 6,489,560 $ 47,744 $ 47,744 42.2097485945873% $ 20,153 $ 27,591 $ 47,744 100% $ 47,744 $ - $ 123,079 $ 190,976 $ 572,423 $ 572,423 42.2097485945873% $ 241,618 $ 330,805 $ 572,423 100% $ 572,423 $ - $ 1,475,651 $ 2,289,692 $ 218,600 $ 218,600 42.2097485945873% $ 92,271 $ 126,329 $ 218,600 100% $ 218,600 $ - $ 563,529 $ 874,400 $ 42,490 $ 42,490 42.2097485945873% $ 17,935 $ 24,555 $ 42,490 100% $ 42,490 $ - $ 109,535 $ 169,960 $ 453,227 $ 453,227 42.2097485945873% $ 191,306 $ 261,921 $ 453,227 100% $ 453,227 $ - $ 1,168,375 $ 1,812,908 $ 142,744 $ 142,744 42.2097485945873% $ 60,252 $ 82,492 $ 142,744 100% $ 142,744 $ - $ 367,980 $ 570,976 $ 168,542 $ 168,542 42.2097485945873% $ 71,141 $ 97,401 $ 168,542 100% $ 168,542 $ - $ 434,485 $ 674,168 $ 437,531 $ 437,531 42.2097485945873% $ 184,681 $ 252,850 $ 437,531 100% $ 437,531 $ - $ 1,127,912 $ 1,750,124 $ 632,222 $ 632,222 42.2097485945873% $ 266,859 $ 365,363 $ 632,222 100% $ 632,222 $ - $ 1,629,807 $ 2,528,888 $ 260,138 $ 260,138 42.2097485945873% $ 109,804 $ 150,334 $ 260,138 100% $ 260,138 $ - $ 670,610 $ 1,040,552 $ 207,386 $ 207,386 42.2097485945873% $ 87,537 $ 119,849 $ 207,386 100% $ 207,386 $ - $ 534,621 $ 829,544 $ 31,377 $ 31,377 42.2097485945873% $ 13,244 $ 18,133 $ 31,377 100% $ 31,377 $ - $ 80,887 $ 125,508 $ 16,798 $ 16,798 42.2097485945873% $ 7,090 $ 9,708 $ 16,798 100% $ 16,798 $ - $ 43,304 $ 67,192 $ 20,136 $ 20,136 42.2097485945873% $ 8,499 $ 11,637 $ 20,136 100% $ 20,136 $ - $ 51,909 $ 80,544

Page 31: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

31 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

14 63289 Lone Pine Unified DISTRICT 2 $ 445,343 $ 293,925 14 63297 Owens Valley Unified DISTRICT 1 $ 28,793 $ 15,835 14 63305 Round Valley Joint Elementary DISTRICT 2 $ 332,860 $ 226,160 14 76687 Bishop Unified DISTRICT 2 $ 2,845,079 $ 2,289,056 15 10157 Kern Co. Office of Education COUNTY 1 $ 71,352,030 $ 39,004,233 15 10157 0119669 1078 D Paramount Academy CHARTER 1 $ 3,076,251 $ 1,627,450 15 10157 0124040 1292 D Grimmway Academy CHARTER 1 $ 2,079,673 $ 1,025,963 15 10157 1530492 0332 L Valley Oaks Charter CHARTER 1 $ 4,019,242 $ 2,360,827 15 63313 Arvin Union DISTRICT 1 $ 14,793,552 $ 8,385,118 15 63321 Bakersfield City Elementary DISTRICT 1 $ 160,883,093 $ 88,507,667 15 63339 Beardsley Elementary DISTRICT 2 $ 5,265,489 $ 3,673,701 15 63347 Belridge Elementary DISTRICT 3 $ 67,354 $ 64,659 15 63354 Blake Elementary DISTRICT 1 $ 63,762 $ 39,870 15 63362 Panama Buena Vista Union Elementary DISTRICT 1 $ 80,970,035 $ 45,207,348 15 63370 Buttonwillow Union Elementary DISTRICT 2 $ 821,592 $ 396,550 15 63388 Caliente Union Elementary DISTRICT 1 $ 382,410 $ 211,224 15 63404 Delano Union Elementary DISTRICT 1 $ 31,006,769 $ 17,212,989 15 63404 0120139 1109 L Nueva Vista Language Academy CHARTER 1 $ 3,276,797 $ 2,479,589 15 63404 6009351 1184 L Cecil Avenue Math and Science Academy CHARTER 1 $ 3,813,879 $ 2,071,166 15 63404 6009369 1352 L Del Vista Math and Science Academy CHARTER 1 $ 2,877,576 $ 1,674,494 15 63412 Delano Joint Union High DISTRICT 1 $ 23,121,137 $ 13,835,903 15 63420 Di Giorgio Elementary DISTRICT 2 $ 899,670 $ 659,635 15 63438 Edison Elementary DISTRICT 2 $ 5,082,071 $ 3,440,056 15 63446 Elk Hills Elementary DISTRICT 1 $ 1,042,887 $ 397,478 15 63461 Fairfax Elementary DISTRICT 1 $ 10,953,903 $ 6,118,040 15 63479 Fruitvale Elementary DISTRICT 2 $ 12,942,039 $ 8,704,837 15 63487 General Shafter Elementary DISTRICT 2 $ 147,749 $ 97,513 15 63503 Greenfield Union Elementary DISTRICT 1 $ 42,814,590 $ 23,592,159 15 63529 Kern Union High DISTRICT 1 $ 154,651,081 $ 89,728,796 15 63529 1530435 0071 L Kern Workforce 2000 Academy CHARTER 1 $ 906,822 $ 573,772 15 63545 Kernville Union Elementary DISTRICT 1 $ 2,828,832 $ 1,473,132 15 63552 Lakeside Union Elementary DISTRICT 1 $ 5,976,198 $ 3,388,617 15 63560 Lamont Elementary DISTRICT 1 $ 14,763,929 $ 8,052,562 15 63578 Richland Union Elementary DISTRICT 1 $ 14,655,032 $ 8,465,997

Page 32: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

32 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 151,418 $ 30,284 $ 12,958 $ 2,592 $ 106,700 $ 21,340 $ 556,023 $ 111,205 $ 32,347,797 $ 6,469,559 $ 1,448,801 $ 289,760 $ 1,053,710 $ 210,742 $ 1,658,415 $ 331,683 $ 6,408,434 $ 1,281,687 $ 72,375,426 $ 14,475,085 $ 1,591,788 $ 318,358 $ 2,695 $ - $ 23,892 $ 4,778 $ 35,762,687 $ 7,152,537 $ 425,042 $ 85,008 $ 171,186 $ 34,237 $ 13,793,780 $ 2,758,756 $ 797,208 $ 159,442 $ 1,742,713 $ 348,543 $ 1,203,082 $ 240,616 $ 9,285,234 $ 1,857,047 $ 240,035 $ 48,007 $ 1,642,015 $ 328,403 $ 645,409 $ 129,082 $ 4,835,863 $ 967,173 $ 4,237,202 $ 847,440 $ 50,236 $ 10,047 $ 19,222,431 $ 3,844,486 $ 64,922,285 $ 12,984,457 $ 333,050 $ 66,610 $ 1,355,700 $ 271,140 $ 2,587,581 $ 517,516 $ 6,711,367 $ 1,342,273 $ 6,189,035 $ 1,237,807

Page 33: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

33 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 30,284 $ 30,284 42.2097485945873% $ 12,783 $ 17,501 $ 30,284 100% $ 30,284 $ - $ 78,069 $ 121,136 $ 2,592 $ 2,592 42.2097485945873% $ 1,094 $ 1,498 $ 2,592 100% $ 2,592 $ - $ 6,682 $ 10,368 $ 21,340 $ 21,340 42.2097485945873% $ 9,008 $ 12,332 $ 21,340 100% $ 21,340 $ - $ 55,012 $ 85,360 $ 111,205 $ 111,205 42.2097485945873% $ 46,939 $ 64,266 $ 111,205 100% $ 111,205 $ - $ 286,676 $ 444,820 $ 6,469,559 $ 6,469,559 42.2097485945873% $ 2,730,785 $ 3,738,774 $ 6,469,559 100% $ 6,469,559 $ - $ 16,677,892 $ 25,878,236 $ 289,760 $ 289,760 42.2097485945873% $ 122,307 $ 167,453 $ 289,760 100% $ 289,760 $ - $ 746,973 $ 1,159,040 $ 210,742 $ 210,742 42.2097485945873% $ 88,954 $ 121,788 $ 210,742 100% $ 210,742 $ - $ 543,272 $ 842,968 $ 331,683 $ 331,683 42.2097485945873% $ 140,003 $ 191,680 $ 331,683 100% $ 331,683 $ - $ 855,046 $ 1,326,732 $ 1,281,687 $ 1,281,687 42.2097485945873% $ 540,997 $ 740,690 $ 1,281,687 100% $ 1,281,687 $ - $ 3,304,064 $ 5,126,748 $ 14,475,085 $ 14,475,085 42.2097485945873% $ 6,109,897 $ 8,365,188 $ 14,475,085 100% $ 14,475,085 $ - $ 37,315,358 $ 57,900,340 $ 318,358 $ 318,358 42.2097485945873% $ 134,378 $ 183,980 $ 318,358 100% $ 318,358 $ - $ 820,696 $ 1,273,432 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 4,778 $ 4,778 42.2097485945873% $ 2,017 $ 2,761 $ 4,778 100% $ 4,778 $ - $ 12,317 $ 19,112 $ 7,152,537 $ 7,152,537 42.2097485945873% $ 3,019,068 $ 4,133,469 $ 7,152,537 100% $ 7,152,537 $ - $ 18,438,543 $ 28,610,148 $ 85,008 $ 85,008 42.2097485945873% $ 35,882 $ 49,126 $ 85,008 100% $ 85,008 $ - $ 219,142 $ 340,032 $ 34,237 $ 34,237 42.2097485945873% $ 14,451 $ 19,786 $ 34,237 100% $ 34,237 $ - $ 88,260 $ 136,948 $ 2,758,756 $ 2,758,756 42.2097485945873% $ 1,164,464 $ 1,594,292 $ 2,758,756 100% $ 2,758,756 $ - $ 7,111,804 $ 11,035,024 $ 159,442 $ 159,442 42.2097485945873% $ 67,300 $ 92,142 $ 159,442 100% $ 159,442 $ - $ 411,026 $ 637,768 $ 348,543 $ 348,543 42.2097485945873% $ 147,119 $ 201,424 $ 348,543 100% $ 348,543 $ - $ 898,510 $ 1,394,172 $ 240,616 $ 240,616 42.2097485945873% $ 101,563 $ 139,053 $ 240,616 100% $ 240,616 $ - $ 620,285 $ 962,464 $ 1,857,047 $ 1,857,047 42.2097485945873% $ 783,855 $ 1,073,192 $ 1,857,047 100% $ 1,857,047 $ - $ 4,787,286 $ 7,428,188 $ 48,007 $ 48,007 42.2097485945873% $ 20,264 $ 27,743 $ 48,007 100% $ 48,007 $ - $ 123,757 $ 192,028 $ 328,403 $ 328,403 42.2097485945873% $ 138,618 $ 189,785 $ 328,403 100% $ 328,403 $ - $ 846,591 $ 1,313,612 $ 129,082 $ 129,082 42.2097485945873% $ 54,485 $ 74,597 $ 129,082 100% $ 129,082 $ - $ 332,761 $ 516,328 $ 967,173 $ 967,173 42.2097485945873% $ 408,241 $ 558,932 $ 967,173 100% $ 967,173 $ - $ 2,493,278 $ 3,868,692 $ 847,440 $ 847,440 42.2097485945873% $ 357,702 $ 489,738 $ 847,440 100% $ 847,440 $ - $ 2,184,618 $ 3,389,760 $ 10,047 $ 10,047 42.2097485945873% $ 4,241 $ 5,806 $ 10,047 100% $ 10,047 $ - $ 25,900 $ 40,188 $ 3,844,486 $ 3,844,486 42.2097485945873% $ 1,622,748 $ 2,221,738 $ 3,844,486 100% $ 3,844,486 $ - $ 9,910,710 $ 15,377,944 $ 12,984,457 $ 12,984,457 42.2097485945873% $ 5,480,707 $ 7,503,750 $ 12,984,457 100% $ 12,984,457 $ - $ 33,472,664 $ 51,937,828 $ 66,610 $ 66,610 42.2097485945873% $ 28,116 $ 38,494 $ 66,610 100% $ 66,610 $ - $ 171,714 $ 266,440 $ 271,140 $ 271,140 42.2097485945873% $ 114,448 $ 156,692 $ 271,140 100% $ 271,140 $ - $ 698,972 $ 1,084,560 $ 517,516 $ 517,516 42.2097485945873% $ 218,442 $ 299,074 $ 517,516 100% $ 517,516 $ - $ 1,334,106 $ 2,070,064 $ 1,342,273 $ 1,342,273 42.2097485945873% $ 566,570 $ 775,703 $ 1,342,273 100% $ 1,342,273 $ - $ 3,460,249 $ 5,369,092 $ 1,237,807 $ 1,237,807 42.2097485945873% $ 522,475 $ 715,332 $ 1,237,807 100% $ 1,237,807 $ - $ 3,190,946 $ 4,951,228

Page 34: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

34 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

15 63586 Linns Valley-Poso Flat Union DISTRICT 2 $ 69,546 $ 45,901 15 63594 Lost Hills Union Elementary DISTRICT 2 $ 377,159 $ 248,926 15 63610 Maple Elementary DISTRICT 2 $ 932,611 $ 610,399 15 63628 Maricopa Unified DISTRICT 2 $ 1,959,955 $ 1,344,490 15 63628 0127183 1490 D California Virtual Academy @ Maricopa CHARTER 1 $ 5,497,909 $ 3,597,208 15 63628 0127209 1491 D California Virtual Academy High @ Maricopa CHARTER 1 $ 2,763,402 $ 1,552,772 15 63628 0128504 1575 D Peak to Peak Mountain Charter CHARTER 1 $ 150,777 $ - 15 63651 McKittrick Elementary DISTRICT 2 $ 248,319 $ 158,937 15 63669 Midway Elementary DISTRICT 3 $ 95,884 $ 92,049 15 63677 Mojave Unified DISTRICT 2 $ 3,149,384 $ 4,203,509 15 63685 Muroc Joint Unified DISTRICT 1 $ 7,397,038 $ 4,731,901 15 63693 Norris Elementary DISTRICT 1 $ 15,453,603 $ 8,748,080 15 63719 Pond Union Elementary DISTRICT 2 $ 891,297 $ 638,836 15 63750 Rosedale Union Elementary DISTRICT 1 $ 20,555,371 $ 11,813,218 15 63768 Semitropic Elementary DISTRICT 2 $ 1,346,894 $ 894,009 15 63768 0124842 1337 D California Pacific Charter School of Kern CHARTER 1 $ 1,335,578 $ 631,548 15 63776 Southern Kern Unified DISTRICT 2 $ 10,578,008 $ 8,407,300 15 63784 South Fork Union DISTRICT 1 $ 1,107,331 $ 647,503 15 63792 Standard Elementary DISTRICT 2 $ 7,997,136 $ 7,203,636 15 63800 Taft City DISTRICT 2 $ 4,242,355 $ 3,895,804 15 63818 Taft Union High DISTRICT 2 $ 1,157,447 $ (33,942)15 63826 Tehachapi Unified DISTRICT 1 $ 12,856,908 $ 8,339,131 15 63826 0127258 1497 D Abernathy Collegiate Charter CHARTER 1 $ 140,666 $ - 15 63834 Vineland Elementary DISTRICT 1 $ 3,796,037 $ 2,125,267 15 63842 Wasco Union Elementary DISTRICT 1 $ 15,303,119 $ 8,671,190 15 63859 Wasco Union High DISTRICT 2 $ 1,940,800 $ 2,154,315 15 73544 Rio Bravo-Greeley Union Elementary DISTRICT 2 $ 3,186,444 $ 2,444,728 15 73742 Sierra Sands Unified DISTRICT 1 $ 16,397,510 $ 13,976,452 15 73908 McFarland Unified DISTRICT 1 $ 15,588,614 $ 8,600,300 15 75168 El Tejon Unified DISTRICT 1 $ 1,780,159 $ 1,505,563 15 75168 0102111 0593 L Pine Mountain Learning Center CHARTER 1 $ 109,089 $ 109,089 15 75630 1530500 0350 D Ridgecrest Charter CHARTER 1 $ 1,648,685 $ 873,644 16 10165 Kings Co. Office of Education COUNTY 1 $ 17,860,930 $ 9,777,130 16 63875 Armona Union Elementary DISTRICT 1 $ 4,841,655 $ 2,695,904

Page 35: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

35 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 23,645 $ 4,729 $ 128,233 $ 25,647 $ 322,212 $ 64,442 $ 615,465 $ 123,093 $ 1,900,701 $ 380,140 $ 1,210,630 $ 242,126 $ 150,777 $ 30,155 $ 89,382 $ 17,876 $ 3,835 $ - $ (1,054,125) $ (210,825) $ 2,665,137 $ 533,027 $ 6,705,523 $ 1,341,105 $ 252,461 $ 50,492 $ 8,742,153 $ 1,748,431 $ 452,885 $ 90,577 $ 704,030 $ 140,806 $ 2,170,708 $ 434,142 $ 459,828 $ 91,966 $ 793,500 $ 158,700 $ 346,551 $ 69,310 $ 1,191,389 $ 238,278 $ 4,517,777 $ 903,555 $ 140,666 $ 28,133 $ 1,670,770 $ 334,154 $ 6,631,929 $ 1,326,386 $ (213,515) $ (42,703) $ 741,716 $ 148,343 $ 2,421,058 $ 484,212 $ 6,988,314 $ 1,397,663 $ 274,596 $ 54,919 $ - $ - $ 775,041 $ 155,008 $ 8,083,800 $ 1,616,760 $ 2,145,751 $ 429,150

Page 36: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

36 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 4,729 $ 4,729 42.2097485945873% $ 1,996 $ 2,733 $ 4,729 100% $ 4,729 $ - $ 12,191 $ 18,916 $ 25,647 $ 25,647 42.2097485945873% $ 10,826 $ 14,821 $ 25,647 100% $ 25,647 $ - $ 66,115 $ 102,588 $ 64,442 $ 64,442 42.2097485945873% $ 27,201 $ 37,241 $ 64,442 100% $ 64,442 $ - $ 166,125 $ 257,768 $ 123,093 $ 123,093 42.2097485945873% $ 51,957 $ 71,136 $ 123,093 100% $ 123,093 $ - $ 317,322 $ 492,372 $ 380,140 $ 380,140 42.2097485945873% $ 160,456 $ 219,684 $ 380,140 100% $ 380,140 $ - $ 979,964 $ 1,520,560 $ 242,126 $ 242,126 42.2097485945873% $ 102,201 $ 139,925 $ 242,126 100% $ 242,126 $ - $ 624,177 $ 968,504 $ 30,155 $ 30,155 42.2097485945873% $ 12,728 $ 17,427 $ 30,155 100% $ 30,155 $ - $ 77,737 $ 120,620 $ 17,876 $ 17,876 42.2097485945873% $ 7,545 $ 10,331 $ 17,876 100% $ 17,876 $ - $ 46,083 $ 71,504 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ (210,825) $ (210,825) 42.2097485945873% $ (88,989) $ (121,836) $ (210,825) 100% $ (210,825) $ - $ (543,486) $ (843,300) $ 533,027 $ 533,027 42.2097485945873% $ 224,989 $ 308,038 $ 533,027 100% $ 533,027 $ - $ 1,374,092 $ 2,132,108 $ 1,341,105 $ 1,341,105 42.2097485945873% $ 566,077 $ 775,028 $ 1,341,105 100% $ 1,341,105 $ - $ 3,457,238 $ 5,364,420 $ 50,492 $ 50,492 42.2097485945873% $ 21,313 $ 29,179 $ 50,492 100% $ 50,492 $ - $ 130,163 $ 201,968 $ 1,748,431 $ 1,748,431 42.2097485945873% $ 738,008 $ 1,010,423 $ 1,748,431 100% $ 1,748,431 $ - $ 4,507,285 $ 6,993,724 $ 90,577 $ 90,577 42.2097485945873% $ 38,232 $ 52,345 $ 90,577 100% $ 90,577 $ - $ 233,499 $ 362,308 $ 140,806 $ 140,806 42.2097485945873% $ 59,434 $ 81,372 $ 140,806 100% $ 140,806 $ - $ 362,984 $ 563,224 $ 434,142 $ 434,142 42.2097485945873% $ 183,250 $ 250,892 $ 434,142 100% $ 434,142 $ - $ 1,119,176 $ 1,736,568 $ 91,966 $ 91,966 42.2097485945873% $ 38,819 $ 53,147 $ 91,966 100% $ 91,966 $ - $ 237,079 $ 367,864 $ 158,700 $ 158,700 42.2097485945873% $ 66,987 $ 91,713 $ 158,700 100% $ 158,700 $ - $ 409,113 $ 634,800 $ 69,310 $ 69,310 42.2097485945873% $ 29,256 $ 40,054 $ 69,310 100% $ 69,310 $ - $ 178,674 $ 277,240 $ 238,278 $ 238,278 42.2097485945873% $ 100,577 $ 137,701 $ 238,278 100% $ 238,278 $ - $ 614,257 $ 953,112 $ 903,555 $ 903,555 42.2097485945873% $ 381,388 $ 522,167 $ 903,555 100% $ 903,555 $ - $ 2,329,277 $ 3,614,220 $ 28,133 $ 28,133 42.2097485945873% $ 11,875 $ 16,258 $ 28,133 100% $ 28,133 $ - $ 72,524 $ 112,532 $ 334,154 $ 334,154 42.2097485945873% $ 141,046 $ 193,108 $ 334,154 100% $ 334,154 $ - $ 861,416 $ 1,336,616 $ 1,326,386 $ 1,326,386 42.2097485945873% $ 559,864 $ 766,522 $ 1,326,386 100% $ 1,326,386 $ - $ 3,419,294 $ 5,305,544 $ (42,703) $ (42,703) 42.2097485945873% $ (18,025) $ (24,678) $ (42,703) 100% $ (42,703) $ - $ (110,084) $ (170,812) $ 148,343 $ 148,343 42.2097485945873% $ 62,615 $ 85,728 $ 148,343 100% $ 148,343 $ - $ 382,414 $ 593,372 $ 484,212 $ 484,212 42.2097485945873% $ 204,385 $ 279,827 $ 484,212 100% $ 484,212 $ - $ 1,248,251 $ 1,936,848 $ 1,397,663 $ 1,397,663 42.2097485945873% $ 589,950 $ 807,713 $ 1,397,663 100% $ 1,397,663 $ - $ 3,603,039 $ 5,590,652 $ 54,919 $ 54,919 42.2097485945873% $ 23,181 $ 31,738 $ 54,919 100% $ 54,919 $ - $ 141,576 $ 219,676 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 155,008 $ 155,008 42.2097485945873% $ 65,428 $ 89,580 $ 155,008 100% $ 155,008 $ - $ 399,596 $ 620,032 $ 1,616,760 $ 1,616,760 42.2097485945873% $ 682,430 $ 934,330 $ 1,616,760 100% $ 1,616,760 $ - $ 4,167,850 $ 6,467,040 $ 429,150 $ 429,150 42.2097485945873% $ 181,143 $ 248,007 $ 429,150 100% $ 429,150 $ - $ 1,106,307 $ 1,716,600

Page 37: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

37 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

16 63875 0101717 0571 L Crossroads Charter CHARTER 1 $ 1,057,004 $ 823,589 16 63875 0112698 0840 D California Virtual Academy @ Kings CHARTER 1 $ 2,592,376 $ 1,576,881 16 63875 0121491 1168 D National University Academy, Armona CHARTER 1 $ 740,556 $ 740,556 16 63883 Central Union Elementary DISTRICT 1 $ 9,389,379 $ 5,270,038 16 63891 Corcoran Joint Unified DISTRICT 1 $ 15,069,690 $ 8,347,020 16 63891 0120154 1111 D California Pacific Charter School of Central California CHARTER 1 $ 55,410 $ 39,141 16 63917 Hanford Elementary DISTRICT 1 $ 29,030,713 $ 15,801,524 16 63925 Hanford Joint Union High DISTRICT 1 $ 20,012,693 $ 11,149,215 16 63933 Island Union Elementary DISTRICT 1 $ 1,789,821 $ 935,677 16 63933 6010466 00D6 N Island Elementary CHARTER 1 $ - $ - 16 63941 Kings River-Hardwick Union Elementary DISTRICT 1 $ 3,566,089 $ 1,943,896 16 63941 6010474 00D7 N Kings River-Hardwick Elementary CHARTER 1 $ - $ - 16 63958 Kit Carson Union Elementary DISTRICT 1 $ 1,961,655 $ 1,121,438 16 63958 6113120 0088 L Mid Valley Alternative Charter CHARTER 1 $ 72,513 $ 42,173 16 63966 Lakeside Union Elementary DISTRICT 1 $ 1,633,203 $ 931,530 16 63974 Lemoore Union Elementary DISTRICT 1 $ 13,507,335 $ 7,677,737 16 63974 0100156 0489 L Lemoore University Elementary Charter CHARTER 1 $ 1,102,152 $ 606,614 16 63982 Lemoore Union High DISTRICT 1 $ 10,667,608 $ 5,901,873 16 63982 0110205 1068 D Lemoore Middle College High CHARTER 1 $ 1,270,951 $ 685,941 16 63990 Pioneer Union Elementary DISTRICT 1 $ 553,321 $ 304,468 16 63990 0116699 00D1 L Frontier Elementary CHARTER 1 $ 1,926,882 $ 1,005,338 16 63990 6010557 00D1 L Pioneer Elementary CHARTER 1 $ 2,677,016 $ 1,414,265 16 63990 6110233 00D1 L Pioneer Middle CHARTER 1 $ 2,534,362 $ 1,424,036 16 73932 Reef-Sunset Unified DISTRICT 1 $ 13,452,561 $ 7,461,788 17 10173 Lake Co. Office of Education COUNTY 1 $ 5,863,927 $ 3,274,889 17 64014 Kelseyville Unified DISTRICT 1 $ 4,555,475 $ 2,796,535 17 64022 Konocti Unified DISTRICT 1 $ 11,624,550 $ 6,696,697 17 64030 Lakeport Unified DISTRICT 1 $ 3,632,929 $ 2,370,177 17 64048 Lucerne Elementary DISTRICT 1 $ 882,908 $ 573,693 17 64055 Middletown Unified DISTRICT 2 $ 3,973,851 $ 2,829,807 17 64055 0108340 0681 D Lake County International Charter CHARTER 1 $ 175,826 $ 85,733 17 64063 Upper Lake Union Elementary DISTRICT 1 $ 1,837,373 $ 1,143,620 17 64071 Upper Lake Union High DISTRICT 1 $ 777,438 $ 685,044 18 10181 Lassen Co. Office of Education COUNTY 1 $ 5,467,200 $ 2,916,949

Page 38: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

38 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 233,415 $ 46,683 $ 1,015,495 $ 203,099 $ - $ - $ 4,119,341 $ 823,868 $ 6,722,670 $ 1,344,534 $ 16,269 $ 3,254 $ 13,229,189 $ 2,645,838 $ 8,863,478 $ 1,772,696 $ 854,144 $ 170,829 $ - $ - $ 1,622,193 $ 324,439 $ - $ - $ 840,217 $ 168,043 $ 30,340 $ 6,068 $ 701,673 $ 140,335 $ 5,829,598 $ 1,165,920 $ 495,538 $ 99,108 $ 4,765,735 $ 953,147 $ 585,010 $ 117,002 $ 248,853 $ 49,771 $ 921,544 $ 184,309 $ 1,262,751 $ 252,550 $ 1,110,326 $ 222,065 $ 5,990,773 $ 1,198,155 $ 2,589,038 $ 517,808 $ 1,758,940 $ 351,788 $ 4,927,853 $ 985,571 $ 1,262,752 $ 252,550 $ 309,215 $ 61,843 $ 1,144,044 $ 228,809 $ 90,093 $ 18,019 $ 693,753 $ 138,751 $ 92,394 $ 18,479 $ 2,550,251 $ 510,050

Page 39: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

39 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 46,683 $ 46,683 42.2097485945873% $ 19,705 $ 26,978 $ 46,683 100% $ 46,683 $ - $ 120,344 $ 186,732 $ 203,099 $ 203,099 42.2097485945873% $ 85,728 $ 117,371 $ 203,099 100% $ 203,099 $ - $ 523,569 $ 812,396 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 823,868 $ 823,868 42.2097485945873% $ 347,753 $ 476,115 $ 823,868 100% $ 823,868 $ - $ 2,123,851 $ 3,295,472 $ 1,344,534 $ 1,344,534 42.2097485945873% $ 567,524 $ 777,010 $ 1,344,534 100% $ 1,344,534 $ - $ 3,466,078 $ 5,378,136 $ 3,254 $ 3,254 42.2097485945873% $ 1,374 $ 1,880 $ 3,254 100% $ 3,254 $ - $ 8,388 $ 13,016 $ 2,645,838 $ 2,645,838 42.2097485945873% $ 1,116,802 $ 1,529,036 $ 2,645,838 100% $ 2,645,838 $ - $ 6,820,712 $ 10,583,352 $ 1,772,696 $ 1,772,696 42.2097485945873% $ 748,251 $ 1,024,445 $ 1,772,696 100% $ 1,772,696 $ - $ 4,569,837 $ 7,090,784 $ 170,829 $ 170,829 42.2097485945873% $ 72,106 $ 98,723 $ 170,829 100% $ 170,829 $ - $ 440,381 $ 683,316 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 324,439 $ 324,439 42.2097485945873% $ 136,945 $ 187,494 $ 324,439 100% $ 324,439 $ - $ 836,372 $ 1,297,756 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 168,043 $ 168,043 42.2097485945873% $ 70,931 $ 97,112 $ 168,043 100% $ 168,043 $ - $ 433,198 $ 672,172 $ 6,068 $ 6,068 42.2097485945873% $ 2,561 $ 3,507 $ 6,068 100% $ 6,068 $ - $ 15,643 $ 24,272 $ 140,335 $ 140,335 42.2097485945873% $ 59,235 $ 81,100 $ 140,335 100% $ 140,335 $ - $ 361,770 $ 561,340 $ 1,165,920 $ 1,165,920 42.2097485945873% $ 492,132 $ 673,788 $ 1,165,920 100% $ 1,165,920 $ - $ 3,005,628 $ 4,663,680 $ 99,108 $ 99,108 42.2097485945873% $ 41,833 $ 57,275 $ 99,108 100% $ 99,108 $ - $ 255,491 $ 396,432 $ 953,147 $ 953,147 42.2097485945873% $ 402,321 $ 550,826 $ 953,147 100% $ 953,147 $ - $ 2,457,120 $ 3,812,588 $ 117,002 $ 117,002 42.2097485945873% $ 49,386 $ 67,616 $ 117,002 100% $ 117,002 $ - $ 301,620 $ 468,008 $ 49,771 $ 49,771 42.2097485945873% $ 21,008 $ 28,763 $ 49,771 100% $ 49,771 $ - $ 128,305 $ 199,084 $ 184,309 $ 184,309 42.2097485945873% $ 77,796 $ 106,513 $ 184,309 100% $ 184,309 $ - $ 475,131 $ 737,236 $ 252,550 $ 252,550 42.2097485945873% $ 106,601 $ 145,949 $ 252,550 100% $ 252,550 $ - $ 651,049 $ 1,010,200 $ 222,065 $ 222,065 42.2097485945873% $ 93,733 $ 128,332 $ 222,065 100% $ 222,065 $ - $ 572,462 $ 888,260 $ 1,198,155 $ 1,198,155 42.2097485945873% $ 505,738 $ 692,417 $ 1,198,155 100% $ 1,198,155 $ - $ 3,088,727 $ 4,792,620 $ 517,808 $ 517,808 42.2097485945873% $ 218,565 $ 299,243 $ 517,808 100% $ 517,808 $ - $ 1,334,859 $ 2,071,232 $ 351,788 $ 351,788 42.2097485945873% $ 148,489 $ 203,299 $ 351,788 100% $ 351,788 $ - $ 906,875 $ 1,407,152 $ 985,571 $ 985,571 42.2097485945873% $ 416,007 $ 569,564 $ 985,571 100% $ 985,571 $ - $ 2,540,706 $ 3,942,284 $ 252,550 $ 252,550 42.2097485945873% $ 106,601 $ 145,949 $ 252,550 100% $ 252,550 $ - $ 651,049 $ 1,010,200 $ 61,843 $ 61,843 42.2097485945873% $ 26,104 $ 35,739 $ 61,843 100% $ 61,843 $ - $ 159,425 $ 247,372 $ 228,809 $ 228,809 42.2097485945873% $ 96,580 $ 132,229 $ 228,809 100% $ 228,809 $ - $ 589,847 $ 915,236 $ 18,019 $ 18,019 42.2097485945873% $ 7,606 $ 10,413 $ 18,019 100% $ 18,019 $ - $ 46,451 $ 72,076 $ 138,751 $ 138,751 42.2097485945873% $ 58,566 $ 80,185 $ 138,751 100% $ 138,751 $ - $ 357,687 $ 555,004 $ 18,479 $ 18,479 42.2097485945873% $ 7,800 $ 10,679 $ 18,479 100% $ 18,479 $ - $ 47,637 $ 73,916 $ 510,050 $ 510,050 42.2097485945873% $ 215,291 $ 294,759 $ 510,050 100% $ 510,050 $ - $ 1,314,859 $ 2,040,200

Page 40: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

40 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

18 64089 Big Valley Joint Unified DISTRICT 2 $ 862,906 $ 612,009 18 64105 Janesville Union Elementary DISTRICT 1 $ 1,572,728 $ 861,429 18 64113 Johnstonville Elementary DISTRICT 1 $ 973,365 $ 531,159 18 64139 Lassen Union High DISTRICT 1 $ 3,663,517 $ 1,684,069 18 64162 Ravendale-Termo Elementary DISTRICT 2 $ 219,089 $ 165,981 18 64162 0118067 1032 L Juniper Ridge Virtual Academy Charter CHARTER 2 $ 143,355 $ 115,830 18 64162 0120287 1123 D New Day Academy CHARTER 1 $ 1,555,313 $ 744,750 18 64162 6010763 1549 D Long Valley Charter CHARTER 1 $ 1,059,856 $ - 18 64170 Richmond Elementary DISTRICT 1 $ 1,082,604 $ 588,055 18 64188 Shaffer Union Elementary DISTRICT 1 $ 777,331 $ 437,477 18 64196 Susanville Elementary DISTRICT 2 $ 3,802,532 $ 2,196,938 18 64204 Westwood Unified DISTRICT 2 $ 1,497,302 $ 1,004,687 18 64204 1830132 0399 D Westwood Charter CHARTER 1 $ 680,455 $ 361,723 18 75036 Fort Sage Unified DISTRICT 1 $ 1,435,458 $ 885,641 18 75036 0121657 1185 L Mt. Lassen Charter CHARTER 1 $ 529,751 $ 302,830 19 10199 Los Angeles Co. Office of Education COUNTY 1 $ 186,563,678 $ 103,921,864 19 10199 0106880 0663 D Jardin de la Infancia CHARTER 1 $ 184,525 $ 133,741 19 10199 0109918 0737 D Opportunities Unlimited Charter High CHARTER 1 $ 415,195 $ 379,677 19 10199 0109926 0738 D Academia Avance Charter CHARTER 1 $ 1,917,340 $ 1,124,059 19 10199 0109942 0741 D Los Angeles International Charter High CHARTER 1 $ 1,072,792 $ 578,050 19 10199 0112730 0839 D Wisdom Academy for Young Scientists CHARTER 1 $ 1,897,041 $ 1,108,843 19 10199 0121772 1204 D Environmental Charter Middle CHARTER 1 $ 1,123,763 $ 650,571 19 10199 0124925 1353 D Celerity Sirius Charter CHARTER 1 $ 1,935,162 $ 1,041,609 19 10199 0127274 1495 D Westchester Secondary Charter CHARTER 1 $ 386,012 $ - 19 10199 0127498 1501 D Environmental Charter Middle - Inglewood CHARTER 1 $ 276,805 $ - 19 10199 0127522 1506 D Optimist Charter CHARTER 1 $ 188,000 $ - 19 10199 1996008 0124 L Soledad Enrichment Action Charter High CHARTER 1 $ - $ - 19 10199 6116883 0249 D Odyssey Charter CHARTER 1 $ 1,560,097 $ 880,079 19 64212 ABC Unified DISTRICT 1 $ 98,386,016 $ 56,847,737 19 64246 Antelope Valley Union High DISTRICT 1 $ 110,662,122 $ 64,677,707 19 64246 0115337 0915 D Los Angeles County Online High CHARTER 1 $ 2,906,808 $ 1,695,705 19 64246 0126003 1415 L Academies of the Antelope Valley CHARTER 1 $ 1,152,549 $ 288,401 19 64246 1996537 0411 D Desert Sands Charter CHARTER 1 $ 11,605,410 $ 5,304,769 19 64261 Arcadia Unified DISTRICT 1 $ 18,310,285 $ 12,940,675

Page 41: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

41 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 250,897 $ 50,179 $ 711,299 $ 142,260 $ 442,206 $ 88,441 $ 1,979,448 $ 395,890 $ 53,108 $ 10,622 $ 27,525 $ 5,505 $ 810,563 $ 162,113 $ 1,059,856 $ 211,971 $ 494,549 $ 98,910 $ 339,854 $ 67,971 $ 1,605,594 $ 321,119 $ 492,615 $ 98,523 $ 318,732 $ 63,746 $ 549,817 $ 109,963 $ 226,921 $ 45,384 $ 82,641,814 $ 16,528,363 $ 50,784 $ 10,157 $ 35,518 $ 7,104 $ 793,281 $ 158,656 $ 494,742 $ 98,948 $ 788,198 $ 157,640 $ 473,192 $ 94,638 $ 893,553 $ 178,711 $ 386,012 $ 77,202 $ 276,805 $ 55,361 $ 188,000 $ 37,600 $ - $ - $ 680,018 $ 136,004 $ 41,538,279 $ 8,307,656 $ 45,984,415 $ 9,196,883 $ 1,211,103 $ 242,221 $ 864,148 $ 172,830 $ 6,300,641 $ 1,260,128 $ 5,369,610 $ 1,073,922

Page 42: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

42 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 50,179 $ 50,179 42.2097485945873% $ 21,180 $ 28,999 $ 50,179 100% $ 50,179 $ - $ 129,357 $ 200,716 $ 142,260 $ 142,260 42.2097485945873% $ 60,048 $ 82,212 $ 142,260 100% $ 142,260 $ - $ 366,732 $ 569,040 $ 88,441 $ 88,441 42.2097485945873% $ 37,331 $ 51,110 $ 88,441 100% $ 88,441 $ - $ 227,992 $ 353,764 $ 395,890 $ 395,890 42.2097485945873% $ 167,104 $ 228,786 $ 395,890 100% $ 395,890 $ - $ 1,020,566 $ 1,583,560 $ 10,622 $ 10,622 42.2097485945873% $ 4,484 $ 6,138 $ 10,622 100% $ 10,622 $ - $ 27,382 $ 42,488 $ 5,505 $ 5,505 42.2097485945873% $ 2,324 $ 3,181 $ 5,505 100% $ 5,505 $ - $ 14,191 $ 22,020 $ 162,113 $ 162,113 42.2097485945873% $ 68,427 $ 93,686 $ 162,113 100% $ 162,113 $ - $ 417,912 $ 648,452 $ 211,971 $ 211,971 42.2097485945873% $ 89,472 $ 122,499 $ 211,971 100% $ 211,971 $ - $ 546,441 $ 847,884 $ 98,910 $ 98,910 42.2097485945873% $ 41,750 $ 57,160 $ 98,910 100% $ 98,910 $ - $ 254,980 $ 395,640 $ 67,971 $ 67,971 42.2097485945873% $ 28,690 $ 39,281 $ 67,971 100% $ 67,971 $ - $ 175,223 $ 271,884 $ 321,119 $ 321,119 42.2097485945873% $ 135,544 $ 185,575 $ 321,119 100% $ 321,119 $ - $ 827,813 $ 1,284,476 $ 98,523 $ 98,523 42.2097485945873% $ 41,586 $ 56,937 $ 98,523 100% $ 98,523 $ - $ 253,983 $ 394,092 $ 63,746 $ 63,746 42.2097485945873% $ 26,907 $ 36,839 $ 63,746 100% $ 63,746 $ - $ 164,331 $ 254,984 $ 109,963 $ 109,963 42.2097485945873% $ 46,415 $ 63,548 $ 109,963 100% $ 109,963 $ - $ 283,474 $ 439,852 $ 45,384 $ 45,384 42.2097485945873% $ 19,156 $ 26,228 $ 45,384 100% $ 45,384 $ - $ 116,996 $ 181,536 $ 16,528,363 $ 16,528,363 42.2097485945873% $ 6,976,580 $ 9,551,783 $ 16,528,363 100% $ 16,528,363 $ - $ 42,608,509 $ 66,113,452 $ 10,157 $ 10,157 42.2097485945873% $ 4,287 $ 5,870 $ 10,157 100% $ 10,157 $ - $ 26,184 $ 40,628 $ 7,104 $ 7,104 42.2097485945873% $ 2,999 $ 4,105 $ 7,104 100% $ 7,104 $ - $ 18,313 $ 28,416 $ 158,656 $ 158,656 42.2097485945873% $ 66,968 $ 91,688 $ 158,656 100% $ 158,656 $ - $ 409,000 $ 634,624 $ 98,948 $ 98,948 42.2097485945873% $ 41,766 $ 57,182 $ 98,948 100% $ 98,948 $ - $ 255,078 $ 395,792 $ 157,640 $ 157,640 42.2097485945873% $ 66,539 $ 91,101 $ 157,640 100% $ 157,640 $ - $ 406,381 $ 630,560 $ 94,638 $ 94,638 42.2097485945873% $ 39,946 $ 54,692 $ 94,638 100% $ 94,638 $ - $ 243,968 $ 378,552 $ 178,711 $ 178,711 42.2097485945873% $ 75,433 $ 103,278 $ 178,711 100% $ 178,711 $ - $ 460,700 $ 714,844 $ 77,202 $ 77,202 42.2097485945873% $ 32,587 $ 44,615 $ 77,202 100% $ 77,202 $ - $ 199,019 $ 308,808 $ 55,361 $ 55,361 42.2097485945873% $ 23,368 $ 31,993 $ 55,361 100% $ 55,361 $ - $ 142,715 $ 221,444 $ 37,600 $ 37,600 42.2097485945873% $ 15,871 $ 21,729 $ 37,600 100% $ 37,600 $ - $ 96,929 $ 150,400 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 136,004 $ 136,004 42.2097485945873% $ 57,407 $ 78,597 $ 136,004 100% $ 136,004 $ - $ 350,605 $ 544,016 $ 8,307,656 $ 8,307,656 42.2097485945873% $ 3,506,641 $ 4,801,015 $ 8,307,656 100% $ 8,307,656 $ - $ 21,416,327 $ 33,230,624 $ 9,196,883 $ 9,196,883 42.2097485945873% $ 3,881,981 $ 5,314,902 $ 9,196,883 100% $ 9,196,883 $ - $ 23,708,668 $ 36,787,532 $ 242,221 $ 242,221 42.2097485945873% $ 102,241 $ 139,980 $ 242,221 100% $ 242,221 $ - $ 624,422 $ 968,884 $ 172,830 $ 172,830 42.2097485945873% $ 72,951 $ 99,879 $ 172,830 100% $ 172,830 $ - $ 445,539 $ 691,320 $ 1,260,128 $ 1,260,128 42.2097485945873% $ 531,897 $ 728,231 $ 1,260,128 100% $ 1,260,128 $ - $ 3,248,487 $ 5,040,512 $ 1,073,922 $ 1,073,922 42.2097485945873% $ 453,300 $ 620,622 $ 1,073,922 100% $ 1,073,922 $ - $ 2,768,466 $ 4,295,688

Page 43: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

43 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64279 Azusa Unified DISTRICT 1 $ 45,280,933 $ 27,965,465 19 64287 Baldwin Park Unified DISTRICT 1 $ 81,859,664 $ 48,340,502 19 64287 0114397 0874 D Opportunities for Learning - Baldwin Park II CHARTER 1 $ 17,019,908 $ 7,882,246 19 64287 1996479 0402 D Opportunities for Learning - Baldwin Park CHARTER 1 $ 10,169,633 $ 7,880,431 19 64295 Bassett Unified DISTRICT 1 $ 22,591,331 $ 13,610,061 19 64303 Bellflower Unified DISTRICT 1 $ 59,365,532 $ 35,097,224 19 64311 Beverly Hills Unified DISTRICT 1 $ 1,338,733 $ 736,304 19 64329 Bonita Unified DISTRICT 1 $ 37,894,851 $ 22,848,308 19 64337 Burbank Unified DISTRICT 1 $ 46,793,028 $ 31,782,197 19 64337 1996099 0130 D Options for Youth-Burbank Charter CHARTER 1 $ 4,438,768 $ 3,099,408 19 64345 Castaic Union DISTRICT 1 $ 10,243,681 $ 6,449,941 19 64352 Centinela Valley Union High DISTRICT 1 $ 29,038,613 $ 17,528,373 19 64352 0128488 1558 L Family First Charter CHARTER 1 $ 534,773 $ - 19 64352 0128496 1557 L New Opportunities Charter CHARTER 1 $ 680,636 $ - 19 64378 Charter Oak Unified DISTRICT 1 $ 23,787,203 $ 14,716,058 19 64394 Claremont Unified DISTRICT 1 $ 27,140,704 $ 16,625,192 19 64436 Covina-Valley Unified DISTRICT 1 $ 101,559,481 $ 61,020,025 19 64444 Culver City Unified DISTRICT 1 $ 36,104,282 $ 20,500,975 19 64451 Downey Unified DISTRICT 1 $ 95,828,859 $ 57,030,782 19 64469 Duarte Unified DISTRICT 1 $ 15,134,543 $ 9,569,089 19 64469 0128736 1599 D Opportunities for Learning - Duarte CHARTER 1 $ 2,606,786 $ - 19 64477 Eastside Union Elementary DISTRICT 1 $ 16,200,298 $ 9,461,148 19 64485 East Whittier City Elementary DISTRICT 1 $ 46,117,517 $ 26,626,275 19 64501 El Monte City DISTRICT 1 $ 41,000,997 $ 24,210,713 19 64519 El Monte Union High DISTRICT 1 $ 55,906,592 $ 33,554,302 19 64527 El Rancho Unified DISTRICT 1 $ 43,918,241 $ 26,939,930 19 64535 El Segundo Unified DISTRICT 1 $ 11,761,387 $ 7,179,083 19 64550 Garvey Elementary DISTRICT 1 $ 24,392,514 $ 14,463,943 19 64568 Glendale Unified DISTRICT 1 $ 90,574,440 $ 59,470,020 19 64576 Glendora Unified DISTRICT 1 $ 29,658,430 $ 17,425,234 19 64584 Gorman Elementary DISTRICT 1 $ 637,958 $ 334,407 19 64584 1996305 0285 D Gorman Learning Center CHARTER 1 $ 9,095,200 $ 4,890,937 19 64592 Hawthorne Elementary DISTRICT 1 $ 36,488,843 $ 21,326,262 19 64592 0100354 0523 L Hawthorne Math and Science Academy CHARTER 1 $ 2,976,786 $ 1,744,148

Page 44: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

44 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 17,315,468 $ 3,463,094 $ 33,519,162 $ 6,703,832 $ 9,137,662 $ 1,827,532 $ 2,289,202 $ 457,840 $ 8,981,270 $ 1,796,254 $ 24,268,308 $ 4,853,662 $ 602,429 $ 120,486 $ 15,046,543 $ 3,009,309 $ 15,010,831 $ 3,002,166 $ 1,339,360 $ 267,872 $ 3,793,740 $ 758,748 $ 11,510,240 $ 2,302,048 $ 534,773 $ 106,955 $ 680,636 $ 136,127 $ 9,071,145 $ 1,814,229 $ 10,515,512 $ 2,103,102 $ 40,539,456 $ 8,107,891 $ 15,603,307 $ 3,120,661 $ 38,798,077 $ 7,759,615 $ 5,565,454 $ 1,113,091 $ 2,606,786 $ 521,357 $ 6,739,150 $ 1,347,830 $ 19,491,242 $ 3,898,248 $ 16,790,284 $ 3,358,057 $ 22,352,290 $ 4,470,458 $ 16,978,311 $ 3,395,662 $ 4,582,304 $ 916,461 $ 9,928,571 $ 1,985,714 $ 31,104,420 $ 6,220,884 $ 12,233,196 $ 2,446,639 $ 303,551 $ 60,710 $ 4,204,263 $ 840,853 $ 15,162,581 $ 3,032,516 $ 1,232,638 $ 246,528

Page 45: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

45 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 3,463,094 $ 3,463,094 42.2097485945873% $ 1,461,763 $ 2,001,331 $ 3,463,094 100% $ 3,463,094 $ - $ 8,927,519 $ 13,852,376 $ 6,703,832 $ 6,703,832 42.2097485945873% $ 2,829,671 $ 3,874,161 $ 6,703,832 100% $ 6,703,832 $ - $ 17,281,825 $ 26,815,328 $ 1,827,532 $ 1,827,532 42.2097485945873% $ 771,397 $ 1,056,135 $ 1,827,532 100% $ 1,827,532 $ - $ 4,711,199 $ 7,310,128 $ 457,840 $ 457,840 42.2097485945873% $ 193,253 $ 264,587 $ 457,840 100% $ 457,840 $ - $ 1,180,267 $ 1,831,360 $ 1,796,254 $ 1,796,254 42.2097485945873% $ 758,194 $ 1,038,060 $ 1,796,254 100% $ 1,796,254 $ - $ 4,630,568 $ 7,185,016 $ 4,853,662 $ 4,853,662 42.2097485945873% $ 2,048,719 $ 2,804,943 $ 4,853,662 100% $ 4,853,662 $ - $ 12,512,267 $ 19,414,648 $ 120,486 $ 120,486 42.2097485945873% $ 50,857 $ 69,629 $ 120,486 100% $ 120,486 $ - $ 310,601 $ 481,944 $ 3,009,309 $ 3,009,309 42.2097485945873% $ 1,270,222 $ 1,739,087 $ 3,009,309 100% $ 3,009,309 $ - $ 7,757,705 $ 12,037,236 $ 3,002,166 $ 3,002,166 42.2097485945873% $ 1,267,207 $ 1,734,959 $ 3,002,166 100% $ 3,002,166 $ - $ 7,739,291 $ 12,008,664 $ 267,872 $ 267,872 42.2097485945873% $ 113,068 $ 154,804 $ 267,872 100% $ 267,872 $ - $ 690,548 $ 1,071,488 $ 758,748 $ 758,748 42.2097485945873% $ 320,266 $ 438,482 $ 758,748 100% $ 758,748 $ - $ 1,955,978 $ 3,034,992 $ 2,302,048 $ 2,302,048 42.2097485945873% $ 971,689 $ 1,330,359 $ 2,302,048 100% $ 2,302,048 $ - $ 5,934,455 $ 9,208,192 $ 106,955 $ 106,955 42.2097485945873% $ 45,145 $ 61,810 $ 106,955 100% $ 106,955 $ - $ 275,720 $ 427,820 $ 136,127 $ 136,127 42.2097485945873% $ 57,459 $ 78,668 $ 136,127 100% $ 136,127 $ - $ 350,922 $ 544,508 $ 1,814,229 $ 1,814,229 42.2097485945873% $ 765,781 $ 1,048,448 $ 1,814,229 100% $ 1,814,229 $ - $ 4,676,906 $ 7,256,916 $ 2,103,102 $ 2,103,102 42.2097485945873% $ 887,714 $ 1,215,388 $ 2,103,102 100% $ 2,103,102 $ - $ 5,421,592 $ 8,412,408 $ 8,107,891 $ 8,107,891 42.2097485945873% $ 3,422,320 $ 4,685,571 $ 8,107,891 100% $ 8,107,891 $ - $ 20,901,353 $ 32,431,564 $ 3,120,661 $ 3,120,661 42.2097485945873% $ 1,317,223 $ 1,803,438 $ 3,120,661 100% $ 3,120,661 $ - $ 8,044,760 $ 12,482,644 $ 7,759,615 $ 7,759,615 42.2097485945873% $ 3,275,314 $ 4,484,301 $ 7,759,615 100% $ 7,759,615 $ - $ 20,003,531 $ 31,038,460 $ 1,113,091 $ 1,113,091 42.2097485945873% $ 469,833 $ 643,258 $ 1,113,091 100% $ 1,113,091 $ - $ 2,869,440 $ 4,452,364 $ 521,357 $ 521,357 42.2097485945873% $ 220,063 $ 301,294 $ 521,357 100% $ 521,357 $ - $ 1,344,008 $ 2,085,428 $ 1,347,830 $ 1,347,830 42.2097485945873% $ 568,916 $ 778,914 $ 1,347,830 100% $ 1,347,830 $ - $ 3,474,574 $ 5,391,320 $ 3,898,248 $ 3,898,248 42.2097485945873% $ 1,645,441 $ 2,252,807 $ 3,898,248 100% $ 3,898,248 $ - $ 10,049,303 $ 15,592,992 $ 3,358,057 $ 3,358,057 42.2097485945873% $ 1,417,427 $ 1,940,630 $ 3,358,057 100% $ 3,358,057 $ - $ 8,656,744 $ 13,432,228 $ 4,470,458 $ 4,470,458 42.2097485945873% $ 1,886,969 $ 2,583,489 $ 4,470,458 100% $ 4,470,458 $ - $ 11,524,405 $ 17,881,832 $ 3,395,662 $ 3,395,662 42.2097485945873% $ 1,433,300 $ 1,962,362 $ 3,395,662 100% $ 3,395,662 $ - $ 8,753,686 $ 13,582,648 $ 916,461 $ 916,461 42.2097485945873% $ 386,836 $ 529,625 $ 916,461 100% $ 916,461 $ - $ 2,362,547 $ 3,665,844 $ 1,985,714 $ 1,985,714 42.2097485945873% $ 838,165 $ 1,147,549 $ 1,985,714 100% $ 1,985,714 $ - $ 5,118,977 $ 7,942,856 $ 6,220,884 $ 6,220,884 42.2097485945873% $ 2,625,819 $ 3,595,065 $ 6,220,884 100% $ 6,220,884 $ - $ 16,036,833 $ 24,883,536 $ 2,446,639 $ 2,446,639 42.2097485945873% $ 1,032,720 $ 1,413,919 $ 2,446,639 100% $ 2,446,639 $ - $ 6,307,197 $ 9,786,556 $ 60,710 $ 60,710 42.2097485945873% $ 25,626 $ 35,084 $ 60,710 100% $ 60,710 $ - $ 156,504 $ 242,840 $ 840,853 $ 840,853 42.2097485945873% $ 354,922 $ 485,931 $ 840,853 100% $ 840,853 $ - $ 2,167,637 $ 3,363,412 $ 3,032,516 $ 3,032,516 42.2097485945873% $ 1,280,017 $ 1,752,499 $ 3,032,516 100% $ 3,032,516 $ - $ 7,817,531 $ 12,130,064 $ 246,528 $ 246,528 42.2097485945873% $ 104,059 $ 142,469 $ 246,528 100% $ 246,528 $ - $ 635,525 $ 986,112

Page 46: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

46 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64600 Hermosa Beach City Elementary DISTRICT 1 $ 5,527,568 $ 3,175,267 19 64600 0120543 1130 D Opportunities for Learning - Hermosa Beach CHARTER 1 $ 6,005,444 $ 3,670,346 19 64600 0120550 1131 D Options for Youth-Hermosa Beach, Inc. CHARTER 1 $ 2,170,263 $ 1,098,197 19 64626 Hughes-Elizabeth Lakes Union Elementary DISTRICT 1 $ 846,742 $ 690,262 19 64634 Inglewood Unified DISTRICT 1 $ 50,710,326 $ 30,435,051 19 64634 0101667 0582 D Wilder's Preparatory Academy Charter CHARTER 1 $ 1,617,484 $ 953,229 19 64634 0116822 0977 D Wilder's Preparatory Academy Charter Middle CHARTER 1 $ 836,881 $ 487,008 19 64634 0119552 1075 D Today's Fresh Start Charter School Inglewood CHARTER 1 $ 754,806 $ 411,058 19 64634 0120303 1121 D ICEF Inglewood Elementary Charter Academy CHARTER 1 $ 1,170,456 $ 594,129 19 64634 0120311 1122 D ICEF Inglewood Middle Charter Academy CHARTER 1 $ 696,859 $ 421,965 19 64634 0121186 1137 D Children of Promise Preparatory Academy CHARTER 1 $ 863,251 $ 423,371 19 64634 0128991 1612 D Grace Hopper STEM Academy CHARTER 1 $ 72,725 $ - 19 64634 1996529 1242 L City Honors College Preparatory Charter CHARTER 1 $ 1,674,520 $ 1,079,748 19 64634 1996586 0432 D Animo Inglewood Charter High CHARTER 1 $ 2,929,176 $ 1,702,855 19 64634 6014518 1591 L La Tijera K-8 Academy of Excellence CHARTER 1 $ 1,488,251 $ - 19 64642 Keppel Union Elementary DISTRICT 1 $ 11,626,274 $ 6,812,037 19 64659 La Canada Unified DISTRICT 1 $ 8,351,512 $ 5,963,454 19 64667 Lancaster Elementary DISTRICT 1 $ 62,869,836 $ 36,020,569 19 64667 0123174 1225 D Life Source International Charter CHARTER 1 $ 1,315,472 $ 634,389 19 64667 0125559 1376 D iLEAD Lancaster Charter CHARTER 1 $ 1,352,575 $ 329,536 19 64683 Las Virgenes Unified DISTRICT 1 $ 15,039,722 $ 13,478,647 19 64691 Lawndale Elementary DISTRICT 1 $ 25,430,196 $ 14,845,239 19 64691 1996438 0353 D Environmental Charter High CHARTER 1 $ 2,775,188 $ 1,594,151 19 64709 Lennox DISTRICT 1 $ 27,049,777 $ 14,876,321 19 64709 0100602 0509 L Lennox Mathematics, Science and Technology Academy CHARTER 1 $ 2,888,460 $ 1,785,558 19 64709 0107508 0672 D Century Community Charter CHARTER 1 $ 2,060,365 $ 1,135,358 19 64709 0112250 0809 D Century Academy for Excellence CHARTER 1 $ 1,212,129 $ 748,378 19 64709 1996313 0281 D Animo Leadership High CHARTER 1 $ 3,447,459 $ 1,964,753 19 64717 Little Lake City Elementary DISTRICT 1 $ 18,757,223 $ 11,197,866 19 64725 Long Beach Unified DISTRICT 1 $ 360,072,885 $ 219,095,281 19 64725 0127506 1504 D Intellectual Virtues Academy of Long Beach CHARTER 1 $ 110,064 $ - 19 64725 6118269 0291 D New City CHARTER 1 $ 2,008,606 $ 1,175,857 19 64733 Los Angeles Unified DISTRICT 1 $ 2,985,012,172 $ 1,800,903,127 19 64733 0100289 0521 D N.E.W. Academy of Science and Arts CHARTER 1 $ 1,183,302 $ 651,274

Page 47: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

47 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 2,352,301 $ 470,460 $ 2,335,098 $ 467,020 $ 1,072,066 $ 214,413 $ 156,480 $ 31,296 $ 20,275,275 $ 4,055,055 $ 664,255 $ 132,851 $ 349,873 $ 69,975 $ 343,748 $ 68,750 $ 576,327 $ 115,265 $ 274,894 $ 54,979 $ 439,880 $ 87,976 $ 72,725 $ 14,545 $ 594,772 $ 118,954 $ 1,226,321 $ 245,264 $ 1,488,251 $ 297,650 $ 4,814,237 $ 962,847 $ 2,388,058 $ 477,612 $ 26,849,267 $ 5,369,853 $ 681,083 $ 136,217 $ 1,023,039 $ 204,608 $ 1,561,075 $ 312,215 $ 10,584,957 $ 2,116,991 $ 1,181,037 $ 236,207 $ 12,173,456 $ 2,434,691 $ 1,102,902 $ 220,580 $ 925,007 $ 185,001 $ 463,751 $ 92,750 $ 1,482,706 $ 296,541 $ 7,559,357 $ 1,511,871 $ 140,977,604 $ 28,195,521 $ 110,064 $ 22,013 $ 832,749 $ 166,550 $ 1,184,109,045 $ 236,821,809 $ 532,028 $ 106,406

Page 48: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

48 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 470,460 $ 470,460 42.2097485945873% $ 198,580 $ 271,880 $ 470,460 100% $ 470,460 $ - $ 1,212,800 $ 1,881,840 $ 467,020 $ 467,020 42.2097485945873% $ 197,128 $ 269,892 $ 467,020 100% $ 467,020 $ - $ 1,203,932 $ 1,868,080 $ 214,413 $ 214,413 42.2097485945873% $ 90,503 $ 123,910 $ 214,413 100% $ 214,413 $ - $ 552,736 $ 857,652 $ 31,296 $ 31,296 42.2097485945873% $ 13,210 $ 18,086 $ 31,296 100% $ 31,296 $ - $ 80,678 $ 125,184 $ 4,055,055 $ 4,055,055 42.2097485945873% $ 1,711,629 $ 2,343,426 $ 4,055,055 100% $ 4,055,055 $ - $ 10,453,536 $ 16,220,220 $ 132,851 $ 132,851 42.2097485945873% $ 56,076 $ 76,775 $ 132,851 100% $ 132,851 $ - $ 342,477 $ 531,404 $ 69,975 $ 69,975 42.2097485945873% $ 29,536 $ 40,439 $ 69,975 100% $ 69,975 $ - $ 180,389 $ 279,900 $ 68,750 $ 68,750 42.2097485945873% $ 29,019 $ 39,731 $ 68,750 100% $ 68,750 $ - $ 177,231 $ 275,000 $ 115,265 $ 115,265 42.2097485945873% $ 48,653 $ 66,612 $ 115,265 100% $ 115,265 $ - $ 297,142 $ 461,060 $ 54,979 $ 54,979 42.2097485945873% $ 23,206 $ 31,773 $ 54,979 100% $ 54,979 $ - $ 141,731 $ 219,916 $ 87,976 $ 87,976 42.2097485945873% $ 37,134 $ 50,842 $ 87,976 100% $ 87,976 $ - $ 226,794 $ 351,904 $ 14,545 $ 14,545 42.2097485945873% $ 6,139 $ 8,406 $ 14,545 100% $ 14,545 $ - $ 37,496 $ 58,180 $ 118,954 $ 118,954 42.2097485945873% $ 50,210 $ 68,744 $ 118,954 100% $ 118,954 $ - $ 306,652 $ 475,816 $ 245,264 $ 245,264 42.2097485945873% $ 103,525 $ 141,739 $ 245,264 100% $ 245,264 $ - $ 632,267 $ 981,056 $ 297,650 $ 297,650 42.2097485945873% $ 125,637 $ 172,013 $ 297,650 100% $ 297,650 $ - $ 767,313 $ 1,190,600 $ 962,847 $ 962,847 42.2097485945873% $ 406,415 $ 556,432 $ 962,847 100% $ 962,847 $ - $ 2,482,126 $ 3,851,388 $ 477,612 $ 477,612 42.2097485945873% $ 201,599 $ 276,013 $ 477,612 100% $ 477,612 $ - $ 1,231,237 $ 1,910,448 $ 5,369,853 $ 5,369,853 42.2097485945873% $ 2,266,601 $ 3,103,252 $ 5,369,853 100% $ 5,369,853 $ - $ 13,842,958 $ 21,479,412 $ 136,217 $ 136,217 42.2097485945873% $ 57,497 $ 78,720 $ 136,217 100% $ 136,217 $ - $ 351,154 $ 544,868 $ 204,608 $ 204,608 42.2097485945873% $ 86,365 $ 118,243 $ 204,608 100% $ 204,608 $ - $ 527,459 $ 818,432 $ 312,215 $ 312,215 42.2097485945873% $ 131,785 $ 180,430 $ 312,215 100% $ 312,215 $ - $ 804,860 $ 1,248,860 $ 2,116,991 $ 2,116,991 42.2097485945873% $ 893,577 $ 1,223,414 $ 2,116,991 100% $ 2,116,991 $ - $ 5,457,396 $ 8,467,964 $ 236,207 $ 236,207 42.2097485945873% $ 99,702 $ 136,505 $ 236,207 100% $ 236,207 $ - $ 608,919 $ 944,828 $ 2,434,691 $ 2,434,691 42.2097485945873% $ 1,027,677 $ 1,407,014 $ 2,434,691 100% $ 2,434,691 $ - $ 6,276,396 $ 9,738,764 $ 220,580 $ 220,580 42.2097485945873% $ 93,106 $ 127,474 $ 220,580 100% $ 220,580 $ - $ 568,634 $ 882,320 $ 185,001 $ 185,001 42.2097485945873% $ 78,088 $ 106,913 $ 185,001 100% $ 185,001 $ - $ 476,915 $ 740,004 $ 92,750 $ 92,750 42.2097485945873% $ 39,150 $ 53,600 $ 92,750 100% $ 92,750 $ - $ 239,100 $ 371,000 $ 296,541 $ 296,541 42.2097485945873% $ 125,169 $ 171,372 $ 296,541 100% $ 296,541 $ - $ 764,454 $ 1,186,164 $ 1,511,871 $ 1,511,871 42.2097485945873% $ 638,157 $ 873,714 $ 1,511,871 100% $ 1,511,871 $ - $ 3,897,456 $ 6,047,484 $ 28,195,521 $ 28,195,521 42.2097485945873% $ 11,901,259 $ 16,294,262 $ 28,195,521 100% $ 28,195,521 $ - $ 72,685,304 $ 112,782,084 $ 22,013 $ 22,013 42.2097485945873% $ 9,292 $ 12,721 $ 22,013 100% $ 22,013 $ - $ 56,747 $ 88,052 $ 166,550 $ 166,550 42.2097485945873% $ 70,300 $ 96,250 $ 166,550 100% $ 166,550 $ - $ 429,350 $ 666,200 $ 236,821,809 $ 236,821,809 42.2097485945873% $ 99,961,890 $ 136,859,919 $ 236,821,809 100% $ 236,821,809 $ - $ 610,503,537 $ 947,287,236 $ 106,406 $ 106,406 42.2097485945873% $ 44,914 $ 61,492 $ 106,406 100% $ 106,406 $ - $ 274,304 $ 425,624

Page 49: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

49 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0100669 0535 D Stella Middle Charter Academy CHARTER 1 $ 2,122,606 $ 1,404,456 19 64733 0100677 0537 D High Tech LA CHARTER 1 $ 1,432,180 $ 833,893 19 64733 0100743 0539 D Accelerated Elementary Charter CHARTER 1 $ 1,006,806 $ 519,542 19 64733 0100750 0538 D Wallis Annenberg High CHARTER 1 $ 2,021,463 $ 1,197,068 19 64733 0100768 0536 D CLAS Affirmation CHARTER 1 $ 662,994 $ 662,994 19 64733 0100776 0540 D North Valley Charter Academy CHARTER 1 $ 982,134 $ 479,770 19 64733 0100800 0534 D Central City Value CHARTER 1 $ 1,926,338 $ 1,113,451 19 64733 0100867 0531 D KIPP Los Angeles College Preparatory CHARTER 1 $ 1,681,987 $ 1,005,204 19 64733 0101196 0543 D View Park Preparatory Accelerated High CHARTER 1 $ 2,483,997 $ 956,144 19 64733 0101444 0530 D KIPP Academy of Opportunity CHARTER 1 $ 1,252,599 $ 753,806 19 64733 0101634 0580 D CHIME Charter Middle CHARTER 1 $ 80,477 $ 80,477 19 64733 0101659 0570 D Crenshaw Arts-Technology Charter High CHARTER 1 $ 846,133 $ 641,984 19 64733 0101675 0581 D Animo Oscar De La Hoya Charter High CHARTER 1 $ 2,654,901 $ 1,571,020 19 64733 0101683 0579 D Renaissance Arts Academy CHARTER 1 $ 1,295,097 $ 762,910 19 64733 0102335 0569 D Ocean Charter CHARTER 1 $ 1,456,991 $ 860,597 19 64733 0102426 0600 D Milagro Charter CHARTER 1 $ 1,074,732 $ 654,684 19 64733 0102434 0602 D Animo South Los Angeles Charter CHARTER 1 $ 2,679,426 $ 1,618,303 19 64733 0102442 0603 D Lakeview Charter Academy CHARTER 1 $ 1,152,089 $ 710,265 19 64733 0102483 0592 D N.E.W. Academy Canoga Park CHARTER 1 $ 1,964,435 $ 1,121,383 19 64733 0102491 0604 L Dr. Theo. T. Alexander Jr., Science Center CHARTER 1 $ 2,126,834 $ 1,287,007 19 64733 0102541 0601 D New Designs Charter CHARTER 1 $ 3,168,134 $ 1,760,710 19 64733 0106351 0619 D Ivy Academia CHARTER 1 $ 3,636,864 $ 2,418,993 19 64733 0106427 0636 D Synergy Charter Academy CHARTER 1 $ 1,148,165 $ 701,599 19 64733 0106435 0635 D Camino Nuevo Charter High CHARTER 1 $ 1,298,636 $ 1,298,636 19 64733 0106831 0648 D Animo Venice Charter High CHARTER 1 $ 2,566,368 $ 1,478,199 19 64733 0106849 0649 D Animo Pat Brown CHARTER 1 $ 2,621,162 $ 1,518,966 19 64733 0106864 0645 D Alliance Gertz-Ressler High CHARTER 1 $ 3,071,264 $ 1,337,112 19 64733 0106872 0654 D Bert Corona Charter CHARTER 1 $ 1,276,498 $ 780,213 19 64733 0107755 0542 D Port of Los Angeles High CHARTER 1 $ 3,850,816 $ 2,313,979 19 64733 0108878 0712 D CHAMPS - Charter HS of Arts-Multimedia & Performing CHARTER 1 $ 3,676,287 $ 2,157,528 19 64733 0108886 0713 D Gabriella Charter CHARTER 1 $ 1,567,744 $ 958,174 19 64733 0108894 0714 D Alliance Judy Ivie Burton Technology Academy High CHARTER 1 $ 2,518,793 $ 1,535,679 19 64733 0108910 0716 D Celerity Nascent Charter CHARTER 1 $ 2,716,136 $ 1,663,286 19 64733 0108928 0717 D Larchmont Charter CHARTER 1 $ 3,839,671 $ 1,367,984

Page 50: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

50 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 718,150 $ 143,630 $ 598,287 $ 119,657 $ 487,264 $ 97,453 $ 824,395 $ 164,879 $ - $ - $ 502,364 $ 100,473 $ 812,887 $ 162,577 $ 676,783 $ 135,357 $ 1,527,853 $ 305,571 $ 498,793 $ 99,759 $ - $ - $ 204,149 $ 40,830 $ 1,083,881 $ 216,776 $ 532,187 $ 106,437 $ 596,394 $ 119,279 $ 420,048 $ 84,010 $ 1,061,123 $ 212,225 $ 441,824 $ 88,365 $ 843,052 $ 168,610 $ 839,827 $ 167,965 $ 1,407,424 $ 281,485 $ 1,217,871 $ 243,574 $ 446,566 $ 89,313 $ - $ - $ 1,088,169 $ 217,634 $ 1,102,196 $ 220,439 $ 1,734,152 $ 346,830 $ 496,285 $ 99,257 $ 1,536,837 $ 307,367 $ 1,518,759 $ 303,752 $ 609,570 $ 121,914 $ 983,114 $ 196,623 $ 1,052,850 $ 210,570 $ 2,471,687 $ 494,337

Page 51: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

51 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 143,630 $ 143,630 42.2097485945873% $ 60,626 $ 83,004 $ 143,630 100% $ 143,630 $ - $ 370,264 $ 574,520 $ 119,657 $ 119,657 42.2097485945873% $ 50,507 $ 69,150 $ 119,657 100% $ 119,657 $ - $ 308,464 $ 478,628 $ 97,453 $ 97,453 42.2097485945873% $ 41,135 $ 56,318 $ 97,453 100% $ 97,453 $ - $ 251,224 $ 389,812 $ 164,879 $ 164,879 42.2097485945873% $ 69,595 $ 95,284 $ 164,879 100% $ 164,879 $ - $ 425,042 $ 659,516 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 100,473 $ 100,473 42.2097485945873% $ 42,409 $ 58,064 $ 100,473 100% $ 100,473 $ - $ 259,010 $ 401,892 $ 162,577 $ 162,577 42.2097485945873% $ 68,623 $ 93,954 $ 162,577 100% $ 162,577 $ - $ 419,108 $ 650,308 $ 135,357 $ 135,357 42.2097485945873% $ 57,134 $ 78,223 $ 135,357 100% $ 135,357 $ - $ 348,937 $ 541,428 $ 305,571 $ 305,571 42.2097485945873% $ 128,981 $ 176,590 $ 305,571 100% $ 305,571 $ - $ 787,732 $ 1,222,284 $ 99,759 $ 99,759 42.2097485945873% $ 42,108 $ 57,651 $ 99,759 100% $ 99,759 $ - $ 257,169 $ 399,036 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 40,830 $ 40,830 42.2097485945873% $ 17,234 $ 23,596 $ 40,830 100% $ 40,830 $ - $ 105,256 $ 163,320 $ 216,776 $ 216,776 42.2097485945873% $ 91,501 $ 125,275 $ 216,776 100% $ 216,776 $ - $ 558,827 $ 867,104 $ 106,437 $ 106,437 42.2097485945873% $ 44,927 $ 61,510 $ 106,437 100% $ 106,437 $ - $ 274,384 $ 425,748 $ 119,279 $ 119,279 42.2097485945873% $ 50,347 $ 68,932 $ 119,279 100% $ 119,279 $ - $ 307,490 $ 477,116 $ 84,010 $ 84,010 42.2097485945873% $ 35,460 $ 48,550 $ 84,010 100% $ 84,010 $ - $ 216,570 $ 336,040 $ 212,225 $ 212,225 42.2097485945873% $ 89,580 $ 122,645 $ 212,225 100% $ 212,225 $ - $ 547,095 $ 848,900 $ 88,365 $ 88,365 42.2097485945873% $ 37,299 $ 51,066 $ 88,365 100% $ 88,365 $ - $ 227,796 $ 353,460 $ 168,610 $ 168,610 42.2097485945873% $ 71,170 $ 97,440 $ 168,610 100% $ 168,610 $ - $ 434,660 $ 674,440 $ 167,965 $ 167,965 42.2097485945873% $ 70,898 $ 97,067 $ 167,965 100% $ 167,965 $ - $ 432,997 $ 671,860 $ 281,485 $ 281,485 42.2097485945873% $ 118,814 $ 162,671 $ 281,485 100% $ 281,485 $ - $ 725,641 $ 1,125,940 $ 243,574 $ 243,574 42.2097485945873% $ 102,812 $ 140,762 $ 243,574 100% $ 243,574 $ - $ 627,910 $ 974,296 $ 89,313 $ 89,313 42.2097485945873% $ 37,699 $ 51,614 $ 89,313 100% $ 89,313 $ - $ 230,240 $ 357,252 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 217,634 $ 217,634 42.2097485945873% $ 91,863 $ 125,771 $ 217,634 100% $ 217,634 $ - $ 561,039 $ 870,536 $ 220,439 $ 220,439 42.2097485945873% $ 93,047 $ 127,392 $ 220,439 100% $ 220,439 $ - $ 568,270 $ 881,756 $ 346,830 $ 346,830 42.2097485945873% $ 146,396 $ 200,434 $ 346,830 100% $ 346,830 $ - $ 894,094 $ 1,387,320 $ 99,257 $ 99,257 42.2097485945873% $ 41,896 $ 57,361 $ 99,257 100% $ 99,257 $ - $ 255,875 $ 397,028 $ 307,367 $ 307,367 42.2097485945873% $ 129,739 $ 177,628 $ 307,367 100% $ 307,367 $ - $ 792,362 $ 1,229,468 $ 303,752 $ 303,752 42.2097485945873% $ 128,213 $ 175,539 $ 303,752 100% $ 303,752 $ - $ 783,043 $ 1,215,008 $ 121,914 $ 121,914 42.2097485945873% $ 51,460 $ 70,454 $ 121,914 100% $ 121,914 $ - $ 314,282 $ 487,656 $ 196,623 $ 196,623 42.2097485945873% $ 82,994 $ 113,629 $ 196,623 100% $ 196,623 $ - $ 506,875 $ 786,492 $ 210,570 $ 210,570 42.2097485945873% $ 88,881 $ 121,689 $ 210,570 100% $ 210,570 $ - $ 542,829 $ 842,280 $ 494,337 $ 494,337 42.2097485945873% $ 208,658 $ 285,679 $ 494,337 100% $ 494,337 $ - $ 1,274,353 $ 1,977,348

Page 52: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

52 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0108936 0718 D Alliance Huntington Park College-Ready Academy High CHARTER 1 $ 2,590,793 $ 1,530,375 19 64733 0109553 0710 D CA Academy for Liberal Studies Early College High CHARTER 1 $ 1,004,070 $ 574,444 19 64733 0109660 0694 D Aspire Antonio Maria Lugo Academy CHARTER 1 $ 743,387 $ 547,030 19 64733 0109876 0733 D Community Charter Early College High CHARTER 1 $ 1,736,778 $ 1,077,677 19 64733 0109884 0734 D James Jordan Middle CHARTER 1 $ 1,154,505 $ 600,942 19 64733 0109934 0739 D Our Community Charter CHARTER 1 $ 1,499,583 $ 918,531 19 64733 0110304 0675 D Los Angeles Academy of Arts & Enterprise Charter CHARTER 1 $ 1,561,386 $ 976,874 19 64733 0111211 0761 D New Heights Charter CHARTER 1 $ 1,454,250 $ 825,641 19 64733 0111484 0791 D New Village Charter High CHARTER 1 $ 486,275 $ 290,754 19 64733 0111492 0789 D Alliance College-Ready Academy High No. 5 CHARTER 1 $ 2,610,550 $ 1,489,816 19 64733 0111500 0790 D Alliance Dr. Olga Mohan High CHARTER 1 $ 1,915,165 $ 1,147,807 19 64733 0111518 0779 D Alliance Jack H. Skirball Middle CHARTER 1 $ 1,468,883 $ 907,555 19 64733 0111575 0781 D Animo Ralph Bunche High CHARTER 1 $ 2,826,051 $ 1,847,493 19 64733 0111583 0793 D Animo Jackie Robinson High CHARTER 1 $ 2,623,711 $ 1,564,860 19 64733 0111625 0783 D Animo Watts College Preparatory Academy CHARTER 1 $ 2,273,064 $ 1,294,377 19 64733 0111641 0784 D Alliance William and Carol Ouchi Academy High CHARTER 1 $ 3,194,639 $ 1,356,857 19 64733 0111658 0788 D Alliance Marc & Eva Stern Math and Science CHARTER 1 $ 2,500,626 $ 1,485,043 19 64733 0112060 1468 L Hesby Oaks Leadership Charter CHARTER 1 $ 1,726,299 $ 996,765 19 64733 0112128 0693 D Aspire Ollin University Preparatory Academy CHARTER 1 $ 2,037,052 $ 1,163,018 19 64733 0112193 0797 D Triumph Academy CHARTER 1 $ 1,182,646 $ 716,638 19 64733 0112201 0798 D Excel Charter Academy CHARTER 1 $ 1,054,988 $ 692,371 19 64733 0112227 0813 D Lou Dantzler Preparatory Charter Middle CHARTER 1 $ 920,615 $ 490,485 19 64733 0112235 0827 D Los Feliz Charter School for the Arts CHARTER 1 $ 1,699,357 $ 1,007,650 19 64733 0112334 0829 D Garr Academy of Math and Entrepreneurial Studies CHARTER 1 $ 1,194,622 $ 759,024 19 64733 0112433 0814 D Frederick Douglass Academy Middle CHARTER 1 $ 996,889 $ 590,236 19 64733 0112508 0826 D Bright Star Secondary Charter Academy CHARTER 1 $ 2,178,244 $ 1,100,117 19 64733 0112540 0832 D Lou Dantzler Preparatory Charter High CHARTER 1 $ - $ - 19 64733 0112557 0833 D Frederick Douglass Academy High CHARTER 1 $ 1,335,222 $ 844,501 19 64733 0112862 1582 D Student Empowerment Academy CHARTER 1 $ 696,062 $ - 19 64733 0114884 1551 D Aspire Junior Collegiate Academy CHARTER 1 $ 1,179,831 $ 895,792 19 64733 0114959 0931 D Monsenor Oscar Romero Charter Middle CHARTER 1 $ 1,193,283 $ 673,903 19 64733 0114967 0934 D Global Education Academy CHARTER 1 $ 1,004,271 $ 604,842 19 64733 0115030 0917 D Magnolia Science Academy 3 CHARTER 1 $ 1,412,449 $ 776,435 19 64733 0115048 0911 D Fenton Primary Center CHARTER 1 $ 3,338,422 $ 1,876,495

Page 53: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

53 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 1,060,418 $ 212,084 $ 429,626 $ 85,925 $ 196,357 $ 39,271 $ 659,101 $ 131,820 $ 553,563 $ 110,713 $ 581,052 $ 116,210 $ 584,512 $ 116,902 $ 628,609 $ 125,722 $ 195,521 $ 39,104 $ 1,120,734 $ 224,147 $ 767,358 $ 153,472 $ 561,328 $ 112,266 $ 978,558 $ 195,712 $ 1,058,851 $ 211,770 $ 978,687 $ 195,737 $ 1,837,782 $ 367,556 $ 1,015,583 $ 203,117 $ 729,534 $ 145,907 $ 874,034 $ 174,807 $ 466,008 $ 93,202 $ 362,617 $ 72,523 $ 430,130 $ 86,026 $ 691,707 $ 138,341 $ 435,598 $ 87,120 $ 406,653 $ 81,331 $ 1,078,127 $ 215,625 $ - $ - $ 490,721 $ 98,144 $ 696,062 $ 139,212 $ 284,039 $ 56,808 $ 519,380 $ 103,876 $ 399,429 $ 79,886 $ 636,014 $ 127,203 $ 1,461,927 $ 292,385

Page 54: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

54 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 212,084 $ 212,084 42.2097485945873% $ 89,520 $ 122,564 $ 212,084 100% $ 212,084 $ - $ 546,732 $ 848,336 $ 85,925 $ 85,925 42.2097485945873% $ 36,269 $ 49,656 $ 85,925 100% $ 85,925 $ - $ 221,506 $ 343,700 $ 39,271 $ 39,271 42.2097485945873% $ 16,576 $ 22,695 $ 39,271 100% $ 39,271 $ - $ 101,237 $ 157,084 $ 131,820 $ 131,820 42.2097485945873% $ 55,641 $ 76,179 $ 131,820 100% $ 131,820 $ - $ 339,819 $ 527,280 $ 110,713 $ 110,713 42.2097485945873% $ 46,732 $ 63,981 $ 110,713 100% $ 110,713 $ - $ 285,407 $ 442,852 $ 116,210 $ 116,210 42.2097485945873% $ 49,052 $ 67,158 $ 116,210 100% $ 116,210 $ - $ 299,578 $ 464,840 $ 116,902 $ 116,902 42.2097485945873% $ 49,344 $ 67,558 $ 116,902 100% $ 116,902 $ - $ 301,362 $ 467,608 $ 125,722 $ 125,722 42.2097485945873% $ 53,067 $ 72,655 $ 125,722 100% $ 125,722 $ - $ 324,099 $ 502,888 $ 39,104 $ 39,104 42.2097485945873% $ 16,506 $ 22,598 $ 39,104 100% $ 39,104 $ - $ 100,806 $ 156,416 $ 224,147 $ 224,147 42.2097485945873% $ 94,612 $ 129,535 $ 224,147 100% $ 224,147 $ - $ 577,829 $ 896,588 $ 153,472 $ 153,472 42.2097485945873% $ 64,780 $ 88,692 $ 153,472 100% $ 153,472 $ - $ 395,636 $ 613,888 $ 112,266 $ 112,266 42.2097485945873% $ 47,387 $ 64,879 $ 112,266 100% $ 112,266 $ - $ 289,411 $ 449,064 $ 195,712 $ 195,712 42.2097485945873% $ 82,610 $ 113,102 $ 195,712 100% $ 195,712 $ - $ 504,526 $ 782,848 $ 211,770 $ 211,770 42.2097485945873% $ 89,388 $ 122,382 $ 211,770 100% $ 211,770 $ - $ 545,922 $ 847,080 $ 195,737 $ 195,737 42.2097485945873% $ 82,620 $ 113,117 $ 195,737 100% $ 195,737 $ - $ 504,591 $ 782,948 $ 367,556 $ 367,556 42.2097485945873% $ 155,144 $ 212,412 $ 367,556 100% $ 367,556 $ - $ 947,524 $ 1,470,224 $ 203,117 $ 203,117 42.2097485945873% $ 85,735 $ 117,382 $ 203,117 100% $ 203,117 $ - $ 523,616 $ 812,468 $ 145,907 $ 145,907 42.2097485945873% $ 61,587 $ 84,320 $ 145,907 100% $ 145,907 $ - $ 376,134 $ 583,628 $ 174,807 $ 174,807 42.2097485945873% $ 73,786 $ 101,021 $ 174,807 100% $ 174,807 $ - $ 450,635 $ 699,228 $ 93,202 $ 93,202 42.2097485945873% $ 39,340 $ 53,862 $ 93,202 100% $ 93,202 $ - $ 240,266 $ 372,808 $ 72,523 $ 72,523 42.2097485945873% $ 30,612 $ 41,911 $ 72,523 100% $ 72,523 $ - $ 186,957 $ 290,092 $ 86,026 $ 86,026 42.2097485945873% $ 36,311 $ 49,715 $ 86,026 100% $ 86,026 $ - $ 221,767 $ 344,104 $ 138,341 $ 138,341 42.2097485945873% $ 58,393 $ 79,948 $ 138,341 100% $ 138,341 $ - $ 356,630 $ 553,364 $ 87,120 $ 87,120 42.2097485945873% $ 36,773 $ 50,347 $ 87,120 100% $ 87,120 $ - $ 224,587 $ 348,480 $ 81,331 $ 81,331 42.2097485945873% $ 34,330 $ 47,001 $ 81,331 100% $ 81,331 $ - $ 209,663 $ 325,324 $ 215,625 $ 215,625 42.2097485945873% $ 91,015 $ 124,610 $ 215,625 100% $ 215,625 $ - $ 555,860 $ 862,500 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 98,144 $ 98,144 42.2097485945873% $ 41,426 $ 56,718 $ 98,144 100% $ 98,144 $ - $ 253,006 $ 392,576 $ 139,212 $ 139,212 42.2097485945873% $ 58,761 $ 80,451 $ 139,212 100% $ 139,212 $ - $ 358,875 $ 556,848 $ 56,808 $ 56,808 42.2097485945873% $ 23,979 $ 32,829 $ 56,808 100% $ 56,808 $ - $ 146,445 $ 227,232 $ 103,876 $ 103,876 42.2097485945873% $ 43,846 $ 60,030 $ 103,876 100% $ 103,876 $ - $ 267,782 $ 415,504 $ 79,886 $ 79,886 42.2097485945873% $ 33,720 $ 46,166 $ 79,886 100% $ 79,886 $ - $ 205,938 $ 319,544 $ 127,203 $ 127,203 42.2097485945873% $ 53,692 $ 73,511 $ 127,203 100% $ 127,203 $ - $ 327,917 $ 508,812 $ 292,385 $ 292,385 42.2097485945873% $ 123,415 $ 168,970 $ 292,385 100% $ 292,385 $ - $ 753,740 $ 1,169,540

Page 55: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

55 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0115113 0936 D Ivy Bound Academy of Math, Science, and Technology Charter Middle CHARTER 1 $ 742,092 $ 460,008 19 64733 0115139 0937 D Center for Advanced Learning CHARTER 1 $ 1,380,890 $ 743,729 19 64733 0115212 0906 D Magnolia Science Academy 2 CHARTER 1 $ 1,414,191 $ 761,279 19 64733 0115253 0949 D Discovery Charter Preparatory No. 2 CHARTER 1 $ 1,565,113 $ 929,232 19 64733 0115261 0951 D Thurgood Marshall Charter Middle CHARTER 1 $ - $ - 19 64733 0115287 0953 D ICEF Vista Middle Academy CHARTER 1 $ 728,399 $ 418,251 19 64733 0115766 0958 D Celerity Dyad Charter CHARTER 1 $ 2,675,617 $ 1,619,884 19 64733 0115782 0961 D Celerity Troika Charter CHARTER 1 $ 1,958,513 $ 1,090,076 19 64733 0116509 0928 D Alliance Media Arts and Entertainment Design High CHARTER 1 $ 1,252,452 $ 826,980 19 64733 0116533 0969 D Alliance Christine O'Donovan Middle Academy CHARTER 1 $ 951,935 $ 951,935 19 64733 0117036 1474 L Enadia Technology Enriched Charter CHARTER 1 $ 776,763 $ 443,819 19 64733 0117077 1459 D APEX Academy CHARTER 1 $ 1,224,108 $ 780,785 19 64733 0117598 0927 D Alliance Health Services Academy High CHARTER 1 $ 1,958,664 $ 1,155,746 19 64733 0117606 0929 D Alliance Environmental Science and Technology High CHARTER 1 $ 2,120,160 $ 1,294,676 19 64733 0117614 0998 D New Los Angeles Charter CHARTER 1 $ 963,634 $ 590,095 19 64733 0117622 0986 D Magnolia Science Academy 4 CHARTER 1 $ 712,472 $ 420,396 19 64733 0117630 0987 D Magnolia Science Academy 5 CHARTER 1 $ 811,074 $ 514,812 19 64733 0117648 0988 D Magnolia Science Academy 6 CHARTER 1 $ 447,602 $ 270,050 19 64733 0117655 0989 D Magnolia Science Academy 7 CHARTER 1 $ 851,424 $ 394,606 19 64733 0117846 1007 D Para Los Ninos Middle CHARTER 1 $ 475,076 $ 87,921 19 64733 0117895 1014 D Synergy Kinetic Academy CHARTER 1 $ 1,720,890 $ 1,052,052 19 64733 0117903 1010 D KIPP Raices Academy CHARTER 1 $ 1,897,167 $ 1,139,442 19 64733 0117911 1020 D New Millennium Secondary CHARTER 1 $ 1,200,925 $ 1,176,268 19 64733 0117929 1040 D Larchmont Charter-West Hollywood CHARTER 1 $ 665,433 $ 665,433 19 64733 0117937 1039 D ICEF Vista Elementary Academy CHARTER 1 $ 1,170,301 $ 704,519 19 64733 0117945 1038 D Lou Dantzler Preparatory Charter Elementary CHARTER 1 $ 1,094,926 $ 637,548 19 64733 0117952 1037 D Frederick Douglass Academy Elementary CHARTER 1 $ 984,184 $ 613,073 19 64733 0117960 1035 D Aspire Huntington Park Charter CHARTER 1 $ 916,037 $ 563,219 19 64733 0117978 1036 D Goethe International Charter CHARTER 1 $ 1,249,880 $ 603,381 19 64733 0118158 1025 D Anahuacalmecac International University Preparatory High CHARTER 1 $ 198,153 $ 198,153 19 64733 0118570 1052 D Animo Locke Charter High School #3 CHARTER 1 $ - $ - 19 64733 0118588 1050 D Alain Leroy Locke College Preparatory Academy CHARTER 1 $ 8,042,406 $ 2,011,147 19 64733 0119909 1053 D Animo Locke ACE Academy CHARTER 1 $ - $ - 19 64733 0119974 1091 D Santa Rosa Charter Academy CHARTER 1 $ 757,938 $ 467,957

Page 56: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

56 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 282,084 $ 56,417 $ 637,161 $ 127,432 $ 652,912 $ 130,582 $ 635,881 $ 127,176 $ - $ - $ 310,148 $ 62,030 $ 1,055,733 $ 211,147 $ 868,437 $ 173,687 $ 425,472 $ 85,094 $ - $ - $ 332,944 $ 66,589 $ 443,323 $ 88,665 $ 802,918 $ 160,584 $ 825,484 $ 165,097 $ 373,539 $ 74,708 $ 292,076 $ 58,415 $ 296,262 $ 59,252 $ 177,552 $ 35,510 $ 456,818 $ 91,364 $ 387,155 $ 77,431 $ 668,838 $ 133,768 $ 757,725 $ 151,545 $ 24,657 $ 4,931 $ - $ - $ 465,782 $ 93,156 $ 457,378 $ 91,476 $ 371,111 $ 74,222 $ 352,818 $ 70,564 $ 646,499 $ 129,300 $ - $ - $ - $ - $ 6,031,259 $ 1,206,252 $ - $ - $ 289,981 $ 57,996

Page 57: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

57 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 56,417 $ 56,417 42.2097485945873% $ 23,813 $ 32,604 $ 56,417 100% $ 56,417 $ - $ 145,438 $ 225,668 $ 127,432 $ 127,432 42.2097485945873% $ 53,789 $ 73,643 $ 127,432 100% $ 127,432 $ - $ 328,507 $ 509,728 $ 130,582 $ 130,582 42.2097485945873% $ 55,118 $ 75,464 $ 130,582 100% $ 130,582 $ - $ 336,628 $ 522,328 $ 127,176 $ 127,176 42.2097485945873% $ 53,681 $ 73,495 $ 127,176 100% $ 127,176 $ - $ 327,847 $ 508,704 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 62,030 $ 62,030 42.2097485945873% $ 26,183 $ 35,847 $ 62,030 100% $ 62,030 $ - $ 159,907 $ 248,120 $ 211,147 $ 211,147 42.2097485945873% $ 89,125 $ 122,022 $ 211,147 100% $ 211,147 $ - $ 544,316 $ 844,588 $ 173,687 $ 173,687 42.2097485945873% $ 73,313 $ 100,374 $ 173,687 100% $ 173,687 $ - $ 447,748 $ 694,748 $ 85,094 $ 85,094 42.2097485945873% $ 35,918 $ 49,176 $ 85,094 100% $ 85,094 $ - $ 219,364 $ 340,376 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 66,589 $ 66,589 42.2097485945873% $ 28,107 $ 38,482 $ 66,589 100% $ 66,589 $ - $ 171,660 $ 266,356 $ 88,665 $ 88,665 42.2097485945873% $ 37,425 $ 51,240 $ 88,665 100% $ 88,665 $ - $ 228,570 $ 354,660 $ 160,584 $ 160,584 42.2097485945873% $ 67,782 $ 92,802 $ 160,584 100% $ 160,584 $ - $ 413,970 $ 642,336 $ 165,097 $ 165,097 42.2097485945873% $ 69,687 $ 95,410 $ 165,097 100% $ 165,097 $ - $ 425,604 $ 660,388 $ 74,708 $ 74,708 42.2097485945873% $ 31,534 $ 43,174 $ 74,708 100% $ 74,708 $ - $ 192,590 $ 298,832 $ 58,415 $ 58,415 42.2097485945873% $ 24,657 $ 33,758 $ 58,415 100% $ 58,415 $ - $ 150,588 $ 233,660 $ 59,252 $ 59,252 42.2097485945873% $ 25,010 $ 34,242 $ 59,252 100% $ 59,252 $ - $ 152,746 $ 237,008 $ 35,510 $ 35,510 42.2097485945873% $ 14,989 $ 20,521 $ 35,510 100% $ 35,510 $ - $ 91,541 $ 142,040 $ 91,364 $ 91,364 42.2097485945873% $ 38,565 $ 52,799 $ 91,364 100% $ 91,364 $ - $ 235,527 $ 365,456 $ 77,431 $ 77,431 42.2097485945873% $ 32,683 $ 44,748 $ 77,431 100% $ 77,431 $ - $ 199,610 $ 309,724 $ 133,768 $ 133,768 42.2097485945873% $ 56,463 $ 77,305 $ 133,768 100% $ 133,768 $ - $ 344,841 $ 535,072 $ 151,545 $ 151,545 42.2097485945873% $ 63,967 $ 87,578 $ 151,545 100% $ 151,545 $ - $ 390,668 $ 606,180 $ 4,931 $ 4,931 42.2097485945873% $ 2,081 $ 2,850 $ 4,931 100% $ 4,931 $ - $ 12,712 $ 19,724 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 93,156 $ 93,156 42.2097485945873% $ 39,321 $ 53,835 $ 93,156 100% $ 93,156 $ - $ 240,147 $ 372,624 $ 91,476 $ 91,476 42.2097485945873% $ 38,612 $ 52,864 $ 91,476 100% $ 91,476 $ - $ 235,816 $ 365,904 $ 74,222 $ 74,222 42.2097485945873% $ 31,329 $ 42,893 $ 74,222 100% $ 74,222 $ - $ 191,337 $ 296,888 $ 70,564 $ 70,564 42.2097485945873% $ 29,785 $ 40,779 $ 70,564 100% $ 70,564 $ - $ 181,907 $ 282,256 $ 129,300 $ 129,300 42.2097485945873% $ 54,577 $ 74,723 $ 129,300 100% $ 129,300 $ - $ 333,323 $ 517,200 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,206,252 $ 1,206,252 42.2097485945873% $ 509,156 $ 697,096 $ 1,206,252 100% $ 1,206,252 $ - $ 3,109,600 $ 4,825,008 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 57,996 $ 57,996 42.2097485945873% $ 24,480 $ 33,516 $ 57,996 100% $ 57,996 $ - $ 149,508 $ 231,984

Page 58: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

58 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0119982 1093 D Equitas Academy Charter CHARTER 1 $ 1,465,585 $ 901,835 19 64733 0120014 1094 D Endeavor College Preparatory Charter CHARTER 1 $ 1,407,918 $ 678,487 19 64733 0120022 1095 D Valor Academy Charter CHARTER 1 $ 1,585,551 $ 973,354 19 64733 0120030 1096 D Alliance College-Ready Middle Academy No. 4 CHARTER 1 $ 1,644,145 $ 1,062,808 19 64733 0120048 1097 D Alliance College-Ready Middle Academy No. 5 CHARTER 1 $ 1,183,188 $ 555,890 19 64733 0120055 1092 D Nueva Esperanza Charter Academy CHARTER 1 $ 1,207,913 $ 667,351 19 64733 0120071 1120 D New Designs Charter School-Watts CHARTER 1 $ 1,621,718 $ 761,884 19 64733 0120097 1101 D Academia Moderna CHARTER 1 $ 1,303,367 $ 705,007 19 64733 0120477 1550 D Aspire Titan Academy CHARTER 1 $ 1,251,322 $ 889,862 19 64733 0120527 1141 D Watts Learning Center Charter Middle CHARTER 1 $ 1,159,419 $ 676,311 19 64733 0120667 1100 D Futuro College Preparatory Elementary CHARTER 1 $ 550,373 $ 550,373 19 64733 0121012 1149 D Westside Innovative School House CHARTER 1 $ 970,295 $ 504,381 19 64733 0121079 1156 D Ararat Charter CHARTER 1 $ 1,204,487 $ 651,408 19 64733 0121277 1160 D Alliance College-Ready Middle Academy No. 7 CHARTER 1 $ 1,392,208 $ 828,300 19 64733 0121285 1161 D Alliance Cindy and Bill Simon Technology Academy High CHARTER 1 $ 1,704,030 $ 948,554 19 64733 0121293 1162 D Alliance Tennenbaum Family Technology High CHARTER 1 $ 1,531,792 $ 981,169 19 64733 0121699 1195 D KIPP Empower Academy CHARTER 1 $ 1,239,282 $ 642,321 19 64733 0121707 1196 D KIPP Comienza Community Prep CHARTER 1 $ 1,243,910 $ 673,970 19 64733 0121848 1187 D Crown Preparatory Academy CHARTER 1 $ 1,203,577 $ 597,276 19 64733 0122242 1206 D TEACH Academy of Technologies CHARTER 1 $ 673,595 $ 494,156 19 64733 0122481 1216 D Animo Jefferson Charter Middle CHARTER 1 $ 1,937,911 $ 1,171,500 19 64733 0122499 1217 D Animo Westside Charter Middle CHARTER 1 $ 770,344 $ 423,371 19 64733 0122556 1200 D Citizens of the World Charter CHARTER 1 $ 891,473 $ 495,868 19 64733 0122564 1212 D Camino Nuevo Elementary No. 3 CHARTER 1 $ 2,635,428 $ 1,502,239 19 64733 0122598 1233 D Triumph Charter High CHARTER 1 $ 995,417 $ 446,093 19 64733 0122606 1241 D Lakeview Charter High CHARTER 1 $ 1,143,589 $ 727,736 19 64733 0122614 1213 D Aspire Gateway Academy CHARTER 1 $ 1,331,060 $ 797,971 19 64733 0122622 1214 D Aspire Firestone Academy CHARTER 1 $ 1,340,885 $ 801,986 19 64733 0122630 1215 D Para Los Ninos - Evelyn Thurman Gratts Primary CHARTER 1 $ 1,241,445 $ 783,891 19 64733 0122655 1232 D Celerity Octavia Charter CHARTER 1 $ 1,524,024 $ 890,089 19 64733 0122721 1230 D Aspire Pacific Academy CHARTER 1 $ 1,848,112 $ 1,483,173 19 64733 0122739 1234 D Vista Charter Middle CHARTER 1 $ 1,531,902 $ 909,315 19 64733 0122747 1236 D Magnolia Science Academy Bell CHARTER 1 $ 1,748,028 $ 1,072,170 19 64733 0122754 1237 D Valley Charter Elementary CHARTER 1 $ 721,425 $ 417,988

Page 59: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

59 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 563,750 $ 112,750 $ 729,431 $ 145,886 $ 612,197 $ 122,439 $ 581,337 $ 116,267 $ 627,298 $ 125,460 $ 540,562 $ 108,112 $ 859,834 $ 171,967 $ 598,360 $ 119,672 $ 361,460 $ 72,292 $ 483,108 $ 96,622 $ - $ - $ 465,914 $ 93,183 $ 553,079 $ 110,616 $ 563,908 $ 112,782 $ 755,476 $ 151,095 $ 550,623 $ 110,125 $ 596,961 $ 119,392 $ 569,940 $ 113,988 $ 606,301 $ 121,260 $ 179,439 $ 35,888 $ 766,411 $ 153,282 $ 346,973 $ 69,395 $ 395,605 $ 79,121 $ 1,133,189 $ 226,638 $ 549,324 $ 109,865 $ 415,853 $ 83,171 $ 533,089 $ 106,618 $ 538,899 $ 107,780 $ 457,554 $ 91,511 $ 633,935 $ 126,787 $ 364,939 $ 72,988 $ 622,587 $ 124,517 $ 675,858 $ 135,172 $ 303,437 $ 60,687

Page 60: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

60 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 112,750 $ 112,750 42.2097485945873% $ 47,591 $ 65,159 $ 112,750 100% $ 112,750 $ - $ 290,659 $ 451,000 $ 145,886 $ 145,886 42.2097485945873% $ 61,578 $ 84,308 $ 145,886 100% $ 145,886 $ - $ 376,080 $ 583,544 $ 122,439 $ 122,439 42.2097485945873% $ 51,681 $ 70,758 $ 122,439 100% $ 122,439 $ - $ 315,636 $ 489,756 $ 116,267 $ 116,267 42.2097485945873% $ 49,076 $ 67,191 $ 116,267 100% $ 116,267 $ - $ 299,725 $ 465,068 $ 125,460 $ 125,460 42.2097485945873% $ 52,956 $ 72,504 $ 125,460 100% $ 125,460 $ - $ 323,424 $ 501,840 $ 108,112 $ 108,112 42.2097485945873% $ 45,634 $ 62,478 $ 108,112 100% $ 108,112 $ - $ 278,702 $ 432,448 $ 171,967 $ 171,967 42.2097485945873% $ 72,587 $ 99,380 $ 171,967 100% $ 171,967 $ - $ 443,314 $ 687,868 $ 119,672 $ 119,672 42.2097485945873% $ 50,513 $ 69,159 $ 119,672 100% $ 119,672 $ - $ 308,503 $ 478,688 $ 72,292 $ 72,292 42.2097485945873% $ 30,514 $ 41,778 $ 72,292 100% $ 72,292 $ - $ 186,362 $ 289,168 $ 96,622 $ 96,622 42.2097485945873% $ 40,784 $ 55,838 $ 96,622 100% $ 96,622 $ - $ 249,082 $ 386,488 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 93,183 $ 93,183 42.2097485945873% $ 39,332 $ 53,851 $ 93,183 100% $ 93,183 $ - $ 240,217 $ 372,732 $ 110,616 $ 110,616 42.2097485945873% $ 46,691 $ 63,925 $ 110,616 100% $ 110,616 $ - $ 285,157 $ 442,464 $ 112,782 $ 112,782 42.2097485945873% $ 47,605 $ 65,177 $ 112,782 100% $ 112,782 $ - $ 290,741 $ 451,128 $ 151,095 $ 151,095 42.2097485945873% $ 63,777 $ 87,318 $ 151,095 100% $ 151,095 $ - $ 389,508 $ 604,380 $ 110,125 $ 110,125 42.2097485945873% $ 46,483 $ 63,642 $ 110,125 100% $ 110,125 $ - $ 283,892 $ 440,500 $ 119,392 $ 119,392 42.2097485945873% $ 50,395 $ 68,997 $ 119,392 100% $ 119,392 $ - $ 307,781 $ 477,568 $ 113,988 $ 113,988 42.2097485945873% $ 48,114 $ 65,874 $ 113,988 100% $ 113,988 $ - $ 293,850 $ 455,952 $ 121,260 $ 121,260 42.2097485945873% $ 51,184 $ 70,076 $ 121,260 100% $ 121,260 $ - $ 312,596 $ 485,040 $ 35,888 $ 35,888 42.2097485945873% $ 15,148 $ 20,740 $ 35,888 100% $ 35,888 $ - $ 92,516 $ 143,552 $ 153,282 $ 153,282 42.2097485945873% $ 64,700 $ 88,582 $ 153,282 100% $ 153,282 $ - $ 395,146 $ 613,128 $ 69,395 $ 69,395 42.2097485945873% $ 29,291 $ 40,104 $ 69,395 100% $ 69,395 $ - $ 178,894 $ 277,580 $ 79,121 $ 79,121 42.2097485945873% $ 33,397 $ 45,724 $ 79,121 100% $ 79,121 $ - $ 203,966 $ 316,484 $ 226,638 $ 226,638 42.2097485945873% $ 95,663 $ 130,975 $ 226,638 100% $ 226,638 $ - $ 584,251 $ 906,552 $ 109,865 $ 109,865 42.2097485945873% $ 46,374 $ 63,491 $ 109,865 100% $ 109,865 $ - $ 283,221 $ 439,460 $ 83,171 $ 83,171 42.2097485945873% $ 35,106 $ 48,065 $ 83,171 100% $ 83,171 $ - $ 214,407 $ 332,684 $ 106,618 $ 106,618 42.2097485945873% $ 45,003 $ 61,615 $ 106,618 100% $ 106,618 $ - $ 274,851 $ 426,472 $ 107,780 $ 107,780 42.2097485945873% $ 45,494 $ 62,286 $ 107,780 100% $ 107,780 $ - $ 277,846 $ 431,120 $ 91,511 $ 91,511 42.2097485945873% $ 38,627 $ 52,884 $ 91,511 100% $ 91,511 $ - $ 235,906 $ 366,044 $ 126,787 $ 126,787 42.2097485945873% $ 53,516 $ 73,271 $ 126,787 100% $ 126,787 $ - $ 326,845 $ 507,148 $ 72,988 $ 72,988 42.2097485945873% $ 30,808 $ 42,180 $ 72,988 100% $ 72,988 $ - $ 188,156 $ 291,952 $ 124,517 $ 124,517 42.2097485945873% $ 52,558 $ 71,959 $ 124,517 100% $ 124,517 $ - $ 320,993 $ 498,068 $ 135,172 $ 135,172 42.2097485945873% $ 57,056 $ 78,116 $ 135,172 100% $ 135,172 $ - $ 348,460 $ 540,688 $ 60,687 $ 60,687 42.2097485945873% $ 25,616 $ 35,071 $ 60,687 100% $ 60,687 $ - $ 156,445 $ 242,748

Page 61: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

61 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0122762 1239 D Los Angeles Big Picture High CHARTER 1 $ 450,180 $ 339,821 19 64733 0122838 1238 D Valley Charter Middle CHARTER 1 $ 469,598 $ 234,661 19 64733 0122861 1231 D Camino Nuevo Academy #2 CHARTER 1 $ 1,820,641 $ 1,138,629 19 64733 0123133 1163 D Alliance Susan and Eric Smidt Technology High CHARTER 1 $ 678,305 $ 383,711 19 64733 0123141 1164 D Alliance College-Ready Academy High No. 16 CHARTER 1 $ 782,044 $ 446,552 19 64733 0123158 1218 D Arts in Action Community Charter CHARTER 1 $ 998,098 $ 532,491 19 64733 0123166 1246 D Celerity Palmati Charter CHARTER 1 $ 1,222,762 $ 658,491 19 64733 0123984 1285 D Celerity Cardinal Charter CHARTER 1 $ 1,005,579 $ 501,497 19 64733 0124008 1287 D Animo Charter Middle No. 2 CHARTER 1 $ 315,890 $ - 19 64733 0124016 1288 D Animo Charter Middle No. 3 CHARTER 1 $ 2,081,956 $ 1,192,955 19 64733 0124024 1289 D Animo Charter Middle No. 4 CHARTER 1 $ 1,984,614 $ 1,167,033 19 64733 0124198 1300 D Extera Public CHARTER 1 $ 1,212,499 $ 701,446 19 64733 0124222 1315 D Rise Kohyang Middle CHARTER 1 $ 460,307 $ 173,360 19 64733 0124560 1299 D Synergy Quantum Academy CHARTER 1 $ 2,542,379 $ 1,342,995 19 64733 0124784 1330 D Aspire Slauson Academy Charter CHARTER 1 $ 1,145,895 $ 668,513 19 64733 0124792 1331 D Aspire Juanita Tate Academy Charter CHARTER 1 $ 1,113,449 $ 658,606 19 64733 0124800 1332 D Aspire Inskeep Academy Charter CHARTER 1 $ 1,201,927 $ 707,814 19 64733 0124818 1333 D Los Angeles Leadership Primary Academy CHARTER 1 $ 609,636 $ 266,389 19 64733 0124826 1334 D Camino Nuevo Charter Academy No. 4 CHARTER 1 $ 2,166,780 $ 1,354,387 19 64733 0124883 1342 D Animo College Preparatory Academy CHARTER 1 $ 1,813,871 $ 1,127,921 19 64733 0124891 1343 D Alliance Renee and Meyer Luskin Academy High CHARTER 1 $ 1,766,049 $ 943,886 19 64733 0124933 1354 D Early College Academy for Leaders and Scholars (ECALS) CHARTER 1 $ 1,609,806 $ 724,809 19 64733 0124941 1356 D Alliance College-Ready Academy High No. 18 CHARTER 1 $ - $ - 19 64733 0125609 1378 D KIPP Philosophers Academy CHARTER 1 $ 351,229 $ 177,748 19 64733 0125625 1377 D KIPP Scholar Academy CHARTER 1 $ 512,230 $ 207,357 19 64733 0125641 1379 D KIPP Sol Academy CHARTER 1 $ 344,897 $ - 19 64733 0125864 1401 D USC Hybrid High CHARTER 1 $ 550,663 $ 271,664 19 64733 0126078 1406 D Apple Academy Charter Public CHARTER 1 $ 1,133,060 $ 614,582 19 64733 0126102 1410 D City Charter Middle CHARTER 1 $ 891,510 $ 327,403 19 64733 0126136 1412 D Math and Science College Preparatory CHARTER 1 $ 222,102 $ - 19 64733 0126169 1402 D Equitas Academy #2 CHARTER 1 $ 183,108 $ - 19 64733 0126177 1413 D Citizens of the World 2 CHARTER 1 $ 807,870 $ 455,503 19 64733 0126185 1411 D Academy of Science and Engineering CHARTER 1 $ 1,028,253 $ 375,686 19 64733 0126193 1414 D Citizens of the World 3 CHARTER 1 $ 254,008 $ -

Page 62: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

62 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 110,359 $ 22,072 $ 234,937 $ 46,987 $ 682,012 $ 136,402 $ 294,594 $ 58,919 $ 335,492 $ 67,098 $ 465,607 $ 93,121 $ 564,271 $ 112,854 $ 504,082 $ 100,816 $ 315,890 $ 63,178 $ 889,001 $ 177,800 $ 817,581 $ 163,516 $ 511,053 $ 102,211 $ 286,947 $ 57,389 $ 1,199,384 $ 239,877 $ 477,382 $ 95,476 $ 454,843 $ 90,969 $ 494,113 $ 98,823 $ 343,247 $ 68,649 $ 812,393 $ 162,479 $ 685,950 $ 137,190 $ 822,163 $ 164,433 $ 884,997 $ 176,999 $ - $ - $ 173,481 $ 34,696 $ 304,873 $ 60,975 $ 344,897 $ 68,979 $ 278,999 $ 55,800 $ 518,478 $ 103,696 $ 564,107 $ 112,821 $ 222,102 $ 44,420 $ 183,108 $ 36,622 $ 352,367 $ 70,473 $ 652,567 $ 130,513 $ 254,008 $ 50,802

Page 63: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

63 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 22,072 $ 22,072 42.2097485945873% $ 9,317 $ 12,755 $ 22,072 100% $ 22,072 $ - $ 56,899 $ 88,288 $ 46,987 $ 46,987 42.2097485945873% $ 19,833 $ 27,154 $ 46,987 100% $ 46,987 $ - $ 121,128 $ 187,948 $ 136,402 $ 136,402 42.2097485945873% $ 57,575 $ 78,827 $ 136,402 100% $ 136,402 $ - $ 351,631 $ 545,608 $ 58,919 $ 58,919 42.2097485945873% $ 24,870 $ 34,049 $ 58,919 100% $ 58,919 $ - $ 151,887 $ 235,676 $ 67,098 $ 67,098 42.2097485945873% $ 28,322 $ 38,776 $ 67,098 100% $ 67,098 $ - $ 172,972 $ 268,392 $ 93,121 $ 93,121 42.2097485945873% $ 39,306 $ 53,815 $ 93,121 100% $ 93,121 $ - $ 240,057 $ 372,484 $ 112,854 $ 112,854 42.2097485945873% $ 47,635 $ 65,219 $ 112,854 100% $ 112,854 $ - $ 290,927 $ 451,416 $ 100,816 $ 100,816 42.2097485945873% $ 42,554 $ 58,262 $ 100,816 100% $ 100,816 $ - $ 259,894 $ 403,264 $ 63,178 $ 63,178 42.2097485945873% $ 26,667 $ 36,511 $ 63,178 100% $ 63,178 $ - $ 162,867 $ 252,712 $ 177,800 $ 177,800 42.2097485945873% $ 75,049 $ 102,751 $ 177,800 100% $ 177,800 $ - $ 458,351 $ 711,200 $ 163,516 $ 163,516 42.2097485945873% $ 69,020 $ 94,496 $ 163,516 100% $ 163,516 $ - $ 421,528 $ 654,064 $ 102,211 $ 102,211 42.2097485945873% $ 43,143 $ 59,068 $ 102,211 100% $ 102,211 $ - $ 263,490 $ 408,844 $ 57,389 $ 57,389 42.2097485945873% $ 24,224 $ 33,165 $ 57,389 100% $ 57,389 $ - $ 147,943 $ 229,556 $ 239,877 $ 239,877 42.2097485945873% $ 101,251 $ 138,626 $ 239,877 100% $ 239,877 $ - $ 618,380 $ 959,508 $ 95,476 $ 95,476 42.2097485945873% $ 40,300 $ 55,176 $ 95,476 100% $ 95,476 $ - $ 246,128 $ 381,904 $ 90,969 $ 90,969 42.2097485945873% $ 38,398 $ 52,571 $ 90,969 100% $ 90,969 $ - $ 234,509 $ 363,876 $ 98,823 $ 98,823 42.2097485945873% $ 41,713 $ 57,110 $ 98,823 100% $ 98,823 $ - $ 254,756 $ 395,292 $ 68,649 $ 68,649 42.2097485945873% $ 28,977 $ 39,672 $ 68,649 100% $ 68,649 $ - $ 176,970 $ 274,596 $ 162,479 $ 162,479 42.2097485945873% $ 68,582 $ 93,897 $ 162,479 100% $ 162,479 $ - $ 418,855 $ 649,916 $ 137,190 $ 137,190 42.2097485945873% $ 57,908 $ 79,282 $ 137,190 100% $ 137,190 $ - $ 353,662 $ 548,760 $ 164,433 $ 164,433 42.2097485945873% $ 69,407 $ 95,026 $ 164,433 100% $ 164,433 $ - $ 423,892 $ 657,732 $ 176,999 $ 176,999 42.2097485945873% $ 74,711 $ 102,288 $ 176,999 100% $ 176,999 $ - $ 456,286 $ 707,996 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 34,696 $ 34,696 42.2097485945873% $ 14,645 $ 20,051 $ 34,696 100% $ 34,696 $ - $ 89,443 $ 138,784 $ 60,975 $ 60,975 42.2097485945873% $ 25,737 $ 35,238 $ 60,975 100% $ 60,975 $ - $ 157,188 $ 243,900 $ 68,979 $ 68,979 42.2097485945873% $ 29,116 $ 39,863 $ 68,979 100% $ 68,979 $ - $ 177,821 $ 275,916 $ 55,800 $ 55,800 42.2097485945873% $ 23,553 $ 32,247 $ 55,800 100% $ 55,800 $ - $ 143,847 $ 223,200 $ 103,696 $ 103,696 42.2097485945873% $ 43,770 $ 59,926 $ 103,696 100% $ 103,696 $ - $ 267,318 $ 414,784 $ 112,821 $ 112,821 42.2097485945873% $ 47,621 $ 65,200 $ 112,821 100% $ 112,821 $ - $ 290,842 $ 451,284 $ 44,420 $ 44,420 42.2097485945873% $ 18,750 $ 25,670 $ 44,420 100% $ 44,420 $ - $ 114,510 $ 177,680 $ 36,622 $ 36,622 42.2097485945873% $ 15,458 $ 21,164 $ 36,622 100% $ 36,622 $ - $ 94,408 $ 146,488 $ 70,473 $ 70,473 42.2097485945873% $ 29,746 $ 40,727 $ 70,473 100% $ 70,473 $ - $ 181,673 $ 281,892 $ 130,513 $ 130,513 42.2097485945873% $ 55,089 $ 75,424 $ 130,513 100% $ 130,513 $ - $ 336,450 $ 522,052 $ 50,802 $ 50,802 42.2097485945873% $ 21,443 $ 29,359 $ 50,802 100% $ 50,802 $ - $ 130,963 $ 203,208

Page 64: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

64 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 0126797 1436 D Aspire Centennial College Preparatory Academy CHARTER 1 $ 586,935 $ - 19 64733 0127217 1460 D Alliance College-Ready Academy High No. 20 CHARTER 1 $ - $ - 19 64733 0127670 1508 D KIPP Iluminar Academy CHARTER 1 $ 415,020 $ - 19 64733 0127852 1525 D Executive Preparatory Academy of Finance CHARTER 1 $ 66,399 $ - 19 64733 0127878 1537 D Pathways Community School CHARTER 1 $ - $ - 19 64733 0127886 1538 D City Charter Elementary CHARTER 1 $ 219,530 $ - 19 64733 0127894 1539 D Valor Academy Charter High CHARTER 1 $ 226,071 $ - 19 64733 0127910 1540 D Camino Nuevo High No. 2 CHARTER 1 $ 595,127 $ - 19 64733 0127936 1542 D Prepa Tec Los Angeles CHARTER 1 $ 177,116 $ - 19 64733 0127951 1534 D Urban Village Middle CHARTER 1 $ - $ - 19 64733 0127977 1535 D Metro Charter CHARTER 1 $ 138,748 $ - 19 64733 0127985 1536 D Ingenium Charter Middle CHARTER 1 $ 166,389 $ - 19 64733 0128009 1530 D Alliance College-Ready Middle Academy No. 10 CHARTER 1 $ - $ - 19 64733 0128025 1560 D Lashon Academy CHARTER 1 $ - $ - 19 64733 0128033 1531 D Alliance College-Ready Middle Academy No. 8 CHARTER 1 $ - $ - 19 64733 0128041 1532 D Alliance College-Ready Middle Academy No. 9 CHARTER 1 $ - $ - 19 64733 0128058 1533 D Alliance College-Ready Middle Academy No. 12 CHARTER 1 $ 268,880 $ - 19 64733 0128116 1561 D Global Education Academy Middle School CHARTER 1 $ 27,903 $ - 19 64733 0128132 1562 D Extera Public School No. 2 CHARTER 1 $ 37,715 $ - 19 64733 0128371 1567 D new Horizons Charter Academy CHARTER 1 $ 226,554 $ - 19 64733 0128389 1570 D Ivy Bound Academy Math, Science, & Technology Charter Middle School #2 CHARTER 1 $ - $ - 19 64733 1931047 1119 D Birmingham Community Charter High CHARTER 1 $ 10,832,233 $ 6,216,425 19 64733 1931708 1581 L Chatsworth Charter High CHARTER 1 $ 5,081,643 $ - 19 64733 1931864 1571 L Grover Cleveland Charter High CHARTER 1 $ 7,193,678 $ - 19 64733 1932623 1314 D El Camino Real Charter High CHARTER 1 $ 14,074,578 $ 8,531,557 19 64733 1933746 0572 D Granada Hills Charter High CHARTER 1 $ 17,789,679 $ 10,703,476 19 64733 1938612 1580 L Taft Charter High CHARTER 1 $ 5,175,339 $ - 19 64733 1995836 0037 D Palisades Charter High CHARTER 1 $ 11,510,328 $ 6,880,689 19 64733 1996610 0461 D Los Angeles Leadership Academy CHARTER 1 $ 2,048,438 $ 1,250,358 19 64733 6015986 1344 L Beckford Charter for Enriched Studies CHARTER 1 $ 1,818,770 $ 1,046,052 19 64733 6016240 1345 L Calabash Charter Academy CHARTER 1 $ 1,291,747 $ 765,808 19 64733 6016257 1588 L Calahan Community Charter CHARTER 1 $ 1,063,474 $ - 19 64733 6016265 1585 L Calvert Charter For Enriched Studies CHARTER 1 $ 641,754 $ - 19 64733 6016323 0226 L Canyon Elementary CHARTER 1 $ 1,158,641 $ 732,509

Page 65: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

65 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 586,935 $ 117,387 $ - $ - $ 415,020 $ 83,004 $ 66,399 $ 13,280 $ - $ - $ 219,530 $ 43,906 $ 226,071 $ 45,214 $ 595,127 $ 119,025 $ 177,116 $ 35,423 $ - $ - $ 138,748 $ 27,750 $ 166,389 $ 33,278 $ - $ - $ - $ - $ - $ - $ - $ - $ 268,880 $ 53,776 $ 27,903 $ 5,581 $ 37,715 $ 7,543 $ 226,554 $ 45,311 $ - $ - $ 4,615,808 $ 923,162 $ 5,081,643 $ 1,016,329 $ 7,193,678 $ 1,438,736 $ 5,543,021 $ 1,108,604 $ 7,086,203 $ 1,417,241 $ 5,175,339 $ 1,035,068 $ 4,629,639 $ 925,928 $ 798,080 $ 159,616 $ 772,718 $ 154,544 $ 525,939 $ 105,188 $ 1,063,474 $ 212,695 $ 641,754 $ 128,351 $ 426,132 $ 85,226

Page 66: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

66 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 117,387 $ 117,387 42.2097485945873% $ 49,549 $ 67,838 $ 117,387 100% $ 117,387 $ - $ 302,612 $ 469,548 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 83,004 $ 83,004 42.2097485945873% $ 35,036 $ 47,968 $ 83,004 100% $ 83,004 $ - $ 213,976 $ 332,016 $ 13,280 $ 13,280 42.2097485945873% $ 5,605 $ 7,675 $ 13,280 100% $ 13,280 $ - $ 34,235 $ 53,120 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 43,906 $ 43,906 42.2097485945873% $ 18,533 $ 25,373 $ 43,906 100% $ 43,906 $ - $ 113,185 $ 175,624 $ 45,214 $ 45,214 42.2097485945873% $ 19,085 $ 26,129 $ 45,214 100% $ 45,214 $ - $ 116,557 $ 180,856 $ 119,025 $ 119,025 42.2097485945873% $ 50,240 $ 68,785 $ 119,025 100% $ 119,025 $ - $ 306,835 $ 476,100 $ 35,423 $ 35,423 42.2097485945873% $ 14,952 $ 20,471 $ 35,423 100% $ 35,423 $ - $ 91,317 $ 141,692 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 27,750 $ 27,750 42.2097485945873% $ 11,713 $ 16,037 $ 27,750 100% $ 27,750 $ - $ 71,537 $ 111,000 $ 33,278 $ 33,278 42.2097485945873% $ 14,047 $ 19,231 $ 33,278 100% $ 33,278 $ - $ 85,787 $ 133,112 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 53,776 $ 53,776 42.2097485945873% $ 22,699 $ 31,077 $ 53,776 100% $ 53,776 $ - $ 138,629 $ 215,104 $ 5,581 $ 5,581 42.2097485945873% $ 2,356 $ 3,225 $ 5,581 100% $ 5,581 $ - $ 14,387 $ 22,324 $ 7,543 $ 7,543 42.2097485945873% $ 3,184 $ 4,359 $ 7,543 100% $ 7,543 $ - $ 19,445 $ 30,172 $ 45,311 $ 45,311 42.2097485945873% $ 19,126 $ 26,185 $ 45,311 100% $ 45,311 $ - $ 116,807 $ 181,244 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 923,162 $ 923,162 42.2097485945873% $ 389,664 $ 533,498 $ 923,162 100% $ 923,162 $ - $ 2,379,822 $ 3,692,648 $ 1,016,329 $ 1,016,329 42.2097485945873% $ 428,990 $ 587,339 $ 1,016,329 100% $ 1,016,329 $ - $ 2,619,997 $ 4,065,316 $ 1,438,736 $ 1,438,736 42.2097485945873% $ 607,287 $ 831,449 $ 1,438,736 100% $ 1,438,736 $ - $ 3,708,921 $ 5,754,944 $ 1,108,604 $ 1,108,604 42.2097485945873% $ 467,939 $ 640,665 $ 1,108,604 100% $ 1,108,604 $ - $ 2,857,873 $ 4,434,416 $ 1,417,241 $ 1,417,241 42.2097485945873% $ 598,214 $ 819,027 $ 1,417,241 100% $ 1,417,241 $ - $ 3,653,509 $ 5,668,964 $ 1,035,068 $ 1,035,068 42.2097485945873% $ 436,900 $ 598,168 $ 1,035,068 100% $ 1,035,068 $ - $ 2,668,304 $ 4,140,272 $ 925,928 $ 925,928 42.2097485945873% $ 390,832 $ 535,096 $ 925,928 100% $ 925,928 $ - $ 2,386,952 $ 3,703,712 $ 159,616 $ 159,616 42.2097485945873% $ 67,374 $ 92,242 $ 159,616 100% $ 159,616 $ - $ 411,474 $ 638,464 $ 154,544 $ 154,544 42.2097485945873% $ 65,233 $ 89,311 $ 154,544 100% $ 154,544 $ - $ 398,399 $ 618,176 $ 105,188 $ 105,188 42.2097485945873% $ 44,400 $ 60,788 $ 105,188 100% $ 105,188 $ - $ 271,164 $ 420,752 $ 212,695 $ 212,695 42.2097485945873% $ 89,778 $ 122,917 $ 212,695 100% $ 212,695 $ - $ 548,307 $ 850,780 $ 128,351 $ 128,351 42.2097485945873% $ 54,177 $ 74,174 $ 128,351 100% $ 128,351 $ - $ 330,876 $ 513,404 $ 85,226 $ 85,226 42.2097485945873% $ 35,974 $ 49,252 $ 85,226 100% $ 85,226 $ - $ 219,704 $ 340,904

Page 67: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

67 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 6016356 1235 L Carpenter Community Charter CHARTER 1 $ 2,817,825 $ 1,821,105 19 64733 6016422 1584 L Chandler Learning Academy CHARTER 1 $ 1,055,188 $ - 19 64733 6016562 1041 L Colfax Charter Elementary CHARTER 1 $ 2,596,507 $ 1,566,546 19 64733 6016703 1569 L Darby Avenue Charter CHARTER 1 $ 946,678 $ - 19 64733 6016729 1481 L Dearborn Elementary Charter Academy CHARTER 1 $ 1,650,886 $ 1,002,700 19 64733 6016778 1469 L Dixie Canyon Community Charter CHARTER 1 $ 2,131,118 $ 1,259,861 19 64733 6016869 1466 L El Oro Way Charter For Enriched Studies CHARTER 1 $ 1,455,952 $ 895,486 19 64733 6016901 1572 L Emelita Academy Charter CHARTER 1 $ 878,175 $ - 19 64733 6016935 1471 L Encino Charter Elementary CHARTER 1 $ 1,738,693 $ 1,072,947 19 64733 6017016 0030 D Fenton Avenue Charter CHARTER 1 $ 3,151,387 $ 1,777,294 19 64733 6017263 1467 L Germain Academy For Academic Achievement CHARTER 1 $ 1,635,315 $ 965,341 19 64733 6017339 1583 L Granada Community Charter CHARTER 1 $ 734,267 $ - 19 64733 6017438 1472 L Hamlin Charter Academy CHARTER 1 $ 1,426,112 $ 800,305 19 64733 6017529 1470 L Haynes Charter For Enriched Studies CHARTER 1 $ 1,238,603 $ 760,131 19 64733 6017693 1487 L Justice Street Academy Charter CHARTER 1 $ 1,170,238 $ 776,844 19 64733 6017701 0227 L Kenter Canyon Elementary CHARTER 1 $ 1,599,901 $ 1,040,741 19 64733 6017743 1486 L Knollwood Preparatory Academy CHARTER 1 $ 1,385,837 $ 806,673 19 64733 6017891 1478 L Lockhurst Drive Charter Elementary CHARTER 1 $ 990,266 $ 569,257 19 64733 6018063 0228 L Marquez Avenue Elementary CHARTER 1 $ 1,729,465 $ 1,058,664 19 64733 6018204 0115 D Montague Charter Academy CHARTER 1 $ 4,708,700 $ 2,885,044 19 64733 6018287 1465 L Nestle Avenue Charter CHARTER 1 $ 1,813,428 $ 1,098,161 19 64733 6018634 0229 L Palisades Charter Elementary CHARTER 1 $ 1,536,139 $ 961,357 19 64733 6018642 0583 D Pacoima Charter Elementary CHARTER 1 $ 5,547,644 $ 3,353,912 19 64733 6018725 1435 L Plainview Academic Charter Academy CHARTER 1 $ 1,084,558 $ 630,752 19 64733 6018774 1347 L Pomelo Community Charter CHARTER 1 $ 1,930,275 $ 1,153,905 19 64733 6018923 1362 L Riverside Drive Charter Elementary CHARTER 1 $ 1,868,547 $ 1,063,260 19 64733 6019079 0446 D Santa Monica Boulevard Community Charter CHARTER 1 $ 4,001,199 $ 2,316,662 19 64733 6019111 1484 L Serrania Avenue Charter For Enriched Studies CHARTER 1 $ 1,936,093 $ 1,090,198 19 64733 6019186 1348 L Sherman Oaks Elementary Charter CHARTER 1 $ 2,558,813 $ 1,715,897 19 64733 6019392 1476 L Superior Street Elementary CHARTER 1 $ 1,853,225 $ 1,080,487 19 64733 6019525 0230 L Topanga Learn-Charter Elementary CHARTER 1 $ 912,216 $ 548,728 19 64733 6019533 1475 L Topeka Charter School For Advanced Studies CHARTER 1 $ 1,560,153 $ 900,106 19 64733 6019673 1479 L Van Gogh Charter CHARTER 1 $ 1,495,158 $ 942,162 19 64733 6019715 0016 D Vaughn Next Century Learning Center CHARTER 1 $ 10,659,492 $ 6,102,556

Page 68: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

68 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 996,720 $ 199,344 $ 1,055,188 $ 211,038 $ 1,029,961 $ 205,992 $ 946,678 $ 189,336 $ 648,186 $ 129,637 $ 871,257 $ 174,251 $ 560,466 $ 112,093 $ 878,175 $ 175,635 $ 665,746 $ 133,149 $ 1,374,093 $ 274,819 $ 669,974 $ 133,995 $ 734,267 $ 146,853 $ 625,807 $ 125,161 $ 478,472 $ 95,694 $ 393,394 $ 78,679 $ 559,160 $ 111,832 $ 579,164 $ 115,833 $ 421,009 $ 84,202 $ 670,801 $ 134,160 $ 1,823,656 $ 364,731 $ 715,267 $ 143,053 $ 574,782 $ 114,956 $ 2,193,732 $ 438,746 $ 453,806 $ 90,761 $ 776,370 $ 155,274 $ 805,287 $ 161,057 $ 1,684,537 $ 336,907 $ 845,895 $ 169,179 $ 842,916 $ 168,583 $ 772,738 $ 154,548 $ 363,488 $ 72,698 $ 660,047 $ 132,009 $ 552,996 $ 110,599 $ 4,556,936 $ 911,387

Page 69: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

69 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 199,344 $ 199,344 42.2097485945873% $ 84,143 $ 115,201 $ 199,344 100% $ 199,344 $ - $ 513,889 $ 797,376 $ 211,038 $ 211,038 42.2097485945873% $ 89,079 $ 121,959 $ 211,038 100% $ 211,038 $ - $ 544,035 $ 844,152 $ 205,992 $ 205,992 42.2097485945873% $ 86,949 $ 119,043 $ 205,992 100% $ 205,992 $ - $ 531,027 $ 823,968 $ 189,336 $ 189,336 42.2097485945873% $ 79,918 $ 109,418 $ 189,336 100% $ 189,336 $ - $ 488,090 $ 757,344 $ 129,637 $ 129,637 42.2097485945873% $ 54,719 $ 74,918 $ 129,637 100% $ 129,637 $ - $ 334,192 $ 518,548 $ 174,251 $ 174,251 42.2097485945873% $ 73,551 $ 100,700 $ 174,251 100% $ 174,251 $ - $ 449,202 $ 697,004 $ 112,093 $ 112,093 42.2097485945873% $ 47,314 $ 64,779 $ 112,093 100% $ 112,093 $ - $ 288,965 $ 448,372 $ 175,635 $ 175,635 42.2097485945873% $ 74,135 $ 101,500 $ 175,635 100% $ 175,635 $ - $ 452,770 $ 702,540 $ 133,149 $ 133,149 42.2097485945873% $ 56,202 $ 76,947 $ 133,149 100% $ 133,149 $ - $ 343,245 $ 532,596 $ 274,819 $ 274,819 42.2097485945873% $ 116,000 $ 158,819 $ 274,819 100% $ 274,819 $ - $ 708,457 $ 1,099,276 $ 133,995 $ 133,995 42.2097485945873% $ 56,559 $ 77,436 $ 133,995 100% $ 133,995 $ - $ 345,426 $ 535,980 $ 146,853 $ 146,853 42.2097485945873% $ 61,986 $ 84,867 $ 146,853 100% $ 146,853 $ - $ 378,573 $ 587,412 $ 125,161 $ 125,161 42.2097485945873% $ 52,830 $ 72,331 $ 125,161 100% $ 125,161 $ - $ 322,653 $ 500,644 $ 95,694 $ 95,694 42.2097485945873% $ 40,392 $ 55,302 $ 95,694 100% $ 95,694 $ - $ 246,690 $ 382,776 $ 78,679 $ 78,679 42.2097485945873% $ 33,210 $ 45,469 $ 78,679 100% $ 78,679 $ - $ 202,827 $ 314,716 $ 111,832 $ 111,832 42.2097485945873% $ 47,204 $ 64,628 $ 111,832 100% $ 111,832 $ - $ 288,292 $ 447,328 $ 115,833 $ 115,833 42.2097485945873% $ 48,893 $ 66,940 $ 115,833 100% $ 115,833 $ - $ 298,606 $ 463,332 $ 84,202 $ 84,202 42.2097485945873% $ 35,541 $ 48,661 $ 84,202 100% $ 84,202 $ - $ 217,065 $ 336,808 $ 134,160 $ 134,160 42.2097485945873% $ 56,629 $ 77,531 $ 134,160 100% $ 134,160 $ - $ 345,851 $ 536,640 $ 364,731 $ 364,731 42.2097485945873% $ 153,952 $ 210,779 $ 364,731 100% $ 364,731 $ - $ 940,241 $ 1,458,924 $ 143,053 $ 143,053 42.2097485945873% $ 60,382 $ 82,671 $ 143,053 100% $ 143,053 $ - $ 368,777 $ 572,212 $ 114,956 $ 114,956 42.2097485945873% $ 48,523 $ 66,433 $ 114,956 100% $ 114,956 $ - $ 296,345 $ 459,824 $ 438,746 $ 438,746 42.2097485945873% $ 185,194 $ 253,552 $ 438,746 100% $ 438,746 $ - $ 1,131,044 $ 1,754,984 $ 90,761 $ 90,761 42.2097485945873% $ 38,310 $ 52,451 $ 90,761 100% $ 90,761 $ - $ 233,973 $ 363,044 $ 155,274 $ 155,274 42.2097485945873% $ 65,541 $ 89,733 $ 155,274 100% $ 155,274 $ - $ 400,281 $ 621,096 $ 161,057 $ 161,057 42.2097485945873% $ 67,982 $ 93,075 $ 161,057 100% $ 161,057 $ - $ 415,189 $ 644,228 $ 336,907 $ 336,907 42.2097485945873% $ 142,208 $ 194,699 $ 336,907 100% $ 336,907 $ - $ 868,513 $ 1,347,628 $ 169,179 $ 169,179 42.2097485945873% $ 71,410 $ 97,769 $ 169,179 100% $ 169,179 $ - $ 436,127 $ 676,716 $ 168,583 $ 168,583 42.2097485945873% $ 71,158 $ 97,425 $ 168,583 100% $ 168,583 $ - $ 434,591 $ 674,332 $ 154,548 $ 154,548 42.2097485945873% $ 65,234 $ 89,314 $ 154,548 100% $ 154,548 $ - $ 398,410 $ 618,192 $ 72,698 $ 72,698 42.2097485945873% $ 30,686 $ 42,012 $ 72,698 100% $ 72,698 $ - $ 187,408 $ 290,792 $ 132,009 $ 132,009 42.2097485945873% $ 55,721 $ 76,288 $ 132,009 100% $ 132,009 $ - $ 340,306 $ 528,036 $ 110,599 $ 110,599 42.2097485945873% $ 46,684 $ 63,915 $ 110,599 100% $ 110,599 $ - $ 285,113 $ 442,396 $ 911,387 $ 911,387 42.2097485945873% $ 384,694 $ 526,693 $ 911,387 100% $ 911,387 $ - $ 2,349,467 $ 3,645,548

Page 70: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

70 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64733 6019855 1349 L Welby Way Elementary Charter CHARTER 1 $ 2,462,965 $ 1,520,853 19 64733 6019939 0031 L Westwood Elementary CHARTER 1 $ 2,605,855 $ 1,609,642 19 64733 6019954 1482 L Wilbur Charter For Enriched Academics CHARTER 1 $ 1,926,864 $ 1,220,352 19 64733 6020036 1483 L Woodlake Elementary Community Charter CHARTER 1 $ 1,521,895 $ 1,051,643 19 64733 6020044 1485 L Woodland Hills Elementary Charter For Enriched Studies CHARTER 1 $ 2,022,304 $ 1,279,843 19 64733 6058150 1473 L Robert A. Millikan Middle CHARTER 1 $ 6,905,839 $ 4,230,251 19 64733 6058267 0225 L Paul Revere Middle CHARTER 1 $ 6,504,698 $ 4,081,617 19 64733 6061477 1346 L George Ellery Hale Charter Academy CHARTER 1 $ 6,032,096 $ 3,652,067 19 64733 6061543 1480 L Alfred B. Nobel Charter Middle CHARTER 1 $ 8,087,126 $ 4,857,540 19 64733 6071435 1477 L Castlebay Lane Charter CHARTER 1 $ 2,322,295 $ 1,333,695 19 64733 6094726 0957 L Community Magnet Charter Elementary CHARTER 1 $ 1,897,338 $ 1,150,043 19 64733 6097927 0012 L Open Charter Magnet CHARTER 1 $ 1,219,040 $ 765,110 19 64733 6112536 0045 D Accelerated CHARTER 1 $ 2,835,379 $ 1,720,620 19 64733 6114912 0131 D Watts Learning Center CHARTER 1 $ 1,574,829 $ 929,134 19 64733 6116750 0213 D Community Charter Middle CHARTER 1 $ 1,180,589 $ 740,862 19 64733 6117048 0190 D View Park Preparatory Accelerated Charter CHARTER 1 $ 1,814,121 $ 1,067,012 19 64733 6117667 0293 D Camino Nuevo Charter Academy CHARTER 1 $ 2,443,765 $ 1,488,800 19 64733 6118194 0331 D California Academy for Liberal Studies CHARTER 1 $ 1,032,821 $ 652,690 19 64733 6119044 0388 D Multicultural Learning Center CHARTER 1 $ 1,441,730 $ 874,904 19 64733 6119531 0417 D CHIME Institute's Schwarzenegger Community CHARTER 1 $ 2,323,929 $ 1,334,924 19 64733 6119903 0448 D Downtown Value CHARTER 1 $ 1,706,356 $ 1,025,152 19 64733 6119929 0447 D Xinaxcalmecac Academia Semillas del Pueblo CHARTER 1 $ 1,091,510 $ 675,570 19 64733 6119945 0438 D Magnolia Science Academy CHARTER 1 $ 1,997,504 $ 1,121,615 19 64733 6120471 0473 D Puente Charter CHARTER 1 $ 462,782 $ 302,550 19 64733 6120489 0475 D Para Los Ninos Charter CHARTER 1 $ 1,532,193 $ 872,453 19 64733 6121081 0506 D View Park Preparatory Accelerated Charter Middle CHARTER 1 $ 1,128,254 $ 661,901 19 64758 Los Nietos DISTRICT 1 $ 7,660,150 $ 4,481,644 19 64766 Lowell Joint Elementary DISTRICT 1 $ 8,997,935 $ 5,267,386 19 64774 Lynwood Unified DISTRICT 1 $ 75,791,924 $ 45,238,404 19 64790 Monrovia Unified DISTRICT 1 $ 22,232,627 $ 13,545,058 19 64808 Montebello Unified DISTRICT 1 $ 141,401,662 $ 84,601,409 19 64816 Mountain View Elementary DISTRICT 1 $ 35,392,802 $ 21,204,475 19 64832 Newhall DISTRICT 1 $ 21,123,803 $ 13,171,675 19 64840 Norwalk-La Mirada Unified DISTRICT 1 $ 108,871,032 $ 63,747,824

Page 71: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

71 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 942,112 $ 188,422 $ 996,213 $ 199,243 $ 706,512 $ 141,302 $ 470,252 $ 94,050 $ 742,461 $ 148,492 $ 2,675,588 $ 535,118 $ 2,423,081 $ 484,616 $ 2,380,029 $ 476,006 $ 3,229,586 $ 645,917 $ 988,600 $ 197,720 $ 747,295 $ 149,459 $ 453,930 $ 90,786 $ 1,114,759 $ 222,952 $ 645,695 $ 129,139 $ 439,727 $ 87,945 $ 747,109 $ 149,422 $ 954,965 $ 190,993 $ 380,131 $ 76,026 $ 566,826 $ 113,365 $ 989,005 $ 197,801 $ 681,204 $ 136,241 $ 415,940 $ 83,188 $ 875,889 $ 175,178 $ 160,232 $ 32,046 $ 659,740 $ 131,948 $ 466,353 $ 93,271 $ 3,178,506 $ 635,701 $ 3,730,549 $ 746,110 $ 30,553,520 $ 6,110,704 $ 8,687,569 $ 1,737,514 $ 56,800,253 $ 11,360,051 $ 14,188,327 $ 2,837,665 $ 7,952,128 $ 1,590,426 $ 45,123,208 $ 9,024,642

Page 72: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

72 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 188,422 $ 188,422 42.2097485945873% $ 79,532 $ 108,890 $ 188,422 100% $ 188,422 $ - $ 485,734 $ 753,688 $ 199,243 $ 199,243 42.2097485945873% $ 84,100 $ 115,143 $ 199,243 100% $ 199,243 $ - $ 513,629 $ 796,972 $ 141,302 $ 141,302 42.2097485945873% $ 59,643 $ 81,659 $ 141,302 100% $ 141,302 $ - $ 364,263 $ 565,208 $ 94,050 $ 94,050 42.2097485945873% $ 39,698 $ 54,352 $ 94,050 100% $ 94,050 $ - $ 242,452 $ 376,200 $ 148,492 $ 148,492 42.2097485945873% $ 62,678 $ 85,814 $ 148,492 100% $ 148,492 $ - $ 382,798 $ 593,968 $ 535,118 $ 535,118 42.2097485945873% $ 225,872 $ 309,246 $ 535,118 100% $ 535,118 $ - $ 1,379,482 $ 2,140,472 $ 484,616 $ 484,616 42.2097485945873% $ 204,555 $ 280,061 $ 484,616 100% $ 484,616 $ - $ 1,249,293 $ 1,938,464 $ 476,006 $ 476,006 42.2097485945873% $ 200,921 $ 275,085 $ 476,006 100% $ 476,006 $ - $ 1,227,097 $ 1,904,024 $ 645,917 $ 645,917 42.2097485945873% $ 272,640 $ 373,277 $ 645,917 100% $ 645,917 $ - $ 1,665,111 $ 2,583,668 $ 197,720 $ 197,720 42.2097485945873% $ 83,457 $ 114,263 $ 197,720 100% $ 197,720 $ - $ 509,703 $ 790,880 $ 149,459 $ 149,459 42.2097485945873% $ 63,086 $ 86,373 $ 149,459 100% $ 149,459 $ - $ 385,291 $ 597,836 $ 90,786 $ 90,786 42.2097485945873% $ 38,321 $ 52,465 $ 90,786 100% $ 90,786 $ - $ 234,037 $ 363,144 $ 222,952 $ 222,952 42.2097485945873% $ 94,107 $ 128,845 $ 222,952 100% $ 222,952 $ - $ 574,749 $ 891,808 $ 129,139 $ 129,139 42.2097485945873% $ 54,509 $ 74,630 $ 129,139 100% $ 129,139 $ - $ 332,908 $ 516,556 $ 87,945 $ 87,945 42.2097485945873% $ 37,121 $ 50,824 $ 87,945 100% $ 87,945 $ - $ 226,714 $ 351,780 $ 149,422 $ 149,422 42.2097485945873% $ 63,071 $ 86,351 $ 149,422 100% $ 149,422 $ - $ 385,195 $ 597,688 $ 190,993 $ 190,993 42.2097485945873% $ 80,618 $ 110,375 $ 190,993 100% $ 190,993 $ - $ 492,361 $ 763,972 $ 76,026 $ 76,026 42.2097485945873% $ 32,090 $ 43,936 $ 76,026 100% $ 76,026 $ - $ 195,988 $ 304,104 $ 113,365 $ 113,365 42.2097485945873% $ 47,851 $ 65,514 $ 113,365 100% $ 113,365 $ - $ 292,244 $ 453,460 $ 197,801 $ 197,801 42.2097485945873% $ 83,491 $ 114,310 $ 197,801 100% $ 197,801 $ - $ 509,912 $ 791,204 $ 136,241 $ 136,241 42.2097485945873% $ 57,507 $ 78,734 $ 136,241 100% $ 136,241 $ - $ 351,216 $ 544,964 $ 83,188 $ 83,188 42.2097485945873% $ 35,113 $ 48,075 $ 83,188 100% $ 83,188 $ - $ 214,451 $ 332,752 $ 175,178 $ 175,178 42.2097485945873% $ 73,942 $ 101,236 $ 175,178 100% $ 175,178 $ - $ 451,592 $ 700,712 $ 32,046 $ 32,046 42.2097485945873% $ 13,527 $ 18,519 $ 32,046 100% $ 32,046 $ - $ 82,611 $ 128,184 $ 131,948 $ 131,948 42.2097485945873% $ 55,695 $ 76,253 $ 131,948 100% $ 131,948 $ - $ 340,149 $ 527,792 $ 93,271 $ 93,271 42.2097485945873% $ 39,369 $ 53,902 $ 93,271 100% $ 93,271 $ - $ 240,444 $ 373,084 $ 635,701 $ 635,701 42.2097485945873% $ 268,328 $ 367,373 $ 635,701 100% $ 635,701 $ - $ 1,638,775 $ 2,542,804 $ 746,110 $ 746,110 42.2097485945873% $ 314,931 $ 431,179 $ 746,110 100% $ 746,110 $ - $ 1,923,399 $ 2,984,440 $ 6,110,704 $ 6,110,704 42.2097485945873% $ 2,579,313 $ 3,531,391 $ 6,110,704 100% $ 6,110,704 $ - $ 15,752,799 $ 24,442,816 $ 1,737,514 $ 1,737,514 42.2097485945873% $ 733,400 $ 1,004,114 $ 1,737,514 100% $ 1,737,514 $ - $ 4,479,142 $ 6,950,056 $ 11,360,051 $ 11,360,051 42.2097485945873% $ 4,795,049 $ 6,565,002 $ 11,360,051 100% $ 11,360,051 $ - $ 29,285,104 $ 45,440,204 $ 2,837,665 $ 2,837,665 42.2097485945873% $ 1,197,771 $ 1,639,894 $ 2,837,665 100% $ 2,837,665 $ - $ 7,315,224 $ 11,350,660 $ 1,590,426 $ 1,590,426 42.2097485945873% $ 671,315 $ 919,111 $ 1,590,426 100% $ 1,590,426 $ - $ 4,099,963 $ 6,361,704 $ 9,024,642 $ 9,024,642 42.2097485945873% $ 3,809,279 $ 5,215,363 $ 9,024,642 100% $ 9,024,642 $ - $ 23,264,647 $ 36,098,568

Page 73: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

73 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 64857 Palmdale Elementary DISTRICT 1 $ 125,061,166 $ 71,802,976 19 64857 0112714 0841 D Antelope Valley Learning Academy CHARTER 1 $ 8,110,933 $ 3,663,660 19 64857 0125377 1367 L Palmdale Aerospace Academy CHARTER 1 $ 3,306,724 $ 1,497,987 19 64857 6119580 0427 D Guidance Charter CHARTER 1 $ 2,657,352 $ 853,631 19 64865 Palos Verdes Peninsula Unified DISTRICT 1 $ 16,457,178 $ 13,174,571 19 64873 Paramount Unified DISTRICT 1 $ 72,972,123 $ 43,192,796 19 64881 Pasadena Unified DISTRICT 1 $ 50,634,401 $ 35,969,938 19 64881 0113464 0847 D Aveson Global Leadership Academy CHARTER 1 $ 637,704 $ 325,478 19 64881 0113472 0848 D Aveson School of Leaders CHARTER 1 $ 675,871 $ 480,638 19 64881 0113894 0857 D Pasadena Rosebud Academy CHARTER 1 $ 293,618 $ 182,074 19 64881 0118075 1031 D Learning Works CHARTER 1 $ 788,284 $ 577,261 19 64881 0127126 1461 D Celerity Exa Charter CHARTER 1 $ 775,821 $ 403,889 19 64881 0128017 1556 D Pasadena Rosebud Academy Middle CHARTER 1 $ 12,606 $ - 19 64907 Pomona Unified DISTRICT 1 $ 145,902,600 $ 87,692,165 19 64907 0115170 0914 L School of Extended Educational Options CHARTER 1 $ 997,043 $ 590,980 19 64907 6021984 1578 L La Verne Science & Technology Charter CHARTER 1 $ 467,328 $ - 19 64931 Rosemead Elementary DISTRICT 1 $ 11,221,896 $ 6,778,879 19 64964 San Marino Unified DISTRICT 1 $ 4,578,661 $ 3,595,881 19 64980 Santa Monica-Malibu Unified DISTRICT 1 $ 11,301,367 $ 6,483,675 19 64998 Saugus Union DISTRICT 1 $ 57,821,585 $ 34,613,265 19 65029 South Pasadena Unified DISTRICT 1 $ 17,332,244 $ 10,084,604 19 65037 South Whittier Elementary DISTRICT 1 $ 13,409,107 $ 8,142,970 19 65045 Sulphur Springs Union DISTRICT 1 $ 18,937,363 $ 11,571,285 19 65052 Temple City Unified DISTRICT 1 $ 22,417,121 $ 13,275,802 19 65060 Torrance Unified DISTRICT 1 $ 76,385,049 $ 48,069,431 19 65078 Valle Lindo Elementary DISTRICT 1 $ 5,567,239 $ 3,229,588 19 65094 West Covina Unified DISTRICT 1 $ 44,600,506 $ 25,972,045 19 65094 0112706 0838 D California Virtual Academy @ Los Angeles CHARTER 1 $ 16,142,180 $ 10,067,286 19 65094 0125393 1370 D California Virtual Academy @ Los Angeles High CHARTER 1 $ 226,514 $ 226,514 19 65094 6023527 0142 L San Jose Charter Academy CHARTER 1 $ 4,926,503 $ 2,835,200 19 65102 Westside Union Elementary DISTRICT 1 $ 34,573,803 $ 19,569,172 19 65110 Whittier City Elementary DISTRICT 1 $ 24,536,460 $ 15,011,284 19 65128 Whittier Union High DISTRICT 1 $ 90,013,241 $ 52,856,485 19 65136 William S. Hart Union High DISTRICT 1 $ 95,752,061 $ 57,743,816

Page 74: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

74 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 53,258,190 $ 10,651,638 $ 4,447,273 $ 889,455 $ 1,808,737 $ 361,747 $ 1,803,721 $ 360,744 $ 3,282,607 $ 656,521 $ 29,779,327 $ 5,955,865 $ 14,664,463 $ 2,932,893 $ 312,226 $ 62,445 $ 195,233 $ 39,047 $ 111,544 $ 22,309 $ 211,023 $ 42,205 $ 371,932 $ 74,386 $ 12,606 $ 2,521 $ 58,210,435 $ 11,642,087 $ 406,063 $ 81,213 $ 467,328 $ 93,466 $ 4,443,017 $ 888,603 $ 982,780 $ 196,556 $ 4,817,692 $ 963,538 $ 23,208,320 $ 4,641,664 $ 7,247,640 $ 1,449,528 $ 5,266,137 $ 1,053,227 $ 7,366,078 $ 1,473,216 $ 9,141,319 $ 1,828,264 $ 28,315,618 $ 5,663,124 $ 2,337,651 $ 467,530 $ 18,628,461 $ 3,725,692 $ 6,074,894 $ 1,214,979 $ - $ - $ 2,091,303 $ 418,261 $ 15,004,631 $ 3,000,926 $ 9,525,176 $ 1,905,035 $ 37,156,756 $ 7,431,351 $ 38,008,245 $ 7,601,649

Page 75: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

75 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 10,651,638 $ 10,651,638 42.2097485945873% $ 4,496,030 $ 6,155,608 $ 10,651,638 100% $ 10,651,638 $ - $ 27,458,884 $ 42,606,552 $ 889,455 $ 889,455 42.2097485945873% $ 375,437 $ 514,018 $ 889,455 100% $ 889,455 $ - $ 2,292,928 $ 3,557,820 $ 361,747 $ 361,747 42.2097485945873% $ 152,692 $ 209,055 $ 361,747 100% $ 361,747 $ - $ 932,549 $ 1,446,988 $ 360,744 $ 360,744 42.2097485945873% $ 152,269 $ 208,475 $ 360,744 100% $ 360,744 $ - $ 929,963 $ 1,442,976 $ 656,521 $ 656,521 42.2097485945873% $ 277,116 $ 379,405 $ 656,521 100% $ 656,521 $ - $ 1,692,447 $ 2,626,084 $ 5,955,865 $ 5,955,865 42.2097485945873% $ 2,513,956 $ 3,441,909 $ 5,955,865 100% $ 5,955,865 $ - $ 15,353,639 $ 23,823,460 $ 2,932,893 $ 2,932,893 42.2097485945873% $ 1,237,967 $ 1,694,926 $ 2,932,893 100% $ 2,932,893 $ - $ 7,560,712 $ 11,731,572 $ 62,445 $ 62,445 42.2097485945873% $ 26,358 $ 36,087 $ 62,445 100% $ 62,445 $ - $ 160,977 $ 249,780 $ 39,047 $ 39,047 42.2097485945873% $ 16,482 $ 22,565 $ 39,047 100% $ 39,047 $ - $ 100,659 $ 156,188 $ 22,309 $ 22,309 42.2097485945873% $ 9,417 $ 12,892 $ 22,309 100% $ 22,309 $ - $ 57,510 $ 89,236 $ 42,205 $ 42,205 42.2097485945873% $ 17,815 $ 24,390 $ 42,205 100% $ 42,205 $ - $ 108,800 $ 168,820 $ 74,386 $ 74,386 42.2097485945873% $ 31,398 $ 42,988 $ 74,386 100% $ 74,386 $ - $ 191,760 $ 297,544 $ 2,521 $ 2,521 42.2097485945873% $ 1,064 $ 1,457 $ 2,521 100% $ 2,521 $ - $ 6,499 $ 10,084 $ 11,642,087 $ 11,642,087 42.2097485945873% $ 4,914,096 $ 6,727,991 $ 11,642,087 100% $ 11,642,087 $ - $ 30,012,165 $ 46,568,348 $ 81,213 $ 81,213 42.2097485945873% $ 34,280 $ 46,933 $ 81,213 100% $ 81,213 $ - $ 209,359 $ 324,852 $ 93,466 $ 93,466 42.2097485945873% $ 39,452 $ 54,014 $ 93,466 100% $ 93,466 $ - $ 240,946 $ 373,864 $ 888,603 $ 888,603 42.2097485945873% $ 375,077 $ 513,526 $ 888,603 100% $ 888,603 $ - $ 2,290,732 $ 3,554,412 $ 196,556 $ 196,556 42.2097485945873% $ 82,966 $ 113,590 $ 196,556 100% $ 196,556 $ - $ 506,702 $ 786,224 $ 963,538 $ 963,538 42.2097485945873% $ 406,707 $ 556,831 $ 963,538 100% $ 963,538 $ - $ 2,483,907 $ 3,854,152 $ 4,641,664 $ 4,641,664 42.2097485945873% $ 1,959,235 $ 2,682,429 $ 4,641,664 100% $ 4,641,664 $ - $ 11,965,757 $ 18,566,656 $ 1,449,528 $ 1,449,528 42.2097485945873% $ 611,842 $ 837,686 $ 1,449,528 100% $ 1,449,528 $ - $ 3,736,742 $ 5,798,112 $ 1,053,227 $ 1,053,227 42.2097485945873% $ 444,564 $ 608,663 $ 1,053,227 100% $ 1,053,227 $ - $ 2,715,117 $ 4,212,908 $ 1,473,216 $ 1,473,216 42.2097485945873% $ 621,841 $ 851,375 $ 1,473,216 100% $ 1,473,216 $ - $ 3,797,807 $ 5,892,864 $ 1,828,264 $ 1,828,264 42.2097485945873% $ 771,706 $ 1,056,558 $ 1,828,264 100% $ 1,828,264 $ - $ 4,713,086 $ 7,313,056 $ 5,663,124 $ 5,663,124 42.2097485945873% $ 2,390,390 $ 3,272,734 $ 5,663,124 100% $ 5,663,124 $ - $ 14,598,982 $ 22,652,496 $ 467,530 $ 467,530 42.2097485945873% $ 197,343 $ 270,187 $ 467,530 100% $ 467,530 $ - $ 1,205,247 $ 1,870,120 $ 3,725,692 $ 3,725,692 42.2097485945873% $ 1,572,605 $ 2,153,087 $ 3,725,692 100% $ 3,725,692 $ - $ 9,604,471 $ 14,902,768 $ 1,214,979 $ 1,214,979 42.2097485945873% $ 512,840 $ 702,139 $ 1,214,979 100% $ 1,214,979 $ - $ 3,132,097 $ 4,859,916 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 418,261 $ 418,261 42.2097485945873% $ 176,547 $ 241,714 $ 418,261 100% $ 418,261 $ - $ 1,078,236 $ 1,673,044 $ 3,000,926 $ 3,000,926 42.2097485945873% $ 1,266,683 $ 1,734,243 $ 3,000,926 100% $ 3,000,926 $ - $ 7,736,095 $ 12,003,704 $ 1,905,035 $ 1,905,035 42.2097485945873% $ 804,110 $ 1,100,925 $ 1,905,035 100% $ 1,905,035 $ - $ 4,910,995 $ 7,620,140 $ 7,431,351 $ 7,431,351 42.2097485945873% $ 3,136,755 $ 4,294,596 $ 7,431,351 100% $ 7,431,351 $ - $ 19,157,298 $ 29,725,404 $ 7,601,649 $ 7,601,649 42.2097485945873% $ 3,208,637 $ 4,393,012 $ 7,601,649 100% $ 7,601,649 $ - $ 19,596,310 $ 30,406,596

Page 76: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

76 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

19 65136 0112359 0831 L Sequoia Charter CHARTER 1 $ 134,289 $ 94,913 19 65136 0114439 0888 D Mission View Public CHARTER 1 $ 3,819,399 $ 1,367,594 19 65136 0117234 0981 D Santa Clarita Valley International CHARTER 1 $ 3,428,897 $ 1,765,232 19 65136 0121731 1199 D Albert Einstein Academy for Letters, Arts and Sciences CHARTER 1 $ 1,516,270 $ 818,113 19 65136 1996263 0214 D Opportunities for Learning - Santa Clarita CHARTER 1 $ 6,688,899 $ 6,688,899 19 65136 1996511 0397 L Transitional Learning Center Charter CHARTER 1 $ 239,325 $ 233,384 19 65151 Wilsona Elementary DISTRICT 1 $ 7,112,850 $ 4,234,192 19 65169 Wiseburn Elementary DISTRICT 1 $ 9,023,105 $ 5,430,896 19 65169 0119016 1060 D Da Vinci Science CHARTER 1 $ 2,318,191 $ 1,750,241 19 65169 0119636 1081 D Da Vinci Design CHARTER 1 $ 2,511,809 $ 1,656,014 19 65169 0128728 1597 D Da Vinci Innovation Academy CHARTER 1 $ 547,472 $ - 19 73437 Compton Unified DISTRICT 1 $ 133,204,879 $ 77,381,279 19 73445 Hacienda la Puente Unified DISTRICT 1 $ 113,699,356 $ 66,757,515 19 73452 Rowland Unified DISTRICT 1 $ 85,008,710 $ 52,027,329 19 73452 0120600 1135 D iQ Academy California-Los Angeles CHARTER 1 $ 1,603,298 $ 884,144 19 73452 0129031 1611 D Rowland Heights Charter Academy CHARTER 1 $ 157,412 $ - 19 73460 Walnut Valley Unified DISTRICT 1 $ 55,700,727 $ 35,028,400 19 75291 San Gabriel Unified DISTRICT 1 $ 20,341,217 $ 12,594,144 19 75291 1996016 0117 D Options for Youth San Gabriel CHARTER 1 $ 4,819,317 $ 3,326,711 19 75309 Acton-Agua Dulce Unified DISTRICT 1 $ 4,811,737 $ 2,963,725 19 75309 0127100 1458 D Assurance Learning Academy CHARTER 1 $ 2,750,881 $ 654,256 19 75309 0128603 1595 D Albert Einstein Academy Elementary CHARTER 1 $ 1,296,146 $ - 19 75333 Manhattan Beach Unified DISTRICT 1 $ 5,532,599 $ 5,387,709 19 75341 Redondo Beach Unified DISTRICT 1 $ 15,658,927 $ 11,148,811 19 75663 6120158 0431 D New West Charter CHARTER 1 $ 1,956,400 $ 1,150,100 19 75697 1996693 0505 D School of Arts and Enterprise CHARTER 1 $ 2,498,618 $ 1,280,601 19 75713 Alhambra Unified DISTRICT 1 $ 128,382,250 $ 72,568,351 19 76497 0115725 0963 D Lifeline Education Charter CHARTER 1 $ 1,775,335 $ 1,027,065 19 76521 0117390 0964 D Doris Topsy-Elvord Academy CHARTER 1 $ 260,107 $ 260,107 19 76547 0118760 1062 D Barack Obama Charter CHARTER 1 $ 1,438,722 $ 776,514 19 76679 0121137 1157 D Ingenium Charter CHARTER 1 $ 1,259,679 $ 741,804 19 76737 0102020 0597 D Today's Fresh Start Charter CHARTER 1 $ 4,275,545 $ 2,183,041 20 10207 Madera Co. Office of Education COUNTY 1 $ 16,873,504 $ 9,039,367 20 10207 0117184 1001 L Madera County Independent Academy CHARTER 1 $ 1,522,374 $ 743,050

Page 77: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

77 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 39,376 $ 7,875 $ 2,451,805 $ 490,361 $ 1,663,665 $ 332,733 $ 698,157 $ 139,631 $ - $ - $ 5,941 $ 1,188 $ 2,878,658 $ 575,732 $ 3,592,209 $ 718,442 $ 567,950 $ 113,590 $ 855,795 $ 171,159 $ 547,472 $ 109,494 $ 55,823,600 $ 11,164,720 $ 46,941,841 $ 9,388,368 $ 32,981,381 $ 6,596,276 $ 719,154 $ 143,831 $ 157,412 $ 31,482 $ 20,672,327 $ 4,134,465 $ 7,747,073 $ 1,549,415 $ 1,492,606 $ 298,521 $ 1,848,012 $ 369,602 $ 2,096,625 $ 419,325 $ 1,296,146 $ 259,229 $ 144,890 $ 28,978 $ 4,510,116 $ 902,023 $ 806,300 $ 161,260 $ 1,218,017 $ 243,603 $ 55,813,899 $ 11,162,780 $ 748,270 $ 149,654 $ - $ - $ 662,208 $ 132,442 $ 517,875 $ 103,575 $ 2,092,504 $ 418,501 $ 7,834,137 $ 1,566,827 $ 779,324 $ 155,865

Page 78: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

78 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 7,875 $ 7,875 42.2097485945873% $ 3,324 $ 4,551 $ 7,875 100% $ 7,875 $ - $ 20,301 $ 31,500 $ 490,361 $ 490,361 42.2097485945873% $ 206,980 $ 283,381 $ 490,361 100% $ 490,361 $ - $ 1,264,103 $ 1,961,444 $ 332,733 $ 332,733 42.2097485945873% $ 140,446 $ 192,287 $ 332,733 100% $ 332,733 $ - $ 857,753 $ 1,330,932 $ 139,631 $ 139,631 42.2097485945873% $ 58,938 $ 80,693 $ 139,631 100% $ 139,631 $ - $ 359,955 $ 558,524 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,188 $ 1,188 42.2097485945873% $ 501 $ 687 $ 1,188 100% $ 1,188 $ - $ 3,063 $ 4,752 $ 575,732 $ 575,732 42.2097485945873% $ 243,015 $ 332,717 $ 575,732 100% $ 575,732 $ - $ 1,484,181 $ 2,302,928 $ 718,442 $ 718,442 42.2097485945873% $ 303,253 $ 415,189 $ 718,442 100% $ 718,442 $ - $ 1,852,073 $ 2,873,768 $ 113,590 $ 113,590 42.2097485945873% $ 47,946 $ 65,644 $ 113,590 100% $ 113,590 $ - $ 292,824 $ 454,360 $ 171,159 $ 171,159 42.2097485945873% $ 72,246 $ 98,913 $ 171,159 100% $ 171,159 $ - $ 441,231 $ 684,636 $ 109,494 $ 109,494 42.2097485945873% $ 46,217 $ 63,277 $ 109,494 100% $ 109,494 $ - $ 282,265 $ 437,976 $ 11,164,720 $ 11,164,720 42.2097485945873% $ 4,712,600 $ 6,452,120 $ 11,164,720 100% $ 11,164,720 $ - $ 28,781,560 $ 44,658,880 $ 9,388,368 $ 9,388,368 42.2097485945873% $ 3,962,807 $ 5,425,561 $ 9,388,368 100% $ 9,388,368 $ - $ 24,202,297 $ 37,553,472 $ 6,596,276 $ 6,596,276 42.2097485945873% $ 2,784,272 $ 3,812,004 $ 6,596,276 100% $ 6,596,276 $ - $ 17,004,556 $ 26,385,104 $ 143,831 $ 143,831 42.2097485945873% $ 60,711 $ 83,120 $ 143,831 100% $ 143,831 $ - $ 370,782 $ 575,324 $ 31,482 $ 31,482 42.2097485945873% $ 13,288 $ 18,194 $ 31,482 100% $ 31,482 $ - $ 81,158 $ 125,928 $ 4,134,465 $ 4,134,465 42.2097485945873% $ 1,745,147 $ 2,389,318 $ 4,134,465 100% $ 4,134,465 $ - $ 10,658,248 $ 16,537,860 $ 1,549,415 $ 1,549,415 42.2097485945873% $ 654,004 $ 895,411 $ 1,549,415 100% $ 1,549,415 $ - $ 3,994,241 $ 6,197,660 $ 298,521 $ 298,521 42.2097485945873% $ 126,005 $ 172,516 $ 298,521 100% $ 298,521 $ - $ 769,558 $ 1,194,084 $ 369,602 $ 369,602 42.2097485945873% $ 156,008 $ 213,594 $ 369,602 100% $ 369,602 $ - $ 952,798 $ 1,478,408 $ 419,325 $ 419,325 42.2097485945873% $ 176,996 $ 242,329 $ 419,325 100% $ 419,325 $ - $ 1,080,979 $ 1,677,300 $ 259,229 $ 259,229 42.2097485945873% $ 109,420 $ 149,809 $ 259,229 100% $ 259,229 $ - $ 668,267 $ 1,036,916 $ 28,978 $ 28,978 42.2097485945873% $ 12,232 $ 16,746 $ 28,978 100% $ 28,978 $ - $ 74,702 $ 115,912 $ 902,023 $ 902,023 42.2097485945873% $ 380,742 $ 521,281 $ 902,023 100% $ 902,023 $ - $ 2,325,327 $ 3,608,092 $ 161,260 $ 161,260 42.2097485945873% $ 68,067 $ 93,193 $ 161,260 100% $ 161,260 $ - $ 415,713 $ 645,040 $ 243,603 $ 243,603 42.2097485945873% $ 102,824 $ 140,779 $ 243,603 100% $ 243,603 $ - $ 627,985 $ 974,412 $ 11,162,780 $ 11,162,780 42.2097485945873% $ 4,711,781 $ 6,450,999 $ 11,162,780 100% $ 11,162,780 $ - $ 28,776,559 $ 44,651,120 $ 149,654 $ 149,654 42.2097485945873% $ 63,169 $ 86,485 $ 149,654 100% $ 149,654 $ - $ 385,793 $ 598,616 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 132,442 $ 132,442 42.2097485945873% $ 55,903 $ 76,539 $ 132,442 100% $ 132,442 $ - $ 341,423 $ 529,768 $ 103,575 $ 103,575 42.2097485945873% $ 43,719 $ 59,856 $ 103,575 100% $ 103,575 $ - $ 267,006 $ 414,300 $ 418,501 $ 418,501 42.2097485945873% $ 176,648 $ 241,853 $ 418,501 100% $ 418,501 $ - $ 1,078,855 $ 1,674,004 $ 1,566,827 $ 1,566,827 42.2097485945873% $ 661,354 $ 905,473 $ 1,566,827 100% $ 1,566,827 $ - $ 4,039,127 $ 6,267,308 $ 155,865 $ 155,865 42.2097485945873% $ 65,790 $ 90,075 $ 155,865 100% $ 155,865 $ - $ 401,805 $ 623,460

Page 79: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

79 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

20 10207 2030229 0460 L Pioneer Technical Center CHARTER 1 $ 682,796 $ 349,903 20 65177 Alview-Dairyland Union Elementary DISTRICT 1 $ 1,453,096 $ 809,387 20 65185 Bass Lake Joint Union Elementary DISTRICT 2 $ 949,329 $ 679,267 20 65193 Chowchilla Elementary DISTRICT 2 $ 9,297,742 $ 5,965,019 20 65201 Chowchilla Union High DISTRICT 2 $ 3,482,773 $ 2,228,802 20 65243 Madera Unified DISTRICT 1 $ 89,237,124 $ 48,525,517 20 65243 0100016 0507 D Sherman Thomas Charter CHARTER 1 $ 961,966 $ 537,436 20 65243 0107938 0676 D Ezequiel Tafoya Alvarado Academy CHARTER 1 $ 1,844,511 $ 1,021,472 20 65243 0118950 1058 D Sherman Thomas Charter High CHARTER 1 $ 200,122 $ 150,889 20 65276 Raymond-Knowles Union Elementary DISTRICT 1 $ 274,379 $ 167,621 20 75580 Golden Valley Unified DISTRICT 1 $ 8,101,051 $ 4,471,933 20 75606 Chawanakee Unified DISTRICT 2 $ 3,771,939 $ 2,620,297 20 75606 0125021 1341 D Minarets Charter High CHARTER 1 $ 660,858 $ 318,816 20 76414 Yosemite Unified DISTRICT 1 $ 6,221,304 $ 3,908,606 20 76414 2030237 0479 D Glacier High School Charter CHARTER 1 $ 231,787 $ 168,037 20 76414 6110076 0063 D Mountain Home Charter (Alternative) CHARTER 1 $ 341,537 $ 275,734 21 10215 Marin Co. Office of Education COUNTY 1 $ 5,005,798 $ 2,765,529 21 10215 2130102 0087 L Phoenix Academy CHARTER 1 $ - $ - 21 65300 Bolinas-Stinson Union Elementary DISTRICT 1 $ 231,148 $ 127,129 21 65318 Dixie Elementary DISTRICT 2 $ 554,234 $ 297,370 21 65334 Kentfield Elementary DISTRICT 2 $ 611,887 $ 463,927 21 65342 Laguna Joint Elementary DISTRICT 1 $ 117,612 $ 57,133 21 65359 Lagunitas Elementary DISTRICT 1 $ 509,517 $ 297,782 21 65367 Larkspur-Corte Madera DISTRICT 2 $ 3,076,955 $ 855,743 21 65375 Lincoln Elementary DISTRICT 1 $ 107,690 $ 52,267 21 65391 Mill Valley Elementary DISTRICT 2 $ 5,854,277 $ 1,291,629 21 65409 Nicasio DISTRICT 1 $ 34,725 $ 19,097 21 65417 Novato Unified DISTRICT 1 $ 23,634,403 $ 16,885,581 21 65417 6113229 0089 D Novato Charter CHARTER 1 $ 677,131 $ 475,109 21 65425 Reed Union Elementary DISTRICT 2 $ (26,353) $ (17,393)21 65433 Ross Elementary DISTRICT 2 $ 124,785 $ 82,359 21 65458 San Rafael City Elementary DISTRICT 1 $ 12,327,979 $ 8,597,801 21 65466 San Rafael City High DISTRICT 1 $ (22,712) $ 5,768 21 65474 Sausalito Elementary DISTRICT 2 $ 957,707 $ 593,687

Page 80: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

80 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 332,893 $ 66,579 $ 643,709 $ 128,742 $ 270,062 $ 54,012 $ 3,332,723 $ 666,545 $ 1,253,971 $ 250,794 $ 40,711,607 $ 8,142,321 $ 424,530 $ 84,906 $ 823,039 $ 164,608 $ 49,233 $ 9,847 $ 106,758 $ 21,352 $ 3,629,118 $ 725,824 $ 1,151,642 $ 230,328 $ 342,042 $ 68,408 $ 2,312,698 $ 462,540 $ 63,750 $ 12,750 $ 65,803 $ 13,161 $ 2,240,269 $ 448,054 $ - $ - $ 104,019 $ 20,804 $ 256,864 $ 51,373 $ 147,960 $ 29,592 $ 60,479 $ 12,096 $ 211,735 $ 42,347 $ 2,221,212 $ 444,242 $ 55,423 $ 11,085 $ 4,562,648 $ 912,530 $ 15,628 $ 3,126 $ 6,748,822 $ 1,349,764 $ 202,022 $ 40,404 $ (8,960) $ (1,792) $ 42,426 $ 8,485 $ 3,730,178 $ 746,036 $ (28,480) $ (5,696) $ 364,020 $ 72,804

Page 81: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

81 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 66,579 $ 66,579 42.2097485945873% $ 28,103 $ 38,476 $ 66,579 100% $ 66,579 $ - $ 171,634 $ 266,316 $ 128,742 $ 128,742 42.2097485945873% $ 54,342 $ 74,400 $ 128,742 100% $ 128,742 $ - $ 331,884 $ 514,968 $ 54,012 $ 54,012 42.2097485945873% $ 22,798 $ 31,214 $ 54,012 100% $ 54,012 $ - $ 139,238 $ 216,048 $ 666,545 $ 666,545 42.2097485945873% $ 281,347 $ 385,198 $ 666,545 100% $ 666,545 $ - $ 1,718,288 $ 2,666,180 $ 250,794 $ 250,794 42.2097485945873% $ 105,860 $ 144,934 $ 250,794 100% $ 250,794 $ - $ 646,522 $ 1,003,176 $ 8,142,321 $ 8,142,321 42.2097485945873% $ 3,436,853 $ 4,705,468 $ 8,142,321 100% $ 8,142,321 $ - $ 20,990,110 $ 32,569,284 $ 84,906 $ 84,906 42.2097485945873% $ 35,839 $ 49,067 $ 84,906 100% $ 84,906 $ - $ 218,879 $ 339,624 $ 164,608 $ 164,608 42.2097485945873% $ 69,481 $ 95,127 $ 164,608 100% $ 164,608 $ - $ 424,343 $ 658,432 $ 9,847 $ 9,847 42.2097485945873% $ 4,156 $ 5,691 $ 9,847 100% $ 9,847 $ - $ 25,385 $ 39,388 $ 21,352 $ 21,352 42.2097485945873% $ 9,013 $ 12,339 $ 21,352 100% $ 21,352 $ - $ 55,043 $ 85,408 $ 725,824 $ 725,824 42.2097485945873% $ 306,368 $ 419,456 $ 725,824 100% $ 725,824 $ - $ 1,871,104 $ 2,903,296 $ 230,328 $ 230,328 42.2097485945873% $ 97,221 $ 133,107 $ 230,328 100% $ 230,328 $ - $ 593,763 $ 921,312 $ 68,408 $ 68,408 42.2097485945873% $ 28,875 $ 39,533 $ 68,408 100% $ 68,408 $ - $ 176,349 $ 273,632 $ 462,540 $ 462,540 42.2097485945873% $ 195,237 $ 267,303 $ 462,540 100% $ 462,540 $ - $ 1,192,383 $ 1,850,160 $ 12,750 $ 12,750 42.2097485945873% $ 5,382 $ 7,368 $ 12,750 100% $ 12,750 $ - $ 32,868 $ 51,000 $ 13,161 $ 13,161 42.2097485945873% $ 5,555 $ 7,606 $ 13,161 100% $ 13,161 $ - $ 33,928 $ 52,644 $ 448,054 $ 448,054 42.2097485945873% $ 189,122 $ 258,932 $ 448,054 100% $ 448,054 $ - $ 1,155,040 $ 1,792,216 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 20,804 $ 20,804 42.2097485945873% $ 8,781 $ 12,023 $ 20,804 100% $ 20,804 $ - $ 53,631 $ 83,216 $ 51,373 $ 51,373 42.2097485945873% $ 21,684 $ 29,689 $ 51,373 100% $ 51,373 $ - $ 132,435 $ 205,492 $ 29,592 $ 29,592 42.2097485945873% $ 12,491 $ 17,101 $ 29,592 100% $ 29,592 $ - $ 76,285 $ 118,368 $ 12,096 $ 12,096 42.2097485945873% $ 5,106 $ 6,990 $ 12,096 100% $ 12,096 $ - $ 31,182 $ 48,384 $ 42,347 $ 42,347 42.2097485945873% $ 17,875 $ 24,472 $ 42,347 100% $ 42,347 $ - $ 109,166 $ 169,388 $ 444,242 $ 444,242 42.2097485945873% $ 187,513 $ 256,729 $ 444,242 100% $ 444,242 $ - $ 1,145,213 $ 1,776,968 $ 11,085 $ 11,085 42.2097485945873% $ 4,679 $ 6,406 $ 11,085 100% $ 11,085 $ - $ 28,576 $ 44,340 $ 912,530 $ 912,530 42.2097485945873% $ 385,177 $ 527,353 $ 912,530 100% $ 912,530 $ - $ 2,352,413 $ 3,650,120 $ 3,126 $ 3,126 42.2097485945873% $ 1,319 $ 1,807 $ 3,126 100% $ 3,126 $ - $ 8,059 $ 12,504 $ 1,349,764 $ 1,349,764 42.2097485945873% $ 569,732 $ 780,032 $ 1,349,764 100% $ 1,349,764 $ - $ 3,479,560 $ 5,399,056 $ 40,404 $ 40,404 42.2097485945873% $ 17,054 $ 23,350 $ 40,404 100% $ 40,404 $ - $ 104,158 $ 161,616 $ (1,792) $ (1,792) 42.2097485945873% $ (756) $ (1,036) $ (1,792) 100% $ (1,792) $ - $ (4,620) $ (7,168) $ 8,485 $ 8,485 42.2097485945873% $ 3,581 $ 4,904 $ 8,485 100% $ 8,485 $ - $ 21,874 $ 33,940 $ 746,036 $ 746,036 42.2097485945873% $ 314,900 $ 431,136 $ 746,036 100% $ 746,036 $ - $ 1,923,208 $ 2,984,144 $ (5,696) $ (5,696) 42.2097485945873% $ (2,404) $ (3,292) $ (5,696) 100% $ (5,696) $ - $ (14,684) $ (22,784) $ 72,804 $ 72,804 42.2097485945873% $ 30,730 $ 42,074 $ 72,804 100% $ 72,804 $ - $ 187,682 $ 291,216

Page 82: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

82 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

21 65474 6118491 0351 D Willow Creek Academy CHARTER 1 $ 344,743 $ 177,619 21 65482 Tamalpais Union High DISTRICT 1 $ 284,978 $ 157,245 21 65516 Union Joint Elementary DISTRICT 1 $ 91,294 $ 47,025 21 73361 Shoreline Unified DISTRICT 2 $ 855,065 $ 564,344 21 75002 Ross Valley Elementary DISTRICT 2 $ 6,067,921 $ 5,325,865 22 10223 Mariposa Co. Office of Education COUNTY 1 $ 1,198,483 $ 654,304 22 65532 Mariposa County Unified DISTRICT 2 $ 2,719,357 $ 1,969,458 22 65532 0125823 1396 D Sierra Foothill Charter CHARTER 1 $ 96,683 $ 43,493 23 10231 Mendocino Co. Office of Education COUNTY 1 $ 14,120,102 $ 7,798,481 23 65540 Anderson Valley Unified DISTRICT 1 $ 2,039,559 $ 1,175,235 23 65557 Arena Union Elementary DISTRICT 2 $ 422,197 $ 278,652 23 65557 6116669 0192 D Pacific Community Charter CHARTER 1 $ 98,262 $ 52,970 23 65565 Fort Bragg Unified DISTRICT 2 $ 5,681,298 $ 4,028,152 23 65565 0123737 1275 D Three Rivers Charter CHARTER 1 $ 212,111 $ 118,226 23 65573 Manchester Union Elementary DISTRICT 2 $ 72,102 $ 47,586 23 65581 Mendocino Unified DISTRICT 2 $ 1,920,163 $ 1,255,197 23 65599 Point Arena Joint Union High DISTRICT 2 $ 319,695 $ 210,998 23 65607 Round Valley Unified DISTRICT 1 $ 2,137,953 $ 1,090,301 23 65607 2330272 0032 D Eel River Charter CHARTER 1 $ 174,663 $ 90,635 23 65615 Ukiah Unified DISTRICT 1 $ 21,402,098 $ 11,405,649 23 65615 0115055 0910 D River Oak Charter CHARTER 1 $ 821,735 $ 450,120 23 65615 2330413 0271 D Redwood Academy of Ukiah CHARTER 1 $ 592,957 $ 314,057 23 65615 2330454 0439 D Accelerated Achievement Academy CHARTER 1 $ 583,175 $ 321,659 23 65615 6117386 0276 D Tree of Life Charter CHARTER 1 $ 298,994 $ 160,528 23 65623 Willits Unified DISTRICT 1 $ 5,734,258 $ 3,317,179 23 65623 0112300 0822 D La Vida Charter CHARTER 1 $ 276,500 $ 150,822 23 65623 0125658 1373 D Willits Elementary Charter CHARTER 1 $ 346,544 $ 151,927 23 65623 2330363 0166 D Willits Charter CHARTER 1 $ 435,083 $ 255,922 23 73866 Potter Valley Community Unified DISTRICT 1 $ 1,291,850 $ 737,636 23 73916 Laytonville Unified DISTRICT 1 $ 1,086,598 $ 583,691 23 75218 Leggett Valley Unified DISTRICT 2 $ 1,344,194 $ 895,616 24 10249 Merced Co. Office of Education COUNTY 1 $ 42,018,407 $ 22,479,086 24 10249 0106518 0631 L Merced Scholars Charter CHARTER 1 $ 424,435 $ 229,864 24 65631 Atwater Elementary DISTRICT 1 $ 22,551,699 $ 12,336,653

Page 83: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

83 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 167,124 $ 33,425 $ 127,733 $ 25,547 $ 44,269 $ 8,854 $ 290,721 $ 58,144 $ 742,056 $ 148,411 $ 544,179 $ 108,836 $ 749,899 $ 149,980 $ 53,190 $ 10,638 $ 6,321,621 $ 1,264,324 $ 864,324 $ 172,865 $ 143,545 $ 28,709 $ 45,292 $ 9,058 $ 1,653,146 $ 330,629 $ 93,885 $ 18,777 $ 24,516 $ 4,903 $ 664,966 $ 132,993 $ 108,697 $ 21,739 $ 1,047,652 $ 209,530 $ 84,028 $ 16,806 $ 9,996,449 $ 1,999,290 $ 371,615 $ 74,323 $ 278,900 $ 55,780 $ 261,516 $ 52,303 $ 138,466 $ 27,693 $ 2,417,079 $ 483,416 $ 125,678 $ 25,136 $ 194,617 $ 38,923 $ 179,161 $ 35,832 $ 554,214 $ 110,843 $ 502,907 $ 100,581 $ 448,578 $ 89,716 $ 19,539,321 $ 3,907,864 $ 194,571 $ 38,914 $ 10,215,046 $ 2,043,009

Page 84: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

84 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 33,425 $ 33,425 42.2097485945873% $ 14,109 $ 19,316 $ 33,425 100% $ 33,425 $ - $ 86,166 $ 133,700 $ 25,547 $ 25,547 42.2097485945873% $ 10,783 $ 14,764 $ 25,547 100% $ 25,547 $ - $ 65,858 $ 102,188 $ 8,854 $ 8,854 42.2097485945873% $ 3,737 $ 5,117 $ 8,854 100% $ 8,854 $ - $ 22,825 $ 35,416 $ 58,144 $ 58,144 42.2097485945873% $ 24,542 $ 33,602 $ 58,144 100% $ 58,144 $ - $ 149,890 $ 232,576 $ 148,411 $ 148,411 42.2097485945873% $ 62,644 $ 85,767 $ 148,411 100% $ 148,411 $ - $ 382,589 $ 593,644 $ 108,836 $ 108,836 42.2097485945873% $ 45,939 $ 62,897 $ 108,836 100% $ 108,836 $ - $ 280,569 $ 435,344 $ 149,980 $ 149,980 42.2097485945873% $ 63,306 $ 86,674 $ 149,980 100% $ 149,980 $ - $ 386,634 $ 599,920 $ 10,638 $ 10,638 42.2097485945873% $ 4,490 $ 6,148 $ 10,638 100% $ 10,638 $ - $ 27,424 $ 42,552 $ 1,264,324 $ 1,264,324 42.2097485945873% $ 533,668 $ 730,656 $ 1,264,324 100% $ 1,264,324 $ - $ 3,259,304 $ 5,057,296 $ 172,865 $ 172,865 42.2097485945873% $ 72,966 $ 99,899 $ 172,865 100% $ 172,865 $ - $ 445,629 $ 691,460 $ 28,709 $ 28,709 42.2097485945873% $ 12,118 $ 16,591 $ 28,709 100% $ 28,709 $ - $ 74,009 $ 114,836 $ 9,058 $ 9,058 42.2097485945873% $ 3,823 $ 5,235 $ 9,058 100% $ 9,058 $ - $ 23,351 $ 36,232 $ 330,629 $ 330,629 42.2097485945873% $ 139,558 $ 191,071 $ 330,629 100% $ 330,629 $ - $ 852,329 $ 1,322,516 $ 18,777 $ 18,777 42.2097485945873% $ 7,926 $ 10,851 $ 18,777 100% $ 18,777 $ - $ 48,405 $ 75,108 $ 4,903 $ 4,903 42.2097485945873% $ 2,070 $ 2,833 $ 4,903 100% $ 4,903 $ - $ 12,639 $ 19,612 $ 132,993 $ 132,993 42.2097485945873% $ 56,136 $ 76,857 $ 132,993 100% $ 132,993 $ - $ 342,843 $ 531,972 $ 21,739 $ 21,739 42.2097485945873% $ 9,176 $ 12,563 $ 21,739 100% $ 21,739 $ - $ 56,041 $ 86,956 $ 209,530 $ 209,530 42.2097485945873% $ 88,442 $ 121,088 $ 209,530 100% $ 209,530 $ - $ 540,148 $ 838,120 $ 16,806 $ 16,806 42.2097485945873% $ 7,094 $ 9,712 $ 16,806 100% $ 16,806 $ - $ 43,324 $ 67,224 $ 1,999,290 $ 1,999,290 42.2097485945873% $ 843,895 $ 1,155,395 $ 1,999,290 100% $ 1,999,290 $ - $ 5,153,975 $ 7,997,160 $ 74,323 $ 74,323 42.2097485945873% $ 31,372 $ 42,951 $ 74,323 100% $ 74,323 $ - $ 191,597 $ 297,292 $ 55,780 $ 55,780 42.2097485945873% $ 23,545 $ 32,235 $ 55,780 100% $ 55,780 $ - $ 143,795 $ 223,120 $ 52,303 $ 52,303 42.2097485945873% $ 22,077 $ 30,226 $ 52,303 100% $ 52,303 $ - $ 134,832 $ 209,212 $ 27,693 $ 27,693 42.2097485945873% $ 11,689 $ 16,004 $ 27,693 100% $ 27,693 $ - $ 71,390 $ 110,772 $ 483,416 $ 483,416 42.2097485945873% $ 204,049 $ 279,367 $ 483,416 100% $ 483,416 $ - $ 1,246,199 $ 1,933,664 $ 25,136 $ 25,136 42.2097485945873% $ 10,610 $ 14,526 $ 25,136 100% $ 25,136 $ - $ 64,798 $ 100,544 $ 38,923 $ 38,923 42.2097485945873% $ 16,429 $ 22,494 $ 38,923 100% $ 38,923 $ - $ 100,340 $ 155,692 $ 35,832 $ 35,832 42.2097485945873% $ 15,125 $ 20,707 $ 35,832 100% $ 35,832 $ - $ 92,371 $ 143,328 $ 110,843 $ 110,843 42.2097485945873% $ 46,787 $ 64,056 $ 110,843 100% $ 110,843 $ - $ 285,742 $ 443,372 $ 100,581 $ 100,581 42.2097485945873% $ 42,455 $ 58,126 $ 100,581 100% $ 100,581 $ - $ 259,288 $ 402,324 $ 89,716 $ 89,716 42.2097485945873% $ 37,869 $ 51,847 $ 89,716 100% $ 89,716 $ - $ 231,279 $ 358,864 $ 3,907,864 $ 3,907,864 42.2097485945873% $ 1,649,500 $ 2,258,364 $ 3,907,864 100% $ 3,907,864 $ - $ 10,074,092 $ 15,631,456 $ 38,914 $ 38,914 42.2097485945873% $ 16,426 $ 22,488 $ 38,914 100% $ 38,914 $ - $ 100,316 $ 155,656 $ 2,043,009 $ 2,043,009 42.2097485945873% $ 862,349 $ 1,180,660 $ 2,043,009 100% $ 2,043,009 $ - $ 5,266,678 $ 8,172,036

Page 85: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

85 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

24 65649 Ballico-Cressey Elementary DISTRICT 1 $ 1,069,011 $ 538,187 24 65680 El Nido Elementary DISTRICT 1 $ 620,619 $ 377,955 24 65698 Hilmar Unified DISTRICT 1 $ 8,528,674 $ 4,755,166 24 65722 Le Grand Union Elementary DISTRICT 1 $ 1,813,663 $ 1,021,381 24 65730 Le Grand Union High DISTRICT 1 $ 2,344,864 $ 1,351,173 24 65748 Livingston Union DISTRICT 1 $ 12,219,752 $ 6,837,949 24 65755 Los Banos Unified DISTRICT 1 $ 42,611,938 $ 23,060,833 24 65755 0125575 1385 D Green Valley Charter CHARTER 1 $ 384,477 $ 160,074 24 65763 McSwain Union Elementary DISTRICT 1 $ 3,575,880 $ 1,969,904 24 65771 Merced City Elementary DISTRICT 1 $ 47,328,976 $ 26,094,891 24 65771 6025654 0090 L John C. Fremont Charter CHARTER 1 $ 2,247,040 $ 1,320,636 24 65789 Merced Union High DISTRICT 1 $ 48,028,289 $ 27,361,603 24 65813 Plainsburg Union Elementary DISTRICT 1 $ 432,722 $ 256,874 24 65821 Planada Elementary DISTRICT 1 $ 3,803,835 $ 2,095,543 24 65839 Snelling-Merced Falls Union Elementary DISTRICT 1 $ 339,750 $ 205,358 24 65862 Weaver Union Elementary DISTRICT 1 $ 12,926,089 $ 6,805,731 24 65870 Winton DISTRICT 1 $ 9,762,165 $ 5,317,058 24 73619 Gustine Unified DISTRICT 1 $ 7,700,517 $ 4,115,736 24 73726 Merced River Union Elementary DISTRICT 1 $ 683,603 $ 454,288 24 75317 Dos Palos Oro Loma Jt. Unified DISTRICT 1 $ 10,731,716 $ 6,126,127 24 75366 Delhi Unified DISTRICT 1 $ 13,295,281 $ 7,309,524 25 10256 Modoc Co. Office of Education COUNTY 1 $ 2,726,143 $ 1,317,140 25 65896 Surprise Valley Joint Unified DISTRICT 1 $ 774,583 $ 471,802 25 73585 Modoc Joint Unified DISTRICT 2 $ 3,020,128 $ 1,921,981 25 73593 Tulelake Basin Joint Unified DISTRICT 2 $ 2,749,386 $ 1,954,190 26 10264 Mono Co. Office of Education COUNTY 1 $ 1,304,233 $ 672,784 26 10264 0124990 1355 L Urban Corps of San Diego County Charter CHARTER 1 $ 1,073,150 $ 538,364 26 10264 0125633 1388 D California Heritage YouthBuild Academy CHARTER 1 $ 114,436 $ - 26 10264 0126698 1433 L Orange County Conservation Corps Charter CHARTER 1 $ 548,886 $ 302,481 26 73668 Eastern Sierra Unified DISTRICT 2 $ 959,729 $ 633,420 26 73692 Mammoth Unified DISTRICT 2 $ 448,037 $ 299,851 27 10272 Monterey Co. Office of Education COUNTY 1 $ 37,315,416 $ 20,030,488 27 10272 0112177 0799 D Monterey Bay Charter CHARTER 1 $ 644,736 $ 334,852 27 10272 0124297 1306 D Bay View Academy CHARTER 1 $ 469,754 $ 234,984

Page 86: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

86 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 530,824 $ 106,165 $ 242,664 $ 48,533 $ 3,773,508 $ 754,702 $ 792,282 $ 158,456 $ 993,691 $ 198,738 $ 5,381,803 $ 1,076,361 $ 19,551,105 $ 3,910,221 $ 224,403 $ 44,881 $ 1,605,976 $ 321,195 $ 21,234,085 $ 4,246,817 $ 926,404 $ 185,281 $ 20,666,686 $ 4,133,337 $ 175,848 $ 35,170 $ 1,708,292 $ 341,658 $ 134,392 $ 26,878 $ 6,120,358 $ 1,224,072 $ 4,445,107 $ 889,021 $ 3,584,781 $ 716,956 $ 229,315 $ 45,863 $ 4,605,589 $ 921,118 $ 5,985,757 $ 1,197,151 $ 1,409,003 $ 281,801 $ 302,781 $ 60,556 $ 1,098,147 $ 219,629 $ 795,196 $ 159,039 $ 631,449 $ 126,290 $ 534,786 $ 106,957 $ 114,436 $ 22,887 $ 246,405 $ 49,281 $ 326,309 $ 65,262 $ 148,186 $ 29,637 $ 17,284,928 $ 3,456,986 $ 309,884 $ 61,977 $ 234,770 $ 46,954

Page 87: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

87 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 106,165 $ 106,165 42.2097485945873% $ 44,812 $ 61,353 $ 106,165 100% $ 106,165 $ - $ 273,683 $ 424,660 $ 48,533 $ 48,533 42.2097485945873% $ 20,486 $ 28,047 $ 48,533 100% $ 48,533 $ - $ 125,113 $ 194,132 $ 754,702 $ 754,702 42.2097485945873% $ 318,558 $ 436,144 $ 754,702 100% $ 754,702 $ - $ 1,945,548 $ 3,018,808 $ 158,456 $ 158,456 42.2097485945873% $ 66,884 $ 91,572 $ 158,456 100% $ 158,456 $ - $ 408,484 $ 633,824 $ 198,738 $ 198,738 42.2097485945873% $ 83,887 $ 114,851 $ 198,738 100% $ 198,738 $ - $ 512,327 $ 794,952 $ 1,076,361 $ 1,076,361 42.2097485945873% $ 454,329 $ 622,032 $ 1,076,361 100% $ 1,076,361 $ - $ 2,774,754 $ 4,305,444 $ 3,910,221 $ 3,910,221 42.2097485945873% $ 1,650,494 $ 2,259,727 $ 3,910,221 100% $ 3,910,221 $ - $ 10,080,169 $ 15,640,884 $ 44,881 $ 44,881 42.2097485945873% $ 18,944 $ 25,937 $ 44,881 100% $ 44,881 $ - $ 115,699 $ 179,524 $ 321,195 $ 321,195 42.2097485945873% $ 135,576 $ 185,619 $ 321,195 100% $ 321,195 $ - $ 828,009 $ 1,284,780 $ 4,246,817 $ 4,246,817 42.2097485945873% $ 1,792,571 $ 2,454,246 $ 4,246,817 100% $ 4,246,817 $ - $ 10,947,880 $ 16,987,268 $ 185,281 $ 185,281 42.2097485945873% $ 78,207 $ 107,074 $ 185,281 100% $ 185,281 $ - $ 477,636 $ 741,124 $ 4,133,337 $ 4,133,337 42.2097485945873% $ 1,744,671 $ 2,388,666 $ 4,133,337 100% $ 4,133,337 $ - $ 10,655,340 $ 16,533,348 $ 35,170 $ 35,170 42.2097485945873% $ 14,845 $ 20,325 $ 35,170 100% $ 35,170 $ - $ 90,665 $ 140,680 $ 341,658 $ 341,658 42.2097485945873% $ 144,213 $ 197,445 $ 341,658 100% $ 341,658 $ - $ 880,761 $ 1,366,632 $ 26,878 $ 26,878 42.2097485945873% $ 11,345 $ 15,533 $ 26,878 100% $ 26,878 $ - $ 69,289 $ 107,512 $ 1,224,072 $ 1,224,072 42.2097485945873% $ 516,678 $ 707,394 $ 1,224,072 100% $ 1,224,072 $ - $ 3,155,538 $ 4,896,288 $ 889,021 $ 889,021 42.2097485945873% $ 375,254 $ 513,767 $ 889,021 100% $ 889,021 $ - $ 2,291,809 $ 3,556,084 $ 716,956 $ 716,956 42.2097485945873% $ 302,625 $ 414,331 $ 716,956 100% $ 716,956 $ - $ 1,848,243 $ 2,867,824 $ 45,863 $ 45,863 42.2097485945873% $ 19,359 $ 26,504 $ 45,863 100% $ 45,863 $ - $ 118,230 $ 183,452 $ 921,118 $ 921,118 42.2097485945873% $ 388,802 $ 532,316 $ 921,118 100% $ 921,118 $ - $ 2,374,552 $ 3,684,472 $ 1,197,151 $ 1,197,151 42.2097485945873% $ 505,314 $ 691,837 $ 1,197,151 100% $ 1,197,151 $ - $ 3,086,139 $ 4,788,604 $ 281,801 $ 281,801 42.2097485945873% $ 118,947 $ 162,854 $ 281,801 100% $ 281,801 $ - $ 726,456 $ 1,127,204 $ 60,556 $ 60,556 42.2097485945873% $ 25,561 $ 34,995 $ 60,556 100% $ 60,556 $ - $ 156,107 $ 242,224 $ 219,629 $ 219,629 42.2097485945873% $ 92,705 $ 126,924 $ 219,629 100% $ 219,629 $ - $ 566,182 $ 878,516 $ 159,039 $ 159,039 42.2097485945873% $ 67,130 $ 91,909 $ 159,039 100% $ 159,039 $ - $ 409,987 $ 636,156 $ 126,290 $ 126,290 42.2097485945873% $ 53,307 $ 72,983 $ 126,290 100% $ 126,290 $ - $ 325,563 $ 505,160 $ 106,957 $ 106,957 42.2097485945873% $ 45,146 $ 61,811 $ 106,957 100% $ 106,957 $ - $ 275,725 $ 427,828 $ 22,887 $ 22,887 42.2097485945873% $ 9,661 $ 13,226 $ 22,887 100% $ 22,887 $ - $ 59,000 $ 91,548 $ 49,281 $ 49,281 42.2097485945873% $ 20,801 $ 28,480 $ 49,281 100% $ 49,281 $ - $ 127,042 $ 197,124 $ 65,262 $ 65,262 42.2097485945873% $ 27,547 $ 37,715 $ 65,262 100% $ 65,262 $ - $ 168,239 $ 261,048 $ 29,637 $ 29,637 42.2097485945873% $ 12,510 $ 17,127 $ 29,637 100% $ 29,637 $ - $ 76,401 $ 118,548 $ 3,456,986 $ 3,456,986 42.2097485945873% $ 1,459,185 $ 1,997,801 $ 3,456,986 100% $ 3,456,986 $ - $ 8,911,773 $ 13,827,944 $ 61,977 $ 61,977 42.2097485945873% $ 26,160 $ 35,817 $ 61,977 100% $ 61,977 $ - $ 159,771 $ 247,908 $ 46,954 $ 46,954 42.2097485945873% $ 19,819 $ 27,135 $ 46,954 100% $ 46,954 $ - $ 121,043 $ 187,816

Page 88: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

88 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

27 10272 0125765 1392 D Millennium Charter High CHARTER 1 $ 250,350 $ - 27 10272 2730232 0327 L Monterey County Home Charter CHARTER 1 $ 1,233,002 $ 816,683 27 65961 Alisal Union DISTRICT 1 $ 38,910,835 $ 21,084,563 27 65961 6119663 0412 D Oasis Charter Public CHARTER 1 $ 1,130,431 $ 631,419 27 65979 Bradley Union Elementary DISTRICT 1 $ 520,459 $ 289,728 27 65987 Carmel Unified DISTRICT 2 $ 1,658,195 $ 1,089,484 27 65995 Chualar Union DISTRICT 1 $ 1,690,851 $ 937,982 27 66027 Graves Elementary DISTRICT 1 $ 218,322 $ 124,233 27 66035 Greenfield Union Elementary DISTRICT 1 $ 14,135,169 $ 7,869,613 27 66050 King City Union DISTRICT 1 $ 10,321,947 $ 5,739,250 27 66068 South Monterey County Joint Union High DISTRICT 2 $ 7,525,959 $ 5,079,092 27 66076 Lagunita Elementary DISTRICT 2 $ 443,000 $ 303,305 27 66084 Mission Union Elementary DISTRICT 2 $ 628,463 $ 402,974 27 66092 Monterey Peninsula Unified DISTRICT 1 $ 14,054,525 $ 16,656,695 27 66092 2730240 0362 D Learning for Life Charter CHARTER 1 $ 175,679 $ 148,440 27 66092 6118962 0429 D International School of Monterey CHARTER 1 $ 960,036 $ 559,608 27 66134 Pacific Grove Unified DISTRICT 2 $ 2,489,070 $ 1,641,297 27 66142 Salinas City Elementary DISTRICT 1 $ 32,125,582 $ 18,350,977 27 66159 Salinas Union High DISTRICT 1 $ 62,423,129 $ 35,917,836 27 66167 San Antonio Union Elementary DISTRICT 1 $ 538,660 $ 364,363 27 66175 San Ardo Union Elementary DISTRICT 1 $ 98,254 $ 54,096 27 66183 San Lucas Union Elementary DISTRICT 2 $ 256,039 $ 171,543 27 66191 Santa Rita Union Elementary DISTRICT 1 $ 11,130,755 $ 6,217,762 27 66225 Spreckels Union Elementary DISTRICT 2 $ 3,044,748 $ 2,096,243 27 66233 Washington Union Elementary DISTRICT 1 $ 1,059,793 $ 638,770 27 73825 North Monterey County Unified DISTRICT 2 $ 10,809,944 $ 8,557,142 27 75150 Big Sur Unified DISTRICT 2 $ 450,150 $ 292,530 27 75150 0118349 1000 D Big Sur Charter CHARTER 1 $ 74,613 $ 28,521 27 75440 Soledad Unified DISTRICT 1 $ 21,901,613 $ 12,410,305 27 75473 Gonzales Unified DISTRICT 2 $ 8,019,031 $ 5,423,814 28 10280 Napa Co. Office of Education COUNTY 1 $ 3,001,084 $ 1,776,067 28 66241 Calistoga Joint Unified DISTRICT 2 $ 505,743 $ 333,789 28 66258 Howell Mountain Elementary DISTRICT 2 $ 54,770 $ 36,150 28 66266 Napa Valley Unified DISTRICT 1 $ 23,569,678 $ 13,481,019

Page 89: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

89 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 250,350 $ 50,070 $ 416,319 $ 83,264 $ 17,826,272 $ 3,565,254 $ 499,012 $ 99,802 $ 230,731 $ 46,146 $ 568,711 $ 113,742 $ 752,869 $ 150,574 $ 94,089 $ 18,818 $ 6,265,556 $ 1,253,111 $ 4,582,697 $ 916,539 $ 2,446,867 $ 489,373 $ 139,695 $ 27,939 $ 225,489 $ 45,098 $ (2,602,170) $ (520,434) $ 27,239 $ 5,448 $ 400,428 $ 80,086 $ 847,773 $ 169,555 $ 13,774,605 $ 2,754,921 $ 26,505,293 $ 5,301,059 $ 174,297 $ 34,859 $ 44,158 $ 8,832 $ 84,496 $ 16,899 $ 4,912,993 $ 982,599 $ 948,505 $ 189,701 $ 421,023 $ 84,205 $ 2,252,802 $ 450,560 $ 157,620 $ 31,524 $ 46,092 $ 9,218 $ 9,491,308 $ 1,898,262 $ 2,595,217 $ 519,043 $ 1,225,017 $ 245,003 $ 171,954 $ 34,391 $ 18,620 $ 3,724 $ 10,088,659 $ 2,017,732

Page 90: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

90 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 50,070 $ 50,070 42.2097485945873% $ 21,134 $ 28,936 $ 50,070 100% $ 50,070 $ - $ 129,076 $ 200,280 $ 83,264 $ 83,264 42.2097485945873% $ 35,146 $ 48,118 $ 83,264 100% $ 83,264 $ - $ 214,646 $ 333,056 $ 3,565,254 $ 3,565,254 42.2097485945873% $ 1,504,885 $ 2,060,369 $ 3,565,254 100% $ 3,565,254 $ - $ 9,190,877 $ 14,261,016 $ 99,802 $ 99,802 42.2097485945873% $ 42,126 $ 57,676 $ 99,802 100% $ 99,802 $ - $ 257,280 $ 399,208 $ 46,146 $ 46,146 42.2097485945873% $ 19,478 $ 26,668 $ 46,146 100% $ 46,146 $ - $ 118,960 $ 184,584 $ 113,742 $ 113,742 42.2097485945873% $ 48,010 $ 65,732 $ 113,742 100% $ 113,742 $ - $ 293,216 $ 454,968 $ 150,574 $ 150,574 42.2097485945873% $ 63,557 $ 87,017 $ 150,574 100% $ 150,574 $ - $ 388,165 $ 602,296 $ 18,818 $ 18,818 42.2097485945873% $ 7,943 $ 10,875 $ 18,818 100% $ 18,818 $ - $ 48,511 $ 75,272 $ 1,253,111 $ 1,253,111 42.2097485945873% $ 528,935 $ 724,176 $ 1,253,111 100% $ 1,253,111 $ - $ 3,230,398 $ 5,012,444 $ 916,539 $ 916,539 42.2097485945873% $ 386,869 $ 529,670 $ 916,539 100% $ 916,539 $ - $ 2,362,748 $ 3,666,156 $ 489,373 $ 489,373 42.2097485945873% $ 206,563 $ 282,810 $ 489,373 100% $ 489,373 $ - $ 1,261,556 $ 1,957,492 $ 27,939 $ 27,939 42.2097485945873% $ 11,793 $ 16,146 $ 27,939 100% $ 27,939 $ - $ 72,024 $ 111,756 $ 45,098 $ 45,098 42.2097485945873% $ 19,036 $ 26,062 $ 45,098 100% $ 45,098 $ - $ 116,258 $ 180,392 $ (520,434) $ (520,434) 42.2097485945873% $ (219,674) $ (300,760) $ (520,434) 100% $ (520,434) $ - $ (1,341,628) $ (2,081,736) $ 5,448 $ 5,448 42.2097485945873% $ 2,300 $ 3,148 $ 5,448 100% $ 5,448 $ - $ 14,044 $ 21,792 $ 80,086 $ 80,086 42.2097485945873% $ 33,804 $ 46,282 $ 80,086 100% $ 80,086 $ - $ 206,454 $ 320,344 $ 169,555 $ 169,555 42.2097485945873% $ 71,569 $ 97,986 $ 169,555 100% $ 169,555 $ - $ 437,096 $ 678,220 $ 2,754,921 $ 2,754,921 42.2097485945873% $ 1,162,845 $ 1,592,076 $ 2,754,921 100% $ 2,754,921 $ - $ 7,101,918 $ 11,019,684 $ 5,301,059 $ 5,301,059 42.2097485945873% $ 2,237,564 $ 3,063,495 $ 5,301,059 100% $ 5,301,059 $ - $ 13,665,613 $ 21,204,236 $ 34,859 $ 34,859 42.2097485945873% $ 14,714 $ 20,145 $ 34,859 100% $ 34,859 $ - $ 89,863 $ 139,436 $ 8,832 $ 8,832 42.2097485945873% $ 3,728 $ 5,104 $ 8,832 100% $ 8,832 $ - $ 22,768 $ 35,328 $ 16,899 $ 16,899 42.2097485945873% $ 7,133 $ 9,766 $ 16,899 100% $ 16,899 $ - $ 43,564 $ 67,596 $ 982,599 $ 982,599 42.2097485945873% $ 414,753 $ 567,846 $ 982,599 100% $ 982,599 $ - $ 2,533,044 $ 3,930,396 $ 189,701 $ 189,701 42.2097485945873% $ 80,072 $ 109,629 $ 189,701 100% $ 189,701 $ - $ 489,031 $ 758,804 $ 84,205 $ 84,205 42.2097485945873% $ 35,543 $ 48,662 $ 84,205 100% $ 84,205 $ - $ 217,072 $ 336,820 $ 450,560 $ 450,560 42.2097485945873% $ 190,180 $ 260,380 $ 450,560 100% $ 450,560 $ - $ 1,161,500 $ 1,802,240 $ 31,524 $ 31,524 42.2097485945873% $ 13,306 $ 18,218 $ 31,524 100% $ 31,524 $ - $ 81,266 $ 126,096 $ 9,218 $ 9,218 42.2097485945873% $ 3,891 $ 5,327 $ 9,218 100% $ 9,218 $ - $ 23,763 $ 36,872 $ 1,898,262 $ 1,898,262 42.2097485945873% $ 801,252 $ 1,097,010 $ 1,898,262 100% $ 1,898,262 $ - $ 4,893,534 $ 7,593,048 $ 519,043 $ 519,043 42.2097485945873% $ 219,087 $ 299,956 $ 519,043 100% $ 519,043 $ - $ 1,338,042 $ 2,076,172 $ 245,003 $ 245,003 42.2097485945873% $ 103,415 $ 141,588 $ 245,003 100% $ 245,003 $ - $ 631,594 $ 980,012 $ 34,391 $ 34,391 42.2097485945873% $ 14,516 $ 19,875 $ 34,391 100% $ 34,391 $ - $ 88,657 $ 137,564 $ 3,724 $ 3,724 42.2097485945873% $ 1,572 $ 2,152 $ 3,724 100% $ 3,724 $ - $ 9,600 $ 14,896 $ 2,017,732 $ 2,017,732 42.2097485945873% $ 851,680 $ 1,166,052 $ 2,017,732 100% $ 2,017,732 $ - $ 5,201,516 $ 8,070,928

Page 91: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

91 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

28 66266 0108605 0679 D Stone Bridge CHARTER 1 $ 350,111 $ 191,345 28 66266 6026934 0208 L Shearer Charter CHARTER 1 $ 808,475 $ 437,066 28 66266 6026983 0167 L Napa Valley Language Academy CHARTER 1 $ 875,474 $ 478,799 28 66266 6113302 0091 L River Charter CHARTER 1 $ 364,273 $ 205,523 28 66282 Pope Valley Union Elementary DISTRICT 2 $ 73,930 $ 48,796 28 66290 St. Helena Unified DISTRICT 2 $ 668,607 $ 447,603 29 10298 Nevada Co. Office of Education COUNTY 1 $ 8,705,485 $ 4,901,117 29 10298 0114314 0871 L Bitney College Preparatory High CHARTER 1 $ 556,105 $ 258,127 29 10298 0114322 0870 L Yuba River Charter CHARTER 1 $ 894,400 $ 446,693 29 10298 0114330 0869 L Nevada City School of the Arts CHARTER 1 $ 1,245,475 $ 557,217 29 10298 0114975 0947 D Sierra Montessori Academy CHARTER 1 $ 502,109 $ 257,118 29 10298 0126219 1427 L Forest Charter CHARTER 1 $ 3,106,508 $ 1,908,342 29 10298 0126227 1428 L Twin Ridges Home Study Charter CHARTER 1 $ 398,227 $ 277,219 29 10298 2930147 0255 D Muir Charter CHARTER 1 $ 3,469,826 $ 1,592,549 29 66316 Chicago Park Elementary DISTRICT 1 $ 603,023 $ 343,470 29 66316 0125013 1339 L Chicago Park Community Charter CHARTER 1 $ 165,757 $ 54,414 29 66324 Clear Creek Elementary DISTRICT 2 $ 380,433 $ 257,118 29 66332 Grass Valley Elementary DISTRICT 2 $ 2,056,376 $ 1,367,555 29 66332 6111140 0022 L Grass Valley Charter CHARTER 2 $ 311,178 $ 188,078 29 66340 Nevada City Elementary DISTRICT 1 $ 910,236 $ 505,522 29 66340 6112593 0069 L Nevada City Charter CHARTER 1 $ 42,787 $ 25,025 29 66357 Nevada Joint Union High DISTRICT 2 $ 6,203,894 $ 3,980,689 29 66357 0124834 1336 D Sierra Academy of Expeditionary Learning CHARTER 1 $ - $ - 29 66373 Pleasant Ridge Union Elementary DISTRICT 1 $ 2,396,079 $ 1,526,917 29 66381 Pleasant Valley Elementary DISTRICT 1 $ 1,013,847 $ 613,599 29 66399 Ready Springs Union Elementary DISTRICT 1 $ 582,116 $ 312,467 29 66399 6111371 0024 L Vantage Point Charter CHARTER 1 $ 56,673 $ 27,280 29 66407 Union Hill Elementary DISTRICT 1 $ 1,008,220 $ 1,319,799 29 66407 6027197 1576 L Union Hill Elementary CHARTER 1 $ 940,904 $ - 29 66407 6113088 0082 L Union Hill Charter CHARTER 1 $ 184,600 $ 133,724 29 66415 Twin Ridges Elementary DISTRICT 2 $ 313,787 $ 208,001 30 10306 Orange Co. Office of Education COUNTY 1 $ 51,400,427 $ 27,901,048 30 10306 0126037 1419 D The Academy CHARTER 1 $ 359,983 $ - 30 66423 Anaheim Elementary DISTRICT 1 $ 51,129,986 $ 29,704,608

Page 92: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

92 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 158,766 $ 31,753 $ 371,409 $ 74,282 $ 396,675 $ 79,335 $ 158,750 $ 31,750 $ 25,134 $ 5,027 $ 221,004 $ 44,201 $ 3,804,368 $ 760,874 $ 297,978 $ 59,596 $ 447,707 $ 89,541 $ 688,258 $ 137,652 $ 244,991 $ 48,998 $ 1,198,166 $ 239,633 $ 121,008 $ 24,202 $ 1,877,277 $ 375,455 $ 259,553 $ 51,911 $ 111,343 $ 22,269 $ 123,315 $ 24,663 $ 688,821 $ 137,764 $ 123,100 $ 24,620 $ 404,714 $ 80,943 $ 17,762 $ 3,552 $ 2,223,205 $ 444,641 $ - $ - $ 869,162 $ 173,832 $ 400,248 $ 80,050 $ 269,649 $ 53,930 $ 29,393 $ 5,879 $ (311,579) $ (62,316) $ 940,904 $ 188,181 $ 50,876 $ 10,175 $ 105,786 $ 21,157 $ 23,499,379 $ 4,699,876 $ 359,983 $ 71,997 $ 21,425,378 $ 4,285,076

Page 93: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

93 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 31,753 $ 31,753 42.2097485945873% $ 13,403 $ 18,350 $ 31,753 100% $ 31,753 $ - $ 81,856 $ 127,012 $ 74,282 $ 74,282 42.2097485945873% $ 31,354 $ 42,928 $ 74,282 100% $ 74,282 $ - $ 191,492 $ 297,128 $ 79,335 $ 79,335 42.2097485945873% $ 33,487 $ 45,848 $ 79,335 100% $ 79,335 $ - $ 204,518 $ 317,340 $ 31,750 $ 31,750 42.2097485945873% $ 13,402 $ 18,348 $ 31,750 100% $ 31,750 $ - $ 81,848 $ 127,000 $ 5,027 $ 5,027 42.2097485945873% $ 2,122 $ 2,905 $ 5,027 100% $ 5,027 $ - $ 12,959 $ 20,108 $ 44,201 $ 44,201 42.2097485945873% $ 18,657 $ 25,544 $ 44,201 100% $ 44,201 $ - $ 113,946 $ 176,804 $ 760,874 $ 760,874 42.2097485945873% $ 321,163 $ 439,711 $ 760,874 100% $ 760,874 $ - $ 1,961,459 $ 3,043,496 $ 59,596 $ 59,596 42.2097485945873% $ 25,155 $ 34,441 $ 59,596 100% $ 59,596 $ - $ 153,633 $ 238,384 $ 89,541 $ 89,541 42.2097485945873% $ 37,795 $ 51,746 $ 89,541 100% $ 89,541 $ - $ 230,828 $ 358,164 $ 137,652 $ 137,652 42.2097485945873% $ 58,103 $ 79,549 $ 137,652 100% $ 137,652 $ - $ 354,853 $ 550,608 $ 48,998 $ 48,998 42.2097485945873% $ 20,682 $ 28,316 $ 48,998 100% $ 48,998 $ - $ 126,312 $ 195,992 $ 239,633 $ 239,633 42.2097485945873% $ 101,148 $ 138,485 $ 239,633 100% $ 239,633 $ - $ 617,751 $ 958,532 $ 24,202 $ 24,202 42.2097485945873% $ 10,216 $ 13,986 $ 24,202 100% $ 24,202 $ - $ 62,390 $ 96,808 $ 375,455 $ 375,455 42.2097485945873% $ 158,479 $ 216,976 $ 375,455 100% $ 375,455 $ - $ 967,886 $ 1,501,820 $ 51,911 $ 51,911 42.2097485945873% $ 21,912 $ 29,999 $ 51,911 100% $ 51,911 $ - $ 133,821 $ 207,644 $ 22,269 $ 22,269 42.2097485945873% $ 9,400 $ 12,869 $ 22,269 100% $ 22,269 $ - $ 57,407 $ 89,076 $ 24,663 $ 24,663 42.2097485945873% $ 10,410 $ 14,253 $ 24,663 100% $ 24,663 $ - $ 63,579 $ 98,652 $ 137,764 $ 137,764 42.2097485945873% $ 58,150 $ 79,614 $ 137,764 100% $ 137,764 $ - $ 355,142 $ 551,056 $ 24,620 $ 24,620 42.2097485945873% $ 10,392 $ 14,228 $ 24,620 100% $ 24,620 $ - $ 63,468 $ 98,480 $ 80,943 $ 80,943 42.2097485945873% $ 34,166 $ 46,777 $ 80,943 100% $ 80,943 $ - $ 208,663 $ 323,772 $ 3,552 $ 3,552 42.2097485945873% $ 1,499 $ 2,053 $ 3,552 100% $ 3,552 $ - $ 9,157 $ 14,208 $ 444,641 $ 444,641 42.2097485945873% $ 187,682 $ 256,959 $ 444,641 100% $ 444,641 $ - $ 1,146,241 $ 1,778,564 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 173,832 $ 173,832 42.2097485945873% $ 73,374 $ 100,458 $ 173,832 100% $ 173,832 $ - $ 448,122 $ 695,328 $ 80,050 $ 80,050 42.2097485945873% $ 33,789 $ 46,261 $ 80,050 100% $ 80,050 $ - $ 206,361 $ 320,200 $ 53,930 $ 53,930 42.2097485945873% $ 22,764 $ 31,166 $ 53,930 100% $ 53,930 $ - $ 139,026 $ 215,720 $ 5,879 $ 5,879 42.2097485945873% $ 2,482 $ 3,397 $ 5,879 100% $ 5,879 $ - $ 15,155 $ 23,516 $ (62,316) $ (62,316) 42.2097485945873% $ (26,303) $ (36,013) $ (62,316) 100% $ (62,316) $ - $ (160,645) $ (249,264) $ 188,181 $ 188,181 42.2097485945873% $ 79,431 $ 108,750 $ 188,181 100% $ 188,181 $ - $ 485,112 $ 752,724 $ 10,175 $ 10,175 42.2097485945873% $ 4,295 $ 5,880 $ 10,175 100% $ 10,175 $ - $ 26,230 $ 40,700 $ 21,157 $ 21,157 42.2097485945873% $ 8,930 $ 12,227 $ 21,157 100% $ 21,157 $ - $ 54,541 $ 84,628 $ 4,699,876 $ 4,699,876 42.2097485945873% $ 1,983,806 $ 2,716,070 $ 4,699,876 100% $ 4,699,876 $ - $ 12,115,822 $ 18,799,504 $ 71,997 $ 71,997 42.2097485945873% $ 30,390 $ 41,607 $ 71,997 100% $ 71,997 $ - $ 185,601 $ 287,988 $ 4,285,076 $ 4,285,076 42.2097485945873% $ 1,808,720 $ 2,476,356 $ 4,285,076 100% $ 4,285,076 $ - $ 11,046,508 $ 17,140,304

Page 94: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

94 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

30 66431 Anaheim Union High DISTRICT 1 $ 153,796,547 $ 87,063,027 30 66449 Brea-Olinda Unified DISTRICT 2 $ 6,245,430 $ 5,320,986 30 66456 Buena Park Elementary DISTRICT 2 $ 17,187,220 $ 11,353,421 30 66464 Capistrano Unified DISTRICT 1 $ 68,270,222 $ 37,722,025 30 66464 0106765 0664 D Capistrano Connections Academy Charter CHARTER 1 $ 1,457,162 $ 718,984 30 66464 0123729 1274 D Community Roots Academy CHARTER 1 $ 266,658 $ 89,502 30 66464 0124743 1324 D Oxford Preparatory Academy - South Orange County CHARTER 1 $ 659,064 $ 348,370 30 66464 6117758 0294 D Journey CHARTER 1 $ 339,707 $ 174,974 30 66464 6120356 0463 D Opportunities for Learning - Capistrano CHARTER 1 $ 182,484 $ 129,190 30 66472 Centralia Elementary DISTRICT 1 $ 13,501,086 $ 7,246,587 30 66480 Cypress Elementary DISTRICT 1 $ 7,970,197 $ 3,529,881 30 66498 Fountain Valley Elementary DISTRICT 1 $ 9,550,543 $ 5,958,865 30 66506 Fullerton Elementary DISTRICT 1 $ 38,073,132 $ 20,658,569 30 66514 Fullerton Joint Union High DISTRICT 1 $ 44,130,147 $ 24,679,258 30 66522 Garden Grove Unified DISTRICT 1 $ 195,936,683 $ 115,939,182 30 66530 Huntington Beach City Elementary DISTRICT 1 $ 5,989,217 $ 3,304,943 30 66548 Huntington Beach Union High DISTRICT 1 $ 47,982,316 $ 26,518,286 30 66555 Laguna Beach Unified DISTRICT 2 $ 417,312 $ 277,605 30 66563 La Habra City Elementary DISTRICT 1 $ 15,017,257 $ 8,609,695 30 66589 Magnolia Elementary DISTRICT 1 $ 26,719,661 $ 15,041,302 30 66597 Newport-Mesa Unified DISTRICT 1 $ 18,345,390 $ 10,024,025 30 66613 Ocean View Elementary DISTRICT 1 $ 17,675,748 $ 11,026,455 30 66621 Orange Unified DISTRICT 1 $ 45,483,182 $ 25,995,958 30 66621 6085328 0066 D Santiago Middle CHARTER 1 $ 1,269,581 $ 762,771 30 66621 6094874 0445 L El Rancho Charter CHARTER 1 $ 1,057,070 $ 673,030 30 66647 Placentia-Yorba Linda Unified DISTRICT 1 $ 65,091,209 $ 37,422,825 30 66670 Santa Ana Unified DISTRICT 1 $ 234,301,968 $ 129,757,473 30 66670 0101626 0578 D Edward B. Cole Academy CHARTER 1 $ 1,581,793 $ 840,364 30 66670 0106567 0632 D Nova Academy CHARTER 1 $ 1,894,898 $ 979,978 30 66670 0109066 0701 D Orange County Educational Arts Academy CHARTER 1 $ 2,283,828 $ 1,268,135 30 66670 3030723 0290 D OCSA CHARTER 1 $ 7,570,268 $ 3,976,500 30 66670 6119127 0365 D El Sol Santa Ana Science and Arts Academy CHARTER 1 $ 3,260,266 $ 1,739,303 30 66696 Savanna Elementary DISTRICT 1 $ 8,111,977 $ 4,778,474 30 66746 Westminster DISTRICT 1 $ 35,056,822 $ 20,468,123

Page 95: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

95 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 66,733,520 $ 13,346,704 $ 924,444 $ 184,889 $ 5,833,799 $ 1,166,760 $ 30,548,197 $ 6,109,639 $ 738,178 $ 147,636 $ 177,156 $ 35,431 $ 310,694 $ 62,139 $ 164,733 $ 32,947 $ 53,294 $ 10,659 $ 6,254,499 $ 1,250,900 $ 4,440,316 $ 888,063 $ 3,591,678 $ 718,336 $ 17,414,563 $ 3,482,913 $ 19,450,889 $ 3,890,178 $ 79,997,501 $ 15,999,500 $ 2,684,274 $ 536,855 $ 21,464,030 $ 4,292,806 $ 139,707 $ 27,941 $ 6,407,562 $ 1,281,512 $ 11,678,359 $ 2,335,672 $ 8,321,365 $ 1,664,273 $ 6,649,293 $ 1,329,859 $ 19,487,224 $ 3,897,445 $ 506,810 $ 101,362 $ 384,040 $ 76,808 $ 27,668,384 $ 5,533,677 $ 104,544,495 $ 20,908,899 $ 741,429 $ 148,286 $ 914,920 $ 182,984 $ 1,015,693 $ 203,139 $ 3,593,768 $ 718,754 $ 1,520,963 $ 304,193 $ 3,333,503 $ 666,701 $ 14,588,699 $ 2,917,740

Page 96: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

96 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 13,346,704 $ 13,346,704 42.2097485945873% $ 5,633,610 $ 7,713,094 $ 13,346,704 100% $ 13,346,704 $ - $ 34,406,502 $ 53,386,816 $ 184,889 $ 184,889 42.2097485945873% $ 78,041 $ 106,848 $ 184,889 100% $ 184,889 $ - $ 476,626 $ 739,556 $ 1,166,760 $ 1,166,760 42.2097485945873% $ 492,486 $ 674,274 $ 1,166,760 100% $ 1,166,760 $ - $ 3,007,794 $ 4,667,040 $ 6,109,639 $ 6,109,639 42.2097485945873% $ 2,578,863 $ 3,530,776 $ 6,109,639 100% $ 6,109,639 $ - $ 15,750,054 $ 24,438,556 $ 147,636 $ 147,636 42.2097485945873% $ 62,317 $ 85,319 $ 147,636 100% $ 147,636 $ - $ 380,591 $ 590,544 $ 35,431 $ 35,431 42.2097485945873% $ 14,955 $ 20,476 $ 35,431 100% $ 35,431 $ - $ 91,338 $ 141,724 $ 62,139 $ 62,139 42.2097485945873% $ 26,229 $ 35,910 $ 62,139 100% $ 62,139 $ - $ 160,188 $ 248,556 $ 32,947 $ 32,947 42.2097485945873% $ 13,907 $ 19,040 $ 32,947 100% $ 32,947 $ - $ 84,934 $ 131,788 $ 10,659 $ 10,659 42.2097485945873% $ 4,499 $ 6,160 $ 10,659 100% $ 10,659 $ - $ 27,478 $ 42,636 $ 1,250,900 $ 1,250,900 42.2097485945873% $ 528,002 $ 722,898 $ 1,250,900 100% $ 1,250,900 $ - $ 3,224,698 $ 5,003,600 $ 888,063 $ 888,063 42.2097485945873% $ 374,849 $ 513,214 $ 888,063 100% $ 888,063 $ - $ 2,289,340 $ 3,552,252 $ 718,336 $ 718,336 42.2097485945873% $ 303,208 $ 415,128 $ 718,336 100% $ 718,336 $ - $ 1,851,800 $ 2,873,344 $ 3,482,913 $ 3,482,913 42.2097485945873% $ 1,470,129 $ 2,012,784 $ 3,482,913 100% $ 3,482,913 $ - $ 8,978,610 $ 13,931,652 $ 3,890,178 $ 3,890,178 42.2097485945873% $ 1,642,034 $ 2,248,144 $ 3,890,178 100% $ 3,890,178 $ - $ 10,028,500 $ 15,560,712 $ 15,999,500 $ 15,999,500 42.2097485945873% $ 6,753,349 $ 9,246,151 $ 15,999,500 100% $ 15,999,500 $ - $ 41,245,151 $ 63,998,000 $ 536,855 $ 536,855 42.2097485945873% $ 226,605 $ 310,250 $ 536,855 100% $ 536,855 $ - $ 1,383,960 $ 2,147,420 $ 4,292,806 $ 4,292,806 42.2097485945873% $ 1,811,983 $ 2,480,823 $ 4,292,806 100% $ 4,292,806 $ - $ 11,066,435 $ 17,171,224 $ 27,941 $ 27,941 42.2097485945873% $ 11,794 $ 16,147 $ 27,941 100% $ 27,941 $ - $ 72,029 $ 111,764 $ 1,281,512 $ 1,281,512 42.2097485945873% $ 540,923 $ 740,589 $ 1,281,512 100% $ 1,281,512 $ - $ 3,303,613 $ 5,126,048 $ 2,335,672 $ 2,335,672 42.2097485945873% $ 985,881 $ 1,349,791 $ 2,335,672 100% $ 2,335,672 $ - $ 6,021,135 $ 9,342,688 $ 1,664,273 $ 1,664,273 42.2097485945873% $ 702,485 $ 961,788 $ 1,664,273 100% $ 1,664,273 $ - $ 4,290,334 $ 6,657,092 $ 1,329,859 $ 1,329,859 42.2097485945873% $ 561,330 $ 768,529 $ 1,329,859 100% $ 1,329,859 $ - $ 3,428,247 $ 5,319,436 $ 3,897,445 $ 3,897,445 42.2097485945873% $ 1,645,102 $ 2,252,343 $ 3,897,445 100% $ 3,897,445 $ - $ 10,047,233 $ 15,589,780 $ 101,362 $ 101,362 42.2097485945873% $ 42,785 $ 58,577 $ 101,362 100% $ 101,362 $ - $ 261,301 $ 405,448 $ 76,808 $ 76,808 42.2097485945873% $ 32,420 $ 44,388 $ 76,808 100% $ 76,808 $ - $ 198,004 $ 307,232 $ 5,533,677 $ 5,533,677 42.2097485945873% $ 2,335,751 $ 3,197,926 $ 5,533,677 100% $ 5,533,677 $ - $ 14,265,280 $ 22,134,708 $ 20,908,899 $ 20,908,899 42.2097485945873% $ 8,825,594 $ 12,083,305 $ 20,908,899 100% $ 20,908,899 $ - $ 53,901,103 $ 83,635,596 $ 148,286 $ 148,286 42.2097485945873% $ 62,591 $ 85,695 $ 148,286 100% $ 148,286 $ - $ 382,267 $ 593,144 $ 182,984 $ 182,984 42.2097485945873% $ 77,237 $ 105,747 $ 182,984 100% $ 182,984 $ - $ 471,715 $ 731,936 $ 203,139 $ 203,139 42.2097485945873% $ 85,744 $ 117,395 $ 203,139 100% $ 203,139 $ - $ 523,673 $ 812,556 $ 718,754 $ 718,754 42.2097485945873% $ 303,384 $ 415,370 $ 718,754 100% $ 718,754 $ - $ 1,852,878 $ 2,875,016 $ 304,193 $ 304,193 42.2097485945873% $ 128,399 $ 175,794 $ 304,193 100% $ 304,193 $ - $ 784,180 $ 1,216,772 $ 666,701 $ 666,701 42.2097485945873% $ 281,413 $ 385,288 $ 666,701 100% $ 666,701 $ - $ 1,718,690 $ 2,666,804 $ 2,917,740 $ 2,917,740 42.2097485945873% $ 1,231,571 $ 1,686,169 $ 2,917,740 100% $ 2,917,740 $ - $ 7,521,649 $ 11,670,960

Page 97: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

97 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

30 73635 Saddleback Valley Unified DISTRICT 1 $ 49,518,594 $ 27,454,319 30 73635 6030183 0157 L Ralph A. Gates Elementary CHARTER 1 $ 1,084,289 $ 573,351 30 73643 Tustin Unified DISTRICT 1 $ 47,331,538 $ 27,410,649 30 73650 Irvine Unified DISTRICT 1 $ 25,143,250 $ 13,585,978 30 73924 Los Alamitos Unified DISTRICT 1 $ 24,233,373 $ 13,533,893 31 10314 Placer Co. Office of Education COUNTY 1 $ 26,812,628 $ 15,487,799 31 10314 0126904 1432 L Placer County Pathways Charter CHARTER 1 $ 160,443 $ 103,601 31 66761 Ackerman Elementary DISTRICT 1 $ 1,897,704 $ 1,049,443 31 66761 6031009 00D9 N Bowman Charter CHARTER 1 $ - $ - 31 66779 Alta-Dutch Flat Union Elementary DISTRICT 1 $ 394,255 $ 165,899 31 66787 Auburn Union Elementary DISTRICT 1 $ 3,014,516 $ 1,644,201 31 66787 0126664 1429 L Alta Vista Community Charter CHARTER 1 $ 151,529 $ 77,624 31 66787 6031033 1226 L EV Cain 21st Century STEM Charter CHARTER 1 $ 769,270 $ 518,882 31 66795 Colfax Elementary DISTRICT 1 $ 1,303,543 $ 738,021 31 66795 0119214 1064 D CORE Placer Charter CHARTER 1 $ 875,715 $ 489,213 31 66803 Dry Creek Joint Elementary DISTRICT 1 $ 23,363,292 $ 13,749,983 31 66829 Eureka Union Elementary DISTRICT 1 $ 7,137,066 $ 4,260,668 31 66837 Foresthill Union Elementary DISTRICT 2 $ 934,114 $ 716,399 31 66845 Loomis Union Elementary DISTRICT 1 $ 5,562,391 $ 3,108,074 31 66845 0117150 0979 L Loomis Basin Charter CHARTER 1 $ 1,113,873 $ 626,500 31 66845 0121418 1169 D John Adams Academy CHARTER 1 $ 1,802,461 $ 896,665 31 66852 Newcastle Elementary DISTRICT 1 $ 846,531 $ 468,490 31 66852 0109827 0727 L Newcastle Charter CHARTER 1 $ 949,655 $ 426,085 31 66852 0120105 1102 D Creekside Cooperative Charter CHARTER 1 $ 650,811 $ 198,067 31 66852 0121608 1179 L Harvest Ridge Cooperative Charter CHARTER 1 $ 1,249,756 $ 298,301 31 66852 0126680 1431 L Newcastle Virtual Learning Academy CHARTER 1 $ - $ - 31 66852 0127902 1529 D Squaw Valley Preparatory CHARTER 1 $ 197,536 $ - 31 66852 0127928 1528 D Rocklin Academy Lonetree CHARTER 1 $ - $ - 31 66852 0128751 1601 D California Pacific Charter Schools - Newcastle (CalPac-Newcastle) CHARTER 1 $ 11,353 $ - 31 66886 Placer Hills Union Elementary DISTRICT 1 $ 1,002,577 $ 600,631 31 66886 0122531 1219 L Weimar Hills Charter CHARTER 1 $ 224,784 $ 126,378 31 66886 0122648 1223 L Sierra Hills Arts and Sciences Charter Academy CHARTER 1 $ 25,037 $ 25,037 31 66894 Placer Union High DISTRICT 1 $ 5,516,023 $ 3,759,640 31 66910 Roseville City Elementary DISTRICT 1 $ 23,145,787 $ 13,659,745

Page 98: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

98 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 22,064,275 $ 4,412,855 $ 510,938 $ 102,188 $ 19,920,889 $ 3,984,178 $ 11,557,272 $ 2,311,454 $ 10,699,480 $ 2,139,896 $ 11,324,829 $ 2,264,966 $ 56,842 $ 11,368 $ 848,261 $ 169,652 $ - $ - $ 228,356 $ 45,671 $ 1,370,315 $ 274,063 $ 73,905 $ 14,781 $ 250,388 $ 50,078 $ 565,522 $ 113,104 $ 386,502 $ 77,300 $ 9,613,309 $ 1,922,662 $ 2,876,398 $ 575,280 $ 217,715 $ 43,543 $ 2,454,317 $ 490,863 $ 487,373 $ 97,475 $ 905,796 $ 181,159 $ 378,041 $ 75,608 $ 523,570 $ 104,714 $ 452,744 $ 90,549 $ 951,455 $ 190,291 $ - $ - $ 197,536 $ 39,507 $ - $ - $ 11,353 $ 2,271 $ 401,946 $ 80,389 $ 98,406 $ 19,681 $ - $ - $ 1,756,383 $ 351,277 $ 9,486,042 $ 1,897,208

Page 99: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

99 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 4,412,855 $ 4,412,855 42.2097485945873% $ 1,862,655 $ 2,550,200 $ 4,412,855 100% $ 4,412,855 $ - $ 11,375,910 $ 17,651,420 $ 102,188 $ 102,188 42.2097485945873% $ 43,133 $ 59,055 $ 102,188 100% $ 102,188 $ - $ 263,431 $ 408,752 $ 3,984,178 $ 3,984,178 42.2097485945873% $ 1,681,712 $ 2,302,466 $ 3,984,178 100% $ 3,984,178 $ - $ 10,270,822 $ 15,936,712 $ 2,311,454 $ 2,311,454 42.2097485945873% $ 975,659 $ 1,335,795 $ 2,311,454 100% $ 2,311,454 $ - $ 5,958,703 $ 9,245,816 $ 2,139,896 $ 2,139,896 42.2097485945873% $ 903,245 $ 1,236,651 $ 2,139,896 100% $ 2,139,896 $ - $ 5,516,443 $ 8,559,584 $ 2,264,966 $ 2,264,966 42.2097485945873% $ 956,036 $ 1,308,930 $ 2,264,966 100% $ 2,264,966 $ - $ 5,838,862 $ 9,059,864 $ 11,368 $ 11,368 42.2097485945873% $ 4,798 $ 6,570 $ 11,368 100% $ 11,368 $ - $ 29,306 $ 45,472 $ 169,652 $ 169,652 42.2097485945873% $ 71,610 $ 98,042 $ 169,652 100% $ 169,652 $ - $ 437,346 $ 678,608 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 45,671 $ 45,671 42.2097485945873% $ 19,278 $ 26,393 $ 45,671 100% $ 45,671 $ - $ 117,735 $ 182,684 $ 274,063 $ 274,063 42.2097485945873% $ 115,681 $ 158,382 $ 274,063 100% $ 274,063 $ - $ 706,508 $ 1,096,252 $ 14,781 $ 14,781 42.2097485945873% $ 6,239 $ 8,542 $ 14,781 100% $ 14,781 $ - $ 38,104 $ 59,124 $ 50,078 $ 50,078 42.2097485945873% $ 21,138 $ 28,940 $ 50,078 100% $ 50,078 $ - $ 129,096 $ 200,312 $ 113,104 $ 113,104 42.2097485945873% $ 47,741 $ 65,363 $ 113,104 100% $ 113,104 $ - $ 291,571 $ 452,416 $ 77,300 $ 77,300 42.2097485945873% $ 32,628 $ 44,672 $ 77,300 100% $ 77,300 $ - $ 199,272 $ 309,200 $ 1,922,662 $ 1,922,662 42.2097485945873% $ 811,551 $ 1,111,111 $ 1,922,662 100% $ 1,922,662 $ - $ 4,956,435 $ 7,690,648 $ 575,280 $ 575,280 42.2097485945873% $ 242,824 $ 332,456 $ 575,280 100% $ 575,280 $ - $ 1,483,016 $ 2,301,120 $ 43,543 $ 43,543 42.2097485945873% $ 18,379 $ 25,164 $ 43,543 100% $ 43,543 $ - $ 112,250 $ 174,172 $ 490,863 $ 490,863 42.2097485945873% $ 207,192 $ 283,671 $ 490,863 100% $ 490,863 $ - $ 1,265,397 $ 1,963,452 $ 97,475 $ 97,475 42.2097485945873% $ 41,144 $ 56,331 $ 97,475 100% $ 97,475 $ - $ 251,281 $ 389,900 $ 181,159 $ 181,159 42.2097485945873% $ 76,467 $ 104,692 $ 181,159 100% $ 181,159 $ - $ 467,010 $ 724,636 $ 75,608 $ 75,608 42.2097485945873% $ 31,914 $ 43,694 $ 75,608 100% $ 75,608 $ - $ 194,910 $ 302,432 $ 104,714 $ 104,714 42.2097485945873% $ 44,200 $ 60,514 $ 104,714 100% $ 104,714 $ - $ 269,942 $ 418,856 $ 90,549 $ 90,549 42.2097485945873% $ 38,221 $ 52,328 $ 90,549 100% $ 90,549 $ - $ 233,426 $ 362,196 $ 190,291 $ 190,291 42.2097485945873% $ 80,321 $ 109,970 $ 190,291 100% $ 190,291 $ - $ 490,552 $ 761,164 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 39,507 $ 39,507 42.2097485945873% $ 16,676 $ 22,831 $ 39,507 100% $ 39,507 $ - $ 101,845 $ 158,028 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 2,271 $ 2,271 42.2097485945873% $ 959 $ 1,312 $ 2,271 100% $ 2,271 $ - $ 5,854 $ 9,084 $ 80,389 $ 80,389 42.2097485945873% $ 33,932 $ 46,457 $ 80,389 100% $ 80,389 $ - $ 207,235 $ 321,556 $ 19,681 $ 19,681 42.2097485945873% $ 8,307 $ 11,374 $ 19,681 100% $ 19,681 $ - $ 50,736 $ 78,724 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 351,277 $ 351,277 42.2097485945873% $ 148,273 $ 203,004 $ 351,277 100% $ 351,277 $ - $ 905,558 $ 1,405,108 $ 1,897,208 $ 1,897,208 42.2097485945873% $ 800,807 $ 1,096,401 $ 1,897,208 100% $ 1,897,208 $ - $ 4,890,817 $ 7,588,832

Page 100: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

100 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

31 66928 Roseville Joint Union High DISTRICT 1 $ 13,380,734 $ 8,648,274 31 66944 Tahoe-Truckee Unified DISTRICT 2 $ 1,901,528 $ 1,255,008 31 66944 0121624 1180 D Sierra Expeditionary Learning CHARTER 1 $ 169,498 $ 74,898 31 66951 Western Placer Unified DISTRICT 1 $ 8,353,227 $ 5,924,526 31 66951 0122507 1227 D Partnerships for Student-Centered Learning CHARTER 1 $ 1,771,306 $ 1,560,754 31 66951 3130168 0015 D Horizon Charter CHARTER 1 $ 2,388,557 $ 1,708,783 31 75085 Rocklin Unified DISTRICT 1 $ 32,725,617 $ 18,985,297 31 75085 0114371 0900 D Rocklin Academy at Meyers Street CHARTER 1 $ 570,278 $ 335,610 31 75085 0117879 1042 D Maria Montessori Charter Academy CHARTER 1 $ 901,400 $ 537,668 31 75085 0128561 1573 L Rocklin Independent Charter Academy CHARTER 1 $ 209,193 $ - 31 75085 6118392 0308 D Rocklin Academy CHARTER 1 $ 1,132,028 $ 665,684 31 76570 0119487 1071 D Western Sierra Collegiate Academy CHARTER 1 $ 2,111,832 $ 888,616 32 10322 Plumas Co. Office of Education COUNTY 1 $ 1,619,043 $ 890,211 32 66969 Plumas Unified DISTRICT 3 $ 2,575,495 $ 2,683,164 32 66969 3230083 0146 D Plumas Charter CHARTER 1 $ 175,748 $ 89,174 33 10330 Riverside Co. Office of Education COUNTY 1 $ 27,667,899 $ 14,940,867 33 10330 0110833 0753 D River Springs Charter CHARTER 1 $ 26,609,209 $ 15,682,597 33 10330 0125237 1366 L Riverside County Education Academy CHARTER 1 $ 374,461 $ 183,688 33 10330 0125385 1369 D Imagine Schools, Riverside County CHARTER 1 $ 359,684 $ - 33 10330 0128397 1568 L Come Back Kids Charter CHARTER 1 $ 1,005,993 $ - 33 10330 0128777 1602 D Gateway College and Career Academy CHARTER 1 $ 393,108 $ - 33 66977 Alvord Unified DISTRICT 1 $ 83,088,014 $ 48,203,827 33 66985 Banning Unified DISTRICT 1 $ 18,074,711 $ 10,229,139 33 66993 Beaumont Unified DISTRICT 1 $ 35,164,755 $ 19,194,529 33 66993 0127142 1493 D Highland Academy CHARTER 1 $ 321,168 $ - 33 67033 Corona-Norco Unified DISTRICT 1 $ 227,844,732 $ 126,555,373 33 67041 Desert Center Unified DISTRICT 1 $ 120,493 $ 66,270 33 67058 Desert Sands Unified DISTRICT 1 $ 64,254,907 $ 52,071,439 33 67058 6031959 0052 L George Washington Charter CHARTER 1 $ 2,844,234 $ 1,605,713 33 67058 6031991 0974 L Palm Desert Charter Middle CHARTER 1 $ 4,676,750 $ 2,609,262 33 67082 Hemet Unified DISTRICT 1 $ 86,813,608 $ 50,056,801 33 67082 0120675 1144 L Western Center Academy CHARTER 1 $ 1,560,619 $ 857,383 33 67082 0128363 1564 L College Prep High CHARTER 1 $ 496,657 $ - 33 67090 Jurupa Unified DISTRICT 1 $ 90,242,724 $ 51,016,809

Page 101: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

101 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 4,732,460 $ 946,492 $ 646,520 $ 129,304 $ 94,600 $ 18,920 $ 2,428,701 $ 485,740 $ 210,552 $ 42,110 $ 679,774 $ 135,955 $ 13,740,320 $ 2,748,064 $ 234,668 $ 46,934 $ 363,732 $ 72,746 $ 209,193 $ 41,839 $ 466,344 $ 93,269 $ 1,223,216 $ 244,643 $ 728,832 $ 145,766 $ (107,669) $ - $ 86,574 $ 17,315 $ 12,727,032 $ 2,545,406 $ 10,926,612 $ 2,185,322 $ 190,773 $ 38,155 $ 359,684 $ 71,937 $ 1,005,993 $ 201,199 $ 393,108 $ 78,622 $ 34,884,187 $ 6,976,837 $ 7,845,572 $ 1,569,114 $ 15,970,226 $ 3,194,045 $ 321,168 $ 64,234 $ 101,289,359 $ 20,257,872 $ 54,223 $ 10,845 $ 12,183,468 $ 2,436,694 $ 1,238,521 $ 247,704 $ 2,067,488 $ 413,498 $ 36,756,807 $ 7,351,361 $ 703,236 $ 140,647 $ 496,657 $ 99,331 $ 39,225,915 $ 7,845,183

Page 102: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

102 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 946,492 $ 946,492 42.2097485945873% $ 399,512 $ 546,980 $ 946,492 100% $ 946,492 $ - $ 2,439,964 $ 3,785,968 $ 129,304 $ 129,304 42.2097485945873% $ 54,579 $ 74,725 $ 129,304 100% $ 129,304 $ - $ 333,333 $ 517,216 $ 18,920 $ 18,920 42.2097485945873% $ 7,986 $ 10,934 $ 18,920 100% $ 18,920 $ - $ 48,774 $ 75,680 $ 485,740 $ 485,740 42.2097485945873% $ 205,030 $ 280,710 $ 485,740 100% $ 485,740 $ - $ 1,252,190 $ 1,942,960 $ 42,110 $ 42,110 42.2097485945873% $ 17,775 $ 24,335 $ 42,110 100% $ 42,110 $ - $ 108,555 $ 168,440 $ 135,955 $ 135,955 42.2097485945873% $ 57,386 $ 78,569 $ 135,955 100% $ 135,955 $ - $ 350,479 $ 543,820 $ 2,748,064 $ 2,748,064 42.2097485945873% $ 1,159,951 $ 1,588,113 $ 2,748,064 100% $ 2,748,064 $ - $ 7,084,241 $ 10,992,256 $ 46,934 $ 46,934 42.2097485945873% $ 19,811 $ 27,123 $ 46,934 100% $ 46,934 $ - $ 120,991 $ 187,736 $ 72,746 $ 72,746 42.2097485945873% $ 30,706 $ 42,040 $ 72,746 100% $ 72,746 $ - $ 187,532 $ 290,984 $ 41,839 $ 41,839 42.2097485945873% $ 17,660 $ 24,179 $ 41,839 100% $ 41,839 $ - $ 107,857 $ 167,356 $ 93,269 $ 93,269 42.2097485945873% $ 39,369 $ 53,900 $ 93,269 100% $ 93,269 $ - $ 240,438 $ 373,076 $ 244,643 $ 244,643 42.2097485945873% $ 103,263 $ 141,380 $ 244,643 100% $ 244,643 $ - $ 630,666 $ 978,572 $ 145,766 $ 145,766 42.2097485945873% $ 61,527 $ 84,239 $ 145,766 100% $ 145,766 $ - $ 375,771 $ 583,064 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 17,315 $ 17,315 42.2097485945873% $ 7,309 $ 10,006 $ 17,315 100% $ 17,315 $ - $ 44,636 $ 69,260 $ 2,545,406 $ 2,545,406 42.2097485945873% $ 1,074,409 $ 1,470,997 $ 2,545,406 100% $ 2,545,406 $ - $ 6,561,809 $ 10,181,624 $ 2,185,322 $ 2,185,322 42.2097485945873% $ 922,419 $ 1,262,903 $ 2,185,322 100% $ 2,185,322 $ - $ 5,633,547 $ 8,741,288 $ 38,155 $ 38,155 42.2097485945873% $ 16,105 $ 22,050 $ 38,155 100% $ 38,155 $ - $ 98,360 $ 152,620 $ 71,937 $ 71,937 42.2097485945873% $ 30,364 $ 41,573 $ 71,937 100% $ 71,937 $ - $ 185,447 $ 287,748 $ 201,199 $ 201,199 42.2097485945873% $ 84,926 $ 116,273 $ 201,199 100% $ 201,199 $ - $ 518,671 $ 804,796 $ 78,622 $ 78,622 42.2097485945873% $ 33,186 $ 45,436 $ 78,622 100% $ 78,622 $ - $ 202,680 $ 314,488 $ 6,976,837 $ 6,976,837 42.2097485945873% $ 2,944,905 $ 4,031,932 $ 6,976,837 100% $ 6,976,837 $ - $ 17,985,606 $ 27,907,348 $ 1,569,114 $ 1,569,114 42.2097485945873% $ 662,319 $ 906,795 $ 1,569,114 100% $ 1,569,114 $ - $ 4,045,023 $ 6,276,456 $ 3,194,045 $ 3,194,045 42.2097485945873% $ 1,348,198 $ 1,845,847 $ 3,194,045 100% $ 3,194,045 $ - $ 8,233,937 $ 12,776,180 $ 64,234 $ 64,234 42.2097485945873% $ 27,113 $ 37,121 $ 64,234 100% $ 64,234 $ - $ 165,589 $ 256,936 $ 20,257,872 $ 20,257,872 42.2097485945873% $ 8,550,797 $ 11,707,075 $ 20,257,872 100% $ 20,257,872 $ - $ 52,222,819 $ 81,031,488 $ 10,845 $ 10,845 42.2097485945873% $ 4,578 $ 6,267 $ 10,845 100% $ 10,845 $ - $ 27,957 $ 43,380 $ 2,436,694 $ 2,436,694 42.2097485945873% $ 1,028,522 $ 1,408,172 $ 2,436,694 100% $ 2,436,694 $ - $ 6,281,560 $ 9,746,776 $ 247,704 $ 247,704 42.2097485945873% $ 104,555 $ 143,149 $ 247,704 100% $ 247,704 $ - $ 638,557 $ 990,816 $ 413,498 $ 413,498 42.2097485945873% $ 174,536 $ 238,962 $ 413,498 100% $ 413,498 $ - $ 1,065,958 $ 1,653,992 $ 7,351,361 $ 7,351,361 42.2097485945873% $ 3,102,991 $ 4,248,370 $ 7,351,361 100% $ 7,351,361 $ - $ 18,951,092 $ 29,405,444 $ 140,647 $ 140,647 42.2097485945873% $ 59,367 $ 81,280 $ 140,647 100% $ 140,647 $ - $ 362,574 $ 562,588 $ 99,331 $ 99,331 42.2097485945873% $ 41,927 $ 57,404 $ 99,331 100% $ 99,331 $ - $ 256,066 $ 397,324 $ 7,845,183 $ 7,845,183 42.2097485945873% $ 3,311,432 $ 4,533,751 $ 7,845,183 100% $ 7,845,183 $ - $ 20,224,117 $ 31,380,732

Page 103: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

103 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

33 67116 Menifee Union Elementary DISTRICT 1 $ 40,019,759 $ 21,435,987 33 67116 0109843 0730 D Santa Rosa Academy CHARTER 1 $ 6,277,354 $ 2,701,349 33 67124 Moreno Valley Unified DISTRICT 1 $ 176,422,596 $ 101,792,247 33 67124 3330685 0055 L Moreno Valley Community Learning Center CHARTER 1 $ 203,657 $ 132,586 33 67157 Nuview Union Elementary DISTRICT 1 $ 7,683,938 $ 4,281,652 33 67157 0120279 1104 D Mercury Online Academy of Southern California CHARTER 1 $ 205,695 $ 205,695 33 67157 0125245 1363 D Pivot Charter School Riverside County CHARTER 1 $ 43,053 $ 42,381 33 67157 0125666 1380 D Excel Prep Charter - IE CHARTER 1 $ 2,775,813 $ 1,144,416 33 67157 3331014 0368 L Nuview Bridge Early College High CHARTER 1 $ 2,864,527 $ 1,484,048 33 67173 Palm Springs Unified DISTRICT 1 $ 83,950,978 $ 49,291,397 33 67173 6032411 1173 L Cielo Vista Charter CHARTER 1 $ 3,084,556 $ 1,751,475 33 67181 Palo Verde Unified DISTRICT 1 $ 13,371,401 $ 7,776,981 33 67199 Perris Elementary DISTRICT 1 $ 25,481,679 $ 14,127,276 33 67199 6105571 1294 L Innovative Horizons Charter CHARTER 1 $ 4,486,623 $ 2,463,223 33 67207 Perris Union High DISTRICT 2 $ 33,213,817 $ 23,599,149 33 67207 0101170 0529 L California Military Institute CHARTER 2 $ 3,727,306 $ 2,119,696 33 67207 3330693 0061 L Choice 2000 On-Line CHARTER 2 $ 478,531 $ 478,531 33 67215 Riverside Unified DISTRICT 1 $ 187,798,889 $ 106,284,463 33 67215 0106526 0620 D Gateway to College Early College High CHARTER 1 $ 437,556 $ 437,556 33 67215 0126128 1409 D REACH Leadership Academy CHARTER 1 $ 731,928 $ 247,622 33 67231 Romoland Elementary DISTRICT 1 $ 14,992,693 $ 7,917,850 33 67249 San Jacinto Unified DISTRICT 1 $ 38,782,714 $ 22,519,788 33 67249 6114748 0129 D San Jacinto Valley Academy CHARTER 1 $ 4,411,737 $ 2,069,112 33 73676 Coachella Valley Unified DISTRICT 1 $ 84,678,056 $ 49,140,654 33 73676 0121673 1188 D NOVA Academy - Coachella CHARTER 1 $ 1,077,809 $ 569,910 33 75176 Lake Elsinore Unified DISTRICT 1 $ 90,653,576 $ 50,808,854 33 75176 0120204 1118 D Sycamore Academy of Science and Cultural Arts CHARTER 1 $ 1,283,387 $ 629,040 33 75176 0124859 1327 L Southern California Online Academy CHARTER 1 $ 1,371,107 $ 794,860 33 75192 Temecula Valley Unified DISTRICT 1 $ 111,759,925 $ 63,529,266 33 75192 3330917 0284 D Temecula Preparatory CHARTER 1 $ 3,786,375 $ 2,110,338 33 75192 6112551 0065 D Temecula Valley Charter CHARTER 1 $ 1,748,142 $ 1,020,245 33 75200 Murrieta Valley Unified DISTRICT 2 $ 77,178,886 $ 54,070,548 33 75242 Val Verde Unified DISTRICT 1 $ 190,194,714 $ 105,928,692 34 10348 Sacramento Co. Office of Education COUNTY 1 $ 47,425,510 $ 26,127,659

Page 104: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

104 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 18,583,772 $ 3,716,754 $ 3,576,005 $ 715,201 $ 74,630,349 $ 14,926,070 $ 71,071 $ 14,214 $ 3,402,286 $ 680,457 $ - $ - $ 672 $ 134 $ 1,631,397 $ 326,279 $ 1,380,479 $ 276,096 $ 34,659,581 $ 6,931,916 $ 1,333,081 $ 266,616 $ 5,594,420 $ 1,118,884 $ 11,354,403 $ 2,270,881 $ 2,023,400 $ 404,680 $ 9,614,668 $ 1,922,934 $ 1,607,610 $ 321,522 $ - $ - $ 81,514,426 $ 16,302,885 $ - $ - $ 484,306 $ 96,861 $ 7,074,843 $ 1,414,969 $ 16,262,926 $ 3,252,585 $ 2,342,625 $ 468,525 $ 35,537,402 $ 7,107,480 $ 507,899 $ 101,580 $ 39,844,722 $ 7,968,944 $ 654,347 $ 130,869 $ 576,247 $ 115,249 $ 48,230,659 $ 9,646,132 $ 1,676,037 $ 335,207 $ 727,897 $ 145,579 $ 23,108,338 $ 4,621,668 $ 84,266,022 $ 16,853,204 $ 21,297,851 $ 4,259,570

Page 105: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

105 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 3,716,754 $ 3,716,754 42.2097485945873% $ 1,568,833 $ 2,147,921 $ 3,716,754 100% $ 3,716,754 $ - $ 9,581,429 $ 14,867,016 $ 715,201 $ 715,201 42.2097485945873% $ 301,885 $ 413,316 $ 715,201 100% $ 715,201 $ - $ 1,843,718 $ 2,860,804 $ 14,926,070 $ 14,926,070 42.2097485945873% $ 6,300,257 $ 8,625,813 $ 14,926,070 100% $ 14,926,070 $ - $ 38,477,953 $ 59,704,280 $ 14,214 $ 14,214 42.2097485945873% $ 6,000 $ 8,214 $ 14,214 100% $ 14,214 $ - $ 36,642 $ 56,856 $ 680,457 $ 680,457 42.2097485945873% $ 287,219 $ 393,238 $ 680,457 100% $ 680,457 $ - $ 1,754,152 $ 2,721,828 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 134 $ 134 42.2097485945873% $ 57 $ 77 $ 134 100% $ 134 $ - $ 345 $ 536 $ 326,279 $ 326,279 42.2097485945873% $ 137,722 $ 188,557 $ 326,279 100% $ 326,279 $ - $ 841,115 $ 1,305,116 $ 276,096 $ 276,096 42.2097485945873% $ 116,539 $ 159,557 $ 276,096 100% $ 276,096 $ - $ 711,749 $ 1,104,384 $ 6,931,916 $ 6,931,916 42.2097485945873% $ 2,925,944 $ 4,005,972 $ 6,931,916 100% $ 6,931,916 $ - $ 17,869,804 $ 27,727,664 $ 266,616 $ 266,616 42.2097485945873% $ 112,538 $ 154,078 $ 266,616 100% $ 266,616 $ - $ 687,310 $ 1,066,464 $ 1,118,884 $ 1,118,884 42.2097485945873% $ 472,278 $ 646,606 $ 1,118,884 100% $ 1,118,884 $ - $ 2,884,374 $ 4,475,536 $ 2,270,881 $ 2,270,881 42.2097485945873% $ 958,533 $ 1,312,348 $ 2,270,881 100% $ 2,270,881 $ - $ 5,854,110 $ 9,083,524 $ 404,680 $ 404,680 42.2097485945873% $ 170,814 $ 233,866 $ 404,680 100% $ 404,680 $ - $ 1,043,226 $ 1,618,720 $ 1,922,934 $ 1,922,934 42.2097485945873% $ 811,666 $ 1,111,268 $ 1,922,934 100% $ 1,922,934 $ - $ 4,957,136 $ 7,691,736 $ 321,522 $ 321,522 42.2097485945873% $ 135,714 $ 185,808 $ 321,522 100% $ 321,522 $ - $ 828,852 $ 1,286,088 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 16,302,885 $ 16,302,885 42.2097485945873% $ 6,881,407 $ 9,421,478 $ 16,302,885 100% $ 16,302,885 $ - $ 42,027,248 $ 65,211,540 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 96,861 $ 96,861 42.2097485945873% $ 40,885 $ 55,976 $ 96,861 100% $ 96,861 $ - $ 249,698 $ 387,444 $ 1,414,969 $ 1,414,969 42.2097485945873% $ 597,255 $ 817,714 $ 1,414,969 100% $ 1,414,969 $ - $ 3,647,652 $ 5,659,876 $ 3,252,585 $ 3,252,585 42.2097485945873% $ 1,372,908 $ 1,879,677 $ 3,252,585 100% $ 3,252,585 $ - $ 8,384,847 $ 13,010,340 $ 468,525 $ 468,525 42.2097485945873% $ 197,763 $ 270,762 $ 468,525 100% $ 468,525 $ - $ 1,207,812 $ 1,874,100 $ 7,107,480 $ 7,107,480 42.2097485945873% $ 3,000,049 $ 4,107,431 $ 7,107,480 100% $ 7,107,480 $ - $ 18,322,391 $ 28,429,920 $ 101,580 $ 101,580 42.2097485945873% $ 42,877 $ 58,703 $ 101,580 100% $ 101,580 $ - $ 261,863 $ 406,320 $ 7,968,944 $ 7,968,944 42.2097485945873% $ 3,363,671 $ 4,605,273 $ 7,968,944 100% $ 7,968,944 $ - $ 20,543,161 $ 31,875,776 $ 130,869 $ 130,869 42.2097485945873% $ 55,239 $ 75,630 $ 130,869 100% $ 130,869 $ - $ 337,368 $ 523,476 $ 115,249 $ 115,249 42.2097485945873% $ 48,646 $ 66,603 $ 115,249 100% $ 115,249 $ - $ 297,101 $ 460,996 $ 9,646,132 $ 9,646,132 42.2097485945873% $ 4,071,608 $ 5,574,524 $ 9,646,132 100% $ 9,646,132 $ - $ 24,866,788 $ 38,584,528 $ 335,207 $ 335,207 42.2097485945873% $ 141,490 $ 193,717 $ 335,207 100% $ 335,207 $ - $ 864,131 $ 1,340,828 $ 145,579 $ 145,579 42.2097485945873% $ 61,449 $ 84,130 $ 145,579 100% $ 145,579 $ - $ 375,288 $ 582,316 $ 4,621,668 $ 4,621,668 42.2097485945873% $ 1,950,794 $ 2,670,874 $ 4,621,668 100% $ 4,621,668 $ - $ 11,914,210 $ 18,486,672 $ 16,853,204 $ 16,853,204 42.2097485945873% $ 7,113,695 $ 9,739,509 $ 16,853,204 100% $ 16,853,204 $ - $ 43,445,917 $ 67,412,816 $ 4,259,570 $ 4,259,570 42.2097485945873% $ 1,797,954 $ 2,461,616 $ 4,259,570 100% $ 4,259,570 $ - $ 10,980,756 $ 17,038,280

Page 106: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

106 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

34 10348 0124651 1313 D Fortune CHARTER 1 $ 3,216,625 $ 1,130,403 34 67280 Arcohe Union Elementary DISTRICT 1 $ 1,372,881 $ 811,666 34 67314 Elk Grove Unified DISTRICT 1 $ 290,845,316 $ 164,781,265 34 67314 0111732 0777 D California Montessori Project - Elk Grove Campus CHARTER 1 $ 1,460,524 $ 700,174 34 67314 6112254 0027 L Elk Grove Charter CHARTER 1 $ 1,142,647 $ 717,621 34 67322 Elverta Joint Elementary DISTRICT 1 $ 1,005,222 $ 625,460 34 67322 0127860 1527 L Alpha Charter CHARTER 1 $ - $ - 34 67330 Folsom-Cordova Unified DISTRICT 1 $ 66,926,511 $ 39,240,893 34 67330 0106757 0650 L Folsom Cordova K-8 Community Charter CHARTER 1 $ 357,273 $ 197,816 34 67348 Galt Joint Union Elementary DISTRICT 1 $ 16,373,522 $ 9,641,825 34 67355 Galt Joint Union High DISTRICT 1 $ 9,099,655 $ 5,379,000 34 67413 River Delta Joint Unified DISTRICT 1 $ 3,140,018 $ 2,080,944 34 67413 0114660 0853 D Delta Elementary Charter CHARTER 1 $ 296,204 $ 155,760 34 67421 Robla Elementary DISTRICT 1 $ 7,582,268 $ 4,253,401 34 67439 Sacramento City Unified DISTRICT 1 $ 207,469,229 $ 121,624,367 34 67439 0101048 0491 D St. HOPE Public School 7 CHARTER 1 $ 2,391,166 $ 974,160 34 67439 0101295 0552 D Sol Aureus College Preparatory CHARTER 1 $ 917,539 $ 478,304 34 67439 0101881 0585 L New Technology High CHARTER 1 $ 1,185,474 $ 731,629 34 67439 0101899 0588 L George Washington Carver School of Arts and Science CHARTER 1 $ 1,259,995 $ 651,121 34 67439 0101907 0586 L The MET CHARTER 1 $ 1,332,693 $ 721,997 34 67439 0102038 0596 D Sacramento Charter High CHARTER 1 $ 4,076,124 $ 2,193,522 34 67439 0102343 0598 D Aspire Capitol Heights Academy CHARTER 1 $ 1,182,351 $ 665,249 34 67439 0106898 0640 D The Language Academy of Sacramento CHARTER 1 $ 2,017,864 $ 1,066,902 34 67439 0111757 0775 D California Montessori Project - Capitol Campus CHARTER 1 $ 1,189,764 $ 659,419 34 67439 0121665 1186 D Yav Pem Suab Academy - Preparing for the Future Charter CHARTER 1 $ 1,604,928 $ 920,016 34 67439 0123901 1273 D Capitol Collegiate Academy CHARTER 1 $ 458,130 $ 216,279 34 67439 0125591 1386 D Oak Park Preparatory Academy CHARTER 1 $ 297,674 $ 146,599 34 67439 6033799 0018 L Bowling Green Elementary CHARTER 1 $ 3,376,692 $ 1,858,780 34 67447 San Juan Unified DISTRICT 1 $ 180,850,946 $ 103,150,757 34 67447 0112169 0776 D California Montessori Project-San Juan Campus CHARTER 1 $ 3,964,138 $ 2,205,177 34 67447 0114983 0946 D Golden Valley Charter School of Sacramento CHARTER 1 $ 1,511,197 $ 818,852 34 67447 0120469 1554 D Aspire Alexander Twilight College Preparatory Academy CHARTER 1 $ 1,457,548 $ 1,151,650 34 67447 0121467 1555 D Aspire Alexander Twilight Secondary Academy CHARTER 1 $ 1,171,726 $ 768,857 34 67447 0128124 1563 D Gateway International CHARTER 1 $ 767,495 $ -

Page 107: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

107 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 2,086,222 $ 417,244 $ 561,215 $ 112,243 $ 126,064,051 $ 25,212,810 $ 760,350 $ 152,070 $ 425,026 $ 85,005 $ 379,762 $ 75,952 $ - $ - $ 27,685,618 $ 5,537,124 $ 159,457 $ 31,891 $ 6,731,697 $ 1,346,339 $ 3,720,655 $ 744,131 $ 1,059,074 $ 211,815 $ 140,444 $ 28,089 $ 3,328,867 $ 665,773 $ 85,844,862 $ 17,168,972 $ 1,417,006 $ 283,401 $ 439,235 $ 87,847 $ 453,845 $ 90,769 $ 608,874 $ 121,775 $ 610,696 $ 122,139 $ 1,882,602 $ 376,520 $ 517,102 $ 103,420 $ 950,962 $ 190,192 $ 530,345 $ 106,069 $ 684,912 $ 136,982 $ 241,851 $ 48,370 $ 151,075 $ 30,215 $ 1,517,912 $ 303,582 $ 77,700,189 $ 15,540,038 $ 1,758,961 $ 351,792 $ 692,345 $ 138,469 $ 305,898 $ 61,180 $ 402,869 $ 80,574 $ 767,495 $ 153,499

Page 108: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

108 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 417,244 $ 417,244 42.2097485945873% $ 176,118 $ 241,126 $ 417,244 100% $ 417,244 $ - $ 1,075,614 $ 1,668,976 $ 112,243 $ 112,243 42.2097485945873% $ 47,377 $ 64,866 $ 112,243 100% $ 112,243 $ - $ 289,352 $ 448,972 $ 25,212,810 $ 25,212,810 42.2097485945873% $ 10,642,264 $ 14,570,546 $ 25,212,810 100% $ 25,212,810 $ - $ 64,996,166 $ 100,851,240 $ 152,070 $ 152,070 42.2097485945873% $ 64,188 $ 87,882 $ 152,070 100% $ 152,070 $ - $ 392,022 $ 608,280 $ 85,005 $ 85,005 42.2097485945873% $ 35,880 $ 49,125 $ 85,005 100% $ 85,005 $ - $ 219,135 $ 340,020 $ 75,952 $ 75,952 42.2097485945873% $ 32,059 $ 43,893 $ 75,952 100% $ 75,952 $ - $ 195,797 $ 303,808 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 5,537,124 $ 5,537,124 42.2097485945873% $ 2,337,206 $ 3,199,918 $ 5,537,124 100% $ 5,537,124 $ - $ 14,274,166 $ 22,148,496 $ 31,891 $ 31,891 42.2097485945873% $ 13,461 $ 18,430 $ 31,891 100% $ 31,891 $ - $ 82,212 $ 127,564 $ 1,346,339 $ 1,346,339 42.2097485945873% $ 568,286 $ 778,053 $ 1,346,339 100% $ 1,346,339 $ - $ 3,470,731 $ 5,385,356 $ 744,131 $ 744,131 42.2097485945873% $ 314,096 $ 430,035 $ 744,131 100% $ 744,131 $ - $ 1,918,297 $ 2,976,524 $ 211,815 $ 211,815 42.2097485945873% $ 89,407 $ 122,408 $ 211,815 100% $ 211,815 $ - $ 546,038 $ 847,260 $ 28,089 $ 28,089 42.2097485945873% $ 11,856 $ 16,233 $ 28,089 100% $ 28,089 $ - $ 72,411 $ 112,356 $ 665,773 $ 665,773 42.2097485945873% $ 281,021 $ 384,752 $ 665,773 100% $ 665,773 $ - $ 1,716,298 $ 2,663,092 $ 17,168,972 $ 17,168,972 42.2097485945873% $ 7,246,980 $ 9,921,992 $ 17,168,972 100% $ 17,168,972 $ - $ 44,259,936 $ 68,675,888 $ 283,401 $ 283,401 42.2097485945873% $ 119,623 $ 163,778 $ 283,401 100% $ 283,401 $ - $ 730,580 $ 1,133,604 $ 87,847 $ 87,847 42.2097485945873% $ 37,080 $ 50,767 $ 87,847 100% $ 87,847 $ - $ 226,461 $ 351,388 $ 90,769 $ 90,769 42.2097485945873% $ 38,313 $ 52,456 $ 90,769 100% $ 90,769 $ - $ 233,994 $ 363,076 $ 121,775 $ 121,775 42.2097485945873% $ 51,401 $ 70,374 $ 121,775 100% $ 121,775 $ - $ 313,924 $ 487,100 $ 122,139 $ 122,139 42.2097485945873% $ 51,555 $ 70,584 $ 122,139 100% $ 122,139 $ - $ 314,862 $ 488,556 $ 376,520 $ 376,520 42.2097485945873% $ 158,928 $ 217,592 $ 376,520 100% $ 376,520 $ - $ 970,632 $ 1,506,080 $ 103,420 $ 103,420 42.2097485945873% $ 43,653 $ 59,767 $ 103,420 100% $ 103,420 $ - $ 266,607 $ 413,680 $ 190,192 $ 190,192 42.2097485945873% $ 80,280 $ 109,912 $ 190,192 100% $ 190,192 $ - $ 490,296 $ 760,768 $ 106,069 $ 106,069 42.2097485945873% $ 44,771 $ 61,298 $ 106,069 100% $ 106,069 $ - $ 273,436 $ 424,276 $ 136,982 $ 136,982 42.2097485945873% $ 57,820 $ 79,162 $ 136,982 100% $ 136,982 $ - $ 353,126 $ 547,928 $ 48,370 $ 48,370 42.2097485945873% $ 20,417 $ 27,953 $ 48,370 100% $ 48,370 $ - $ 124,693 $ 193,480 $ 30,215 $ 30,215 42.2097485945873% $ 12,754 $ 17,461 $ 30,215 100% $ 30,215 $ - $ 77,891 $ 120,860 $ 303,582 $ 303,582 42.2097485945873% $ 128,141 $ 175,441 $ 303,582 100% $ 303,582 $ - $ 782,605 $ 1,214,328 $ 15,540,038 $ 15,540,038 42.2097485945873% $ 6,559,411 $ 8,980,627 $ 15,540,038 100% $ 15,540,038 $ - $ 40,060,703 $ 62,160,152 $ 351,792 $ 351,792 42.2097485945873% $ 148,491 $ 203,301 $ 351,792 100% $ 351,792 $ - $ 906,885 $ 1,407,168 $ 138,469 $ 138,469 42.2097485945873% $ 58,447 $ 80,022 $ 138,469 100% $ 138,469 $ - $ 356,960 $ 553,876 $ 61,180 $ 61,180 42.2097485945873% $ 25,824 $ 35,356 $ 61,180 100% $ 61,180 $ - $ 157,716 $ 244,720 $ 80,574 $ 80,574 42.2097485945873% $ 34,010 $ 46,564 $ 80,574 100% $ 80,574 $ - $ 207,712 $ 322,296 $ 153,499 $ 153,499 42.2097485945873% $ 64,792 $ 88,707 $ 153,499 100% $ 153,499 $ - $ 395,705 $ 613,996

Page 109: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

109 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

34 67447 3430691 0217 D Options for Youth-San Juan CHARTER 1 $ 4,228,727 $ 2,822,832 34 67447 3430717 0248 L Visions In Education CHARTER 1 $ 16,677,565 $ 8,987,751 34 67447 3430758 0275 L San Juan Choices Charter CHARTER 1 $ 783,897 $ 524,700 34 73973 Center Joint Unified DISTRICT 1 $ 18,661,475 $ 10,877,472 34 73973 0106377 0617 L Global College Prep Charter High CHARTER 1 $ 508,682 $ 303,026 34 73973 3430816 0344 L Antelope View Charter CHARTER 1 $ 90,066 $ 90,066 34 75283 Natomas Unified DISTRICT 1 $ 37,467,071 $ 21,082,832 34 75283 0108860 0711 L Westlake Charter CHARTER 1 $ 2,216,625 $ 1,237,653 34 75283 0112425 0823 L Natomas Pacific Pathways Prep CHARTER 1 $ 2,386,900 $ 1,280,192 34 75283 0120113 1106 L Natomas Pacific Pathways Prep Middle CHARTER 1 $ 1,926,321 $ 1,083,720 34 75283 0124594 1305 L Westlake Charter Middle CHARTER 1 $ 601,233 $ 232,607 34 75283 0126060 1405 L Leroy Greene Academy CHARTER 1 $ 1,306,428 $ 455,448 34 75283 3430659 0019 L Natomas Charter CHARTER 1 $ 5,531,800 $ 3,071,305 34 76505 Twin Rivers Unified DISTRICT 1 $ 133,784,253 $ 76,573,047 34 76505 0101766 0561 D Community Outreach Academy CHARTER 1 $ 6,782,527 $ 3,778,505 34 76505 0101832 0560 D Futures High CHARTER 1 $ 1,775,883 $ 947,980 34 76505 0108415 0687 D Heritage Peak Charter CHARTER 1 $ 4,898,311 $ 2,782,199 34 76505 0108795 0686 L Creative Connections Arts Academy CHARTER 1 $ 2,675,127 $ 1,481,779 34 76505 0108837 0699 D Community Collaborative Charter CHARTER 1 $ 3,876,051 $ 3,022,745 34 76505 0113878 0862 D Higher Learning Academy CHARTER 1 $ 1,018,610 $ 514,360 34 76505 0114272 0878 D SAVA: Sacramento Academic and Vocational Academy CHARTER 1 $ 3,722,937 $ 2,174,748 34 76505 6033336 0796 L Smythe Academy of Arts and Sciences CHARTER 1 $ 4,836,739 $ 2,632,111 34 76505 6112643 0073 L Westside Preparatory Charter CHARTER 1 $ 1,656,084 $ 977,154 35 10355 San Benito Co. Office of Education COUNTY 1 $ 6,830,951 $ 3,708,468 35 67454 Bitterwater-Tully Union Elemen DISTRICT 2 $ 215,187 $ 157,199 35 67462 Cienega Union Elementary DISTRICT 1 $ 112,472 $ 59,424 35 67470 Hollister DISTRICT 1 $ 21,315,145 $ 10,765,181 35 67470 0127688 1507 D Hollister Prep School CHARTER 1 $ 373,657 $ - 35 67488 Jefferson Elementary DISTRICT 1 $ 72,820 $ 37,376 35 67504 North County Joint Union Elementary DISTRICT 2 $ 1,822,904 $ 1,137,461 35 67520 Panoche Elementary DISTRICT 2 $ 29,630 $ 19,567 35 67538 San Benito High DISTRICT 2 $ 6,953,142 $ 3,874,011 35 67553 Southside Elementary DISTRICT 1 $ 802,629 $ 386,777 35 67561 Tres Pinos Union Elementary DISTRICT 2 $ 381,269 $ 251,134

Page 110: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

110 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 1,405,895 $ 281,179 $ 7,689,814 $ 1,537,963 $ 259,197 $ 51,839 $ 7,784,003 $ 1,556,801 $ 205,656 $ 41,131 $ - $ - $ 16,384,239 $ 3,276,848 $ 978,972 $ 195,794 $ 1,106,708 $ 221,342 $ 842,601 $ 168,520 $ 368,626 $ 73,725 $ 850,980 $ 170,196 $ 2,460,495 $ 492,099 $ 57,211,206 $ 11,442,241 $ 3,004,022 $ 600,804 $ 827,903 $ 165,581 $ 2,116,112 $ 423,222 $ 1,193,348 $ 238,670 $ 853,306 $ 170,661 $ 504,250 $ 100,850 $ 1,548,189 $ 309,638 $ 2,204,628 $ 440,926 $ 678,930 $ 135,786 $ 3,122,483 $ 624,497 $ 57,988 $ 11,598 $ 53,048 $ 10,610 $ 10,549,964 $ 2,109,993 $ 373,657 $ 74,731 $ 35,444 $ 7,089 $ 685,443 $ 137,089 $ 10,063 $ 2,013 $ 3,079,131 $ 615,826 $ 415,852 $ 83,170 $ 130,135 $ 26,027

Page 111: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

111 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 281,179 $ 281,179 42.2097485945873% $ 118,685 $ 162,494 $ 281,179 100% $ 281,179 $ - $ 724,852 $ 1,124,716 $ 1,537,963 $ 1,537,963 42.2097485945873% $ 649,170 $ 888,793 $ 1,537,963 100% $ 1,537,963 $ - $ 3,964,719 $ 6,151,852 $ 51,839 $ 51,839 42.2097485945873% $ 21,881 $ 29,958 $ 51,839 100% $ 51,839 $ - $ 133,636 $ 207,356 $ 1,556,801 $ 1,556,801 42.2097485945873% $ 657,122 $ 899,679 $ 1,556,801 100% $ 1,556,801 $ - $ 4,013,281 $ 6,227,204 $ 41,131 $ 41,131 42.2097485945873% $ 17,361 $ 23,770 $ 41,131 100% $ 41,131 $ - $ 106,032 $ 164,524 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 3,276,848 $ 3,276,848 42.2097485945873% $ 1,383,149 $ 1,893,699 $ 3,276,848 100% $ 3,276,848 $ - $ 8,447,395 $ 13,107,392 $ 195,794 $ 195,794 42.2097485945873% $ 82,644 $ 113,150 $ 195,794 100% $ 195,794 $ - $ 504,738 $ 783,176 $ 221,342 $ 221,342 42.2097485945873% $ 93,428 $ 127,914 $ 221,342 100% $ 221,342 $ - $ 570,598 $ 885,368 $ 168,520 $ 168,520 42.2097485945873% $ 71,132 $ 97,388 $ 168,520 100% $ 168,520 $ - $ 434,428 $ 674,080 $ 73,725 $ 73,725 42.2097485945873% $ 31,119 $ 42,606 $ 73,725 100% $ 73,725 $ - $ 190,056 $ 294,900 $ 170,196 $ 170,196 42.2097485945873% $ 71,839 $ 98,357 $ 170,196 100% $ 170,196 $ - $ 438,749 $ 680,784 $ 492,099 $ 492,099 42.2097485945873% $ 207,714 $ 284,385 $ 492,099 100% $ 492,099 $ - $ 1,268,583 $ 1,968,396 $ 11,442,241 $ 11,442,241 42.2097485945873% $ 4,829,741 $ 6,612,500 $ 11,442,241 100% $ 11,442,241 $ - $ 29,496,982 $ 45,768,964 $ 600,804 $ 600,804 42.2097485945873% $ 253,598 $ 347,206 $ 600,804 100% $ 600,804 $ - $ 1,548,814 $ 2,403,216 $ 165,581 $ 165,581 42.2097485945873% $ 69,891 $ 95,690 $ 165,581 100% $ 165,581 $ - $ 426,852 $ 662,324 $ 423,222 $ 423,222 42.2097485945873% $ 178,641 $ 244,581 $ 423,222 100% $ 423,222 $ - $ 1,091,025 $ 1,692,888 $ 238,670 $ 238,670 42.2097485945873% $ 100,742 $ 137,928 $ 238,670 100% $ 238,670 $ - $ 615,268 $ 954,680 $ 170,661 $ 170,661 42.2097485945873% $ 72,036 $ 98,625 $ 170,661 100% $ 170,661 $ - $ 439,947 $ 682,644 $ 100,850 $ 100,850 42.2097485945873% $ 42,569 $ 58,281 $ 100,850 100% $ 100,850 $ - $ 259,981 $ 403,400 $ 309,638 $ 309,638 42.2097485945873% $ 130,697 $ 178,941 $ 309,638 100% $ 309,638 $ - $ 798,217 $ 1,238,552 $ 440,926 $ 440,926 42.2097485945873% $ 186,114 $ 254,812 $ 440,926 100% $ 440,926 $ - $ 1,136,664 $ 1,763,704 $ 135,786 $ 135,786 42.2097485945873% $ 57,315 $ 78,471 $ 135,786 100% $ 135,786 $ - $ 350,043 $ 543,144 $ 624,497 $ 624,497 42.2097485945873% $ 263,599 $ 360,898 $ 624,497 100% $ 624,497 $ - $ 1,609,892 $ 2,497,988 $ 11,598 $ 11,598 42.2097485945873% $ 4,895 $ 6,703 $ 11,598 100% $ 11,598 $ - $ 29,899 $ 46,392 $ 10,610 $ 10,610 42.2097485945873% $ 4,478 $ 6,132 $ 10,610 100% $ 10,610 $ - $ 27,352 $ 42,440 $ 2,109,993 $ 2,109,993 42.2097485945873% $ 890,623 $ 1,219,370 $ 2,109,993 100% $ 2,109,993 $ - $ 5,439,356 $ 8,439,972 $ 74,731 $ 74,731 42.2097485945873% $ 31,544 $ 43,187 $ 74,731 100% $ 74,731 $ - $ 192,649 $ 298,924 $ 7,089 $ 7,089 42.2097485945873% $ 2,992 $ 4,097 $ 7,089 100% $ 7,089 $ - $ 18,275 $ 28,356 $ 137,089 $ 137,089 42.2097485945873% $ 57,865 $ 79,224 $ 137,089 100% $ 137,089 $ - $ 353,402 $ 548,356 $ 2,013 $ 2,013 42.2097485945873% $ 850 $ 1,163 $ 2,013 100% $ 2,013 $ - $ 5,189 $ 8,052 $ 615,826 $ 615,826 42.2097485945873% $ 259,939 $ 355,887 $ 615,826 100% $ 615,826 $ - $ 1,587,539 $ 2,463,304 $ 83,170 $ 83,170 42.2097485945873% $ 35,106 $ 48,064 $ 83,170 100% $ 83,170 $ - $ 214,404 $ 332,680 $ 26,027 $ 26,027 42.2097485945873% $ 10,986 $ 15,041 $ 26,027 100% $ 26,027 $ - $ 67,095 $ 104,108

Page 112: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

112 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

35 67579 Willow Grove Union Elementary DISTRICT 1 $ 22,963 $ 12,631 35 75259 Aromas/San Juan Unified DISTRICT 1 $ 1,820,574 $ 1,022,261 36 10363 San Bernardino Co. Off. of Education COUNTY 1 $ 194,988,414 $ 106,701,631 36 10363 0115808 0903 D Norton Space and Aeronautics Academy CHARTER 1 $ 3,582,389 $ 1,765,390 36 67587 Adelanto Elementary DISTRICT 1 $ 35,514,111 $ 20,776,929 36 67587 0120592 1147 D Alta Vista Public CHARTER 1 $ 9,364,761 $ 3,000,903 36 67587 0128462 1520 D Taylion High Desert Academy/Adelanto CHARTER 1 $ 382,291 $ - 36 67587 6111918 1522 D Desert Trails Preparatory Academy CHARTER 1 $ 1,309,134 $ - 36 67595 Alta Loma Elementary DISTRICT 1 $ 24,566,827 $ 14,843,503 36 67611 Barstow Unified DISTRICT 1 $ 28,079,989 $ 15,902,896 36 67637 Bear Valley Unified DISTRICT 1 $ 5,621,408 $ 4,233,405 36 67645 Central Elementary DISTRICT 1 $ 18,297,769 $ 12,060,572 36 67652 Chaffey Joint Union High DISTRICT 1 $ 94,638,426 $ 66,474,418 36 67678 Chino Valley Unified DISTRICT 1 $ 120,198,775 $ 69,559,538 36 67678 0121590 1178 D Oxford Preparatory Academy - Chino Valley CHARTER 1 $ 4,428,850 $ 2,482,023 36 67686 Colton Joint Unified DISTRICT 1 $ 112,258,308 $ 63,175,664 36 67694 Cucamonga Elementary DISTRICT 2 $ 3,864,146 $ 2,541,189 36 67702 Etiwanda Elementary DISTRICT 2 $ 50,215,947 $ 38,039,760 36 67710 Fontana Unified DISTRICT 1 $ 220,088,596 $ 122,606,880 36 67736 Helendale Elementary DISTRICT 2 $ 2,364,696 $ 1,571,755 36 67736 0116723 0968 L Academy of Careers and Exploration CHARTER 2 $ 1,494,950 $ 631,312 36 67736 0128439 1592 D Empire Springs Charter CHARTER 1 $ 1,733,347 $ - 36 67777 Morongo Unified DISTRICT 1 $ 44,490,110 $ 25,003,122 36 67777 0124214 1322 D Hope Academy Charter CHARTER 1 $ 2,856,678 $ 957,985 36 67785 Mountain View Elementary DISTRICT 1 $ 9,665,614 $ 5,758,646 36 67793 Mt. Baldy Joint Elementary DISTRICT 1 $ 710,789 $ 395,467 36 67801 Needles Unified DISTRICT 1 $ 3,541,123 $ 2,220,161 36 67819 Ontario-Montclair DISTRICT 1 $ 109,329,208 $ 61,281,196 36 67827 Oro Grande Elementary DISTRICT 2 $ 956,113 $ 690,474 36 67827 0111807 0762 D Mojave River Academy CHARTER 1 $ 8,661,749 $ 4,704,822 36 67827 0113928 0855 L Riverside Preparatory CHARTER 2 $ 11,381,770 $ 7,183,352 36 67843 Redlands Unified DISTRICT 1 $ 91,555,387 $ 52,237,149 36 67843 3630928 0180 D Grove CHARTER 1 $ 915,340 $ 490,270 36 67850 Rialto Unified DISTRICT 1 $ 125,797,729 $ 71,769,048

Page 113: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

113 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 10,332 $ 2,066 $ 798,313 $ 159,663 $ 88,286,783 $ 17,657,357 $ 1,816,999 $ 363,400 $ 14,737,182 $ 2,947,436 $ 6,363,858 $ 1,272,772 $ 382,291 $ 76,458 $ 1,309,134 $ 261,827 $ 9,723,324 $ 1,944,665 $ 12,177,093 $ 2,435,419 $ 1,388,003 $ 277,601 $ 6,237,197 $ 1,247,439 $ 28,164,008 $ 5,632,802 $ 50,639,237 $ 10,127,847 $ 1,946,827 $ 389,365 $ 49,082,644 $ 9,816,529 $ 1,322,957 $ 264,591 $ 12,176,187 $ 2,435,237 $ 97,481,716 $ 19,496,343 $ 792,941 $ 158,588 $ 863,638 $ 172,728 $ 1,733,347 $ 346,669 $ 19,486,988 $ 3,897,398 $ 1,898,693 $ 379,739 $ 3,906,968 $ 781,394 $ 315,322 $ 63,064 $ 1,320,962 $ 264,192 $ 48,048,012 $ 9,609,602 $ 265,639 $ 53,128 $ 3,956,927 $ 791,385 $ 4,198,418 $ 839,684 $ 39,318,238 $ 7,863,648 $ 425,070 $ 85,014 $ 54,028,681 $ 10,805,736

Page 114: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

114 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 2,066 $ 2,066 42.2097485945873% $ 872 $ 1,194 $ 2,066 100% $ 2,066 $ - $ 5,326 $ 8,264 $ 159,663 $ 159,663 42.2097485945873% $ 67,393 $ 92,270 $ 159,663 100% $ 159,663 $ - $ 411,596 $ 638,652 $ 17,657,357 $ 17,657,357 42.2097485945873% $ 7,453,126 $ 10,204,231 $ 17,657,357 100% $ 17,657,357 $ - $ 45,518,945 $ 70,629,428 $ 363,400 $ 363,400 42.2097485945873% $ 153,390 $ 210,010 $ 363,400 100% $ 363,400 $ - $ 936,810 $ 1,453,600 $ 2,947,436 $ 2,947,436 42.2097485945873% $ 1,244,105 $ 1,703,331 $ 2,947,436 100% $ 2,947,436 $ - $ 7,598,203 $ 11,789,744 $ 1,272,772 $ 1,272,772 42.2097485945873% $ 537,234 $ 735,538 $ 1,272,772 100% $ 1,272,772 $ - $ 3,281,082 $ 5,091,088 $ 76,458 $ 76,458 42.2097485945873% $ 32,273 $ 44,185 $ 76,458 100% $ 76,458 $ - $ 197,101 $ 305,832 $ 261,827 $ 261,827 42.2097485945873% $ 110,517 $ 151,310 $ 261,827 100% $ 261,827 $ - $ 674,964 $ 1,047,308 $ 1,944,665 $ 1,944,665 42.2097485945873% $ 820,838 $ 1,123,827 $ 1,944,665 100% $ 1,944,665 $ - $ 5,013,157 $ 7,778,660 $ 2,435,419 $ 2,435,419 42.2097485945873% $ 1,027,984 $ 1,407,435 $ 2,435,419 100% $ 2,435,419 $ - $ 6,278,273 $ 9,741,676 $ 277,601 $ 277,601 42.2097485945873% $ 117,175 $ 160,426 $ 277,601 100% $ 277,601 $ - $ 715,628 $ 1,110,404 $ 1,247,439 $ 1,247,439 42.2097485945873% $ 526,541 $ 720,898 $ 1,247,439 100% $ 1,247,439 $ - $ 3,215,776 $ 4,989,756 $ 5,632,802 $ 5,632,802 42.2097485945873% $ 2,377,592 $ 3,255,210 $ 5,632,802 100% $ 5,632,802 $ - $ 14,520,814 $ 22,531,208 $ 10,127,847 $ 10,127,847 42.2097485945873% $ 4,274,939 $ 5,852,908 $ 10,127,847 100% $ 10,127,847 $ - $ 26,108,602 $ 40,511,388 $ 389,365 $ 389,365 42.2097485945873% $ 164,350 $ 225,015 $ 389,365 100% $ 389,365 $ - $ 1,003,745 $ 1,557,460 $ 9,816,529 $ 9,816,529 42.2097485945873% $ 4,143,532 $ 5,672,997 $ 9,816,529 100% $ 9,816,529 $ - $ 25,306,055 $ 39,266,116 $ 264,591 $ 264,591 42.2097485945873% $ 111,683 $ 152,908 $ 264,591 100% $ 264,591 $ - $ 682,090 $ 1,058,364 $ 2,435,237 $ 2,435,237 42.2097485945873% $ 1,027,907 $ 1,407,330 $ 2,435,237 100% $ 2,435,237 $ - $ 6,277,804 $ 9,740,948 $ 19,496,343 $ 19,496,343 42.2097485945873% $ 8,229,357 $ 11,266,986 $ 19,496,343 100% $ 19,496,343 $ - $ 50,259,672 $ 77,985,372 $ 158,588 $ 158,588 42.2097485945873% $ 66,940 $ 91,648 $ 158,588 100% $ 158,588 $ - $ 408,824 $ 634,352 $ 172,728 $ 172,728 42.2097485945873% $ 72,908 $ 99,820 $ 172,728 100% $ 172,728 $ - $ 445,276 $ 690,912 $ 346,669 $ 346,669 42.2097485945873% $ 146,328 $ 200,341 $ 346,669 100% $ 346,669 $ - $ 893,679 $ 1,386,676 $ 3,897,398 $ 3,897,398 42.2097485945873% $ 1,645,082 $ 2,252,316 $ 3,897,398 100% $ 3,897,398 $ - $ 10,047,112 $ 15,589,592 $ 379,739 $ 379,739 42.2097485945873% $ 160,287 $ 219,452 $ 379,739 100% $ 379,739 $ - $ 978,930 $ 1,518,956 $ 781,394 $ 781,394 42.2097485945873% $ 329,824 $ 451,570 $ 781,394 100% $ 781,394 $ - $ 2,014,358 $ 3,125,576 $ 63,064 $ 63,064 42.2097485945873% $ 26,619 $ 36,445 $ 63,064 100% $ 63,064 $ - $ 162,573 $ 252,256 $ 264,192 $ 264,192 42.2097485945873% $ 111,515 $ 152,677 $ 264,192 100% $ 264,192 $ - $ 681,061 $ 1,056,768 $ 9,609,602 $ 9,609,602 42.2097485945873% $ 4,056,189 $ 5,553,413 $ 9,609,602 100% $ 9,609,602 $ - $ 24,772,617 $ 38,438,408 $ 53,128 $ 53,128 42.2097485945873% $ 22,425 $ 30,703 $ 53,128 100% $ 53,128 $ - $ 136,959 $ 212,512 $ 791,385 $ 791,385 42.2097485945873% $ 334,042 $ 457,343 $ 791,385 100% $ 791,385 $ - $ 2,040,113 $ 3,165,540 $ 839,684 $ 839,684 42.2097485945873% $ 354,429 $ 485,255 $ 839,684 100% $ 839,684 $ - $ 2,164,623 $ 3,358,736 $ 7,863,648 $ 7,863,648 42.2097485945873% $ 3,319,226 $ 4,544,422 $ 7,863,648 100% $ 7,863,648 $ - $ 20,271,718 $ 31,454,592 $ 85,014 $ 85,014 42.2097485945873% $ 35,884 $ 49,130 $ 85,014 100% $ 85,014 $ - $ 219,158 $ 340,056 $ 10,805,736 $ 10,805,736 42.2097485945873% $ 4,561,074 $ 6,244,662 $ 10,805,736 100% $ 10,805,736 $ - $ 27,856,134 $ 43,222,944

Page 115: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

115 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

36 67868 Rim of the World Unified DISTRICT 1 $ 13,511,030 $ 8,179,851 36 67876 San Bernardino City Unified DISTRICT 1 $ 301,848,074 $ 166,580,786 36 67876 0107730 0677 D ASA Charter CHARTER 1 $ 1,269,569 $ 826,772 36 67876 0109850 0731 D Public Safety Academy CHARTER 1 $ 1,990,204 $ 1,064,238 36 67876 0114405 0897 D Casa Ramona Academy for Technology, Community, and Education CHARTER 1 $ 1,896,247 $ 1,228,267 36 67876 0117192 0982 D SOAR Charter Academy CHARTER 1 $ 2,091,591 $ 1,124,456 36 67876 0120006 1089 D New Vision Middle CHARTER 1 $ 1,612,276 $ 816,207 36 67876 0120568 1132 D Options for Youth-San Bernardino CHARTER 1 $ 4,410,622 $ 2,746,272 36 67876 0121343 1153 D Excel Prep Charter CHARTER 1 $ 413,206 $ 243,820 36 67876 0122317 1155 D Hardy Brown College Prep CHARTER 1 $ 1,525,133 $ 867,630 36 67876 0122572 1222 D The Academy of the Inland Empire CHARTER 1 $ 3,580,381 $ 1,986,282 36 67876 0126706 1437 D Taft T. Newman Leadership Academy CHARTER 1 $ 433,430 $ 154,622 36 67876 0126714 1438 D Woodward Leadership Academy CHARTER 1 $ 558,622 $ 321,621 36 67876 0128405 1574 D Center For Learning & Unlimited Educational Success CHARTER 1 $ - $ - 36 67876 3630993 0335 D Provisional Accelerated Learning Academy CHARTER 1 $ 1,299,984 $ 756,685 36 67892 Trona Joint Unified DISTRICT 3 $ 2,240,036 $ 2,155,900 36 67918 Victor Elementary DISTRICT 1 $ 51,123,924 $ 27,705,382 36 67918 6101927 0309 L Sixth Street Prep CHARTER 1 $ 1,325,880 $ 731,701 36 67918 6118350 0296 L Mountain View Montessori Charter CHARTER 1 $ 857,125 $ 447,461 36 67934 Victor Valley Union High DISTRICT 1 $ 51,177,461 $ 29,825,247 36 67934 3630670 0013 D Options for Youth-Victorville Charter CHARTER 1 $ 17,845,566 $ 10,901,055 36 67934 3630761 0074 D Excelsior Charter CHARTER 1 $ 8,874,249 $ 4,204,494 36 67959 Yucaipa-Calimesa Jt. Unified DISTRICT 1 $ 38,385,190 $ 21,816,812 36 67959 0114256 0889 D Inland Leaders Charter CHARTER 1 $ 3,500,607 $ 1,784,884 36 67959 0124032 1291 L Competitive Edge Charter Academy (CECA) CHARTER 1 $ 2,827,225 $ 1,518,727 36 73858 Baker Valley Unified DISTRICT 1 $ 182,560 $ 100,406 36 73890 Silver Valley Unified DISTRICT 2 $ 11,236,617 $ 7,537,631 36 73957 Snowline Joint Unified DISTRICT 1 $ 36,039,900 $ 20,623,448 36 75044 Hesperia Unified DISTRICT 1 $ 100,256,120 $ 56,495,206 36 75044 0107516 0671 D Summit Leadership Academy-High Desert CHARTER 1 $ 1,102,234 $ 539,196 36 75044 0112441 0801 D Pathways to College CHARTER 1 $ 1,606,537 $ 834,099 36 75044 0114389 0885 D Mirus Secondary CHARTER 1 $ 1,605,248 $ 888,341 36 75044 0116707 0971 D Encore High for the Performing and Visual Arts CHARTER 1 $ 5,861,502 $ 3,068,610 36 75044 0118059 1034 D LaVerne Elementary Preparatory Academy CHARTER 1 $ 2,188,204 $ 1,068,528

Page 116: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

116 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 5,331,179 $ 1,066,236 $ 135,267,288 $ 27,053,458 $ 442,797 $ 88,559 $ 925,966 $ 185,193 $ 667,980 $ 133,596 $ 967,135 $ 193,427 $ 796,069 $ 159,214 $ 1,664,350 $ 332,870 $ 169,386 $ 33,877 $ 657,503 $ 131,501 $ 1,594,099 $ 318,820 $ 278,808 $ 55,762 $ 237,001 $ 47,400 $ - $ - $ 543,299 $ 108,660 $ 84,136 $ - $ 23,418,542 $ 4,683,708 $ 594,179 $ 118,836 $ 409,664 $ 81,933 $ 21,352,214 $ 4,270,443 $ 6,944,511 $ 1,388,902 $ 4,669,755 $ 933,951 $ 16,568,378 $ 3,313,676 $ 1,715,723 $ 343,145 $ 1,308,498 $ 261,700 $ 82,154 $ 16,431 $ 3,698,986 $ 739,797 $ 15,416,452 $ 3,083,290 $ 43,760,914 $ 8,752,183 $ 563,038 $ 112,608 $ 772,438 $ 154,488 $ 716,907 $ 143,381 $ 2,792,892 $ 558,578 $ 1,119,676 $ 223,935

Page 117: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

117 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 1,066,236 $ 1,066,236 42.2097485945873% $ 450,056 $ 616,180 $ 1,066,236 100% $ 1,066,236 $ - $ 2,748,652 $ 4,264,944 $ 27,053,458 $ 27,053,458 42.2097485945873% $ 11,419,197 $ 15,634,261 $ 27,053,458 100% $ 27,053,458 $ - $ 69,741,177 $ 108,213,832 $ 88,559 $ 88,559 42.2097485945873% $ 37,381 $ 51,178 $ 88,559 100% $ 88,559 $ - $ 228,296 $ 354,236 $ 185,193 $ 185,193 42.2097485945873% $ 78,169 $ 107,024 $ 185,193 100% $ 185,193 $ - $ 477,410 $ 740,772 $ 133,596 $ 133,596 42.2097485945873% $ 56,391 $ 77,205 $ 133,596 100% $ 133,596 $ - $ 344,397 $ 534,384 $ 193,427 $ 193,427 42.2097485945873% $ 81,645 $ 111,782 $ 193,427 100% $ 193,427 $ - $ 498,636 $ 773,708 $ 159,214 $ 159,214 42.2097485945873% $ 67,204 $ 92,010 $ 159,214 100% $ 159,214 $ - $ 410,438 $ 636,856 $ 332,870 $ 332,870 42.2097485945873% $ 140,504 $ 192,366 $ 332,870 100% $ 332,870 $ - $ 858,106 $ 1,331,480 $ 33,877 $ 33,877 42.2097485945873% $ 14,299 $ 19,578 $ 33,877 100% $ 33,877 $ - $ 87,332 $ 135,508 $ 131,501 $ 131,501 42.2097485945873% $ 55,506 $ 75,995 $ 131,501 100% $ 131,501 $ - $ 338,997 $ 526,004 $ 318,820 $ 318,820 42.2097485945873% $ 134,573 $ 184,247 $ 318,820 100% $ 318,820 $ - $ 821,887 $ 1,275,280 $ 55,762 $ 55,762 42.2097485945873% $ 23,537 $ 32,225 $ 55,762 100% $ 55,762 $ - $ 143,749 $ 223,048 $ 47,400 $ 47,400 42.2097485945873% $ 20,007 $ 27,393 $ 47,400 100% $ 47,400 $ - $ 122,193 $ 189,600 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 108,660 $ 108,660 42.2097485945873% $ 45,865 $ 62,795 $ 108,660 100% $ 108,660 $ - $ 280,115 $ 434,640 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 4,683,708 $ 4,683,708 42.2097485945873% $ 1,976,981 $ 2,706,727 $ 4,683,708 100% $ 4,683,708 $ - $ 12,074,143 $ 18,734,832 $ 118,836 $ 118,836 42.2097485945873% $ 50,160 $ 68,676 $ 118,836 100% $ 118,836 $ - $ 306,348 $ 475,344 $ 81,933 $ 81,933 42.2097485945873% $ 34,584 $ 47,349 $ 81,933 100% $ 81,933 $ - $ 211,215 $ 327,732 $ 4,270,443 $ 4,270,443 42.2097485945873% $ 1,802,543 $ 2,467,900 $ 4,270,443 100% $ 4,270,443 $ - $ 11,008,786 $ 17,081,772 $ 1,388,902 $ 1,388,902 42.2097485945873% $ 586,252 $ 802,650 $ 1,388,902 100% $ 1,388,902 $ - $ 3,580,454 $ 5,555,608 $ 933,951 $ 933,951 42.2097485945873% $ 394,218 $ 539,733 $ 933,951 100% $ 933,951 $ - $ 2,407,635 $ 3,735,804 $ 3,313,676 $ 3,313,676 42.2097485945873% $ 1,398,694 $ 1,914,982 $ 3,313,676 100% $ 3,313,676 $ - $ 8,542,334 $ 13,254,704 $ 343,145 $ 343,145 42.2097485945873% $ 144,841 $ 198,304 $ 343,145 100% $ 343,145 $ - $ 884,594 $ 1,372,580 $ 261,700 $ 261,700 42.2097485945873% $ 110,463 $ 151,237 $ 261,700 100% $ 261,700 $ - $ 674,637 $ 1,046,800 $ 16,431 $ 16,431 42.2097485945873% $ 6,935 $ 9,496 $ 16,431 100% $ 16,431 $ - $ 42,358 $ 65,724 $ 739,797 $ 739,797 42.2097485945873% $ 312,266 $ 427,531 $ 739,797 100% $ 739,797 $ - $ 1,907,125 $ 2,959,188 $ 3,083,290 $ 3,083,290 42.2097485945873% $ 1,301,449 $ 1,781,841 $ 3,083,290 100% $ 3,083,290 $ - $ 7,948,421 $ 12,333,160 $ 8,752,183 $ 8,752,183 42.2097485945873% $ 3,694,274 $ 5,057,909 $ 8,752,183 100% $ 8,752,183 $ - $ 22,562,275 $ 35,008,732 $ 112,608 $ 112,608 42.2097485945873% $ 47,532 $ 65,076 $ 112,608 100% $ 112,608 $ - $ 290,292 $ 450,432 $ 154,488 $ 154,488 42.2097485945873% $ 65,209 $ 89,279 $ 154,488 100% $ 154,488 $ - $ 398,255 $ 617,952 $ 143,381 $ 143,381 42.2097485945873% $ 60,521 $ 82,860 $ 143,381 100% $ 143,381 $ - $ 369,622 $ 573,524 $ 558,578 $ 558,578 42.2097485945873% $ 235,774 $ 322,804 $ 558,578 100% $ 558,578 $ - $ 1,439,960 $ 2,234,312 $ 223,935 $ 223,935 42.2097485945873% $ 94,522 $ 129,413 $ 223,935 100% $ 223,935 $ - $ 577,283 $ 895,740

Page 118: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

118 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

36 75051 Lucerne Valley Unified DISTRICT 1 $ 4,821,445 $ 2,708,927 36 75051 0115089 0905 D Sky Mountain Charter CHARTER 1 $ 8,888,497 $ 4,642,911 36 75069 Upland Unified DISTRICT 1 $ 47,391,231 $ 26,639,353 36 75077 Apple Valley Unified DISTRICT 1 $ 55,193,280 $ 33,347,031 36 75077 3631207 0127 D Academy for Academic Excellence CHARTER 1 $ 6,112,938 $ 3,494,982 37 10371 San Diego Co. Office of Education COUNTY 1 $ 196,232,311 $ 108,145,912 37 10371 6119119 0405 D Literacy First Charter CHARTER 1 $ 6,216,328 $ 3,360,024 37 67967 Alpine Union Elementary DISTRICT 1 $ 6,108,205 $ 3,667,113 37 67967 0128595 1566 D Albert Einstein Academy for Letters Arts & Sciences - Endeavour Academy CHARTER 1 $ 570,238 $ - 37 67975 Bonsall Union Elementary DISTRICT 1 $ 6,406,970 $ 3,236,676 37 67975 6113468 0104 L Vivian Banks Charter CHARTER 1 $ 342,924 $ 166,461 37 67983 Borrego Springs Unified DISTRICT 2 $ 1,956,356 $ 1,446,034 37 67983 0117887 1021 D Juan Bautista de Anza CHARTER 1 $ 108,757 $ 104,268 37 67983 0128579 1590 D Oxford Preparatory Academy CHARTER 1 $ - $ - 37 67991 Cajon Valley Union DISTRICT 1 $ 61,726,282 $ 33,880,648 37 67991 0108563 0683 D EJE Elementary Academy Charter CHARTER 1 $ 1,960,838 $ 1,041,449 37 67991 0119255 1063 D EJE Middle Academy CHARTER 1 $ 664,927 $ 350,924 37 68007 Cardiff Elementary DISTRICT 2 $ 396,513 $ 261,628 37 68023 Chula Vista Elementary DISTRICT 1 $ 72,397,161 $ 38,118,080 37 68023 0119594 1082 D Leonardo da Vinci Health Sciences Charter CHARTER 1 $ 802,795 $ 393,996 37 68023 0124321 1308 D Howard Gardner Community Charter CHARTER 1 $ 538,501 $ 231,715 37 68023 6037956 0121 D Feaster (Mae L.) Charter CHARTER 1 $ 3,806,795 $ 2,093,159 37 68023 6037980 0064 D Mueller Charter (Robert L.) CHARTER 1 $ 3,624,797 $ 2,005,862 37 68023 6111322 0054 D Discovery Charter CHARTER 1 $ 2,685,484 $ 1,488,965 37 68023 6115778 0135 D Chula Vista Learning Community Charter CHARTER 1 $ 3,672,641 $ 1,753,969 37 68023 6116859 0483 D Arroyo Vista Charter CHARTER 1 $ 3,091,874 $ 1,717,882 37 68031 Coronado Unified DISTRICT 2 $ 13,077,191 $ 7,134,904 37 68031 0126110 1421 D Coronado Pathways Charter CHARTER 1 $ 14,809 $ - 37 68049 Dehesa Elementary DISTRICT 1 $ 1,076,895 $ 637,706 37 68049 0119990 1088 D Diego Hills Charter CHARTER 1 $ 4,638,971 $ 2,380,424 37 68049 0127118 1488 D The Heights Charter CHARTER 1 $ 568,697 $ 184,879 37 68049 0127167 1494 D Community Montessori Charter CHARTER 1 $ 846,238 $ - 37 68049 6119564 0419 D Dehesa Charter CHARTER 1 $ 5,122,201 $ 3,342,893 37 68056 Del Mar Union Elementary DISTRICT 2 $ 1,167,951 $ 770,849

Page 119: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

119 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 2,112,518 $ 422,504 $ 4,245,586 $ 849,117 $ 20,751,878 $ 4,150,376 $ 21,846,249 $ 4,369,250 $ 2,617,956 $ 523,591 $ 88,086,399 $ 17,617,280 $ 2,856,304 $ 571,261 $ 2,441,092 $ 488,218 $ 570,238 $ 114,048 $ 3,170,294 $ 634,059 $ 176,463 $ 35,293 $ 510,322 $ 102,064 $ 4,489 $ 898 $ - $ - $ 27,845,634 $ 5,569,127 $ 919,389 $ 183,878 $ 314,003 $ 62,801 $ 134,885 $ 26,977 $ 34,279,081 $ 6,855,816 $ 408,799 $ 81,760 $ 306,786 $ 61,357 $ 1,713,636 $ 342,727 $ 1,618,935 $ 323,787 $ 1,196,519 $ 239,304 $ 1,918,672 $ 383,734 $ 1,373,992 $ 274,798 $ 5,942,287 $ 1,188,457 $ 14,809 $ 2,962 $ 439,189 $ 87,838 $ 2,258,547 $ 451,709 $ 383,818 $ 76,764 $ 846,238 $ 169,248 $ 1,779,308 $ 355,862 $ 397,102 $ 79,420

Page 120: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

120 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 422,504 $ 422,504 42.2097485945873% $ 178,338 $ 244,166 $ 422,504 100% $ 422,504 $ - $ 1,089,174 $ 1,690,016 $ 849,117 $ 849,117 42.2097485945873% $ 358,410 $ 490,707 $ 849,117 100% $ 849,117 $ - $ 2,188,941 $ 3,396,468 $ 4,150,376 $ 4,150,376 42.2097485945873% $ 1,751,863 $ 2,398,513 $ 4,150,376 100% $ 4,150,376 $ - $ 10,699,265 $ 16,601,504 $ 4,369,250 $ 4,369,250 42.2097485945873% $ 1,844,249 $ 2,525,001 $ 4,369,250 100% $ 4,369,250 $ - $ 11,263,501 $ 17,477,000 $ 523,591 $ 523,591 42.2097485945873% $ 221,006 $ 302,585 $ 523,591 100% $ 523,591 $ - $ 1,349,767 $ 2,094,364 $ 17,617,280 $ 17,617,280 42.2097485945873% $ 7,436,210 $ 10,181,070 $ 17,617,280 100% $ 17,617,280 $ - $ 45,415,630 $ 70,469,120 $ 571,261 $ 571,261 42.2097485945873% $ 241,128 $ 330,133 $ 571,261 100% $ 571,261 $ - $ 1,472,655 $ 2,285,044 $ 488,218 $ 488,218 42.2097485945873% $ 206,076 $ 282,142 $ 488,218 100% $ 488,218 $ - $ 1,258,578 $ 1,952,872 $ 114,048 $ 114,048 42.2097485945873% $ 48,139 $ 65,909 $ 114,048 100% $ 114,048 $ - $ 294,005 $ 456,192 $ 634,059 $ 634,059 42.2097485945873% $ 267,635 $ 366,424 $ 634,059 100% $ 634,059 $ - $ 1,634,542 $ 2,536,236 $ 35,293 $ 35,293 42.2097485945873% $ 14,897 $ 20,396 $ 35,293 100% $ 35,293 $ - $ 90,982 $ 141,172 $ 102,064 $ 102,064 42.2097485945873% $ 43,081 $ 58,983 $ 102,064 100% $ 102,064 $ - $ 263,111 $ 408,256 $ 898 $ 898 42.2097485945873% $ 379 $ 519 $ 898 100% $ 898 $ - $ 2,315 $ 3,592 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 5,569,127 $ 5,569,127 42.2097485945873% $ 2,350,715 $ 3,218,412 $ 5,569,127 100% $ 5,569,127 $ - $ 14,356,666 $ 22,276,508 $ 183,878 $ 183,878 42.2097485945873% $ 77,614 $ 106,264 $ 183,878 100% $ 183,878 $ - $ 474,020 $ 735,512 $ 62,801 $ 62,801 42.2097485945873% $ 26,508 $ 36,293 $ 62,801 100% $ 62,801 $ - $ 161,895 $ 251,204 $ 26,977 $ 26,977 42.2097485945873% $ 11,387 $ 15,590 $ 26,977 100% $ 26,977 $ - $ 69,544 $ 107,908 $ 6,855,816 $ 6,855,816 42.2097485945873% $ 2,893,823 $ 3,961,993 $ 6,855,816 100% $ 6,855,816 $ - $ 17,673,625 $ 27,423,264 $ 81,760 $ 81,760 42.2097485945873% $ 34,511 $ 47,249 $ 81,760 100% $ 81,760 $ - $ 210,769 $ 327,040 $ 61,357 $ 61,357 42.2097485945873% $ 25,899 $ 35,458 $ 61,357 100% $ 61,357 $ - $ 158,172 $ 245,428 $ 342,727 $ 342,727 42.2097485945873% $ 144,664 $ 198,063 $ 342,727 100% $ 342,727 $ - $ 883,517 $ 1,370,908 $ 323,787 $ 323,787 42.2097485945873% $ 136,670 $ 187,117 $ 323,787 100% $ 323,787 $ - $ 834,691 $ 1,295,148 $ 239,304 $ 239,304 42.2097485945873% $ 101,010 $ 138,294 $ 239,304 100% $ 239,304 $ - $ 616,902 $ 957,216 $ 383,734 $ 383,734 42.2097485945873% $ 161,973 $ 221,761 $ 383,734 100% $ 383,734 $ - $ 989,229 $ 1,534,936 $ 274,798 $ 274,798 42.2097485945873% $ 115,992 $ 158,806 $ 274,798 100% $ 274,798 $ - $ 708,402 $ 1,099,192 $ 1,188,457 $ 1,188,457 42.2097485945873% $ 501,645 $ 686,812 $ 1,188,457 100% $ 1,188,457 $ - $ 3,063,726 $ 4,753,828 $ 2,962 $ 2,962 42.2097485945873% $ 1,250 $ 1,712 $ 2,962 100% $ 2,962 $ - $ 7,636 $ 11,848 $ 87,838 $ 87,838 42.2097485945873% $ 37,076 $ 50,762 $ 87,838 100% $ 87,838 $ - $ 226,438 $ 351,352 $ 451,709 $ 451,709 42.2097485945873% $ 190,665 $ 261,044 $ 451,709 100% $ 451,709 $ - $ 1,164,462 $ 1,806,836 $ 76,764 $ 76,764 42.2097485945873% $ 32,402 $ 44,362 $ 76,764 100% $ 76,764 $ - $ 197,890 $ 307,056 $ 169,248 $ 169,248 42.2097485945873% $ 71,439 $ 97,809 $ 169,248 100% $ 169,248 $ - $ 436,305 $ 676,992 $ 355,862 $ 355,862 42.2097485945873% $ 150,208 $ 205,654 $ 355,862 100% $ 355,862 $ - $ 917,378 $ 1,423,448 $ 79,420 $ 79,420 42.2097485945873% $ 33,523 $ 45,897 $ 79,420 100% $ 79,420 $ - $ 204,737 $ 317,680

Page 121: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

121 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

37 68080 Encinitas Union Elementary DISTRICT 2 $ 1,978,479 $ 1,306,633 37 68098 Escondido Union Elementary DISTRICT 1 $ 61,004,252 $ 33,561,825 37 68098 0101535 0556 D Heritage K-8 Charter CHARTER 1 $ 1,960,939 $ 1,582,106 37 68098 0128769 1603 D Heritage Digital Academy Charter Middle CHARTER 1 $ 570,818 $ - 37 68098 6116776 0199 D Classical Academy CHARTER 1 $ 3,674,585 $ 1,904,021 37 68106 Escondido Union High DISTRICT 1 $ 24,624,283 $ 13,642,982 37 68106 0111195 0759 D Classical Academy High CHARTER 1 $ 2,196,597 $ 1,009,085 37 68106 3731023 0109 D Escondido Charter High CHARTER 1 $ 2,709,183 $ 1,556,854 37 68114 Fallbrook Union Elementary DISTRICT 2 $ 14,702,120 $ 9,996,122 37 68122 Fallbrook Union High DISTRICT 2 $ 5,373,272 $ 3,604,955 37 68130 Grossmont Union High DISTRICT 1 $ 56,010,274 $ 31,777,278 37 68130 3731262 0893 D Steele Canyon High CHARTER 1 $ 5,204,863 $ 3,117,132 37 68130 3732732 0150 D Helix High CHARTER 1 $ 6,833,626 $ 3,894,959 37 68155 Jamul-Dulzura Union Elementary DISTRICT 1 $ 2,127,244 $ 1,372,226 37 68155 6117303 0261 D Greater San Diego Academy CHARTER 1 $ 1,088,492 $ 889,993 37 68163 Julian Union Elementary DISTRICT 2 $ 1,802,212 $ 1,267,024 37 68163 0124271 1321 D Diego Valley Charter CHARTER 1 $ 2,927,255 $ 838,322 37 68163 0128421 1589 D Harbor Springs Charter CHARTER 1 $ 515,924 $ - 37 68163 3731239 0267 D Julian Charter CHARTER 1 $ 11,599,297 $ 6,143,079 37 68171 Julian Union High DISTRICT 2 $ 347,758 $ 229,521 37 68189 Lakeside Union Elementary DISTRICT 1 $ 19,052,176 $ 9,932,591 37 68189 0118323 0991 D National University Academy CHARTER 1 $ 2,133,437 $ 1,063,920 37 68189 3731072 0120 D River Valley Charter CHARTER 1 $ 1,247,785 $ 644,246 37 68189 6120901 0469 D Barona Indian Charter CHARTER 1 $ 463,784 $ 235,474 37 68197 La Mesa-Spring Valley DISTRICT 1 $ 40,662,246 $ 23,118,504 37 68205 Lemon Grove Elementary DISTRICT 1 $ 16,247,381 $ 8,632,848 37 68213 Mountain Empire Unified DISTRICT 1 $ 7,130,834 $ 3,940,322 37 68213 0119263 1065 D California Pacific Charter School of San Diego CHARTER 1 $ 923,771 $ 438,441 37 68213 0119560 1077 D San Diego Neighborhood Homeschools CHARTER 1 $ 818,445 $ 268,809 37 68213 0120253 1090 D Mountain Peak Charter CHARTER 1 $ 1,299,403 $ 949,881 37 68213 0121582 1177 D College Preparatory Middle CHARTER 1 $ 865,758 $ 394,204 37 68213 0123224 1264 D San Diego Virtual CHARTER 1 $ 844,116 $ 308,947 37 68213 0123240 1266 D Pivot Charter School - San Diego CHARTER 1 $ 462,643 $ 246,407 37 68213 0127035 1451 D Academy of Arts and Sciences: El Cajon Elementary (K-5) CHARTER 1 $ 418,802 $ -

Page 122: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

122 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 671,846 $ 134,369 $ 27,442,427 $ 5,488,485 $ 378,833 $ 75,767 $ 570,818 $ 114,164 $ 1,770,564 $ 354,113 $ 10,981,301 $ 2,196,260 $ 1,187,512 $ 237,502 $ 1,152,329 $ 230,466 $ 4,705,998 $ 941,200 $ 1,768,317 $ 353,663 $ 24,232,996 $ 4,846,599 $ 2,087,731 $ 417,546 $ 2,938,667 $ 587,733 $ 755,018 $ 151,004 $ 198,499 $ 39,700 $ 535,188 $ 107,038 $ 2,088,933 $ 417,787 $ 515,924 $ 103,185 $ 5,456,218 $ 1,091,244 $ 118,237 $ 23,647 $ 9,119,585 $ 1,823,917 $ 1,069,517 $ 213,903 $ 603,539 $ 120,708 $ 228,310 $ 45,662 $ 17,543,742 $ 3,508,748 $ 7,614,533 $ 1,522,907 $ 3,190,512 $ 638,102 $ 485,330 $ 97,066 $ 549,636 $ 109,927 $ 349,522 $ 69,904 $ 471,554 $ 94,311 $ 535,169 $ 107,034 $ 216,236 $ 43,247 $ 418,802 $ 83,760

Page 123: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

123 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 134,369 $ 134,369 42.2097485945873% $ 56,717 $ 77,652 $ 134,369 100% $ 134,369 $ - $ 346,390 $ 537,476 $ 5,488,485 $ 5,488,485 42.2097485945873% $ 2,316,676 $ 3,171,809 $ 5,488,485 100% $ 5,488,485 $ - $ 14,148,779 $ 21,953,940 $ 75,767 $ 75,767 42.2097485945873% $ 31,981 $ 43,786 $ 75,767 100% $ 75,767 $ - $ 195,320 $ 303,068 $ 114,164 $ 114,164 42.2097485945873% $ 48,188 $ 65,976 $ 114,164 100% $ 114,164 $ - $ 294,304 $ 456,656 $ 354,113 $ 354,113 42.2097485945873% $ 149,470 $ 204,643 $ 354,113 100% $ 354,113 $ - $ 912,869 $ 1,416,452 $ 2,196,260 $ 2,196,260 42.2097485945873% $ 927,036 $ 1,269,224 $ 2,196,260 100% $ 2,196,260 $ - $ 5,661,744 $ 8,785,040 $ 237,502 $ 237,502 42.2097485945873% $ 100,249 $ 137,253 $ 237,502 100% $ 237,502 $ - $ 612,257 $ 950,008 $ 230,466 $ 230,466 42.2097485945873% $ 97,279 $ 133,187 $ 230,466 100% $ 230,466 $ - $ 594,119 $ 921,864 $ 941,200 $ 941,200 42.2097485945873% $ 397,278 $ 543,922 $ 941,200 100% $ 941,200 $ - $ 2,426,322 $ 3,764,800 $ 353,663 $ 353,663 42.2097485945873% $ 149,280 $ 204,383 $ 353,663 100% $ 353,663 $ - $ 911,709 $ 1,414,652 $ 4,846,599 $ 4,846,599 42.2097485945873% $ 2,045,737 $ 2,800,862 $ 4,846,599 100% $ 4,846,599 $ - $ 12,494,060 $ 19,386,396 $ 417,546 $ 417,546 42.2097485945873% $ 176,245 $ 241,301 $ 417,546 100% $ 417,546 $ - $ 1,076,393 $ 1,670,184 $ 587,733 $ 587,733 42.2097485945873% $ 248,081 $ 339,652 $ 587,733 100% $ 587,733 $ - $ 1,515,118 $ 2,350,932 $ 151,004 $ 151,004 42.2097485945873% $ 63,738 $ 87,266 $ 151,004 100% $ 151,004 $ - $ 389,274 $ 604,016 $ 39,700 $ 39,700 42.2097485945873% $ 16,757 $ 22,943 $ 39,700 100% $ 39,700 $ - $ 102,343 $ 158,800 $ 107,038 $ 107,038 42.2097485945873% $ 45,180 $ 61,858 $ 107,038 100% $ 107,038 $ - $ 275,934 $ 428,152 $ 417,787 $ 417,787 42.2097485945873% $ 176,347 $ 241,440 $ 417,787 100% $ 417,787 $ - $ 1,077,014 $ 1,671,148 $ 103,185 $ 103,185 42.2097485945873% $ 43,554 $ 59,631 $ 103,185 100% $ 103,185 $ - $ 266,001 $ 412,740 $ 1,091,244 $ 1,091,244 42.2097485945873% $ 460,611 $ 630,633 $ 1,091,244 100% $ 1,091,244 $ - $ 2,813,121 $ 4,364,976 $ 23,647 $ 23,647 42.2097485945873% $ 9,981 $ 13,666 $ 23,647 100% $ 23,647 $ - $ 60,960 $ 94,588 $ 1,823,917 $ 1,823,917 42.2097485945873% $ 769,871 $ 1,054,046 $ 1,823,917 100% $ 1,823,917 $ - $ 4,701,880 $ 7,295,668 $ 213,903 $ 213,903 42.2097485945873% $ 90,288 $ 123,615 $ 213,903 100% $ 213,903 $ - $ 551,421 $ 855,612 $ 120,708 $ 120,708 42.2097485945873% $ 50,951 $ 69,757 $ 120,708 100% $ 120,708 $ - $ 311,173 $ 482,832 $ 45,662 $ 45,662 42.2097485945873% $ 19,274 $ 26,388 $ 45,662 100% $ 45,662 $ - $ 117,712 $ 182,648 $ 3,508,748 $ 3,508,748 42.2097485945873% $ 1,481,034 $ 2,027,714 $ 3,508,748 100% $ 3,508,748 $ - $ 9,045,210 $ 14,034,992 $ 1,522,907 $ 1,522,907 42.2097485945873% $ 642,815 $ 880,092 $ 1,522,907 100% $ 1,522,907 $ - $ 3,925,906 $ 6,091,628 $ 638,102 $ 638,102 42.2097485945873% $ 269,341 $ 368,761 $ 638,102 100% $ 638,102 $ - $ 1,644,965 $ 2,552,408 $ 97,066 $ 97,066 42.2097485945873% $ 40,971 $ 56,095 $ 97,066 100% $ 97,066 $ - $ 250,227 $ 388,264 $ 109,927 $ 109,927 42.2097485945873% $ 46,400 $ 63,527 $ 109,927 100% $ 109,927 $ - $ 283,381 $ 439,708 $ 69,904 $ 69,904 42.2097485945873% $ 29,506 $ 40,398 $ 69,904 100% $ 69,904 $ - $ 180,206 $ 279,616 $ 94,311 $ 94,311 42.2097485945873% $ 39,808 $ 54,503 $ 94,311 100% $ 94,311 $ - $ 243,125 $ 377,244 $ 107,034 $ 107,034 42.2097485945873% $ 45,179 $ 61,855 $ 107,034 100% $ 107,034 $ - $ 275,923 $ 428,136 $ 43,247 $ 43,247 42.2097485945873% $ 18,254 $ 24,993 $ 43,247 100% $ 43,247 $ - $ 111,487 $ 172,988 $ 83,760 $ 83,760 42.2097485945873% $ 35,355 $ 48,405 $ 83,760 100% $ 83,760 $ - $ 215,925 $ 335,040

Page 124: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

124 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

37 68213 0127050 1453 D Academy of Arts and Sciences: El Cajon Middle and High (6-12) CHARTER 1 $ 471,240 $ 79,757 37 68213 0127068 1452 D Academy of Arts and Sciences: Del Mar Elementary (K-5) CHARTER 1 $ 390,388 $ 55,270 37 68213 0127084 1454 D Academy of Arts and Sciences: Del Mar Middle & High (6-12) CHARTER 1 $ 592,057 $ 120,352 37 68221 National Elementary DISTRICT 1 $ 26,978,885 $ 14,065,547 37 68221 0101360 0553 D Integrity Charter CHARTER 1 $ 1,219,240 $ 657,836 37 68296 Poway Unified DISTRICT 1 $ 86,580,138 $ 46,803,680 37 68304 Ramona City Unified DISTRICT 1 $ 14,252,412 $ 8,909,278 37 68312 Rancho Santa Fe Elementary DISTRICT 2 $ 157,463 $ 103,924 37 68338 San Diego Unified DISTRICT 1 $ 303,472,224 $ 147,261,089 37 68338 0101204 0546 D High Tech Middle CHARTER 1 $ 412,493 $ 244,841 37 68338 0101345 0550 D KIPP Adelante Preparatory Academy CHARTER 1 $ 631,758 $ 369,179 37 68338 0106732 0623 D High Tech High International CHARTER 1 $ 814,976 $ 472,481 37 68338 0106799 0659 D Learning Choice Academy CHARTER 1 $ 1,257,747 $ 633,069 37 68338 0107573 0660 D High Tech Middle Media Arts CHARTER 1 $ 405,439 $ 243,284 37 68338 0108548 0680 D Iftin Charter CHARTER 1 $ 866,708 $ 457,105 37 68338 0108787 0622 D High Tech High Media Arts CHARTER 1 $ 818,340 $ 470,960 37 68338 0109033 0704 D King-Chavez Arts Academy CHARTER 1 $ 362,113 $ 209,134 37 68338 0109041 0706 D King-Chavez Athletics Academy CHARTER 1 $ 379,590 $ 216,205 37 68338 0109157 0698 D Magnolia Science Academy San Diego CHARTER 1 $ 331,146 $ 187,655 37 68338 0111898 0773 D Albert Einstein Academy Charter Middle CHARTER 1 $ 424,749 $ 230,005 37 68338 0111906 0772 D King-Chavez Preparatory Academy CHARTER 1 $ 631,553 $ 363,758 37 68338 0114462 0876 D Health Sciences High CHARTER 1 $ 1,139,385 $ 655,349 37 68338 0114520 0881 D Arroyo Paseo Charter High CHARTER 1 $ 305,492 $ 168,960 37 68338 0118000 1008 D Urban Discovery Academy Charter CHARTER 1 $ 405,674 $ 223,135 37 68338 0118083 1024 D Innovations Academy CHARTER 1 $ 418,935 $ 243,203 37 68338 0118851 1015 D King-Chavez Community High CHARTER 1 $ 1,299,679 $ 736,610 37 68338 0119610 1080 D Gompers Preparatory Academy CHARTER 1 $ 1,980,852 $ 1,060,883 37 68338 0120709 1108 D Pacific American Academy CHARTER 1 $ 169,542 $ 84,743 37 68338 0121145 1151 D Evangeline Roberts Institute of Learning CHARTER 1 $ 156,016 $ 50,961 37 68338 0121178 1136 D Iftin University Prep High CHARTER 1 $ 155,198 $ 155,198 37 68338 0121681 1190 D San Diego Global Vision Academy CHARTER 1 $ 242,922 $ 138,911 37 68338 0122788 1253 D Coleman Tech Charter High CHARTER 1 $ 307,302 $ 141,436 37 68338 0123778 1279 D Old Town Academy K-8 Charter CHARTER 1 $ 204,843 $ 118,958 37 68338 0124206 1301 D America's Finest Charter CHARTER 1 $ 227,364 $ 123,958

Page 125: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

125 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 391,483 $ 78,297 $ 335,118 $ 67,024 $ 471,705 $ 94,341 $ 12,913,338 $ 2,582,668 $ 561,404 $ 112,281 $ 39,776,458 $ 7,955,292 $ 5,343,134 $ 1,068,627 $ 53,539 $ 10,708 $ 156,211,135 $ 31,242,227 $ 167,652 $ 33,530 $ 262,579 $ 52,516 $ 342,495 $ 68,499 $ 624,678 $ 124,936 $ 162,155 $ 32,431 $ 409,603 $ 81,921 $ 347,380 $ 69,476 $ 152,979 $ 30,596 $ 163,385 $ 32,677 $ 143,491 $ 28,698 $ 194,744 $ 38,949 $ 267,795 $ 53,559 $ 484,036 $ 96,807 $ 136,532 $ 27,306 $ 182,539 $ 36,508 $ 175,732 $ 35,146 $ 563,069 $ 112,614 $ 919,969 $ 183,994 $ 84,799 $ 16,960 $ 105,055 $ 21,011 $ - $ - $ 104,011 $ 20,802 $ 165,866 $ 33,173 $ 85,885 $ 17,177 $ 103,406 $ 20,681

Page 126: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

126 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 78,297 $ 78,297 42.2097485945873% $ 33,049 $ 45,248 $ 78,297 100% $ 78,297 $ - $ 201,842 $ 313,188 $ 67,024 $ 67,024 42.2097485945873% $ 28,291 $ 38,733 $ 67,024 100% $ 67,024 $ - $ 172,781 $ 268,096 $ 94,341 $ 94,341 42.2097485945873% $ 39,821 $ 54,520 $ 94,341 100% $ 94,341 $ - $ 243,202 $ 377,364 $ 2,582,668 $ 2,582,668 42.2097485945873% $ 1,090,138 $ 1,492,530 $ 2,582,668 100% $ 2,582,668 $ - $ 6,657,866 $ 10,330,672 $ 112,281 $ 112,281 42.2097485945873% $ 47,394 $ 64,887 $ 112,281 100% $ 112,281 $ - $ 289,449 $ 449,124 $ 7,955,292 $ 7,955,292 42.2097485945873% $ 3,357,909 $ 4,597,383 $ 7,955,292 100% $ 7,955,292 $ - $ 20,507,967 $ 31,821,168 $ 1,068,627 $ 1,068,627 42.2097485945873% $ 451,065 $ 617,562 $ 1,068,627 100% $ 1,068,627 $ - $ 2,754,816 $ 4,274,508 $ 10,708 $ 10,708 42.2097485945873% $ 4,520 $ 6,188 $ 10,708 100% $ 10,708 $ - $ 27,604 $ 42,832 $ 31,242,227 $ 31,242,227 42.2097485945873% $ 13,187,265 $ 18,054,962 $ 31,242,227 100% $ 31,242,227 $ - $ 80,539,416 $ 124,968,908 $ 33,530 $ 33,530 42.2097485945873% $ 14,153 $ 19,377 $ 33,530 100% $ 33,530 $ - $ 86,437 $ 134,120 $ 52,516 $ 52,516 42.2097485945873% $ 22,167 $ 30,349 $ 52,516 100% $ 52,516 $ - $ 135,381 $ 210,064 $ 68,499 $ 68,499 42.2097485945873% $ 28,913 $ 39,586 $ 68,499 100% $ 68,499 $ - $ 176,584 $ 273,996 $ 124,936 $ 124,936 42.2097485945873% $ 52,735 $ 72,201 $ 124,936 100% $ 124,936 $ - $ 322,073 $ 499,744 $ 32,431 $ 32,431 42.2097485945873% $ 13,689 $ 18,742 $ 32,431 100% $ 32,431 $ - $ 83,604 $ 129,724 $ 81,921 $ 81,921 42.2097485945873% $ 34,579 $ 47,342 $ 81,921 100% $ 81,921 $ - $ 211,184 $ 327,684 $ 69,476 $ 69,476 42.2097485945873% $ 29,326 $ 40,150 $ 69,476 100% $ 69,476 $ - $ 179,102 $ 277,904 $ 30,596 $ 30,596 42.2097485945873% $ 12,914 $ 17,682 $ 30,596 100% $ 30,596 $ - $ 78,874 $ 122,384 $ 32,677 $ 32,677 42.2097485945873% $ 13,793 $ 18,884 $ 32,677 100% $ 32,677 $ - $ 84,238 $ 130,708 $ 28,698 $ 28,698 42.2097485945873% $ 12,113 $ 16,585 $ 28,698 100% $ 28,698 $ - $ 73,981 $ 114,792 $ 38,949 $ 38,949 42.2097485945873% $ 16,440 $ 22,509 $ 38,949 100% $ 38,949 $ - $ 100,407 $ 155,796 $ 53,559 $ 53,559 42.2097485945873% $ 22,607 $ 30,952 $ 53,559 100% $ 53,559 $ - $ 138,070 $ 214,236 $ 96,807 $ 96,807 42.2097485945873% $ 40,862 $ 55,945 $ 96,807 100% $ 96,807 $ - $ 249,559 $ 387,228 $ 27,306 $ 27,306 42.2097485945873% $ 11,526 $ 15,780 $ 27,306 100% $ 27,306 $ - $ 70,392 $ 109,224 $ 36,508 $ 36,508 42.2097485945873% $ 15,410 $ 21,098 $ 36,508 100% $ 36,508 $ - $ 94,114 $ 146,032 $ 35,146 $ 35,146 42.2097485945873% $ 14,835 $ 20,311 $ 35,146 100% $ 35,146 $ - $ 90,603 $ 140,584 $ 112,614 $ 112,614 42.2097485945873% $ 47,534 $ 65,080 $ 112,614 100% $ 112,614 $ - $ 290,308 $ 450,456 $ 183,994 $ 183,994 42.2097485945873% $ 77,663 $ 106,331 $ 183,994 100% $ 183,994 $ - $ 474,319 $ 735,976 $ 16,960 $ 16,960 42.2097485945873% $ 7,159 $ 9,801 $ 16,960 100% $ 16,960 $ - $ 43,721 $ 67,840 $ 21,011 $ 21,011 42.2097485945873% $ 8,869 $ 12,142 $ 21,011 100% $ 21,011 $ - $ 54,164 $ 84,044 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 20,802 $ 20,802 42.2097485945873% $ 8,780 $ 12,022 $ 20,802 100% $ 20,802 $ - $ 53,626 $ 83,208 $ 33,173 $ 33,173 42.2097485945873% $ 14,002 $ 19,171 $ 33,173 100% $ 33,173 $ - $ 85,517 $ 132,692 $ 17,177 $ 17,177 42.2097485945873% $ 7,250 $ 9,927 $ 17,177 100% $ 17,177 $ - $ 44,281 $ 68,708 $ 20,681 $ 20,681 42.2097485945873% $ 8,729 $ 11,952 $ 20,681 100% $ 20,681 $ - $ 53,314 $ 82,724

Page 127: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

127 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

37 68338 0124347 1312 D City Heights Preparatory Charter CHARTER 1 $ 15,462 $ 15,462 37 68338 0125583 1384 D San Diego Global Vision Academy Middle CHARTER 1 $ 37,125 $ 29,822 37 68338 0126151 1426 D Epiphany Prep Charter CHARTER 1 $ 222,002 $ - 37 68338 0126730 1447 D Kavod Elementary Charter CHARTER 1 $ 49,209 $ - 37 68338 0127647 1302 D E3 Civic High CHARTER 1 $ 363,942 $ - 37 68338 0127654 1510 D San Diego Cooperative Charter School 2 CHARTER 1 $ 16,234 $ - 37 68338 0128066 1517 D Health Sciences Middle CHARTER 1 $ 113,387 $ - 37 68338 0128744 1600 D Laurel Preparatory Academy CHARTER 1 $ 249,388 $ - 37 68338 3730959 0028 D Charter School of San Diego CHARTER 1 $ 5,137,127 $ 3,074,873 37 68338 3731189 0169 D Preuss School UCSD CHARTER 1 $ 1,463,155 $ 830,433 37 68338 3731247 0269 D High Tech High CHARTER 1 $ 1,490,856 $ 784,943 37 68338 3731395 0406 D Audeo Charter CHARTER 1 $ 1,356,496 $ 806,515 37 68338 6039457 0033 D Darnall Charter CHARTER 1 $ 1,299,707 $ 722,829 37 68338 6039812 0695 D Keiller Leadership Academy CHARTER 1 $ 762,671 $ 425,473 37 68338 6040018 0046 D Harriet Tubman Village Charter CHARTER 1 $ 653,178 $ 335,842 37 68338 6040190 0705 D King-Chavez Primary Academy CHARTER 1 $ 1,022,351 $ 580,929 37 68338 6061964 0048 D The O'Farrell Charter CHARTER 1 $ 1,990,315 $ 1,070,611 37 68338 6113211 0095 D McGill School of Success CHARTER 1 $ 393,966 $ 225,476 37 68338 6114961 0133 D Nubia Leadership Academy CHARTER 1 $ 215,172 $ 215,172 37 68338 6115570 0081 D Museum CHARTER 1 $ 232,760 $ 139,119 37 68338 6117279 0264 D Holly Drive Leadership Academy CHARTER 1 $ 250,992 $ 143,330 37 68338 6117683 0278 D Explorer Elementary CHARTER 1 $ 535,359 $ 314,153 37 68338 6119168 0396 D San Diego Cooperative Charter CHARTER 1 $ 612,642 $ 351,371 37 68338 6119598 0420 D King-Chavez Academy of Excellence CHARTER 1 $ 650,049 $ 359,339 37 68338 6120935 0488 D Einstein Academy CHARTER 1 $ 837,698 $ 484,574 37 68346 San Dieguito Union High DISTRICT 2 $ 282,432 $ 186,406 37 68353 San Pasqual Union Elementary DISTRICT 1 $ 1,741,701 $ 983,498 37 68361 Santee DISTRICT 1 $ 22,193,324 $ 11,612,217 37 68379 San Ysidro Elementary DISTRICT 1 $ 12,934,835 $ 7,054,367 37 68387 Solana Beach Elementary DISTRICT 2 $ 1,663,990 $ 1,098,235 37 68395 South Bay Union DISTRICT 1 $ 26,363,414 $ 14,610,934 37 68395 6040505 1418 L Imperial Beach Charter CHARTER 1 $ 3,734,076 $ 2,060,104 37 68395 6040513 1252 L Nestor Language Academy Charter CHARTER 1 $ 3,837,806 $ 2,122,127 37 68403 Spencer Valley Elementary DISTRICT 2 $ 1,555,916 $ 1,028,777

Page 128: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

128 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ - $ - $ 7,303 $ 1,461 $ 222,002 $ 44,400 $ 49,209 $ 9,842 $ 363,942 $ 72,788 $ 16,234 $ 3,247 $ 113,387 $ 22,677 $ 249,388 $ 49,878 $ 2,062,254 $ 412,451 $ 632,722 $ 126,544 $ 705,913 $ 141,183 $ 549,981 $ 109,996 $ 576,878 $ 115,376 $ 337,198 $ 67,440 $ 317,336 $ 63,467 $ 441,422 $ 88,284 $ 919,704 $ 183,941 $ 168,490 $ 33,698 $ - $ - $ 93,641 $ 18,728 $ 107,662 $ 21,532 $ 221,206 $ 44,241 $ 261,271 $ 52,254 $ 290,710 $ 58,142 $ 353,124 $ 70,625 $ 96,026 $ 19,205 $ 758,203 $ 151,641 $ 10,581,107 $ 2,116,221 $ 5,880,468 $ 1,176,094 $ 565,755 $ 113,151 $ 11,752,480 $ 2,350,496 $ 1,673,972 $ 334,794 $ 1,715,679 $ 343,136 $ 527,139 $ 105,428

Page 129: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

129 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,461 $ 1,461 42.2097485945873% $ 617 $ 844 $ 1,461 100% $ 1,461 $ - $ 3,766 $ 5,844 $ 44,400 $ 44,400 42.2097485945873% $ 18,741 $ 25,659 $ 44,400 100% $ 44,400 $ - $ 114,459 $ 177,600 $ 9,842 $ 9,842 42.2097485945873% $ 4,154 $ 5,688 $ 9,842 100% $ 9,842 $ - $ 25,372 $ 39,368 $ 72,788 $ 72,788 42.2097485945873% $ 30,724 $ 42,064 $ 72,788 100% $ 72,788 $ - $ 187,640 $ 291,152 $ 3,247 $ 3,247 42.2097485945873% $ 1,371 $ 1,876 $ 3,247 100% $ 3,247 $ - $ 8,370 $ 12,988 $ 22,677 $ 22,677 42.2097485945873% $ 9,572 $ 13,105 $ 22,677 100% $ 22,677 $ - $ 58,459 $ 90,708 $ 49,878 $ 49,878 42.2097485945873% $ 21,053 $ 28,825 $ 49,878 100% $ 49,878 $ - $ 128,581 $ 199,512 $ 412,451 $ 412,451 42.2097485945873% $ 174,095 $ 238,356 $ 412,451 100% $ 412,451 $ - $ 1,063,258 $ 1,649,804 $ 126,544 $ 126,544 42.2097485945873% $ 53,414 $ 73,130 $ 126,544 100% $ 126,544 $ - $ 326,218 $ 506,176 $ 141,183 $ 141,183 42.2097485945873% $ 59,593 $ 81,590 $ 141,183 100% $ 141,183 $ - $ 363,956 $ 564,732 $ 109,996 $ 109,996 42.2097485945873% $ 46,429 $ 63,567 $ 109,996 100% $ 109,996 $ - $ 283,559 $ 439,984 $ 115,376 $ 115,376 42.2097485945873% $ 48,700 $ 66,676 $ 115,376 100% $ 115,376 $ - $ 297,428 $ 461,504 $ 67,440 $ 67,440 42.2097485945873% $ 28,466 $ 38,974 $ 67,440 100% $ 67,440 $ - $ 173,854 $ 269,760 $ 63,467 $ 63,467 42.2097485945873% $ 26,789 $ 36,678 $ 63,467 100% $ 63,467 $ - $ 163,612 $ 253,868 $ 88,284 $ 88,284 42.2097485945873% $ 37,264 $ 51,020 $ 88,284 100% $ 88,284 $ - $ 227,588 $ 353,136 $ 183,941 $ 183,941 42.2097485945873% $ 77,641 $ 106,300 $ 183,941 100% $ 183,941 $ - $ 474,182 $ 735,764 $ 33,698 $ 33,698 42.2097485945873% $ 14,224 $ 19,474 $ 33,698 100% $ 33,698 $ - $ 86,870 $ 134,792 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 18,728 $ 18,728 42.2097485945873% $ 7,905 $ 10,823 $ 18,728 100% $ 18,728 $ - $ 48,279 $ 74,912 $ 21,532 $ 21,532 42.2097485945873% $ 9,089 $ 12,443 $ 21,532 100% $ 21,532 $ - $ 55,507 $ 86,128 $ 44,241 $ 44,241 42.2097485945873% $ 18,674 $ 25,567 $ 44,241 100% $ 44,241 $ - $ 114,049 $ 176,964 $ 52,254 $ 52,254 42.2097485945873% $ 22,056 $ 30,198 $ 52,254 100% $ 52,254 $ - $ 134,706 $ 209,016 $ 58,142 $ 58,142 42.2097485945873% $ 24,542 $ 33,600 $ 58,142 100% $ 58,142 $ - $ 149,884 $ 232,568 $ 70,625 $ 70,625 42.2097485945873% $ 29,811 $ 40,814 $ 70,625 100% $ 70,625 $ - $ 182,064 $ 282,500 $ 19,205 $ 19,205 42.2097485945873% $ 8,106 $ 11,099 $ 19,205 100% $ 19,205 $ - $ 49,509 $ 76,820 $ 151,641 $ 151,641 42.2097485945873% $ 64,007 $ 87,634 $ 151,641 100% $ 151,641 $ - $ 390,916 $ 606,564 $ 2,116,221 $ 2,116,221 42.2097485945873% $ 893,252 $ 1,222,969 $ 2,116,221 100% $ 2,116,221 $ - $ 5,455,411 $ 8,464,884 $ 1,176,094 $ 1,176,094 42.2097485945873% $ 496,426 $ 679,668 $ 1,176,094 100% $ 1,176,094 $ - $ 3,031,856 $ 4,704,376 $ 113,151 $ 113,151 42.2097485945873% $ 47,761 $ 65,390 $ 113,151 100% $ 113,151 $ - $ 291,692 $ 452,604 $ 2,350,496 $ 2,350,496 42.2097485945873% $ 992,138 $ 1,358,358 $ 2,350,496 100% $ 2,350,496 $ - $ 6,059,350 $ 9,401,984 $ 334,794 $ 334,794 42.2097485945873% $ 141,316 $ 193,478 $ 334,794 100% $ 334,794 $ - $ 863,066 $ 1,339,176 $ 343,136 $ 343,136 42.2097485945873% $ 144,837 $ 198,299 $ 343,136 100% $ 343,136 $ - $ 884,571 $ 1,372,544 $ 105,428 $ 105,428 42.2097485945873% $ 44,501 $ 60,927 $ 105,428 100% $ 105,428 $ - $ 271,783 $ 421,712

Page 130: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

130 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

37 68403 0125401 1371 D California Virtual Academy @ Santa Ysabel CHARTER 1 $ 190,484 $ 190,484 37 68403 6120893 0493 D California Virtual Academy @ San Diego CHARTER 1 $ 14,253,767 $ 8,421,308 37 68411 Sweetwater Union High DISTRICT 1 $ 187,738,120 $ 102,037,375 37 68411 0126086 1407 L Stephen W. Hawking Charter CHARTER 1 $ 872,124 $ 276,461 37 68411 0128082 1524 L Stephen W. Hawkings II Science, Technology, Engineering, Art and Math Charter CHARTER 1 $ 342,058 $ - 37 68411 3731304 0303 D MAAC Community Charter CHARTER 1 $ 1,349,251 $ 732,870 37 68437 Vallecitos Elementary DISTRICT 2 $ 799,115 $ 588,122 37 68437 0101220 0518 D RAI Online Charter CHARTER 1 $ 663,417 $ 338,336 37 68437 0128470 1559 D Taylion San Diego Academy CHARTER 1 $ - $ - 37 68452 Vista Unified DISTRICT 1 $ 79,857,542 $ 44,333,881 37 68452 0106120 0627 D SIATech CHARTER 1 $ 6,752,948 $ 4,425,960 37 68452 0114264 0884 D North County Trade Tech High CHARTER 1 $ 530,590 $ 242,079 37 68452 0124917 1351 D Guajome Learning Center CHARTER 1 $ 386,587 $ 221,205 37 68452 0128223 1515 D Bella Mente Montessori Academy CHARTER 1 $ 552,597 $ - 37 68452 3730942 0050 D Guajome Park Academy Charter CHARTER 1 $ 4,612,230 $ 2,616,051 37 73551 Carlsbad Unified DISTRICT 2 $ 897,891 $ 592,609 37 73569 Oceanside Unified DISTRICT 1 $ 65,615,485 $ 35,850,839 37 73569 0101071 0516 D Coastal Academy CHARTER 1 $ 3,213,855 $ 1,528,457 37 73569 3731221 0247 D Pacific View Charter CHARTER 1 $ 1,867,038 $ 1,024,528 37 73791 San Marcos Unified DISTRICT 2 $ 66,890,365 $ 39,031,841 37 73791 0109785 0723 D Bayshore Preparatory Charter CHARTER 1 $ 577,025 $ 350,656 37 75416 Warner Unified DISTRICT 2 $ 1,134,524 $ 702,500 37 75416 0121764 1205 L Warner i CHARTER 2 $ - $ - 37 75416 0122796 1262 D All Tribes Elementary Charter CHARTER 1 $ 49,104 $ 20,888 37 75416 6119275 1057 D All Tribes Charter CHARTER 1 $ 195,776 $ 63,819 37 75614 Valley Center-Pauma Unified DISTRICT 2 $ 10,164,993 $ 6,892,085 37 76471 0114678 0756 D High Tech High Chula Vista CHARTER 1 $ 3,484,036 $ 1,935,426 37 76471 0114694 0756 D High Tech High North County CHARTER 1 $ 3,182,963 $ 1,652,315 37 76471 0119271 0756 D High Tech Middle North County CHARTER 1 $ 1,683,955 $ 958,442 37 76471 0123042 0756 D High Tech Middle Chula Vista CHARTER 1 $ 1,698,493 $ 950,735 37 76471 0123059 0756 D High Tech Elementary Chula Vista CHARTER 1 $ 2,089,961 $ 1,147,972 37 76471 0127605 0756 D High Tech High Elementary North County CHARTER 1 $ 230,871 $ - 38 10389 San Francisco Co. Off. of Education COUNTY 1 $ 54,380,773 $ 30,605,116 38 68478 San Francisco Unified DISTRICT 1 $ 90,706,201 $ 49,898,537

Page 131: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

131 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ - $ - $ 5,832,459 $ 1,166,492 $ 85,700,745 $ 17,140,149 $ 595,663 $ 119,133 $ 342,058 $ 68,412 $ 616,381 $ 123,276 $ 210,993 $ 42,199 $ 325,081 $ 65,016 $ - $ - $ 35,523,661 $ 7,104,732 $ 2,326,988 $ 465,398 $ 288,511 $ 57,702 $ 165,382 $ 33,076 $ 552,597 $ 110,519 $ 1,996,179 $ 399,236 $ 305,282 $ 61,056 $ 29,764,646 $ 5,952,929 $ 1,685,398 $ 337,080 $ 842,510 $ 168,502 $ 27,858,524 $ 5,571,705 $ 226,369 $ 45,274 $ 432,024 $ 86,405 $ - $ - $ 28,216 $ 5,643 $ 131,957 $ 26,391 $ 3,272,908 $ 654,582 $ 1,548,610 $ 309,722 $ 1,530,648 $ 306,130 $ 725,513 $ 145,103 $ 747,758 $ 149,552 $ 941,989 $ 188,398 $ 230,871 $ 46,174 $ 23,775,657 $ 4,755,131 $ 40,807,664 $ 8,161,533

Page 132: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

132 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,166,492 $ 1,166,492 42.2097485945873% $ 492,373 $ 674,119 $ 1,166,492 100% $ 1,166,492 $ - $ 3,007,103 $ 4,665,968 $ 17,140,149 $ 17,140,149 42.2097485945873% $ 7,234,814 $ 9,905,335 $ 17,140,149 100% $ 17,140,149 $ - $ 44,185,633 $ 68,560,596 $ 119,133 $ 119,133 42.2097485945873% $ 50,286 $ 68,847 $ 119,133 100% $ 119,133 $ - $ 307,113 $ 476,532 $ 68,412 $ 68,412 42.2097485945873% $ 28,877 $ 39,535 $ 68,412 100% $ 68,412 $ - $ 176,359 $ 273,648 $ 123,276 $ 123,276 42.2097485945873% $ 52,034 $ 71,242 $ 123,276 100% $ 123,276 $ - $ 317,794 $ 493,104 $ 42,199 $ 42,199 42.2097485945873% $ 17,812 $ 24,387 $ 42,199 100% $ 42,199 $ - $ 108,785 $ 168,796 $ 65,016 $ 65,016 42.2097485945873% $ 27,443 $ 37,573 $ 65,016 100% $ 65,016 $ - $ 167,605 $ 260,064 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 7,104,732 $ 7,104,732 42.2097485945873% $ 2,998,890 $ 4,105,842 $ 7,104,732 100% $ 7,104,732 $ - $ 18,315,306 $ 28,418,928 $ 465,398 $ 465,398 42.2097485945873% $ 196,443 $ 268,955 $ 465,398 100% $ 465,398 $ - $ 1,199,751 $ 1,861,592 $ 57,702 $ 57,702 42.2097485945873% $ 24,356 $ 33,346 $ 57,702 100% $ 57,702 $ - $ 148,750 $ 230,808 $ 33,076 $ 33,076 42.2097485945873% $ 13,961 $ 19,115 $ 33,076 100% $ 33,076 $ - $ 85,267 $ 132,304 $ 110,519 $ 110,519 42.2097485945873% $ 46,650 $ 63,869 $ 110,519 100% $ 110,519 $ - $ 284,907 $ 442,076 $ 399,236 $ 399,236 42.2097485945873% $ 168,517 $ 230,719 $ 399,236 100% $ 399,236 $ - $ 1,029,191 $ 1,596,944 $ 61,056 $ 61,056 42.2097485945873% $ 25,772 $ 35,284 $ 61,056 100% $ 61,056 $ - $ 157,396 $ 244,224 $ 5,952,929 $ 5,952,929 42.2097485945873% $ 2,512,716 $ 3,440,213 $ 5,952,929 100% $ 5,952,929 $ - $ 15,346,071 $ 23,811,716 $ 337,080 $ 337,080 42.2097485945873% $ 142,281 $ 194,799 $ 337,080 100% $ 337,080 $ - $ 868,959 $ 1,348,320 $ 168,502 $ 168,502 42.2097485945873% $ 71,124 $ 97,378 $ 168,502 100% $ 168,502 $ - $ 434,382 $ 674,008 $ 5,571,705 $ 5,571,705 42.2097485945873% $ 2,351,803 $ 3,219,902 $ 5,571,705 100% $ 5,571,705 $ - $ 14,363,312 $ 22,286,820 $ 45,274 $ 45,274 42.2097485945873% $ 19,110 $ 26,164 $ 45,274 100% $ 45,274 $ - $ 116,712 $ 181,096 $ 86,405 $ 86,405 42.2097485945873% $ 36,471 $ 49,934 $ 86,405 100% $ 86,405 $ - $ 222,744 $ 345,620 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 5,643 $ 5,643 42.2097485945873% $ 2,382 $ 3,261 $ 5,643 100% $ 5,643 $ - $ 14,547 $ 22,572 $ 26,391 $ 26,391 42.2097485945873% $ 11,140 $ 15,251 $ 26,391 100% $ 26,391 $ - $ 68,033 $ 105,564 $ 654,582 $ 654,582 42.2097485945873% $ 276,297 $ 378,285 $ 654,582 100% $ 654,582 $ - $ 1,687,449 $ 2,618,328 $ 309,722 $ 309,722 42.2097485945873% $ 130,733 $ 178,989 $ 309,722 100% $ 309,722 $ - $ 798,433 $ 1,238,888 $ 306,130 $ 306,130 42.2097485945873% $ 129,217 $ 176,913 $ 306,130 100% $ 306,130 $ - $ 789,173 $ 1,224,520 $ 145,103 $ 145,103 42.2097485945873% $ 61,248 $ 83,855 $ 145,103 100% $ 145,103 $ - $ 374,061 $ 580,412 $ 149,552 $ 149,552 42.2097485945873% $ 63,126 $ 86,426 $ 149,552 100% $ 149,552 $ - $ 385,530 $ 598,208 $ 188,398 $ 188,398 42.2097485945873% $ 79,522 $ 108,876 $ 188,398 100% $ 188,398 $ - $ 485,672 $ 753,592 $ 46,174 $ 46,174 42.2097485945873% $ 19,490 $ 26,684 $ 46,174 100% $ 46,174 $ - $ 119,032 $ 184,696 $ 4,755,131 $ 4,755,131 42.2097485945873% $ 2,007,129 $ 2,748,002 $ 4,755,131 100% $ 4,755,131 $ - $ 12,258,264 $ 19,020,524 $ 8,161,533 $ 8,161,533 42.2097485945873% $ 3,444,963 $ 4,716,570 $ 8,161,533 100% $ 8,161,533 $ - $ 21,039,636 $ 32,646,132

Page 133: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

133 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

38 68478 0101337 0549 D KIPP Bayview Academy CHARTER 1 $ 259,447 $ 134,420 38 68478 0101352 0551 D KIPP San Francisco Bay Academy CHARTER 1 $ 360,291 $ 190,673 38 68478 0101774 0567 D Five Keys Charter (SF Sheriff's) CHARTER 1 $ 475,827 $ 303,392 38 68478 0107300 0599 D City Arts and Tech High CHARTER 1 $ 542,157 $ 350,778 38 68478 0109769 0721 D Metropolitan Arts & Technology High CHARTER 1 $ 120,237 $ 120,237 38 68478 0118133 1029 D Five Keys Adult School (SF Sheriff's) CHARTER 1 $ 94,448 $ 85,733 38 68478 0118141 1028 D Five Keys Independence HS (SF Sheriff's) CHARTER 1 $ 668,159 $ 284,754 38 68478 0123265 1267 D Gateway Middle CHARTER 1 $ 171,390 $ 98,689 38 68478 0127530 1502 D KIPP San Francisco College Preparatory CHARTER 1 $ 108,480 $ - 38 68478 3830411 0122 D Leadership High CHARTER 1 $ 354,694 $ 233,494 38 68478 3830429 0140 L Life Learning Academy Charter CHARTER 1 $ 55,347 $ 36,972 38 68478 3830437 0141 D Gateway High CHARTER 1 $ 597,801 $ 393,451 38 68478 6040935 0158 D Edison Charter Academy CHARTER 1 $ 1,051,520 $ 567,313 38 68478 6112601 0040 D Creative Arts Charter CHARTER 1 $ 365,057 $ 188,138 38 76703 0121814 1208 D San Francisco Flex Academy CHARTER 1 $ 140,949 $ 117,700 38 76752 0123505 1270 D Mission Preparatory CHARTER 1 $ 97,703 $ 51,829 39 10397 San Joaquin Co. Off. of Education COUNTY 1 $ 59,947,821 $ 31,079,926 39 10397 0114447 0879 D Excel Academy: Collegiate Sports Health Science Preparatory High CHARTER 1 $ 1,015,346 $ 362,964 39 10397 0120717 1146 D one.Charter CHARTER 1 $ 163,634 $ 93,940 39 10397 0121723 1198 D San Joaquin Building Futures Academy CHARTER 1 $ 383,448 $ 219,242 39 10397 3930476 0423 D Venture Academy CHARTER 1 $ 6,347,322 $ 3,559,227 39 68486 Banta Elementary DISTRICT 1 $ 1,057,182 $ 597,214 39 68486 0127134 1462 D River Islands Technology Academy CHARTER 1 $ 1,036,432 $ - 39 68502 Escalon Unified DISTRICT 1 $ 9,889,000 $ 5,801,510 39 68502 0126011 1416 D Escalon Charter Academy CHARTER 1 $ 324,172 $ 73,114 39 68544 Jefferson Elementary DISTRICT 1 $ 9,532,485 $ 5,585,489 39 68569 Lincoln Unified DISTRICT 1 $ 36,906,233 $ 20,368,767 39 68577 Linden Unified DISTRICT 1 $ 8,653,905 $ 4,943,424 39 68585 Lodi Unified DISTRICT 1 $ 130,355,215 $ 73,448,497 39 68585 0101956 0565 D Aspire Benjamin Holt College Preparatory Academy CHARTER 1 $ 2,848,365 $ 1,567,689 39 68585 0122580 1229 D Rio Valley Charter CHARTER 1 $ 1,294,932 $ 771,583 39 68585 6116594 0178 D Aspire Vincent Shalvey Academy CHARTER 1 $ 1,595,870 $ 893,329 39 68585 6117675 0288 L Joe Serna Jr. Charter CHARTER 1 $ 1,260,484 $ 682,258 39 68585 6118921 0364 D Aspire River Oaks Charter CHARTER 1 $ 1,669,674 $ 931,566

Page 134: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

134 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 125,027 $ 25,005 $ 169,618 $ 33,924 $ 172,435 $ 34,487 $ 191,379 $ 38,276 $ - $ - $ 8,715 $ 1,743 $ 383,405 $ 76,681 $ 72,701 $ 14,540 $ 108,480 $ 21,696 $ 121,200 $ 24,240 $ 18,375 $ 3,675 $ 204,350 $ 40,870 $ 484,207 $ 96,841 $ 176,919 $ 35,384 $ 23,249 $ 4,650 $ 45,874 $ 9,175 $ 28,867,895 $ 5,773,579 $ 652,382 $ 130,476 $ 69,694 $ 13,939 $ 164,206 $ 32,841 $ 2,788,095 $ 557,619 $ 459,968 $ 91,994 $ 1,036,432 $ 207,286 $ 4,087,490 $ 817,498 $ 251,058 $ 50,212 $ 3,946,996 $ 789,399 $ 16,537,466 $ 3,307,493 $ 3,710,481 $ 742,096 $ 56,906,718 $ 11,381,344 $ 1,280,676 $ 256,135 $ 523,349 $ 104,670 $ 702,541 $ 140,508 $ 578,226 $ 115,645 $ 738,108 $ 147,622

Page 135: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

135 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 25,005 $ 25,005 42.2097485945873% $ 10,555 $ 14,450 $ 25,005 100% $ 25,005 $ - $ 64,460 $ 100,020 $ 33,924 $ 33,924 42.2097485945873% $ 14,319 $ 19,605 $ 33,924 100% $ 33,924 $ - $ 87,453 $ 135,696 $ 34,487 $ 34,487 42.2097485945873% $ 14,557 $ 19,930 $ 34,487 100% $ 34,487 $ - $ 88,904 $ 137,948 $ 38,276 $ 38,276 42.2097485945873% $ 16,156 $ 22,120 $ 38,276 100% $ 38,276 $ - $ 98,672 $ 153,104 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 1,743 $ 1,743 42.2097485945873% $ 736 $ 1,007 $ 1,743 100% $ 1,743 $ - $ 4,493 $ 6,972 $ 76,681 $ 76,681 42.2097485945873% $ 32,367 $ 44,314 $ 76,681 100% $ 76,681 $ - $ 197,676 $ 306,724 $ 14,540 $ 14,540 42.2097485945873% $ 6,137 $ 8,403 $ 14,540 100% $ 14,540 $ - $ 37,483 $ 58,160 $ 21,696 $ 21,696 42.2097485945873% $ 9,158 $ 12,538 $ 21,696 100% $ 21,696 $ - $ 55,930 $ 86,784 $ 24,240 $ 24,240 42.2097485945873% $ 10,232 $ 14,008 $ 24,240 100% $ 24,240 $ - $ 62,488 $ 96,960 $ 3,675 $ 3,675 42.2097485945873% $ 1,551 $ 2,124 $ 3,675 100% $ 3,675 $ - $ 9,474 $ 14,700 $ 40,870 $ 40,870 42.2097485945873% $ 17,251 $ 23,619 $ 40,870 100% $ 40,870 $ - $ 105,359 $ 163,480 $ 96,841 $ 96,841 42.2097485945873% $ 40,876 $ 55,965 $ 96,841 100% $ 96,841 $ - $ 249,647 $ 387,364 $ 35,384 $ 35,384 42.2097485945873% $ 14,935 $ 20,449 $ 35,384 100% $ 35,384 $ - $ 91,217 $ 141,536 $ 4,650 $ 4,650 42.2097485945873% $ 1,963 $ 2,687 $ 4,650 100% $ 4,650 $ - $ 11,987 $ 18,600 $ 9,175 $ 9,175 42.2097485945873% $ 3,873 $ 5,302 $ 9,175 100% $ 9,175 $ - $ 23,652 $ 36,700 $ 5,773,579 $ 5,773,579 42.2097485945873% $ 2,437,013 $ 3,336,566 $ 5,773,579 100% $ 5,773,579 $ - $ 14,883,724 $ 23,094,316 $ 130,476 $ 130,476 42.2097485945873% $ 55,074 $ 75,402 $ 130,476 100% $ 130,476 $ - $ 336,354 $ 521,904 $ 13,939 $ 13,939 42.2097485945873% $ 5,884 $ 8,055 $ 13,939 100% $ 13,939 $ - $ 35,933 $ 55,756 $ 32,841 $ 32,841 42.2097485945873% $ 13,862 $ 18,979 $ 32,841 100% $ 32,841 $ - $ 84,661 $ 131,364 $ 557,619 $ 557,619 42.2097485945873% $ 235,370 $ 322,249 $ 557,619 100% $ 557,619 $ - $ 1,437,487 $ 2,230,476 $ 91,994 $ 91,994 42.2097485945873% $ 38,830 $ 53,164 $ 91,994 100% $ 91,994 $ - $ 237,152 $ 367,976 $ 207,286 $ 207,286 42.2097485945873% $ 87,495 $ 119,791 $ 207,286 100% $ 207,286 $ - $ 534,363 $ 829,144 $ 817,498 $ 817,498 42.2097485945873% $ 345,064 $ 472,434 $ 817,498 100% $ 817,498 $ - $ 2,107,430 $ 3,269,992 $ 50,212 $ 50,212 42.2097485945873% $ 21,194 $ 29,018 $ 50,212 100% $ 50,212 $ - $ 129,442 $ 200,848 $ 789,399 $ 789,399 42.2097485945873% $ 333,203 $ 456,196 $ 789,399 100% $ 789,399 $ - $ 2,034,994 $ 3,157,596 $ 3,307,493 $ 3,307,493 42.2097485945873% $ 1,396,084 $ 1,911,409 $ 3,307,493 100% $ 3,307,493 $ - $ 8,526,395 $ 13,229,972 $ 742,096 $ 742,096 42.2097485945873% $ 313,237 $ 428,859 $ 742,096 100% $ 742,096 $ - $ 1,913,051 $ 2,968,384 $ 11,381,344 $ 11,381,344 42.2097485945873% $ 4,804,037 $ 6,577,307 $ 11,381,344 100% $ 11,381,344 $ - $ 29,339,995 $ 45,525,376 $ 256,135 $ 256,135 42.2097485945873% $ 108,114 $ 148,021 $ 256,135 100% $ 256,135 $ - $ 660,291 $ 1,024,540 $ 104,670 $ 104,670 42.2097485945873% $ 44,181 $ 60,489 $ 104,670 100% $ 104,670 $ - $ 269,829 $ 418,680 $ 140,508 $ 140,508 42.2097485945873% $ 59,308 $ 81,200 $ 140,508 100% $ 140,508 $ - $ 362,216 $ 562,032 $ 115,645 $ 115,645 42.2097485945873% $ 48,813 $ 66,832 $ 115,645 100% $ 115,645 $ - $ 298,122 $ 462,580 $ 147,622 $ 147,622 42.2097485945873% $ 62,311 $ 85,311 $ 147,622 100% $ 147,622 $ - $ 380,555 $ 590,488

Page 136: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

136 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

39 68593 Manteca Unified DISTRICT 1 $ 88,361,540 $ 53,489,279 39 68593 0126094 1408 L Manteca Unified Vocational Academy CHARTER 1 $ 140,849 $ 54,316 39 68619 New Hope Elementary DISTRICT 1 $ 1,116,500 $ 626,579 39 68627 New Jerusalem Elementary DISTRICT 1 $ 733,709 $ 402,454 39 68627 0117796 1003 D New Jerusalem CHARTER 1 $ 1,070,292 $ 594,691 39 68627 0124768 1328 D Great Valley Academy - Manteca CHARTER 1 $ 3,104,734 $ 1,475,662 39 68627 0126755 1448 D Humphreys College Academy of Business, Law and Education CHARTER 1 $ 1,056,208 $ 481,819 39 68627 0127191 1489 D California Virtual Academy @ San Joaquin CHARTER 1 $ 7,492,229 $ 4,227,984 39 68627 0128546 1519 D Acacia Middle Charter CHARTER 1 $ 50,373 $ - 39 68627 0128553 1518 D Acacia Elementary Charter l CHARTER 1 $ 331,965 $ - 39 68627 6119309 0393 D Delta Charter CHARTER 1 $ 4,220,132 $ 2,102,289 39 68635 Oak View Union Elementary DISTRICT 1 $ 1,937,886 $ 1,085,248 39 68650 Ripon Unified DISTRICT 1 $ 11,799,430 $ 6,341,108 39 68650 0125849 1398 D California Connections Academy @ Ripon CHARTER 1 $ 2,127,907 $ 524,939 39 68676 Stockton Unified DISTRICT 1 $ 192,634,654 $ 106,243,952 39 68676 0108647 0554 D Aspire Rosa Parks Academy CHARTER 1 $ 1,880,931 $ 1,040,679 39 68676 0111336 1197 L Pittman Charter CHARTER 1 $ 2,391,511 $ 1,275,658 39 68676 0114876 1553 D Aspire Port City Academy CHARTER 1 $ 1,826,846 $ 1,165,003 39 68676 0117853 1027 D Dr. Lewis Dolphin Stallworth Sr. Charter CHARTER 1 $ 711,071 $ 448,092 39 68676 0118497 1048 D Aspire Langston Hughes Academy CHARTER 1 $ 3,030,622 $ 1,554,465 39 68676 0119743 1083 L Stockton Unified Early College Academy CHARTER 1 $ 1,662,110 $ 899,745 39 68676 0119784 1084 L Stockton High CHARTER 1 $ 931,934 $ 535,595 39 68676 0120725 1142 D Stockton Collegiate International Elementary CHARTER 1 $ 1,692,901 $ 913,141 39 68676 0120733 1143 D Stockton Collegiate International Secondary CHARTER 1 $ 1,976,115 $ 951,316 39 68676 0121541 1552 D Aspire APEX Academy CHARTER 1 $ 1,173,976 $ 769,842 39 68676 0123802 1283 L Health Careers Academy CHARTER 1 $ 1,587,436 $ 649,275 39 68676 0124248 1316 L Pacific Law Academy CHARTER 1 $ 1,038,069 $ 593,914 39 68676 0124958 1360 D TEAM Charter CHARTER 1 $ 1,000,682 $ 541,487 39 68676 6042725 1318 L Nightingale Charter CHARTER 1 $ 1,329,656 $ 717,243 39 75499 Tracy Joint Unified DISTRICT 1 $ 64,925,198 $ 36,175,100 39 75499 0102384 0607 D Primary Charter CHARTER 1 $ 1,375,084 $ 776,258 39 75499 0102392 0606 D Millennium Charter CHARTER 1 $ 2,142,856 $ 1,108,599 39 75499 0120519 1129 D California Pacific Charter School North Central California CHARTER 1 $ 438,266 $ 265,834 39 75499 6118665 0355 D Discovery Charter CHARTER 1 $ 1,389,824 $ 809,997

Page 137: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

137 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 34,872,261 $ 6,974,452 $ 86,533 $ 17,307 $ 489,921 $ 97,984 $ 331,255 $ 66,251 $ 475,601 $ 95,120 $ 1,629,072 $ 325,814 $ 574,389 $ 114,878 $ 3,264,245 $ 652,849 $ 50,373 $ 10,075 $ 331,965 $ 66,393 $ 2,117,843 $ 423,569 $ 852,638 $ 170,528 $ 5,458,322 $ 1,091,664 $ 1,602,968 $ 320,594 $ 86,390,702 $ 17,278,140 $ 840,252 $ 168,050 $ 1,115,853 $ 223,171 $ 661,843 $ 132,369 $ 262,979 $ 52,596 $ 1,476,157 $ 295,231 $ 762,365 $ 152,473 $ 396,339 $ 79,268 $ 779,760 $ 155,952 $ 1,024,799 $ 204,960 $ 404,134 $ 80,827 $ 938,161 $ 187,632 $ 444,155 $ 88,831 $ 459,195 $ 91,839 $ 612,413 $ 122,483 $ 28,750,098 $ 5,750,020 $ 598,826 $ 119,765 $ 1,034,257 $ 206,851 $ 172,432 $ 34,486 $ 579,827 $ 115,965

Page 138: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

138 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 6,974,452 $ 6,974,452 42.2097485945873% $ 2,943,899 $ 4,030,553 $ 6,974,452 100% $ 6,974,452 $ - $ 17,979,457 $ 27,897,808 $ 17,307 $ 17,307 42.2097485945873% $ 7,305 $ 10,002 $ 17,307 100% $ 17,307 $ - $ 44,616 $ 69,228 $ 97,984 $ 97,984 42.2097485945873% $ 41,359 $ 56,625 $ 97,984 100% $ 97,984 $ - $ 252,593 $ 391,936 $ 66,251 $ 66,251 42.2097485945873% $ 27,964 $ 38,287 $ 66,251 100% $ 66,251 $ - $ 170,789 $ 265,004 $ 95,120 $ 95,120 42.2097485945873% $ 40,150 $ 54,970 $ 95,120 100% $ 95,120 $ - $ 245,210 $ 380,480 $ 325,814 $ 325,814 42.2097485945873% $ 137,525 $ 188,289 $ 325,814 100% $ 325,814 $ - $ 839,917 $ 1,303,256 $ 114,878 $ 114,878 42.2097485945873% $ 48,490 $ 66,388 $ 114,878 100% $ 114,878 $ - $ 296,144 $ 459,512 $ 652,849 $ 652,849 42.2097485945873% $ 275,566 $ 377,283 $ 652,849 100% $ 652,849 $ - $ 1,682,981 $ 2,611,396 $ 10,075 $ 10,075 42.2097485945873% $ 4,253 $ 5,822 $ 10,075 100% $ 10,075 $ - $ 25,972 $ 40,300 $ 66,393 $ 66,393 42.2097485945873% $ 28,024 $ 38,369 $ 66,393 100% $ 66,393 $ - $ 171,155 $ 265,572 $ 423,569 $ 423,569 42.2097485945873% $ 178,787 $ 244,782 $ 423,569 100% $ 423,569 $ - $ 1,091,920 $ 1,694,276 $ 170,528 $ 170,528 42.2097485945873% $ 71,979 $ 98,549 $ 170,528 100% $ 170,528 $ - $ 439,605 $ 682,112 $ 1,091,664 $ 1,091,664 42.2097485945873% $ 460,789 $ 630,875 $ 1,091,664 100% $ 1,091,664 $ - $ 2,814,203 $ 4,366,656 $ 320,594 $ 320,594 42.2097485945873% $ 135,322 $ 185,272 $ 320,594 100% $ 320,594 $ - $ 826,460 $ 1,282,376 $ 17,278,140 $ 17,278,140 42.2097485945873% $ 7,293,059 $ 9,985,081 $ 17,278,140 100% $ 17,278,140 $ - $ 44,541,361 $ 69,112,560 $ 168,050 $ 168,050 42.2097485945873% $ 70,933 $ 97,117 $ 168,050 100% $ 168,050 $ - $ 433,217 $ 672,200 $ 223,171 $ 223,171 42.2097485945873% $ 94,200 $ 128,971 $ 223,171 100% $ 223,171 $ - $ 575,313 $ 892,684 $ 132,369 $ 132,369 42.2097485945873% $ 55,873 $ 76,496 $ 132,369 100% $ 132,369 $ - $ 341,234 $ 529,476 $ 52,596 $ 52,596 42.2097485945873% $ 22,201 $ 30,395 $ 52,596 100% $ 52,596 $ - $ 135,587 $ 210,384 $ 295,231 $ 295,231 42.2097485945873% $ 124,616 $ 170,615 $ 295,231 100% $ 295,231 $ - $ 761,077 $ 1,180,924 $ 152,473 $ 152,473 42.2097485945873% $ 64,358 $ 88,115 $ 152,473 100% $ 152,473 $ - $ 393,061 $ 609,892 $ 79,268 $ 79,268 42.2097485945873% $ 33,459 $ 45,809 $ 79,268 100% $ 79,268 $ - $ 204,345 $ 317,072 $ 155,952 $ 155,952 42.2097485945873% $ 65,827 $ 90,125 $ 155,952 100% $ 155,952 $ - $ 402,029 $ 623,808 $ 204,960 $ 204,960 42.2097485945873% $ 86,513 $ 118,447 $ 204,960 100% $ 204,960 $ - $ 528,367 $ 819,840 $ 80,827 $ 80,827 42.2097485945873% $ 34,117 $ 46,710 $ 80,827 100% $ 80,827 $ - $ 208,364 $ 323,308 $ 187,632 $ 187,632 42.2097485945873% $ 79,199 $ 108,433 $ 187,632 100% $ 187,632 $ - $ 483,697 $ 750,528 $ 88,831 $ 88,831 42.2097485945873% $ 37,495 $ 51,336 $ 88,831 100% $ 88,831 $ - $ 228,998 $ 355,324 $ 91,839 $ 91,839 42.2097485945873% $ 38,765 $ 53,074 $ 91,839 100% $ 91,839 $ - $ 236,752 $ 367,356 $ 122,483 $ 122,483 42.2097485945873% $ 51,700 $ 70,783 $ 122,483 100% $ 122,483 $ - $ 315,749 $ 489,932 $ 5,750,020 $ 5,750,020 42.2097485945873% $ 2,427,069 $ 3,322,951 $ 5,750,020 100% $ 5,750,020 $ - $ 14,822,991 $ 23,000,080 $ 119,765 $ 119,765 42.2097485945873% $ 50,553 $ 69,212 $ 119,765 100% $ 119,765 $ - $ 308,742 $ 479,060 $ 206,851 $ 206,851 42.2097485945873% $ 87,311 $ 119,540 $ 206,851 100% $ 206,851 $ - $ 533,242 $ 827,404 $ 34,486 $ 34,486 42.2097485945873% $ 14,556 $ 19,930 $ 34,486 100% $ 34,486 $ - $ 88,902 $ 137,944 $ 115,965 $ 115,965 42.2097485945873% $ 48,949 $ 67,016 $ 115,965 100% $ 115,965 $ - $ 298,946 $ 463,860

Page 139: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

139 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

39 76760 Lammersville Joint Unified DISTRICT 1 $ 7,863,371 $ 3,845,031 40 10405 San Luis Obispo Co. Off. of Education COUNTY 1 $ 8,170,785 $ 5,377,369 40 10405 0101725 0566 L Grizzly ChalleNGe Charter CHARTER 1 $ 1,266,449 $ 654,426 40 68700 Atascadero Unified DISTRICT 1 $ 8,719,947 $ 4,544,686 40 68726 Cayucos Elementary DISTRICT 2 $ 133,560 $ 88,150 40 68759 Lucia Mar Unified DISTRICT 1 $ 16,279,551 $ 7,289,810 40 68791 Pleasant Valley Joint Union Elementary DISTRICT 2 $ 180,130 $ 101,235 40 68809 San Luis Coastal Unified DISTRICT 1 $ 3,084,767 $ 1,705,959 40 68809 6043194 0093 D Bellevue-Santa Fe Charter CHARTER 1 $ 186,850 $ 102,123 40 68825 San Miguel Joint Union Elementary DISTRICT 2 $ 2,037,393 $ 1,250,634 40 68825 0125807 1395 D Almond Acres Charter Academy CHARTER 1 $ 519,596 $ 207,137 40 68833 Shandon Joint Unified DISTRICT 2 $ 1,015,604 $ 644,961 40 68841 Templeton Unified DISTRICT 1 $ 5,748,173 $ 2,575,210 40 75457 Paso Robles Joint Unified DISTRICT 2 $ 9,590,734 $ 6,497,643 40 75465 Coast Unified DISTRICT 2 $ 623,565 $ 410,868 41 10413 San Mateo Co. Off. of Education COUNTY 1 $ 9,635,217 $ 5,714,524 41 68858 Bayshore Elementary DISTRICT 1 $ 2,033,659 $ 1,169,489 41 68866 Belmont-Redwood Shores Elementary DISTRICT 2 $ 465,070 $ 270,349 41 68874 Brisbane Elementary DISTRICT 2 $ 180,286 $ 118,989 41 68882 Burlingame Elementary DISTRICT 2 $ 15,727,247 $ 9,830,392 41 68890 Cabrillo Unified DISTRICT 1 $ 981,777 $ 539,978 41 68908 Hillsborough City Elementary DISTRICT 2 $ 172,044 $ 113,551 41 68916 Jefferson Elementary DISTRICT 1 $ 32,602,668 $ 17,789,224 41 68916 0112284 0802 D California Virtual Academy @ San Mateo CHARTER 1 $ 3,902,471 $ 2,224,542 41 68924 Jefferson Union High DISTRICT 1 $ 1,730,206 $ 937,377 41 68924 0127548 1500 D Summit Public School: Shasta CHARTER 1 $ 44,440 $ - 41 68932 Pacifica DISTRICT 1 $ 16,223,220 $ 8,929,982 41 68940 La Honda-Pescadero Unified DISTRICT 2 $ 208,053 $ 137,315 41 68957 Las Lomitas Elementary DISTRICT 2 $ 561,859 $ 370,542 41 68965 Menlo Park City Elementary DISTRICT 2 $ 1,033,849 $ 691,359 41 68973 Millbrae Elementary DISTRICT 2 $ 12,104,066 $ 7,797,997 41 68981 Portola Valley Elementary DISTRICT 2 $ 327,089 $ 198,554 41 68999 Ravenswood City Elementary DISTRICT 1 $ 19,134,899 $ 10,620,921 41 68999 6114953 0125 D Aspire East Palo Alto Charter CHARTER 1 $ 2,944,625 $ 1,597,114

Page 140: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

140 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 4,018,340 $ 803,668 $ 2,793,416 $ 558,683 $ 612,023 $ 122,405 $ 4,175,261 $ 835,052 $ 45,410 $ 9,082 $ 8,989,741 $ 1,797,948 $ 78,895 $ 15,779 $ 1,378,808 $ 275,762 $ 84,727 $ 16,945 $ 786,759 $ 157,352 $ 312,459 $ 62,492 $ 370,643 $ 74,129 $ 3,172,963 $ 634,593 $ 3,093,091 $ 618,618 $ 212,697 $ 42,539 $ 3,920,693 $ 784,139 $ 864,170 $ 172,834 $ 194,721 $ 38,944 $ 61,297 $ 12,259 $ 5,896,855 $ 1,179,371 $ 441,799 $ 88,360 $ 58,493 $ 11,699 $ 14,813,444 $ 2,962,689 $ 1,677,929 $ 335,586 $ 792,829 $ 158,566 $ 44,440 $ 8,888 $ 7,293,238 $ 1,458,648 $ 70,738 $ 14,148 $ 191,317 $ 38,263 $ 342,490 $ 68,498 $ 4,306,069 $ 861,214 $ 128,535 $ 25,707 $ 8,513,978 $ 1,702,796 $ 1,347,511 $ 269,502

Page 141: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

141 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 803,668 $ 803,668 42.2097485945873% $ 339,226 $ 464,442 $ 803,668 100% $ 803,668 $ - $ 2,071,778 $ 3,214,672 $ 558,683 $ 558,683 42.2097485945873% $ 235,819 $ 322,864 $ 558,683 100% $ 558,683 $ - $ 1,440,230 $ 2,234,732 $ 122,405 $ 122,405 42.2097485945873% $ 51,667 $ 70,738 $ 122,405 100% $ 122,405 $ - $ 315,548 $ 489,620 $ 835,052 $ 835,052 42.2097485945873% $ 352,473 $ 482,579 $ 835,052 100% $ 835,052 $ - $ 2,152,683 $ 3,340,208 $ 9,082 $ 9,082 42.2097485945873% $ 3,833 $ 5,249 $ 9,082 100% $ 9,082 $ - $ 23,413 $ 36,328 $ 1,797,948 $ 1,797,948 42.2097485945873% $ 758,909 $ 1,039,039 $ 1,797,948 100% $ 1,797,948 $ - $ 4,634,935 $ 7,191,792 $ 15,779 $ 15,779 42.2097485945873% $ 6,660 $ 9,119 $ 15,779 100% $ 15,779 $ - $ 40,677 $ 63,116 $ 275,762 $ 275,762 42.2097485945873% $ 116,398 $ 159,364 $ 275,762 100% $ 275,762 $ - $ 710,888 $ 1,103,048 $ 16,945 $ 16,945 42.2097485945873% $ 7,152 $ 9,793 $ 16,945 100% $ 16,945 $ - $ 43,683 $ 67,780 $ 157,352 $ 157,352 42.2097485945873% $ 66,418 $ 90,934 $ 157,352 100% $ 157,352 $ - $ 405,638 $ 629,408 $ 62,492 $ 62,492 42.2097485945873% $ 26,378 $ 36,114 $ 62,492 100% $ 62,492 $ - $ 161,098 $ 249,968 $ 74,129 $ 74,129 42.2097485945873% $ 31,290 $ 42,839 $ 74,129 100% $ 74,129 $ - $ 191,097 $ 296,516 $ 634,593 $ 634,593 42.2097485945873% $ 267,860 $ 366,733 $ 634,593 100% $ 634,593 $ - $ 1,635,919 $ 2,538,372 $ 618,618 $ 618,618 42.2097485945873% $ 261,117 $ 357,501 $ 618,618 100% $ 618,618 $ - $ 1,594,737 $ 2,474,472 $ 42,539 $ 42,539 42.2097485945873% $ 17,956 $ 24,583 $ 42,539 100% $ 42,539 $ - $ 109,661 $ 170,156 $ 784,139 $ 784,139 42.2097485945873% $ 330,983 $ 453,156 $ 784,139 100% $ 784,139 $ - $ 2,021,434 $ 3,136,556 $ 172,834 $ 172,834 42.2097485945873% $ 72,953 $ 99,881 $ 172,834 100% $ 172,834 $ - $ 445,549 $ 691,336 $ 38,944 $ 38,944 42.2097485945873% $ 16,438 $ 22,506 $ 38,944 100% $ 38,944 $ - $ 100,394 $ 155,776 $ 12,259 $ 12,259 42.2097485945873% $ 5,174 $ 7,085 $ 12,259 100% $ 12,259 $ - $ 31,603 $ 49,036 $ 1,179,371 $ 1,179,371 42.2097485945873% $ 497,810 $ 681,561 $ 1,179,371 100% $ 1,179,371 $ - $ 3,040,303 $ 4,717,484 $ 88,360 $ 88,360 42.2097485945873% $ 37,297 $ 51,063 $ 88,360 100% $ 88,360 $ - $ 227,783 $ 353,440 $ 11,699 $ 11,699 42.2097485945873% $ 4,938 $ 6,761 $ 11,699 100% $ 11,699 $ - $ 30,159 $ 46,796 $ 2,962,689 $ 2,962,689 42.2097485945873% $ 1,250,544 $ 1,712,145 $ 2,962,689 100% $ 2,962,689 $ - $ 7,637,523 $ 11,850,756 $ 335,586 $ 335,586 42.2097485945873% $ 141,650 $ 193,936 $ 335,586 100% $ 335,586 $ - $ 865,108 $ 1,342,344 $ 158,566 $ 158,566 42.2097485945873% $ 66,930 $ 91,636 $ 158,566 100% $ 158,566 $ - $ 408,768 $ 634,264 $ 8,888 $ 8,888 42.2097485945873% $ 3,752 $ 5,136 $ 8,888 100% $ 8,888 $ - $ 22,912 $ 35,552 $ 1,458,648 $ 1,458,648 42.2097485945873% $ 615,692 $ 842,956 $ 1,458,648 100% $ 1,458,648 $ - $ 3,760,252 $ 5,834,592 $ 14,148 $ 14,148 42.2097485945873% $ 5,972 $ 8,176 $ 14,148 100% $ 14,148 $ - $ 36,472 $ 56,592 $ 38,263 $ 38,263 42.2097485945873% $ 16,151 $ 22,112 $ 38,263 100% $ 38,263 $ - $ 98,638 $ 153,052 $ 68,498 $ 68,498 42.2097485945873% $ 28,913 $ 39,585 $ 68,498 100% $ 68,498 $ - $ 176,581 $ 273,992 $ 861,214 $ 861,214 42.2097485945873% $ 363,516 $ 497,698 $ 861,214 100% $ 861,214 $ - $ 2,220,126 $ 3,444,856 $ 25,707 $ 25,707 42.2097485945873% $ 10,851 $ 14,856 $ 25,707 100% $ 25,707 $ - $ 66,270 $ 102,828 $ 1,702,796 $ 1,702,796 42.2097485945873% $ 718,746 $ 984,050 $ 1,702,796 100% $ 1,702,796 $ - $ 4,389,642 $ 6,811,184 $ 269,502 $ 269,502 42.2097485945873% $ 113,756 $ 155,746 $ 269,502 100% $ 269,502 $ - $ 694,750 $ 1,078,008

Page 142: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

142 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

41 69005 Redwood City Elementary DISTRICT 1 $ 52,227,289 $ 28,928,766 41 69005 0127282 1498 D Connect Community Charter CHARTER 1 $ 350,155 $ - 41 69013 San Bruno Park Elementary DISTRICT 2 $ 456,866 $ 301,532 41 69021 San Carlos Elementary DISTRICT 2 $ 4,571,709 $ 3,025,286 41 69021 6044721 0348 L Arundel Elementary CHARTER 2 $ 2,382,518 $ 1,454,437 41 69021 6044739 0260 L Brittan Acres Elementary CHARTER 2 $ 2,122,409 $ 1,398,038 41 69021 6044754 0259 L Heather Elementary CHARTER 2 $ 2,118,927 $ 1,249,904 41 69021 6044770 0329 L Tierra Linda Middle CHARTER 2 $ 2,865,115 $ 1,855,066 41 69021 6044788 0330 L White Oaks Elementary CHARTER 2 $ 1,929,020 $ 1,270,685 41 69021 6112213 0001 D San Carlos Charter Learning Center CHARTER 1 $ 1,765,686 $ 929,794 41 69039 San Mateo-Foster City DISTRICT 1 $ 3,429,797 $ 2,356,953 41 69047 San Mateo Union High DISTRICT 1 $ 3,486,280 $ 1,920,227 41 69062 Sequoia Union High DISTRICT 1 $ 3,342,775 $ 1,856,207 41 69062 0112722 0835 D Summit Preparatory Charter High CHARTER 1 $ 362,910 $ 198,672 41 69062 0118232 1022 D Aspire East Palo Alto Phoenix Academy CHARTER 1 $ 217,718 $ 116,141 41 69062 0126722 1446 D East Palo Alto Academy CHARTER 1 $ 363,423 $ 185,510 41 69070 South San Francisco Unified DISTRICT 1 $ 3,149,962 $ 1,719,195 41 69088 Woodside Elementary DISTRICT 2 $ 296,865 $ 200,820 41 76588 0119503 1070 D Everest Public High CHARTER 1 $ 364,834 $ 190,733 42 10421 Santa Barbara Co. Off. of Education COUNTY 1 $ 5,869,083 $ 3,247,664 42 69104 Ballard Elementary DISTRICT 2 $ 277,420 $ 183,097 42 69112 Blochman Union Elementary DISTRICT 1 $ 970,939 $ 554,259 42 69112 0111773 0763 D Family Partnership Home Study Charter CHARTER 1 $ 1,732,120 $ 947,296 42 69112 0124255 1319 D Trivium Charter CHARTER 1 $ 1,928,784 $ 879,689 42 69112 0127704 1509 D Visions Academy Charter CHARTER 1 $ - $ - 42 69120 Santa Maria-Bonita Elementary DISTRICT 1 $ 64,525,957 $ 33,990,849 42 69138 Buellton Union Elementary DISTRICT 2 $ 1,380,723 $ 1,176,543 42 69146 Carpinteria Unified DISTRICT 1 $ 1,239,952 $ 706,358 42 69161 Cold Spring Elementary DISTRICT 2 $ 62,404 $ 41,188 42 69179 College Elementary DISTRICT 1 $ 703,090 $ 375,949 42 69179 6118434 0337 D Santa Ynez Valley Charter CHARTER 1 $ 221,221 $ 122,796 42 69195 Goleta Union Elementary DISTRICT 1 $ 24,116,777 $ 12,930,744 42 69203 Guadalupe Union Elementary DISTRICT 1 $ 5,171,780 $ 2,719,298 42 69211 Hope Elementary DISTRICT 2 $ 329,311 $ 217,347

Page 143: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

143 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 23,298,523 $ 4,659,705 $ 350,155 $ 70,031 $ 155,334 $ 31,067 $ 1,546,423 $ 309,285 $ 928,081 $ 185,616 $ 724,371 $ 144,874 $ 869,023 $ 173,805 $ 1,010,049 $ 202,010 $ 658,335 $ 131,667 $ 835,892 $ 167,178 $ 1,072,844 $ 214,569 $ 1,566,053 $ 313,211 $ 1,486,568 $ 297,314 $ 164,238 $ 32,848 $ 101,577 $ 20,315 $ 177,913 $ 35,583 $ 1,430,767 $ 286,153 $ 96,045 $ 19,209 $ 174,101 $ 34,820 $ 2,621,419 $ 524,284 $ 94,323 $ 18,865 $ 416,680 $ 83,336 $ 784,824 $ 156,965 $ 1,049,095 $ 209,819 $ - $ - $ 30,535,108 $ 6,107,022 $ 204,180 $ 40,836 $ 533,594 $ 106,719 $ 21,216 $ 4,243 $ 327,141 $ 65,428 $ 98,425 $ 19,685 $ 11,186,033 $ 2,237,207 $ 2,452,482 $ 490,496 $ 111,964 $ 22,393

Page 144: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

144 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 4,659,705 $ 4,659,705 42.2097485945873% $ 1,966,850 $ 2,692,855 $ 4,659,705 100% $ 4,659,705 $ - $ 12,012,265 $ 18,638,820 $ 70,031 $ 70,031 42.2097485945873% $ 29,560 $ 40,471 $ 70,031 100% $ 70,031 $ - $ 180,533 $ 280,124 $ 31,067 $ 31,067 42.2097485945873% $ 13,113 $ 17,954 $ 31,067 100% $ 31,067 $ - $ 80,088 $ 124,268 $ 309,285 $ 309,285 42.2097485945873% $ 130,548 $ 178,737 $ 309,285 100% $ 309,285 $ - $ 797,307 $ 1,237,140 $ 185,616 $ 185,616 42.2097485945873% $ 78,348 $ 107,268 $ 185,616 100% $ 185,616 $ - $ 478,500 $ 742,464 $ 144,874 $ 144,874 42.2097485945873% $ 61,151 $ 83,723 $ 144,874 100% $ 144,874 $ - $ 373,471 $ 579,496 $ 173,805 $ 173,805 42.2097485945873% $ 73,363 $ 100,442 $ 173,805 100% $ 173,805 $ - $ 448,052 $ 695,220 $ 202,010 $ 202,010 42.2097485945873% $ 85,268 $ 116,742 $ 202,010 100% $ 202,010 $ - $ 520,762 $ 808,040 $ 131,667 $ 131,667 42.2097485945873% $ 55,576 $ 76,091 $ 131,667 100% $ 131,667 $ - $ 339,425 $ 526,668 $ 167,178 $ 167,178 42.2097485945873% $ 70,565 $ 96,613 $ 167,178 100% $ 167,178 $ - $ 430,969 $ 668,712 $ 214,569 $ 214,569 42.2097485945873% $ 90,569 $ 124,000 $ 214,569 100% $ 214,569 $ - $ 553,138 $ 858,276 $ 313,211 $ 313,211 42.2097485945873% $ 132,206 $ 181,005 $ 313,211 100% $ 313,211 $ - $ 807,427 $ 1,252,844 $ 297,314 $ 297,314 42.2097485945873% $ 125,495 $ 171,819 $ 297,314 100% $ 297,314 $ - $ 766,447 $ 1,189,256 $ 32,848 $ 32,848 42.2097485945873% $ 13,865 $ 18,983 $ 32,848 100% $ 32,848 $ - $ 84,679 $ 131,392 $ 20,315 $ 20,315 42.2097485945873% $ 8,575 $ 11,740 $ 20,315 100% $ 20,315 $ - $ 52,370 $ 81,260 $ 35,583 $ 35,583 42.2097485945873% $ 15,019 $ 20,564 $ 35,583 100% $ 35,583 $ - $ 91,730 $ 142,332 $ 286,153 $ 286,153 42.2097485945873% $ 120,784 $ 165,369 $ 286,153 100% $ 286,153 $ - $ 737,675 $ 1,144,612 $ 19,209 $ 19,209 42.2097485945873% $ 8,108 $ 11,101 $ 19,209 100% $ 19,209 $ - $ 49,519 $ 76,836 $ 34,820 $ 34,820 42.2097485945873% $ 14,697 $ 20,123 $ 34,820 100% $ 34,820 $ - $ 89,763 $ 139,280 $ 524,284 $ 524,284 42.2097485945873% $ 221,299 $ 302,985 $ 524,284 100% $ 524,284 $ - $ 1,351,553 $ 2,097,136 $ 18,865 $ 18,865 42.2097485945873% $ 7,963 $ 10,902 $ 18,865 100% $ 18,865 $ - $ 48,632 $ 75,460 $ 83,336 $ 83,336 42.2097485945873% $ 35,176 $ 48,160 $ 83,336 100% $ 83,336 $ - $ 214,832 $ 333,344 $ 156,965 $ 156,965 42.2097485945873% $ 66,255 $ 90,710 $ 156,965 100% $ 156,965 $ - $ 404,640 $ 627,860 $ 209,819 $ 209,819 42.2097485945873% $ 88,564 $ 121,255 $ 209,819 100% $ 209,819 $ - $ 540,893 $ 839,276 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 6,107,022 $ 6,107,022 42.2097485945873% $ 2,577,759 $ 3,529,263 $ 6,107,022 100% $ 6,107,022 $ - $ 15,743,307 $ 24,428,088 $ 40,836 $ 40,836 42.2097485945873% $ 17,237 $ 23,599 $ 40,836 100% $ 40,836 $ - $ 105,271 $ 163,344 $ 106,719 $ 106,719 42.2097485945873% $ 45,046 $ 61,673 $ 106,719 100% $ 106,719 $ - $ 275,111 $ 426,876 $ 4,243 $ 4,243 42.2097485945873% $ 1,791 $ 2,452 $ 4,243 100% $ 4,243 $ - $ 10,938 $ 16,972 $ 65,428 $ 65,428 42.2097485945873% $ 27,617 $ 37,811 $ 65,428 100% $ 65,428 $ - $ 168,667 $ 261,712 $ 19,685 $ 19,685 42.2097485945873% $ 8,309 $ 11,376 $ 19,685 100% $ 19,685 $ - $ 50,746 $ 78,740 $ 2,237,207 $ 2,237,207 42.2097485945873% $ 944,319 $ 1,292,888 $ 2,237,207 100% $ 2,237,207 $ - $ 5,767,302 $ 8,948,828 $ 490,496 $ 490,496 42.2097485945873% $ 207,037 $ 283,459 $ 490,496 100% $ 490,496 $ - $ 1,264,451 $ 1,961,984 $ 22,393 $ 22,393 42.2097485945873% $ 9,452 $ 12,941 $ 22,393 100% $ 22,393 $ - $ 57,727 $ 89,572

Page 145: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

145 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

42 69229 Lompoc Unified DISTRICT 1 $ 37,138,070 $ 20,937,517 42 69229 0116921 0973 D Manzanita Public Charter CHARTER 1 $ 1,788,708 $ 962,751 42 69245 Los Olivos Elementary DISTRICT 2 $ 824,405 $ 533,984 42 69245 4230199 0421 D Olive Grove CHARTER 1 $ 782,293 $ 467,684 42 69252 Montecito Union Elementary DISTRICT 2 $ 106,997 $ 70,620 42 69260 Orcutt Union Elementary DISTRICT 1 $ 14,075,835 $ 7,627,919 42 69260 0116434 0967 L Orcutt Academy Charter CHARTER 1 $ 2,620,362 $ 1,339,750 42 69310 Santa Maria Joint Union High DISTRICT 1 $ 20,080,135 $ 10,802,868 42 69328 Santa Ynez Valley Union High DISTRICT 1 $ (3,311) $ (1,822)42 69336 Solvang Elementary DISTRICT 2 $ 1,174,728 $ 701,413 42 69344 Vista del Mar Union Elementary DISTRICT 1 $ 376,738 $ 179,929 42 75010 Cuyama Joint Unified DISTRICT 1 $ 719,420 $ 431,616 42 76786 Santa Barbara Unified DISTRICT 1 $ 5,787,880 $ 3,942,589 42 76786 6045918 0021 D Peabody Charter CHARTER 1 $ 1,094,152 $ 599,727 42 76786 6111603 0020 L Santa Barbara Charter CHARTER 1 $ 211,372 $ 90,016 42 76786 6116297 0179 L Santa Barbara Charter Middle CHARTER 1 $ 25,283 $ 25,283 42 76786 6118202 0326 D Adelante Charter CHARTER 1 $ 290,235 $ 151,104 43 10439 Santa Clara Co. Off. of Education COUNTY 1 $ 56,124,281 $ 32,565,464 43 10439 0102905 0611 D Leadership Public Schools - San Jose CHARTER 1 $ 916,805 $ 588,452 43 10439 0106534 0615 D Bullis Charter CHARTER 1 $ 629,504 $ 301,914 43 10439 0111880 0767 D Discovery Charter CHARTER 1 $ 592,477 $ 398,078 43 10439 0113431 0844 D University Preparatory Academy Charter CHARTER 1 $ 2,575,375 $ 1,342,385 43 10439 0113704 0850 D Rocketship Mateo Sheedy Elementary CHARTER 1 $ 904,628 $ 489,048 43 10439 0116814 0972 D ACE Charter CHARTER 1 $ 1,619,051 $ 909,339 43 10439 0119024 1061 D Rocketship Si Se Puede Academy CHARTER 1 $ 2,193,726 $ 1,268,240 43 10439 0120261 1116 D Magnolia Science Academy Santa Clara CHARTER 1 $ 402,752 $ 220,923 43 10439 0120642 1127 D Rocketship Los Suenos Academy CHARTER 1 $ 3,266,666 $ 1,839,707 43 10439 0121780 1209 D Silicon Valley Flex Academy CHARTER 1 $ 880,565 $ 563,824 43 10439 0123257 1268 D Downtown College Prep - Alum Rock CHARTER 1 $ 579,359 $ 292,141 43 10439 0123281 1193 D Rocketship Discovery Prep CHARTER 1 $ 3,282,383 $ 1,761,392 43 10439 0123794 1282 D Summit Public School: Tahoma CHARTER 1 $ 534,739 $ 291,952 43 10439 0125781 1393 D Rocketship Academy Brilliant Minds CHARTER 1 $ 1,984,187 $ 527,139 43 10439 0125799 1394 D Rocketship Alma Academy CHARTER 1 $ 2,696,188 $ 1,348,923 43 10439 0126045 1404 D Rocketship Eight Elementary CHARTER 1 $ - $ -

Page 146: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

146 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 16,200,553 $ 3,240,111 $ 825,957 $ 165,191 $ 290,421 $ 58,084 $ 314,609 $ 62,922 $ 36,377 $ 7,275 $ 6,447,916 $ 1,289,583 $ 1,280,612 $ 256,122 $ 9,277,267 $ 1,855,453 $ (1,489) $ (298) $ 473,315 $ 94,663 $ 196,809 $ 39,362 $ 287,804 $ 57,561 $ 1,845,291 $ 369,058 $ 494,425 $ 98,885 $ 121,356 $ 24,271 $ - $ - $ 139,131 $ 27,826 $ 23,558,817 $ 4,711,763 $ 328,353 $ 65,671 $ 327,590 $ 65,518 $ 194,399 $ 38,880 $ 1,232,990 $ 246,598 $ 415,580 $ 83,116 $ 709,712 $ 141,942 $ 925,486 $ 185,097 $ 181,829 $ 36,366 $ 1,426,959 $ 285,392 $ 316,741 $ 63,348 $ 287,218 $ 57,444 $ 1,520,991 $ 304,198 $ 242,787 $ 48,557 $ 1,457,048 $ 291,410 $ 1,347,265 $ 269,453 $ - $ -

Page 147: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

147 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 3,240,111 $ 3,240,111 42.2097485945873% $ 1,367,643 $ 1,872,468 $ 3,240,111 100% $ 3,240,111 $ - $ 8,352,690 $ 12,960,444 $ 165,191 $ 165,191 42.2097485945873% $ 69,727 $ 95,464 $ 165,191 100% $ 165,191 $ - $ 425,846 $ 660,764 $ 58,084 $ 58,084 42.2097485945873% $ 24,517 $ 33,567 $ 58,084 100% $ 58,084 $ - $ 149,735 $ 232,336 $ 62,922 $ 62,922 42.2097485945873% $ 26,559 $ 36,363 $ 62,922 100% $ 62,922 $ - $ 162,207 $ 251,688 $ 7,275 $ 7,275 42.2097485945873% $ 3,071 $ 4,204 $ 7,275 100% $ 7,275 $ - $ 18,754 $ 29,100 $ 1,289,583 $ 1,289,583 42.2097485945873% $ 544,330 $ 745,253 $ 1,289,583 100% $ 1,289,583 $ - $ 3,324,419 $ 5,158,332 $ 256,122 $ 256,122 42.2097485945873% $ 108,108 $ 148,014 $ 256,122 100% $ 256,122 $ - $ 660,258 $ 1,024,488 $ 1,855,453 $ 1,855,453 42.2097485945873% $ 783,182 $ 1,072,271 $ 1,855,453 100% $ 1,855,453 $ - $ 4,783,177 $ 7,421,812 $ (298) $ (298) 42.2097485945873% $ (126) $ (172) $ (298) 100% $ (298) $ - $ (768) $ (1,192) $ 94,663 $ 94,663 42.2097485945873% $ 39,957 $ 54,706 $ 94,663 100% $ 94,663 $ - $ 244,032 $ 378,652 $ 39,362 $ 39,362 42.2097485945873% $ 16,615 $ 22,747 $ 39,362 100% $ 39,362 $ - $ 101,471 $ 157,448 $ 57,561 $ 57,561 42.2097485945873% $ 24,296 $ 33,265 $ 57,561 100% $ 57,561 $ - $ 148,387 $ 230,244 $ 369,058 $ 369,058 42.2097485945873% $ 155,778 $ 213,280 $ 369,058 100% $ 369,058 $ - $ 951,396 $ 1,476,232 $ 98,885 $ 98,885 42.2097485945873% $ 41,739 $ 57,146 $ 98,885 100% $ 98,885 $ - $ 254,916 $ 395,540 $ 24,271 $ 24,271 42.2097485945873% $ 10,245 $ 14,026 $ 24,271 100% $ 24,271 $ - $ 62,568 $ 97,084 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 27,826 $ 27,826 42.2097485945873% $ 11,745 $ 16,081 $ 27,826 100% $ 27,826 $ - $ 71,733 $ 111,304 $ 4,711,763 $ 4,711,763 42.2097485945873% $ 1,988,823 $ 2,722,940 $ 4,711,763 100% $ 4,711,763 $ - $ 12,146,466 $ 18,847,052 $ 65,671 $ 65,671 42.2097485945873% $ 27,720 $ 37,951 $ 65,671 100% $ 65,671 $ - $ 169,293 $ 262,684 $ 65,518 $ 65,518 42.2097485945873% $ 27,655 $ 37,863 $ 65,518 100% $ 65,518 $ - $ 168,899 $ 262,072 $ 38,880 $ 38,880 42.2097485945873% $ 16,411 $ 22,469 $ 38,880 100% $ 38,880 $ - $ 100,229 $ 155,520 $ 246,598 $ 246,598 42.2097485945873% $ 104,088 $ 142,510 $ 246,598 100% $ 246,598 $ - $ 635,706 $ 986,392 $ 83,116 $ 83,116 42.2097485945873% $ 35,083 $ 48,033 $ 83,116 100% $ 83,116 $ - $ 214,265 $ 332,464 $ 141,942 $ 141,942 42.2097485945873% $ 59,913 $ 82,029 $ 141,942 100% $ 141,942 $ - $ 365,913 $ 567,768 $ 185,097 $ 185,097 42.2097485945873% $ 78,129 $ 106,968 $ 185,097 100% $ 185,097 $ - $ 477,162 $ 740,388 $ 36,366 $ 36,366 42.2097485945873% $ 15,350 $ 21,016 $ 36,366 100% $ 36,366 $ - $ 93,748 $ 145,464 $ 285,392 $ 285,392 42.2097485945873% $ 120,463 $ 164,929 $ 285,392 100% $ 285,392 $ - $ 735,713 $ 1,141,568 $ 63,348 $ 63,348 42.2097485945873% $ 26,739 $ 36,609 $ 63,348 100% $ 63,348 $ - $ 163,305 $ 253,392 $ 57,444 $ 57,444 42.2097485945873% $ 24,247 $ 33,197 $ 57,444 100% $ 57,444 $ - $ 148,085 $ 229,776 $ 304,198 $ 304,198 42.2097485945873% $ 128,401 $ 175,797 $ 304,198 100% $ 304,198 $ - $ 784,193 $ 1,216,792 $ 48,557 $ 48,557 42.2097485945873% $ 20,496 $ 28,061 $ 48,557 100% $ 48,557 $ - $ 125,175 $ 194,228 $ 291,410 $ 291,410 42.2097485945873% $ 123,003 $ 168,407 $ 291,410 100% $ 291,410 $ - $ 751,227 $ 1,165,640 $ 269,453 $ 269,453 42.2097485945873% $ 113,735 $ 155,718 $ 269,453 100% $ 269,453 $ - $ 694,624 $ 1,077,812 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ -

Page 148: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

148 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

43 10439 0127969 1547 D Discovery Charter II CHARTER 1 $ 56,409 $ - 43 10439 0128090 1516 D Summit Public School: Denali CHARTER 1 $ 109,225 $ - 43 69369 Alum Rock Union Elementary DISTRICT 1 $ 47,721,133 $ 27,353,028 43 69369 0106633 0628 D KIPP Heartwood Academy CHARTER 1 $ 1,405,011 $ 774,008 43 69369 0125526 1375 D Alpha: Blanca Alvarado Middle CHARTER 1 $ 1,192,872 $ 343,915 43 69369 6046247 1521 L Aptitud Community Academy at Goss CHARTER 1 $ 726,796 $ - 43 69377 Berryessa Union Elementary DISTRICT 1 $ 14,789,785 $ 9,032,069 43 69385 Cambrian Elementary DISTRICT 1 $ 2,097,999 $ 1,243,763 43 69385 6046445 0638 L Fammatre Elementary CHARTER 1 $ 546,416 $ 389,431 43 69385 6046452 0574 L Farnham Charter CHARTER 1 $ 607,968 $ 421,972 43 69385 6046486 0575 L Price Charter Middle CHARTER 1 $ 1,259,006 $ 875,447 43 69385 6046494 0497 L Sartorette Charter CHARTER 1 $ 584,628 $ 413,301 43 69393 Campbell Union DISTRICT 1 $ 7,644,219 $ 4,347,250 43 69393 0106005 0817 L Village CHARTER 1 $ 176,656 $ 95,664 43 69393 6046510 0993 L Blackford Elementary CHARTER 1 $ 663,794 $ 376,664 43 69393 6046536 0886 L Capri Elementary CHARTER 1 $ 585,856 $ 342,303 43 69393 6046544 0866 L Castlemont Elementary CHARTER 1 $ 699,395 $ 382,922 43 69393 6046577 0997 L Forest Hill Elementary CHARTER 1 $ 430,789 $ 228,420 43 69393 6046601 0865 L Lynhaven Elementary CHARTER 1 $ 583,615 $ 314,196 43 69393 6046619 0984 L Marshall Lane Elementary CHARTER 1 $ 411,587 $ 220,055 43 69393 6046627 0899 L Monroe Middle CHARTER 1 $ 763,073 $ 437,587 43 69393 6046668 0887 L Rolling Hills Middle CHARTER 1 $ 683,315 $ 367,223 43 69393 6046676 0994 L Rosemary Elementary CHARTER 1 $ 662,648 $ 361,747 43 69393 6046692 0304 L Sherman Oaks Elementary CHARTER 1 $ 578,884 $ 307,395 43 69401 Campbell Union High DISTRICT 1 $ 3,063,872 $ 1,662,992 43 69419 Cupertino Union Elementary DISTRICT 1 $ 17,338,202 $ 9,502,441 43 69427 East Side Union High DISTRICT 1 $ 73,710,517 $ 43,460,859 43 69427 0107151 0646 D Escuela Popular/Center for Training and Careers, Family Learning CHARTER 1 $ 1,949,660 $ 1,056,978 43 69427 0116889 0976 D KIPP San Jose Collegiate CHARTER 1 $ 1,142,698 $ 612,779 43 69427 0123745 1276 D Summit Public School: Rainier CHARTER 1 $ 515,769 $ 289,434 43 69427 0125617 1387 D ACE Charter High CHARTER 1 $ 263,308 $ 173,867 43 69427 4330668 0414 D Latino College Preparatory Academy CHARTER 1 $ 1,202,577 $ 672,057 43 69427 4330676 0425 D San Jose Conservation Corps Charter CHARTER 1 $ 1,215,200 $ 602,984 43 69427 4330726 0502 D Escuela Popular Accelerated Family Learning CHARTER 1 $ 871,276 $ 496,614

Page 149: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

149 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 56,409 $ 11,282 $ 109,225 $ 21,845 $ 20,368,105 $ 4,073,621 $ 631,003 $ 126,201 $ 848,957 $ 169,791 $ 726,796 $ 145,359 $ 5,757,716 $ 1,151,543 $ 854,236 $ 170,847 $ 156,985 $ 31,397 $ 185,996 $ 37,199 $ 383,559 $ 76,712 $ 171,327 $ 34,265 $ 3,296,969 $ 659,394 $ 80,992 $ 16,198 $ 287,130 $ 57,426 $ 243,553 $ 48,711 $ 316,473 $ 63,295 $ 202,369 $ 40,474 $ 269,419 $ 53,884 $ 191,532 $ 38,306 $ 325,486 $ 65,097 $ 316,092 $ 63,218 $ 300,901 $ 60,180 $ 271,489 $ 54,298 $ 1,400,880 $ 280,176 $ 7,835,761 $ 1,567,152 $ 30,249,658 $ 6,049,932 $ 892,682 $ 178,536 $ 529,919 $ 105,984 $ 226,335 $ 45,267 $ 89,441 $ 17,888 $ 530,520 $ 106,104 $ 612,216 $ 122,443 $ 374,662 $ 74,932

Page 150: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

150 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 11,282 $ 11,282 42.2097485945873% $ 4,762 $ 6,520 $ 11,282 100% $ 11,282 $ - $ 29,084 $ 45,128 $ 21,845 $ 21,845 42.2097485945873% $ 9,221 $ 12,624 $ 21,845 100% $ 21,845 $ - $ 56,314 $ 87,380 $ 4,073,621 $ 4,073,621 42.2097485945873% $ 1,719,465 $ 2,354,156 $ 4,073,621 100% $ 4,073,621 $ - $ 10,501,398 $ 16,294,484 $ 126,201 $ 126,201 42.2097485945873% $ 53,269 $ 72,932 $ 126,201 100% $ 126,201 $ - $ 325,334 $ 504,804 $ 169,791 $ 169,791 42.2097485945873% $ 71,668 $ 98,123 $ 169,791 100% $ 169,791 $ - $ 437,705 $ 679,164 $ 145,359 $ 145,359 42.2097485945873% $ 61,356 $ 84,003 $ 145,359 100% $ 145,359 $ - $ 374,721 $ 581,436 $ 1,151,543 $ 1,151,543 42.2097485945873% $ 486,063 $ 665,480 $ 1,151,543 100% $ 1,151,543 $ - $ 2,968,566 $ 4,606,172 $ 170,847 $ 170,847 42.2097485945873% $ 72,114 $ 98,733 $ 170,847 100% $ 170,847 $ - $ 440,427 $ 683,388 $ 31,397 $ 31,397 42.2097485945873% $ 13,253 $ 18,144 $ 31,397 100% $ 31,397 $ - $ 80,938 $ 125,588 $ 37,199 $ 37,199 42.2097485945873% $ 15,702 $ 21,497 $ 37,199 100% $ 37,199 $ - $ 95,895 $ 148,796 $ 76,712 $ 76,712 42.2097485945873% $ 32,380 $ 44,332 $ 76,712 100% $ 76,712 $ - $ 197,756 $ 306,848 $ 34,265 $ 34,265 42.2097485945873% $ 14,463 $ 19,802 $ 34,265 100% $ 34,265 $ - $ 88,332 $ 137,060 $ 659,394 $ 659,394 42.2097485945873% $ 278,329 $ 381,065 $ 659,394 100% $ 659,394 $ - $ 1,699,853 $ 2,637,576 $ 16,198 $ 16,198 42.2097485945873% $ 6,837 $ 9,361 $ 16,198 100% $ 16,198 $ - $ 41,757 $ 64,792 $ 57,426 $ 57,426 42.2097485945873% $ 24,239 $ 33,187 $ 57,426 100% $ 57,426 $ - $ 148,039 $ 229,704 $ 48,711 $ 48,711 42.2097485945873% $ 20,561 $ 28,150 $ 48,711 100% $ 48,711 $ - $ 125,572 $ 194,844 $ 63,295 $ 63,295 42.2097485945873% $ 26,717 $ 36,578 $ 63,295 100% $ 63,295 $ - $ 163,168 $ 253,180 $ 40,474 $ 40,474 42.2097485945873% $ 17,084 $ 23,390 $ 40,474 100% $ 40,474 $ - $ 104,338 $ 161,896 $ 53,884 $ 53,884 42.2097485945873% $ 22,744 $ 31,140 $ 53,884 100% $ 53,884 $ - $ 138,908 $ 215,536 $ 38,306 $ 38,306 42.2097485945873% $ 16,169 $ 22,137 $ 38,306 100% $ 38,306 $ - $ 98,749 $ 153,224 $ 65,097 $ 65,097 42.2097485945873% $ 27,477 $ 37,620 $ 65,097 100% $ 65,097 $ - $ 167,814 $ 260,388 $ 63,218 $ 63,218 42.2097485945873% $ 26,684 $ 36,534 $ 63,218 100% $ 63,218 $ - $ 162,970 $ 252,872 $ 60,180 $ 60,180 42.2097485945873% $ 25,402 $ 34,778 $ 60,180 100% $ 60,180 $ - $ 155,138 $ 240,720 $ 54,298 $ 54,298 42.2097485945873% $ 22,919 $ 31,379 $ 54,298 100% $ 54,298 $ - $ 139,975 $ 217,192 $ 280,176 $ 280,176 42.2097485945873% $ 118,262 $ 161,914 $ 280,176 100% $ 280,176 $ - $ 722,266 $ 1,120,704 $ 1,567,152 $ 1,567,152 42.2097485945873% $ 661,491 $ 905,661 $ 1,567,152 100% $ 1,567,152 $ - $ 4,039,965 $ 6,268,608 $ 6,049,932 $ 6,049,932 42.2097485945873% $ 2,553,661 $ 3,496,271 $ 6,049,932 100% $ 6,049,932 $ - $ 15,596,135 $ 24,199,728 $ 178,536 $ 178,536 42.2097485945873% $ 75,360 $ 103,176 $ 178,536 100% $ 178,536 $ - $ 460,248 $ 714,144 $ 105,984 $ 105,984 42.2097485945873% $ 44,736 $ 61,248 $ 105,984 100% $ 105,984 $ - $ 273,216 $ 423,936 $ 45,267 $ 45,267 42.2097485945873% $ 19,107 $ 26,160 $ 45,267 100% $ 45,267 $ - $ 116,694 $ 181,068 $ 17,888 $ 17,888 42.2097485945873% $ 7,550 $ 10,338 $ 17,888 100% $ 17,888 $ - $ 46,114 $ 71,552 $ 106,104 $ 106,104 42.2097485945873% $ 44,786 $ 61,318 $ 106,104 100% $ 106,104 $ - $ 273,526 $ 424,416 $ 122,443 $ 122,443 42.2097485945873% $ 51,683 $ 70,760 $ 122,443 100% $ 122,443 $ - $ 315,646 $ 489,772 $ 74,932 $ 74,932 42.2097485945873% $ 31,629 $ 43,303 $ 74,932 100% $ 74,932 $ - $ 193,167 $ 299,728

Page 151: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

151 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

43 69435 Evergreen Elementary DISTRICT 1 $ 24,843,576 $ 15,222,986 43 69450 Franklin-McKinley Elementary DISTRICT 1 $ 30,392,898 $ 17,509,817 43 69450 0113662 0846 D Voices College-Bound Language Academy CHARTER 1 $ 1,195,611 $ 627,574 43 69450 0121483 1167 D Cornerstone Academy Preparatory CHARTER 1 $ 1,003,298 $ 437,140 43 69450 0123299 1192 D Rocketship Mosaic Elementary CHARTER 1 $ 2,013,701 $ 1,129,358 43 69450 0128108 1526 D Rocketship Spark CHARTER 1 $ 940,582 $ - 43 69450 6047229 1220 L Bridges Academy CHARTER 1 $ 2,594,044 $ 1,154,309 43 69468 Fremont Union High DISTRICT 1 $ 1,329,423 $ 726,330 43 69484 Gilroy Unified DISTRICT 1 $ 19,476,535 $ 11,167,353 43 69484 0123760 1278 D Gilroy Prep CHARTER 1 $ 383,235 $ 215,753 43 69492 Lakeside Joint Elementary DISTRICT 1 $ 121,580 $ 64,931 43 69500 Loma Prieta Joint Union Elemen DISTRICT 2 $ 201,108 $ 132,730 43 69518 Los Altos Elementary DISTRICT 2 $ 687,101 $ 433,743 43 69526 Los Gatos Union Elementary DISTRICT 2 $ (72,434) $ (46,033)43 69534 Los Gatos-Saratoga Joint Union High DISTRICT 2 $ 18,544 $ 12,166 43 69542 Luther Burbank Elementary DISTRICT 1 $ 1,876,091 $ 1,055,041 43 69575 Moreland DISTRICT 1 $ 4,576,247 $ 3,017,159 43 69583 Morgan Hill Unified DISTRICT 1 $ 9,066,905 $ 4,995,643 43 69583 6118541 0363 D Charter School of Morgan Hill CHARTER 1 $ 653,406 $ 341,904 43 69591 Mountain View Whisman DISTRICT 2 $ 3,523,510 $ 2,325,519 43 69609 Mountain View-Los Altos Union High DISTRICT 2 $ 2,948,054 $ 1,945,715 43 69617 Mt. Pleasant Elementary DISTRICT 1 $ 33,038,388 $ 21,102,077 43 69617 6048045 1243 L Ida Jew Academies CHARTER 1 $ 1,599,936 $ 883,441 43 69625 Oak Grove Elementary DISTRICT 1 $ 37,233,297 $ 21,516,935 43 69633 Orchard Elementary DISTRICT 1 $ 1,215,972 $ 850,972 43 69641 Palo Alto Unified DISTRICT 1 $ 4,614,675 $ 2,547,031 43 69666 San Jose Unified DISTRICT 1 $ 71,620,404 $ 39,519,571 43 69666 0124065 1290 D Sunrise Middle CHARTER 1 $ 158,141 $ 73,786 43 69666 4330585 0287 D Downtown College Preparatory CHARTER 1 $ 641,036 $ 402,093 43 69666 6048730 0980 L Walter L. Bachrodt Elementary CHARTER 1 $ 707,739 $ 380,961 43 69674 Santa Clara Unified DISTRICT 1 $ 9,461,090 $ 5,121,789 43 69674 0116830 0978 D Downtown College Prep Alviso CHARTER 1 $ - $ - 43 69682 Saratoga Union Elementary DISTRICT 2 $ 213,508 $ 142,203 43 69690 Sunnyvale DISTRICT 1 $ 2,829,198 $ 1,557,595

Page 152: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

152 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 9,620,590 $ 1,924,118 $ 12,883,081 $ 2,576,616 $ 568,037 $ 113,607 $ 566,158 $ 113,232 $ 884,343 $ 176,869 $ 940,582 $ 188,116 $ 1,439,735 $ 287,947 $ 603,093 $ 120,619 $ 8,309,182 $ 1,661,836 $ 167,482 $ 33,496 $ 56,649 $ 11,330 $ 68,378 $ 13,676 $ 253,358 $ 50,672 $ (26,401) $ (5,280) $ 6,378 $ 1,276 $ 821,050 $ 164,210 $ 1,559,088 $ 311,818 $ 4,071,262 $ 814,252 $ 311,502 $ 62,300 $ 1,197,991 $ 239,598 $ 1,002,339 $ 200,468 $ 11,936,311 $ 2,387,262 $ 716,495 $ 143,299 $ 15,716,362 $ 3,143,272 $ 365,000 $ 73,000 $ 2,067,644 $ 413,529 $ 32,100,833 $ 6,420,167 $ 84,355 $ 16,871 $ 238,943 $ 47,789 $ 326,778 $ 65,356 $ 4,339,301 $ 867,860 $ - $ - $ 71,305 $ 14,261 $ 1,271,603 $ 254,321

Page 153: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

153 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 1,924,118 $ 1,924,118 42.2097485945873% $ 812,165 $ 1,111,953 $ 1,924,118 100% $ 1,924,118 $ - $ 4,960,189 $ 7,696,472 $ 2,576,616 $ 2,576,616 42.2097485945873% $ 1,087,583 $ 1,489,033 $ 2,576,616 100% $ 2,576,616 $ - $ 6,642,265 $ 10,306,464 $ 113,607 $ 113,607 42.2097485945873% $ 47,953 $ 65,654 $ 113,607 100% $ 113,607 $ - $ 292,868 $ 454,428 $ 113,232 $ 113,232 42.2097485945873% $ 47,795 $ 65,437 $ 113,232 100% $ 113,232 $ - $ 291,901 $ 452,928 $ 176,869 $ 176,869 42.2097485945873% $ 74,656 $ 102,213 $ 176,869 100% $ 176,869 $ - $ 455,951 $ 707,476 $ 188,116 $ 188,116 42.2097485945873% $ 79,403 $ 108,713 $ 188,116 100% $ 188,116 $ - $ 484,945 $ 752,464 $ 287,947 $ 287,947 42.2097485945873% $ 121,542 $ 166,405 $ 287,947 100% $ 287,947 $ - $ 742,299 $ 1,151,788 $ 120,619 $ 120,619 42.2097485945873% $ 50,913 $ 69,706 $ 120,619 100% $ 120,619 $ - $ 310,944 $ 482,476 $ 1,661,836 $ 1,661,836 42.2097485945873% $ 701,457 $ 960,379 $ 1,661,836 100% $ 1,661,836 $ - $ 4,284,051 $ 6,647,344 $ 33,496 $ 33,496 42.2097485945873% $ 14,139 $ 19,357 $ 33,496 100% $ 33,496 $ - $ 86,349 $ 133,984 $ 11,330 $ 11,330 42.2097485945873% $ 4,782 $ 6,548 $ 11,330 100% $ 11,330 $ - $ 29,208 $ 45,320 $ 13,676 $ 13,676 42.2097485945873% $ 5,773 $ 7,903 $ 13,676 100% $ 13,676 $ - $ 35,255 $ 54,704 $ 50,672 $ 50,672 42.2097485945873% $ 21,389 $ 29,283 $ 50,672 100% $ 50,672 $ - $ 130,627 $ 202,688 $ (5,280) $ (5,280) 42.2097485945873% $ (2,229) $ (3,051) $ (5,280) 100% $ (5,280) $ - $ (13,611) $ (21,120) $ 1,276 $ 1,276 42.2097485945873% $ 539 $ 737 $ 1,276 100% $ 1,276 $ - $ 3,289 $ 5,104 $ 164,210 $ 164,210 42.2097485945873% $ 69,313 $ 94,897 $ 164,210 100% $ 164,210 $ - $ 423,317 $ 656,840 $ 311,818 $ 311,818 42.2097485945873% $ 131,618 $ 180,200 $ 311,818 100% $ 311,818 $ - $ 803,836 $ 1,247,272 $ 814,252 $ 814,252 42.2097485945873% $ 343,694 $ 470,558 $ 814,252 100% $ 814,252 $ - $ 2,099,062 $ 3,257,008 $ 62,300 $ 62,300 42.2097485945873% $ 26,297 $ 36,003 $ 62,300 100% $ 62,300 $ - $ 160,603 $ 249,200 $ 239,598 $ 239,598 42.2097485945873% $ 101,134 $ 138,464 $ 239,598 100% $ 239,598 $ - $ 617,660 $ 958,392 $ 200,468 $ 200,468 42.2097485945873% $ 84,617 $ 115,851 $ 200,468 100% $ 200,468 $ - $ 516,787 $ 801,872 $ 2,387,262 $ 2,387,262 42.2097485945873% $ 1,007,657 $ 1,379,605 $ 2,387,262 100% $ 2,387,262 $ - $ 6,154,129 $ 9,549,048 $ 143,299 $ 143,299 42.2097485945873% $ 60,486 $ 82,813 $ 143,299 100% $ 143,299 $ - $ 369,411 $ 573,196 $ 3,143,272 $ 3,143,272 42.2097485945873% $ 1,326,767 $ 1,816,505 $ 3,143,272 100% $ 3,143,272 $ - $ 8,103,049 $ 12,573,088 $ 73,000 $ 73,000 42.2097485945873% $ 30,813 $ 42,187 $ 73,000 100% $ 73,000 $ - $ 188,187 $ 292,000 $ 413,529 $ 413,529 42.2097485945873% $ 174,550 $ 238,979 $ 413,529 100% $ 413,529 $ - $ 1,066,037 $ 1,654,116 $ 6,420,167 $ 6,420,167 42.2097485945873% $ 2,709,936 $ 3,710,231 $ 6,420,167 100% $ 6,420,167 $ - $ 16,550,565 $ 25,680,668 $ 16,871 $ 16,871 42.2097485945873% $ 7,121 $ 9,750 $ 16,871 100% $ 16,871 $ - $ 43,492 $ 67,484 $ 47,789 $ 47,789 42.2097485945873% $ 20,172 $ 27,617 $ 47,789 100% $ 47,789 $ - $ 123,195 $ 191,156 $ 65,356 $ 65,356 42.2097485945873% $ 27,587 $ 37,769 $ 65,356 100% $ 65,356 $ - $ 168,481 $ 261,424 $ 867,860 $ 867,860 42.2097485945873% $ 366,322 $ 501,538 $ 867,860 100% $ 867,860 $ - $ 2,237,258 $ 3,471,440 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 14,261 $ 14,261 42.2097485945873% $ 6,020 $ 8,241 $ 14,261 100% $ 14,261 $ - $ 36,763 $ 57,044 $ 254,321 $ 254,321 42.2097485945873% $ 107,348 $ 146,973 $ 254,321 100% $ 254,321 $ - $ 655,615 $ 1,017,284

Page 154: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

154 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

43 69708 Union Elementary DISTRICT 1 $ 4,508,217 $ 2,472,630 43 73387 Milpitas Unified DISTRICT 1 $ 18,998,759 $ 9,502,778 44 10447 Santa Cruz Co. Off. of Education COUNTY 1 $ 23,445,022 $ 12,314,299 44 10447 4430252 0210 L Pacific Collegiate Charter CHARTER 1 $ 642,043 $ 403,468 44 69732 Bonny Doon Union Elementary DISTRICT 1 $ 107,694 $ 59,230 44 69757 Happy Valley Elementary DISTRICT 2 $ 73,875 $ 48,757 44 69765 Live Oak Elementary DISTRICT 2 $ 6,993,007 $ 5,269,876 44 69765 0100305 0512 L Cypress Charter High CHARTER 2 $ 707,199 $ 464,424 44 69765 0100388 0513 L Tierra Pacifica Charter CHARTER 2 $ 625,092 $ 423,364 44 69773 Mountain Elementary DISTRICT 2 $ 292,328 $ 192,936 44 69781 Pacific Elementary DISTRICT 2 $ 502,645 $ 336,217 44 69799 Pajaro Valley Unified DISTRICT 1 $ 72,649,235 $ 38,865,016 44 69799 0117804 1004 D Ceiba College Preparatory Academy CHARTER 1 $ 1,341,423 $ 676,024 44 69799 4430229 0170 L Pacific Coast Charter CHARTER 1 $ 869,522 $ 437,685 44 69799 4430245 0265 L Academic/Vocational Charter Institute CHARTER 1 $ 280,304 $ 139,640 44 69799 6049720 0041 L Linscott Charter CHARTER 1 $ 772,812 $ 411,302 44 69799 6049829 0164 L Alianza Charter CHARTER 1 $ 2,227,438 $ 1,198,500 44 69799 6119077 0373 L Watsonville Charter School of the Arts CHARTER 1 $ 834,439 $ 447,382 44 69807 San Lorenzo Valley Unified DISTRICT 1 $ 7,082,455 $ 3,894,299 44 69807 0110007 0747 D Ocean Grove Charter CHARTER 1 $ 3,982,155 $ 2,326,763 44 69807 4430179 0025 L SLVUSD Charter CHARTER 1 $ 635,357 $ 360,898 44 69815 Santa Cruz City Elementary DISTRICT 2 $ 1,084,691 $ 715,897 44 69823 Santa Cruz City High DISTRICT 1 $ 6,067,112 $ 4,073,979 44 69823 4430187 0059 L Delta Charter CHARTER 1 $ 165,827 $ 106,224 44 69849 Soquel Union Elementary DISTRICT 2 $ 2,420,059 $ 1,938,253 44 75432 Scotts Valley Unified DISTRICT 2 $ 1,814,436 $ 1,406,517 45 10454 Shasta Co. Office of Education COUNTY 1 $ 16,123,555 $ 9,464,027 45 10454 0111674 0778 D Chrysalis Charter CHARTER 1 $ 864,235 $ 420,169 45 69856 Anderson Union High DISTRICT 1 $ 6,825,965 $ 4,189,056 45 69856 4530333 0452 L Anderson New Technology High CHARTER 1 $ 720,947 $ 421,257 45 69872 Bella Vista Elementary DISTRICT 1 $ 1,135,003 $ 697,486 45 69880 Black Butte Union Elementary DISTRICT 2 $ 586,084 $ 386,949 45 69914 Cascade Union Elementary DISTRICT 1 $ 4,767,344 $ 3,114,509 45 69914 0126029 1403 L Green Valley School of Academics CHARTER 1 $ - $ -

Page 155: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

155 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 2,035,587 $ 407,117 $ 9,495,981 $ 1,899,196 $ 11,130,723 $ 2,226,145 $ 238,575 $ 47,715 $ 48,464 $ 9,693 $ 25,118 $ 5,024 $ 1,723,131 $ 344,626 $ 242,775 $ 48,555 $ 201,728 $ 40,346 $ 99,392 $ 19,878 $ 166,428 $ 33,286 $ 33,784,219 $ 6,756,844 $ 665,399 $ 133,080 $ 431,837 $ 86,367 $ 140,664 $ 28,133 $ 361,510 $ 72,302 $ 1,028,938 $ 205,788 $ 387,057 $ 77,411 $ 3,188,156 $ 637,631 $ 1,655,392 $ 331,078 $ 274,459 $ 54,892 $ 368,794 $ 73,759 $ 1,993,133 $ 398,627 $ 59,603 $ 11,921 $ 481,806 $ 96,361 $ 407,919 $ 81,584 $ 6,659,528 $ 1,331,906 $ 444,066 $ 88,813 $ 2,636,909 $ 527,382 $ 299,690 $ 59,938 $ 437,517 $ 87,503 $ 199,135 $ 39,827 $ 1,652,835 $ 330,567 $ - $ -

Page 156: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

156 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 407,117 $ 407,117 42.2097485945873% $ 171,843 $ 235,274 $ 407,117 100% $ 407,117 $ - $ 1,049,508 $ 1,628,468 $ 1,899,196 $ 1,899,196 42.2097485945873% $ 801,646 $ 1,097,550 $ 1,899,196 100% $ 1,899,196 $ - $ 4,895,942 $ 7,596,784 $ 2,226,145 $ 2,226,145 42.2097485945873% $ 939,650 $ 1,286,495 $ 2,226,145 100% $ 2,226,145 $ - $ 5,738,785 $ 8,904,580 $ 47,715 $ 47,715 42.2097485945873% $ 20,140 $ 27,575 $ 47,715 100% $ 47,715 $ - $ 123,005 $ 190,860 $ 9,693 $ 9,693 42.2097485945873% $ 4,091 $ 5,602 $ 9,693 100% $ 9,693 $ - $ 24,988 $ 38,772 $ 5,024 $ 5,024 42.2097485945873% $ 2,121 $ 2,903 $ 5,024 100% $ 5,024 $ - $ 12,951 $ 20,096 $ 344,626 $ 344,626 42.2097485945873% $ 145,466 $ 199,160 $ 344,626 100% $ 344,626 $ - $ 888,412 $ 1,378,504 $ 48,555 $ 48,555 42.2097485945873% $ 20,495 $ 28,060 $ 48,555 100% $ 48,555 $ - $ 125,170 $ 194,220 $ 40,346 $ 40,346 42.2097485945873% $ 17,030 $ 23,316 $ 40,346 100% $ 40,346 $ - $ 104,008 $ 161,384 $ 19,878 $ 19,878 42.2097485945873% $ 8,390 $ 11,488 $ 19,878 100% $ 19,878 $ - $ 51,244 $ 79,512 $ 33,286 $ 33,286 42.2097485945873% $ 14,050 $ 19,236 $ 33,286 100% $ 33,286 $ - $ 85,808 $ 133,144 $ 6,756,844 $ 6,756,844 42.2097485945873% $ 2,852,047 $ 3,904,797 $ 6,756,844 100% $ 6,756,844 $ - $ 17,418,485 $ 27,027,376 $ 133,080 $ 133,080 42.2097485945873% $ 56,173 $ 76,907 $ 133,080 100% $ 133,080 $ - $ 343,067 $ 532,320 $ 86,367 $ 86,367 42.2097485945873% $ 36,455 $ 49,912 $ 86,367 100% $ 86,367 $ - $ 222,646 $ 345,468 $ 28,133 $ 28,133 42.2097485945873% $ 11,875 $ 16,258 $ 28,133 100% $ 28,133 $ - $ 72,524 $ 112,532 $ 72,302 $ 72,302 42.2097485945873% $ 30,518 $ 41,784 $ 72,302 100% $ 72,302 $ - $ 186,388 $ 289,208 $ 205,788 $ 205,788 42.2097485945873% $ 86,863 $ 118,925 $ 205,788 100% $ 205,788 $ - $ 530,501 $ 823,152 $ 77,411 $ 77,411 42.2097485945873% $ 32,675 $ 44,736 $ 77,411 100% $ 77,411 $ - $ 199,558 $ 309,644 $ 637,631 $ 637,631 42.2097485945873% $ 269,142 $ 368,489 $ 637,631 100% $ 637,631 $ - $ 1,643,751 $ 2,550,524 $ 331,078 $ 331,078 42.2097485945873% $ 139,747 $ 191,331 $ 331,078 100% $ 331,078 $ - $ 853,487 $ 1,324,312 $ 54,892 $ 54,892 42.2097485945873% $ 23,170 $ 31,722 $ 54,892 100% $ 54,892 $ - $ 141,506 $ 219,568 $ 73,759 $ 73,759 42.2097485945873% $ 31,133 $ 42,626 $ 73,759 100% $ 73,759 $ - $ 190,144 $ 295,036 $ 398,627 $ 398,627 42.2097485945873% $ 168,259 $ 230,368 $ 398,627 100% $ 398,627 $ - $ 1,027,622 $ 1,594,508 $ 11,921 $ 11,921 42.2097485945873% $ 5,032 $ 6,889 $ 11,921 100% $ 11,921 $ - $ 30,731 $ 47,684 $ 96,361 $ 96,361 42.2097485945873% $ 40,674 $ 55,687 $ 96,361 100% $ 96,361 $ - $ 248,409 $ 385,444 $ 81,584 $ 81,584 42.2097485945873% $ 34,436 $ 47,148 $ 81,584 100% $ 81,584 $ - $ 210,316 $ 326,336 $ 1,331,906 $ 1,331,906 42.2097485945873% $ 562,194 $ 769,712 $ 1,331,906 100% $ 1,331,906 $ - $ 3,433,524 $ 5,327,624 $ 88,813 $ 88,813 42.2097485945873% $ 37,488 $ 51,325 $ 88,813 100% $ 88,813 $ - $ 228,951 $ 355,252 $ 527,382 $ 527,382 42.2097485945873% $ 222,607 $ 304,775 $ 527,382 100% $ 527,382 $ - $ 1,359,539 $ 2,109,528 $ 59,938 $ 59,938 42.2097485945873% $ 25,300 $ 34,638 $ 59,938 100% $ 59,938 $ - $ 154,514 $ 239,752 $ 87,503 $ 87,503 42.2097485945873% $ 36,935 $ 50,568 $ 87,503 100% $ 87,503 $ - $ 225,574 $ 350,012 $ 39,827 $ 39,827 42.2097485945873% $ 16,811 $ 23,016 $ 39,827 100% $ 39,827 $ - $ 102,670 $ 159,308 $ 330,567 $ 330,567 42.2097485945873% $ 139,531 $ 191,036 $ 330,567 100% $ 330,567 $ - $ 852,170 $ 1,322,268 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ -

Page 157: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

157 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

45 69922 Castle Rock Union Elementary DISTRICT 3 $ 408,451 $ 414,605 45 69948 Columbia Elementary DISTRICT 1 $ 2,638,087 $ 1,859,715 45 69955 Cottonwood Union Elementary DISTRICT 1 $ 3,602,980 $ 2,083,510 45 69955 0121640 1183 L Cottonwood Creek Charter CHARTER 1 $ 606,257 $ 297,361 45 69971 Enterprise Elementary DISTRICT 1 $ 10,819,208 $ 7,724,420 45 69989 Fall River Joint Unified DISTRICT 2 $ 4,510,426 $ 3,098,440 45 69997 French Gulch-Whiskeytown Elementary DISTRICT 2 $ 186,386 $ 131,789 45 70003 Grant Elementary DISTRICT 1 $ 2,610,140 $ 1,417,692 45 70011 Happy Valley Union Elementary DISTRICT 1 $ 2,365,656 $ 1,343,437 45 70029 Igo, Ono, Platina Union Elementary DISTRICT 1 $ 283,029 $ 176,282 45 70037 Indian Springs Elementary DISTRICT 3 $ 77,474 $ 74,374 45 70045 Junction Elementary DISTRICT 1 $ 628,687 $ 436,743 45 70052 Millville Elementary DISTRICT 2 $ 886,202 $ 650,927 45 70078 North Cow Creek Elementary DISTRICT 1 $ 993,574 $ 571,780 45 70086 Oak Run Elementary DISTRICT 1 $ 129,574 $ 65,321 45 70094 Pacheco Union Elementary DISTRICT 1 $ 1,203,427 $ 669,503 45 70110 Redding Elementary DISTRICT 2 $ 8,666,350 $ 7,051,532 45 70110 4530341 0490 L Stellar Secondary Charter High CHARTER 2 $ 322,614 $ 195,994 45 70110 6116925 0223 L Stellar Charter CHARTER 2 $ 368,201 $ 280,025 45 70110 6117931 0307 D Monarch Learning Center CHARTER 1 $ 442,062 $ 263,139 45 70128 Shasta Union Elementary DISTRICT 1 $ 168,094 $ 158,493 45 70136 Shasta Union High DISTRICT 1 $ 12,795,971 $ 9,613,065 45 70136 0106013 0612 L University Preparatory CHARTER 1 $ 2,649,097 $ 1,484,541 45 70136 4530267 0256 D Shasta Secondary Home CHARTER 1 $ 843,804 $ 465,250 45 70169 Whitmore Union Elementary DISTRICT 2 $ 123,043 $ 87,674 45 73700 Mountain Union Elementary DISTRICT 3 $ 294,916 $ 283,119 45 75267 Gateway Unified DISTRICT 2 $ 7,355,052 $ 6,601,294 45 75267 0113407 0849 D Rocky Point Charter CHARTER 1 $ 553,825 $ 275,825 45 75267 0115345 0920 D Redding School of the Arts II CHARTER 1 $ 1,560,666 $ 917,388 45 75267 0120170 1113 D Academy of Personalized Learning CHARTER 1 $ 1,554,968 $ 934,357 45 75267 6117840 0292 D North Woods Discovery CHARTER 1 $ 567,256 $ 364,712 46 10462 Sierra Co. Office of Education COUNTY 1 $ 877,953 $ 447,858 46 70177 Sierra-Plumas Joint Unified DISTRICT 2 $ 1,107,403 $ 875,204 47 10470 Siskiyou Co. Office of Education COUNTY 1 $ 4,996,565 $ 2,756,686

Page 158: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

158 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ (6,154) $ - $ 778,372 $ 155,674 $ 1,519,470 $ 303,894 $ 308,896 $ 61,779 $ 3,094,788 $ 618,958 $ 1,411,986 $ 282,397 $ 54,597 $ 10,919 $ 1,192,448 $ 238,490 $ 1,022,219 $ 204,444 $ 106,747 $ 21,349 $ 3,100 $ - $ 191,944 $ 38,389 $ 235,275 $ 47,055 $ 421,794 $ 84,359 $ 64,253 $ 12,851 $ 533,924 $ 106,785 $ 1,614,818 $ 322,964 $ 126,620 $ 25,324 $ 88,176 $ 17,635 $ 178,923 $ 35,785 $ 9,601 $ 1,920 $ 3,182,906 $ 636,581 $ 1,164,556 $ 232,911 $ 378,554 $ 75,711 $ 35,369 $ 7,074 $ 11,797 $ - $ 753,758 $ 150,752 $ 278,000 $ 55,600 $ 643,278 $ 128,656 $ 620,611 $ 124,122 $ 202,544 $ 40,509 $ 430,095 $ 86,019 $ 232,199 $ 46,440 $ 2,239,879 $ 447,976

Page 159: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

159 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 155,674 $ 155,674 42.2097485945873% $ 65,710 $ 89,964 $ 155,674 100% $ 155,674 $ - $ 401,312 $ 622,696 $ 303,894 $ 303,894 42.2097485945873% $ 128,273 $ 175,621 $ 303,894 100% $ 303,894 $ - $ 783,409 $ 1,215,576 $ 61,779 $ 61,779 42.2097485945873% $ 26,077 $ 35,702 $ 61,779 100% $ 61,779 $ - $ 159,260 $ 247,116 $ 618,958 $ 618,958 42.2097485945873% $ 261,261 $ 357,697 $ 618,958 100% $ 618,958 $ - $ 1,595,613 $ 2,475,832 $ 282,397 $ 282,397 42.2097485945873% $ 119,199 $ 163,198 $ 282,397 100% $ 282,397 $ - $ 727,992 $ 1,129,588 $ 10,919 $ 10,919 42.2097485945873% $ 4,609 $ 6,310 $ 10,919 100% $ 10,919 $ - $ 28,148 $ 43,676 $ 238,490 $ 238,490 42.2097485945873% $ 100,666 $ 137,824 $ 238,490 100% $ 238,490 $ - $ 614,804 $ 953,960 $ 204,444 $ 204,444 42.2097485945873% $ 86,295 $ 118,149 $ 204,444 100% $ 204,444 $ - $ 527,037 $ 817,776 $ 21,349 $ 21,349 42.2097485945873% $ 9,011 $ 12,338 $ 21,349 100% $ 21,349 $ - $ 55,036 $ 85,396 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 38,389 $ 38,389 42.2097485945873% $ 16,204 $ 22,185 $ 38,389 100% $ 38,389 $ - $ 98,963 $ 153,556 $ 47,055 $ 47,055 42.2097485945873% $ 19,862 $ 27,193 $ 47,055 100% $ 47,055 $ - $ 121,303 $ 188,220 $ 84,359 $ 84,359 42.2097485945873% $ 35,608 $ 48,751 $ 84,359 100% $ 84,359 $ - $ 217,469 $ 337,436 $ 12,851 $ 12,851 42.2097485945873% $ 5,424 $ 7,427 $ 12,851 100% $ 12,851 $ - $ 33,129 $ 51,404 $ 106,785 $ 106,785 42.2097485945873% $ 45,074 $ 61,711 $ 106,785 100% $ 106,785 $ - $ 275,281 $ 427,140 $ 322,964 $ 322,964 42.2097485945873% $ 136,322 $ 186,642 $ 322,964 100% $ 322,964 $ - $ 832,570 $ 1,291,856 $ 25,324 $ 25,324 42.2097485945873% $ 10,689 $ 14,635 $ 25,324 100% $ 25,324 $ - $ 65,283 $ 101,296 $ 17,635 $ 17,635 42.2097485945873% $ 7,444 $ 10,191 $ 17,635 100% $ 17,635 $ - $ 45,461 $ 70,540 $ 35,785 $ 35,785 42.2097485945873% $ 15,105 $ 20,680 $ 35,785 100% $ 35,785 $ - $ 92,250 $ 143,140 $ 1,920 $ 1,920 42.2097485945873% $ 810 $ 1,110 $ 1,920 100% $ 1,920 $ - $ 4,950 $ 7,680 $ 636,581 $ 636,581 42.2097485945873% $ 268,699 $ 367,882 $ 636,581 100% $ 636,581 $ - $ 1,641,044 $ 2,546,324 $ 232,911 $ 232,911 42.2097485945873% $ 98,311 $ 134,600 $ 232,911 100% $ 232,911 $ - $ 600,422 $ 931,644 $ 75,711 $ 75,711 42.2097485945873% $ 31,957 $ 43,754 $ 75,711 100% $ 75,711 $ - $ 195,176 $ 302,844 $ 7,074 $ 7,074 42.2097485945873% $ 2,986 $ 4,088 $ 7,074 100% $ 7,074 $ - $ 18,236 $ 28,296 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 150,752 $ 150,752 42.2097485945873% $ 63,632 $ 87,120 $ 150,752 100% $ 150,752 $ - $ 388,624 $ 603,008 $ 55,600 $ 55,600 42.2097485945873% $ 23,469 $ 32,131 $ 55,600 100% $ 55,600 $ - $ 143,331 $ 222,400 $ 128,656 $ 128,656 42.2097485945873% $ 54,305 $ 74,351 $ 128,656 100% $ 128,656 $ - $ 331,663 $ 514,624 $ 124,122 $ 124,122 42.2097485945873% $ 52,392 $ 71,730 $ 124,122 100% $ 124,122 $ - $ 319,974 $ 496,488 $ 40,509 $ 40,509 42.2097485945873% $ 17,099 $ 23,410 $ 40,509 100% $ 40,509 $ - $ 104,428 $ 162,036 $ 86,019 $ 86,019 42.2097485945873% $ 36,308 $ 49,711 $ 86,019 100% $ 86,019 $ - $ 221,749 $ 344,076 $ 46,440 $ 46,440 42.2097485945873% $ 19,602 $ 26,838 $ 46,440 100% $ 46,440 $ - $ 119,718 $ 185,760 $ 447,976 $ 447,976 42.2097485945873% $ 189,090 $ 258,886 $ 447,976 100% $ 447,976 $ - $ 1,154,838 $ 1,791,904

Page 160: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

160 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

47 10470 0117168 0983 D Golden Eagle Charter CHARTER 1 $ 1,687,846 $ 937,492 47 70185 Big Springs Union Elementary DISTRICT 2 $ 439,614 $ 257,937 47 70193 Bogus Elementary DISTRICT 3 $ 18,847 $ 16,969 47 70201 Butteville Union Elementary DISTRICT 3 $ 712,663 $ 627,763 47 70227 Delphic Elementary DISTRICT 1 $ 366,019 $ 141,044 47 70227 0126052 1420 L Siskiyou Charter CHARTER 1 $ - $ - 47 70243 Dunsmuir Elementary DISTRICT 1 $ 394,999 $ 227,200 47 70250 Dunsmuir Joint Union High DISTRICT 2 $ 930,001 $ 468,415 47 70292 Forks of Salmon Elementary DISTRICT 1 $ 91,445 $ 50,992 47 70318 Gazelle Union Elementary DISTRICT 1 $ 232,431 $ 126,921 47 70326 Grenada Elementary DISTRICT 1 $ 891,436 $ 457,583 47 70334 Happy Camp Union Elementary DISTRICT 2 $ 485,631 $ 311,674 47 70359 Hornbrook Elementary DISTRICT 3 $ 289,480 $ 277,901 47 70367 Junction Elementary DISTRICT 1 $ 238,111 $ 132,268 47 70375 Klamath River Union Elementary DISTRICT 2 $ 96,720 $ 63,844 47 70383 Little Shasta Elementary DISTRICT 2 $ 171,876 $ 111,967 47 70409 McCloud Union Elementary DISTRICT 2 $ 161,250 $ 138,719 47 70417 Montague Elementary DISTRICT 1 $ 857,512 $ 442,427 47 70425 Mt. Shasta Union Elementary DISTRICT 1 $ 1,191,573 $ 602,685 47 70458 Seiad Elementary DISTRICT 1 $ 187,947 $ 100,284 47 70466 Siskiyou Union High DISTRICT 2 $ 1,861,548 $ 1,028,298 47 70482 Weed Union Elementary DISTRICT 2 $ 445,313 $ 330,687 47 70490 Willow Creek Elementary DISTRICT 3 $ 229,319 $ 321,446 47 70508 Yreka Union Elementary DISTRICT 1 $ 3,457,019 $ 1,909,337 47 70516 Yreka Union High DISTRICT 2 $ 3,018,300 $ 1,886,368 47 73684 Butte Valley Unified DISTRICT 2 $ 1,623,100 $ 1,096,999 47 76455 Scott Valley Unified DISTRICT 2 $ 2,864,601 $ 1,911,584 48 10488 Solano Co. Office of Education COUNTY 1 $ 28,134,617 $ 15,471,371 48 70524 Benicia Unified DISTRICT 1 $ 14,985,853 $ 7,819,343 48 70532 Dixon Unified DISTRICT 1 $ 10,608,452 $ 7,067,311 48 70540 Fairfield-Suisun Unified DISTRICT 1 $ 75,378,131 $ 45,763,625 48 70565 Travis Unified DISTRICT 1 $ 24,911,773 $ 13,609,597 48 70573 Vacaville Unified DISTRICT 1 $ 32,435,074 $ 22,964,614 48 70573 0122523 1261 L Alternative Cooperative Education Charter CHARTER 1 $ 518,440 $ 303,356

Page 161: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

161 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 750,354 $ 150,071 $ 181,677 $ 36,335 $ 1,878 $ - $ 84,900 $ - $ 224,975 $ 44,995 $ - $ - $ 167,799 $ 33,560 $ 461,586 $ 92,317 $ 40,453 $ 8,091 $ 105,510 $ 21,102 $ 433,853 $ 86,771 $ 173,957 $ 34,791 $ 11,579 $ - $ 105,843 $ 21,169 $ 32,876 $ 6,575 $ 59,909 $ 11,982 $ 22,531 $ 4,506 $ 415,085 $ 83,017 $ 588,888 $ 117,778 $ 87,663 $ 17,533 $ 833,250 $ 166,650 $ 114,626 $ 22,925 $ (92,127) $ - $ 1,547,682 $ 309,536 $ 1,131,932 $ 226,386 $ 526,101 $ 105,220 $ 953,017 $ 190,603 $ 12,663,246 $ 2,532,649 $ 7,166,510 $ 1,433,302 $ 3,541,141 $ 708,228 $ 29,614,506 $ 5,922,901 $ 11,302,176 $ 2,260,435 $ 9,470,460 $ 1,894,092 $ 215,084 $ 43,017

Page 162: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

162 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 150,071 $ 150,071 42.2097485945873% $ 63,345 $ 86,726 $ 150,071 100% $ 150,071 $ - $ 386,868 $ 600,284 $ 36,335 $ 36,335 42.2097485945873% $ 15,337 $ 20,998 $ 36,335 100% $ 36,335 $ - $ 93,668 $ 145,340 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 44,995 $ 44,995 42.2097485945873% $ 18,992 $ 26,003 $ 44,995 100% $ 44,995 $ - $ 115,993 $ 179,980 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 33,560 $ 33,560 42.2097485945873% $ 14,166 $ 19,394 $ 33,560 100% $ 33,560 $ - $ 86,514 $ 134,240 $ 92,317 $ 92,317 42.2097485945873% $ 38,967 $ 53,350 $ 92,317 100% $ 92,317 $ - $ 237,984 $ 369,268 $ 8,091 $ 8,091 42.2097485945873% $ 3,415 $ 4,676 $ 8,091 100% $ 8,091 $ - $ 20,858 $ 32,364 $ 21,102 $ 21,102 42.2097485945873% $ 8,907 $ 12,195 $ 21,102 100% $ 21,102 $ - $ 54,399 $ 84,408 $ 86,771 $ 86,771 42.2097485945873% $ 36,626 $ 50,145 $ 86,771 100% $ 86,771 $ - $ 223,687 $ 347,084 $ 34,791 $ 34,791 42.2097485945873% $ 14,685 $ 20,106 $ 34,791 100% $ 34,791 $ - $ 89,688 $ 139,164 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 21,169 $ 21,169 42.2097485945873% $ 8,935 $ 12,234 $ 21,169 100% $ 21,169 $ - $ 54,572 $ 84,676 $ 6,575 $ 6,575 42.2097485945873% $ 2,775 $ 3,800 $ 6,575 100% $ 6,575 $ - $ 16,950 $ 26,300 $ 11,982 $ 11,982 42.2097485945873% $ 5,058 $ 6,924 $ 11,982 100% $ 11,982 $ - $ 30,888 $ 47,928 $ 4,506 $ 4,506 42.2097485945873% $ 1,902 $ 2,604 $ 4,506 100% $ 4,506 $ - $ 11,616 $ 18,024 $ 83,017 $ 83,017 42.2097485945873% $ 35,041 $ 47,976 $ 83,017 100% $ 83,017 $ - $ 214,010 $ 332,068 $ 117,778 $ 117,778 42.2097485945873% $ 49,714 $ 68,064 $ 117,778 100% $ 117,778 $ - $ 303,620 $ 471,112 $ 17,533 $ 17,533 42.2097485945873% $ 7,401 $ 10,132 $ 17,533 100% $ 17,533 $ - $ 45,198 $ 70,132 $ 166,650 $ 166,650 42.2097485945873% $ 70,343 $ 96,307 $ 166,650 100% $ 166,650 $ - $ 429,607 $ 666,600 $ 22,925 $ 22,925 42.2097485945873% $ 9,677 $ 13,248 $ 22,925 100% $ 22,925 $ - $ 59,098 $ 91,700 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 309,536 $ 309,536 42.2097485945873% $ 130,654 $ 178,882 $ 309,536 100% $ 309,536 $ - $ 797,954 $ 1,238,144 $ 226,386 $ 226,386 42.2097485945873% $ 95,557 $ 130,829 $ 226,386 100% $ 226,386 $ - $ 583,601 $ 905,544 $ 105,220 $ 105,220 42.2097485945873% $ 44,413 $ 60,807 $ 105,220 100% $ 105,220 $ - $ 271,247 $ 420,880 $ 190,603 $ 190,603 42.2097485945873% $ 80,453 $ 110,150 $ 190,603 100% $ 190,603 $ - $ 491,356 $ 762,412 $ 2,532,649 $ 2,532,649 42.2097485945873% $ 1,069,025 $ 1,463,624 $ 2,532,649 100% $ 2,532,649 $ - $ 6,528,922 $ 10,130,596 $ 1,433,302 $ 1,433,302 42.2097485945873% $ 604,993 $ 828,309 $ 1,433,302 100% $ 1,433,302 $ - $ 3,694,913 $ 5,733,208 $ 708,228 $ 708,228 42.2097485945873% $ 298,941 $ 409,287 $ 708,228 100% $ 708,228 $ - $ 1,825,743 $ 2,832,912 $ 5,922,901 $ 5,922,901 42.2097485945873% $ 2,500,042 $ 3,422,859 $ 5,922,901 100% $ 5,922,901 $ - $ 15,268,661 $ 23,691,604 $ 2,260,435 $ 2,260,435 42.2097485945873% $ 954,124 $ 1,306,311 $ 2,260,435 100% $ 2,260,435 $ - $ 5,827,181 $ 9,041,740 $ 1,894,092 $ 1,894,092 42.2097485945873% $ 799,491 $ 1,094,601 $ 1,894,092 100% $ 1,894,092 $ - $ 4,882,785 $ 7,576,368 $ 43,017 $ 43,017 42.2097485945873% $ 18,157 $ 24,860 $ 43,017 100% $ 43,017 $ - $ 110,894 $ 172,068

Page 163: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

163 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

48 70573 4830113 0056 L Elise P. Buckingham Charter Magnet High CHARTER 1 $ 2,101,681 $ 1,179,121 48 70573 6051338 0913 L Fairmont Charter Elementary CHARTER 1 $ 2,476,934 $ 1,384,362 48 70581 Vallejo City Unified DISTRICT 1 $ 66,720,347 $ 36,923,406 48 70581 0115469 0940 L Vallejo Charter CHARTER 1 $ 1,835,161 $ 1,010,221 48 70581 4830196 0372 D MIT Academy CHARTER 1 $ 1,670,526 $ 874,725 48 70581 6116255 0181 D Mare Island Technology Academy CHARTER 1 $ 1,731,130 $ 917,713 48 76661 0122267 1210 D Dixon Montessori Charter CHARTER 1 $ 1,362,164 $ 674,197 49 10496 Sonoma Co. Office of Education COUNTY 1 $ 46,267,314 $ 25,298,869 49 70599 Alexander Valley Union Elementary DISTRICT 2 $ 352,980 $ 226,934 49 70607 West Sonoma County Union High DISTRICT 1 $ 3,681,279 $ 2,786,061 49 70615 Bellevue Union Elementary DISTRICT 1 $ 3,631,441 $ 2,418,460 49 70615 0127662 1511 D Stony Point Academy CHARTER 1 $ 59,054 $ - 49 70615 6051593 1368 L Kawana Elementary CHARTER 1 $ 1,026,144 $ 676,072 49 70623 Bennett Valley Union Elementary DISTRICT 1 $ 1,786,806 $ 1,201,322 49 70649 Cinnabar Elementary DISTRICT 1 $ 819,336 $ 395,046 49 70649 6051635 1310 L Cinnabar Charter CHARTER 1 $ 426,350 $ 173,702 49 70656 Cloverdale Unified DISTRICT 2 $ 1,823,144 $ 1,278,724 49 70672 Dunham Elementary DISTRICT 1 $ 353,270 $ 202,802 49 70672 0122440 1194 L Dunham Charter CHARTER 1 $ 647,308 $ 354,102 49 70680 Forestville Union Elementary DISTRICT 1 $ 574,975 $ 299,822 49 70680 0112987 0842 L Forestville Academy CHARTER 1 $ 220,020 $ 122,095 49 70698 Fort Ross Elementary DISTRICT 1 $ 72,066 $ 39,636 49 70706 Geyserville Unified DISTRICT 1 $ 637,339 $ 340,249 49 70714 Gravenstein Union Elementary DISTRICT 1 $ 1,681,402 $ 1,069,573 49 70714 6051742 1445 L Gravenstein Elementary CHARTER 1 $ 562,163 $ 456,194 49 70714 6051759 1444 L Hillcrest Middle CHARTER 1 $ 428,275 $ 379,060 49 70722 Guerneville Elementary DISTRICT 1 $ 298,823 $ 162,109 49 70730 Harmony Union Elementary DISTRICT 1 $ 2,092,015 $ 1,080,030 49 70730 6110639 0941 L Salmon Creek School - A Charter CHARTER 1 $ 319,965 $ 212,709 49 70730 6120588 0492 D Pathways Charter CHARTER 1 $ 1,252,528 $ 795,056 49 70763 Horicon Elementary DISTRICT 1 $ 101,723 $ 60,029 49 70789 Kenwood DISTRICT 2 $ 149,282 $ 101,424 49 70797 Liberty Elementary DISTRICT 1 $ 1,111,277 $ 860,315 49 70797 0107284 0653 D California Virtual Academy @ Sonoma CHARTER 1 $ 3,510,763 $ 1,919,237

Page 164: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

164 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 922,560 $ 184,512 $ 1,092,572 $ 218,514 $ 29,796,941 $ 5,959,388 $ 824,940 $ 164,988 $ 795,801 $ 159,160 $ 813,417 $ 162,683 $ 687,967 $ 137,593 $ 20,968,445 $ 4,193,689 $ 126,046 $ 25,209 $ 895,218 $ 179,044 $ 1,212,981 $ 242,596 $ 59,054 $ 11,811 $ 350,072 $ 70,014 $ 585,484 $ 117,097 $ 424,290 $ 84,858 $ 252,648 $ 50,530 $ 544,420 $ 108,884 $ 150,468 $ 30,094 $ 293,206 $ 58,641 $ 275,153 $ 55,031 $ 97,925 $ 19,585 $ 32,430 $ 6,486 $ 297,090 $ 59,418 $ 611,829 $ 122,366 $ 105,969 $ 21,194 $ 49,215 $ 9,843 $ 136,714 $ 27,343 $ 1,011,985 $ 202,397 $ 107,256 $ 21,451 $ 457,472 $ 91,494 $ 41,694 $ 8,339 $ 47,858 $ 9,572 $ 250,962 $ 50,192 $ 1,591,526 $ 318,305

Page 165: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

165 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 184,512 $ 184,512 42.2097485945873% $ 77,882 $ 106,630 $ 184,512 100% $ 184,512 $ - $ 475,654 $ 738,048 $ 218,514 $ 218,514 42.2097485945873% $ 92,234 $ 126,280 $ 218,514 100% $ 218,514 $ - $ 563,308 $ 874,056 $ 5,959,388 $ 5,959,388 42.2097485945873% $ 2,515,443 $ 3,443,945 $ 5,959,388 100% $ 5,959,388 $ - $ 15,362,721 $ 23,837,552 $ 164,988 $ 164,988 42.2097485945873% $ 69,641 $ 95,347 $ 164,988 100% $ 164,988 $ - $ 425,323 $ 659,952 $ 159,160 $ 159,160 42.2097485945873% $ 67,181 $ 91,979 $ 159,160 100% $ 159,160 $ - $ 410,299 $ 636,640 $ 162,683 $ 162,683 42.2097485945873% $ 68,668 $ 94,015 $ 162,683 100% $ 162,683 $ - $ 419,381 $ 650,732 $ 137,593 $ 137,593 42.2097485945873% $ 58,078 $ 79,515 $ 137,593 100% $ 137,593 $ - $ 354,701 $ 550,372 $ 4,193,689 $ 4,193,689 42.2097485945873% $ 1,770,146 $ 2,423,543 $ 4,193,689 100% $ 4,193,689 $ - $ 10,810,921 $ 16,774,756 $ 25,209 $ 25,209 42.2097485945873% $ 10,641 $ 14,568 $ 25,209 100% $ 25,209 $ - $ 64,986 $ 100,836 $ 179,044 $ 179,044 42.2097485945873% $ 75,574 $ 103,470 $ 179,044 100% $ 179,044 $ - $ 461,558 $ 716,176 $ 242,596 $ 242,596 42.2097485945873% $ 102,399 $ 140,197 $ 242,596 100% $ 242,596 $ - $ 625,389 $ 970,384 $ 11,811 $ 11,811 42.2097485945873% $ 4,985 $ 6,826 $ 11,811 100% $ 11,811 $ - $ 30,448 $ 47,244 $ 70,014 $ 70,014 42.2097485945873% $ 29,553 $ 40,461 $ 70,014 100% $ 70,014 $ - $ 180,489 $ 280,056 $ 117,097 $ 117,097 42.2097485945873% $ 49,426 $ 67,671 $ 117,097 100% $ 117,097 $ - $ 301,865 $ 468,388 $ 84,858 $ 84,858 42.2097485945873% $ 35,818 $ 49,040 $ 84,858 100% $ 84,858 $ - $ 218,756 $ 339,432 $ 50,530 $ 50,530 42.2097485945873% $ 21,329 $ 29,201 $ 50,530 100% $ 50,530 $ - $ 130,261 $ 202,120 $ 108,884 $ 108,884 42.2097485945873% $ 45,960 $ 62,924 $ 108,884 100% $ 108,884 $ - $ 280,692 $ 435,536 $ 30,094 $ 30,094 42.2097485945873% $ 12,703 $ 17,391 $ 30,094 100% $ 30,094 $ - $ 77,579 $ 120,376 $ 58,641 $ 58,641 42.2097485945873% $ 24,752 $ 33,889 $ 58,641 100% $ 58,641 $ - $ 151,171 $ 234,564 $ 55,031 $ 55,031 42.2097485945873% $ 23,228 $ 31,803 $ 55,031 100% $ 55,031 $ - $ 141,865 $ 220,124 $ 19,585 $ 19,585 42.2097485945873% $ 8,267 $ 11,318 $ 19,585 100% $ 19,585 $ - $ 50,488 $ 78,340 $ 6,486 $ 6,486 42.2097485945873% $ 2,738 $ 3,748 $ 6,486 100% $ 6,486 $ - $ 16,720 $ 25,944 $ 59,418 $ 59,418 42.2097485945873% $ 25,080 $ 34,338 $ 59,418 100% $ 59,418 $ - $ 153,174 $ 237,672 $ 122,366 $ 122,366 42.2097485945873% $ 51,650 $ 70,716 $ 122,366 100% $ 122,366 $ - $ 315,448 $ 489,464 $ 21,194 $ 21,194 42.2097485945873% $ 8,946 $ 12,248 $ 21,194 100% $ 21,194 $ - $ 54,636 $ 84,776 $ 9,843 $ 9,843 42.2097485945873% $ 4,155 $ 5,688 $ 9,843 100% $ 9,843 $ - $ 25,374 $ 39,372 $ 27,343 $ 27,343 42.2097485945873% $ 11,541 $ 15,802 $ 27,343 100% $ 27,343 $ - $ 70,488 $ 109,372 $ 202,397 $ 202,397 42.2097485945873% $ 85,431 $ 116,966 $ 202,397 100% $ 202,397 $ - $ 521,760 $ 809,588 $ 21,451 $ 21,451 42.2097485945873% $ 9,054 $ 12,397 $ 21,451 100% $ 21,451 $ - $ 55,299 $ 85,804 $ 91,494 $ 91,494 42.2097485945873% $ 38,619 $ 52,875 $ 91,494 100% $ 91,494 $ - $ 235,863 $ 365,976 $ 8,339 $ 8,339 42.2097485945873% $ 3,520 $ 4,819 $ 8,339 100% $ 8,339 $ - $ 21,497 $ 33,356 $ 9,572 $ 9,572 42.2097485945873% $ 4,040 $ 5,532 $ 9,572 100% $ 9,572 $ - $ 24,676 $ 38,288 $ 50,192 $ 50,192 42.2097485945873% $ 21,186 $ 29,006 $ 50,192 100% $ 50,192 $ - $ 129,390 $ 200,768 $ 318,305 $ 318,305 42.2097485945873% $ 134,356 $ 183,949 $ 318,305 100% $ 318,305 $ - $ 820,559 $ 1,273,220

Page 166: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

166 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

49 70797 6051833 1260 L Liberty Elementary CHARTER 1 $ 638,912 $ 327,415 49 70805 Mark West Union Elementary DISTRICT 2 $ 3,151,371 $ 2,129,085 49 70805 0105890 0616 D Mark West Charter CHARTER 1 $ 190,362 $ 190,362 49 70805 6051858 1417 L San Miguel Elementary CHARTER 2 $ 542,918 $ 531,384 49 70805 6111066 1422 L John B. Riebli Elementary CHARTER 2 $ 614,006 $ 569,615 49 70813 Monte Rio Union Elementary DISTRICT 1 $ 201,334 $ 78,760 49 70821 Montgomery Elementary DISTRICT 1 $ 76,797 $ 42,240 49 70839 Oak Grove Union Elementary DISTRICT 1 $ 2,897,405 $ 1,507,043 49 70839 0120584 1139 D Pivot Online Charter - North Bay CHARTER 1 $ 406,218 $ 170,249 49 70839 6051890 0655 L Oak Grove Elementary/Willowside Middle CHARTER 1 $ 2,037,053 $ 1,185,690 49 70847 Old Adobe Union DISTRICT 1 $ 1,809,173 $ 1,548,886 49 70847 0127555 1579 L Loma Vista Immersion Academy CHARTER 1 $ 31,312 $ - 49 70847 6051924 1423 L Old Adobe Elementary Charter CHARTER 1 $ 238,504 $ 238,504 49 70847 6072136 1424 L Miwok Valley Language Academy Charter CHARTER 1 $ 598,900 $ 598,900 49 70847 6114755 1450 L Sonoma Mountain Elementary CHARTER 1 $ 367,034 $ 367,034 49 70854 Petaluma City Elementary DISTRICT 1 $ 2,244,880 $ 2,276,873 49 70854 0124339 1297 L Sixth Grade Charter Academy at Petaluma Jr. High CHARTER 1 $ 98,473 $ 60,897 49 70854 6051981 1512 L Penngrove Elementary CHARTER 1 $ 385,075 $ - 49 70854 6119036 0382 D Live Oak Charter CHARTER 1 $ 505,918 $ 275,581 49 70862 Petaluma Joint Union High DISTRICT 1 $ 12,718,461 $ 8,509,349 49 70862 0128157 1541 L Gateway to College Academy CHARTER 1 $ 42,406 $ - 49 70862 6051932 0480 D Mary Collins Charter School at Cherry Valley CHARTER 1 $ 852,440 $ 565,307 49 70870 Piner-Olivet Union Elementary DISTRICT 1 $ 3,446,281 $ 1,574,050 49 70870 0106344 0526 D Northwest Prep Charter CHARTER 1 $ 365,345 $ 229,857 49 70870 6066344 1440 D Olivet Elementary Charter CHARTER 1 $ 834,686 $ 617,772 49 70870 6109144 1439 D Morrice Schaefer Charter CHARTER 1 $ 1,119,369 $ 766,767 49 70870 6113492 0098 D Piner-Olivet Charter CHARTER 1 $ 539,732 $ 351,096 49 70888 Kashia Elementary DISTRICT 1 $ 48,070 $ 35,934 49 70896 Rincon Valley Union Elementary DISTRICT 1 $ 5,741,994 $ 3,131,841 49 70896 0102525 0525 L Rincon Valley Charter CHARTER 1 $ 281,060 $ 138,808 49 70896 6052039 1105 L Spring Creek Matanzas Charter CHARTER 1 $ 510,608 $ 440,545 49 70896 6052047 1259 L Whited Elementary Charter CHARTER 1 $ 419,465 $ 346,976 49 70896 6052070 1257 L Village Elementary Charter CHARTER 1 $ 400,455 $ 320,155 49 70896 6085229 1258 L Binkley Elementary Charter CHARTER 1 $ 388,562 $ 310,126

Page 167: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

167 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 311,497 $ 62,299 $ 1,022,286 $ 204,457 $ - $ - $ 11,534 $ 2,307 $ 44,391 $ 8,878 $ 122,574 $ 24,515 $ 34,557 $ 6,911 $ 1,390,362 $ 278,072 $ 235,969 $ 47,194 $ 851,363 $ 170,273 $ 260,287 $ 52,057 $ 31,312 $ 6,262 $ - $ - $ - $ - $ - $ - $ (31,993) $ (6,399) $ 37,576 $ 7,515 $ 385,075 $ 77,015 $ 230,337 $ 46,067 $ 4,209,112 $ 841,822 $ 42,406 $ 8,481 $ 287,133 $ 57,427 $ 1,872,231 $ 374,446 $ 135,488 $ 27,098 $ 216,914 $ 43,383 $ 352,602 $ 70,520 $ 188,636 $ 37,727 $ 12,136 $ 2,427 $ 2,610,153 $ 522,031 $ 142,252 $ 28,450 $ 70,063 $ 14,013 $ 72,489 $ 14,498 $ 80,300 $ 16,060 $ 78,436 $ 15,687

Page 168: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

168 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 62,299 $ 62,299 42.2097485945873% $ 26,296 $ 36,003 $ 62,299 100% $ 62,299 $ - $ 160,601 $ 249,196 $ 204,457 $ 204,457 42.2097485945873% $ 86,301 $ 118,156 $ 204,457 100% $ 204,457 $ - $ 527,070 $ 817,828 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 2,307 $ 2,307 42.2097485945873% $ 974 $ 1,333 $ 2,307 100% $ 2,307 $ - $ 5,947 $ 9,228 $ 8,878 $ 8,878 42.2097485945873% $ 3,747 $ 5,131 $ 8,878 100% $ 8,878 $ - $ 22,887 $ 35,512 $ 24,515 $ 24,515 42.2097485945873% $ 10,348 $ 14,167 $ 24,515 100% $ 24,515 $ - $ 63,197 $ 98,060 $ 6,911 $ 6,911 42.2097485945873% $ 2,917 $ 3,994 $ 6,911 100% $ 6,911 $ - $ 17,816 $ 27,644 $ 278,072 $ 278,072 42.2097485945873% $ 117,373 $ 160,699 $ 278,072 100% $ 278,072 $ - $ 716,843 $ 1,112,288 $ 47,194 $ 47,194 42.2097485945873% $ 19,920 $ 27,274 $ 47,194 100% $ 47,194 $ - $ 121,662 $ 188,776 $ 170,273 $ 170,273 42.2097485945873% $ 71,872 $ 98,401 $ 170,273 100% $ 170,273 $ - $ 438,947 $ 681,092 $ 52,057 $ 52,057 42.2097485945873% $ 21,973 $ 30,084 $ 52,057 100% $ 52,057 $ - $ 134,198 $ 208,228 $ 6,262 $ 6,262 42.2097485945873% $ 2,643 $ 3,619 $ 6,262 100% $ 6,262 $ - $ 16,143 $ 25,048 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ (6,399) $ (6,399) 42.2097485945873% $ (2,701) $ (3,698) $ (6,399) 100% $ (6,399) $ - $ (16,496) $ (25,596) $ 7,515 $ 7,515 42.2097485945873% $ 3,172 $ 4,343 $ 7,515 100% $ 7,515 $ - $ 19,373 $ 30,060 $ 77,015 $ 77,015 42.2097485945873% $ 32,508 $ 44,507 $ 77,015 100% $ 77,015 $ - $ 198,537 $ 308,060 $ 46,067 $ 46,067 42.2097485945873% $ 19,445 $ 26,622 $ 46,067 100% $ 46,067 $ - $ 118,756 $ 184,268 $ 841,822 $ 841,822 42.2097485945873% $ 355,331 $ 486,491 $ 841,822 100% $ 841,822 $ - $ 2,170,135 $ 3,367,288 $ 8,481 $ 8,481 42.2097485945873% $ 3,580 $ 4,901 $ 8,481 100% $ 8,481 $ - $ 21,863 $ 33,924 $ 57,427 $ 57,427 42.2097485945873% $ 24,240 $ 33,187 $ 57,427 100% $ 57,427 $ - $ 148,041 $ 229,708 $ 374,446 $ 374,446 42.2097485945873% $ 158,053 $ 216,393 $ 374,446 100% $ 374,446 $ - $ 965,285 $ 1,497,784 $ 27,098 $ 27,098 42.2097485945873% $ 11,438 $ 15,660 $ 27,098 100% $ 27,098 $ - $ 69,856 $ 108,392 $ 43,383 $ 43,383 42.2097485945873% $ 18,312 $ 25,071 $ 43,383 100% $ 43,383 $ - $ 111,837 $ 173,532 $ 70,520 $ 70,520 42.2097485945873% $ 29,766 $ 40,754 $ 70,520 100% $ 70,520 $ - $ 181,794 $ 282,080 $ 37,727 $ 37,727 42.2097485945873% $ 15,924 $ 21,803 $ 37,727 100% $ 37,727 $ - $ 97,257 $ 150,908 $ 2,427 $ 2,427 42.2097485945873% $ 1,024 $ 1,403 $ 2,427 100% $ 2,427 $ - $ 6,257 $ 9,708 $ 522,031 $ 522,031 42.2097485945873% $ 220,348 $ 301,683 $ 522,031 100% $ 522,031 $ - $ 1,345,745 $ 2,088,124 $ 28,450 $ 28,450 42.2097485945873% $ 12,009 $ 16,441 $ 28,450 100% $ 28,450 $ - $ 73,341 $ 113,800 $ 14,013 $ 14,013 42.2097485945873% $ 5,915 $ 8,098 $ 14,013 100% $ 14,013 $ - $ 36,124 $ 56,052 $ 14,498 $ 14,498 42.2097485945873% $ 6,120 $ 8,378 $ 14,498 100% $ 14,498 $ - $ 37,374 $ 57,992 $ 16,060 $ 16,060 42.2097485945873% $ 6,779 $ 9,281 $ 16,060 100% $ 16,060 $ - $ 41,401 $ 64,240 $ 15,687 $ 15,687 42.2097485945873% $ 6,621 $ 9,066 $ 15,687 100% $ 15,687 $ - $ 40,440 $ 62,748

Page 169: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

169 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

49 70904 Roseland DISTRICT 1 $ 7,571,838 $ 3,934,707 49 70904 0101923 0558 D Roseland Charter CHARTER 1 $ 4,604,865 $ 2,249,316 49 70912 Santa Rosa Elementary DISTRICT 1 $ 9,228,178 $ 6,051,961 49 70912 0113530 0845 L Santa Rosa Charter School for the Arts CHARTER 1 $ 452,803 $ 318,627 49 70912 0125831 1397 L Santa Rosa French-American Charter (SRFACS) CHARTER 1 $ 455,804 $ 227,908 49 70912 0128074 1523 L Cesar Chavez Language Academy CHARTER 1 $ 59,519 $ - 49 70912 6113278 0075 D Santa Rosa Charter CHARTER 1 $ 319,985 $ 229,912 49 70912 6116958 0215 D Kid Street Learning Center Charter CHARTER 1 $ 165,650 $ 88,354 49 70920 Santa Rosa High DISTRICT 1 $ 14,719,634 $ 10,788,549 49 70920 0102533 0522 L Santa Rosa Accelerated Charter CHARTER 1 $ 73,209 $ 52,678 49 70920 0108811 0696 D Abraxis Charter CHARTER 1 $ 88,526 $ 54,089 49 70920 0125773 1391 L Santa Rosa Virtual Charter High CHARTER 1 $ - $ - 49 70938 Sebastopol Union Elementary DISTRICT 1 $ 1,013,895 $ 713,888 49 70938 0120121 1107 D REACH CHARTER 1 $ 118,803 $ 116,942 49 70938 6113039 0078 D Sebastopol Independent Charter CHARTER 1 $ 377,144 $ 284,551 49 70953 Sonoma Valley Unified DISTRICT 2 $ 1,951,287 $ 1,296,156 49 70953 0105866 0613 D Woodland Star Charter CHARTER 1 $ 267,094 $ 143,875 49 70953 6111678 0009 D Sonoma Charter CHARTER 1 $ 278,043 $ 152,644 49 70961 Twin Hills Union Elementary DISTRICT 1 $ 2,015,538 $ 998,695 49 70961 4930319 0310 L Orchard View CHARTER 1 $ 680,181 $ 376,836 49 70961 4930350 0481 L Sunridge Charter CHARTER 1 $ 741,249 $ 434,189 49 70961 6052302 0904 L Twin Hills Charter Middle CHARTER 1 $ 906,832 $ 517,593 49 70979 Two Rock Union DISTRICT 1 $ 767,389 $ 426,910 49 70995 Waugh Elementary DISTRICT 2 $ 3,742,786 $ 2,502,298 49 71001 West Side Union Elementary DISTRICT 2 $ 78,195 $ 78,914 49 71019 Wilmar Union Elementary DISTRICT 1 $ 290,626 $ 220,373 49 71035 Wright Elementary DISTRICT 1 $ 4,129,017 $ 2,341,137 49 71035 6052377 1087 L Wright Charter CHARTER 1 $ 1,652,514 $ 939,175 49 73882 Cotati-Rohnert Park Unified DISTRICT 1 $ 14,993,288 $ 8,888,160 49 73882 0123786 1281 D Credo High CHARTER 1 $ 214,422 $ 134,157 49 73882 0127092 1457 D Academy of Arts and Sciences: Sonoma CHARTER 1 $ 269,967 $ 5,158 49 75358 Windsor Unified DISTRICT 1 $ 9,710,462 $ 6,872,458 49 75358 0114934 0912 D Village Charter CHARTER 1 $ 293,436 $ 194,705 49 75358 0117986 1011 D Insight School of California - North Bay CHARTER 1 $ 333,348 $ 333,348

Page 170: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

170 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 3,637,131 $ 727,426 $ 2,355,549 $ 471,110 $ 3,176,217 $ 635,243 $ 134,176 $ 26,835 $ 227,896 $ 45,579 $ 59,519 $ 11,904 $ 90,073 $ 18,015 $ 77,296 $ 15,459 $ 3,931,085 $ 786,217 $ 20,531 $ 4,106 $ 34,437 $ 6,887 $ - $ - $ 300,007 $ 60,001 $ 1,861 $ 372 $ 92,593 $ 18,519 $ 655,131 $ 131,026 $ 123,219 $ 24,644 $ 125,399 $ 25,080 $ 1,016,843 $ 203,369 $ 303,345 $ 60,669 $ 307,060 $ 61,412 $ 389,239 $ 77,848 $ 340,479 $ 68,096 $ 1,240,488 $ 248,098 $ (719) $ (144) $ 70,253 $ 14,051 $ 1,787,880 $ 357,576 $ 713,339 $ 142,668 $ 6,105,128 $ 1,221,026 $ 80,265 $ 16,053 $ 264,809 $ 52,962 $ 2,838,004 $ 567,601 $ 98,731 $ 19,746 $ - $ -

Page 171: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

171 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 727,426 $ 727,426 42.2097485945873% $ 307,045 $ 420,381 $ 727,426 100% $ 727,426 $ - $ 1,875,233 $ 2,909,704 $ 471,110 $ 471,110 42.2097485945873% $ 198,854 $ 272,256 $ 471,110 100% $ 471,110 $ - $ 1,214,476 $ 1,884,440 $ 635,243 $ 635,243 42.2097485945873% $ 268,134 $ 367,109 $ 635,243 100% $ 635,243 $ - $ 1,637,595 $ 2,540,972 $ 26,835 $ 26,835 42.2097485945873% $ 11,327 $ 15,508 $ 26,835 100% $ 26,835 $ - $ 69,178 $ 107,340 $ 45,579 $ 45,579 42.2097485945873% $ 19,239 $ 26,340 $ 45,579 100% $ 45,579 $ - $ 117,498 $ 182,316 $ 11,904 $ 11,904 42.2097485945873% $ 5,025 $ 6,879 $ 11,904 100% $ 11,904 $ - $ 30,687 $ 47,616 $ 18,015 $ 18,015 42.2097485945873% $ 7,604 $ 10,411 $ 18,015 100% $ 18,015 $ - $ 46,441 $ 72,060 $ 15,459 $ 15,459 42.2097485945873% $ 6,525 $ 8,934 $ 15,459 100% $ 15,459 $ - $ 39,852 $ 61,836 $ 786,217 $ 786,217 42.2097485945873% $ 331,860 $ 454,357 $ 786,217 100% $ 786,217 $ - $ 2,026,791 $ 3,144,868 $ 4,106 $ 4,106 42.2097485945873% $ 1,733 $ 2,373 $ 4,106 100% $ 4,106 $ - $ 10,585 $ 16,424 $ 6,887 $ 6,887 42.2097485945873% $ 2,907 $ 3,980 $ 6,887 100% $ 6,887 $ - $ 17,754 $ 27,548 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 60,001 $ 60,001 42.2097485945873% $ 25,326 $ 34,675 $ 60,001 100% $ 60,001 $ - $ 154,677 $ 240,004 $ 372 $ 372 42.2097485945873% $ 157 $ 215 $ 372 100% $ 372 $ - $ 959 $ 1,488 $ 18,519 $ 18,519 42.2097485945873% $ 7,817 $ 10,702 $ 18,519 100% $ 18,519 $ - $ 47,740 $ 74,076 $ 131,026 $ 131,026 42.2097485945873% $ 55,306 $ 75,720 $ 131,026 100% $ 131,026 $ - $ 337,772 $ 524,104 $ 24,644 $ 24,644 42.2097485945873% $ 10,402 $ 14,242 $ 24,644 100% $ 24,644 $ - $ 63,530 $ 98,576 $ 25,080 $ 25,080 42.2097485945873% $ 10,586 $ 14,494 $ 25,080 100% $ 25,080 $ - $ 64,654 $ 100,320 $ 203,369 $ 203,369 42.2097485945873% $ 85,842 $ 117,527 $ 203,369 100% $ 203,369 $ - $ 524,265 $ 813,476 $ 60,669 $ 60,669 42.2097485945873% $ 25,608 $ 35,061 $ 60,669 100% $ 60,669 $ - $ 156,399 $ 242,676 $ 61,412 $ 61,412 42.2097485945873% $ 25,922 $ 35,490 $ 61,412 100% $ 61,412 $ - $ 158,314 $ 245,648 $ 77,848 $ 77,848 42.2097485945873% $ 32,859 $ 44,989 $ 77,848 100% $ 77,848 $ - $ 200,685 $ 311,392 $ 68,096 $ 68,096 42.2097485945873% $ 28,743 $ 39,353 $ 68,096 100% $ 68,096 $ - $ 175,545 $ 272,384 $ 248,098 $ 248,098 42.2097485945873% $ 104,722 $ 143,376 $ 248,098 100% $ 248,098 $ - $ 639,572 $ 992,392 $ (144) $ (144) 42.2097485945873% $ (61) $ (83) $ (144) 100% $ (144) $ - $ (371) $ (576) $ 14,051 $ 14,051 42.2097485945873% $ 5,931 $ 8,120 $ 14,051 100% $ 14,051 $ - $ 36,222 $ 56,204 $ 357,576 $ 357,576 42.2097485945873% $ 150,932 $ 206,644 $ 357,576 100% $ 357,576 $ - $ 921,796 $ 1,430,304 $ 142,668 $ 142,668 42.2097485945873% $ 60,220 $ 82,448 $ 142,668 100% $ 142,668 $ - $ 367,784 $ 570,672 $ 1,221,026 $ 1,221,026 42.2097485945873% $ 515,392 $ 705,634 $ 1,221,026 100% $ 1,221,026 $ - $ 3,147,686 $ 4,884,104 $ 16,053 $ 16,053 42.2097485945873% $ 6,776 $ 9,277 $ 16,053 100% $ 16,053 $ - $ 41,383 $ 64,212 $ 52,962 $ 52,962 42.2097485945873% $ 22,355 $ 30,607 $ 52,962 100% $ 52,962 $ - $ 136,531 $ 211,848 $ 567,601 $ 567,601 42.2097485945873% $ 239,583 $ 328,018 $ 567,601 100% $ 567,601 $ - $ 1,463,220 $ 2,270,404 $ 19,746 $ 19,746 42.2097485945873% $ 8,335 $ 11,411 $ 19,746 100% $ 19,746 $ - $ 50,903 $ 78,984 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ -

Page 172: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

172 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

49 75358 6052369 0162 L Cali Calmecac Language Academy CHARTER 1 $ 2,934,667 $ 1,808,235 49 75390 Healdsburg Unified DISTRICT 2 $ 961,980 $ 660,374 49 75390 0124230 1295 L Healdsburg Charter CHARTER 2 $ 168,623 $ 96,699 49 76604 0119750 1086 D River Montessori Elementary Charter CHARTER 1 $ 143,667 $ 143,667 50 10504 Stanislaus Co. Office of Education COUNTY 1 $ 49,678,614 $ 27,558,678 50 10504 0117457 0985 D Great Valley Academy CHARTER 1 $ 3,046,914 $ 1,726,237 50 10504 0129023 1607 L Stanislaus Alternative Charter CHARTER 1 $ 354,659 $ - 50 10504 5030234 0172 D Valley Charter High CHARTER 1 $ 809,812 $ 527,639 50 71043 Ceres Unified DISTRICT 1 $ 55,856,735 $ 29,192,417 50 71043 0107128 0657 L Whitmore Charter School of Art & Technology CHARTER 1 $ 1,966,296 $ 1,094,758 50 71043 0107136 0658 L Whitmore Charter High CHARTER 1 $ 695,031 $ 364,112 50 71043 0112292 0812 D Aspire Summit Charter Academy CHARTER 1 $ 1,833,271 $ 1,011,144 50 71043 6120828 0504 L Whitmore Charter School of Personalized Learning CHARTER 1 $ 47,473 $ 38,280 50 71050 Chatom Union DISTRICT 2 $ 1,117,100 $ 1,757,360 50 71068 Denair Unified DISTRICT 1 $ 3,434,033 $ 2,165,912 50 71068 0121574 1174 L Denair Academic Avenues CHARTER 1 $ 496,031 $ 330,495 50 71068 5030267 0357 L Denair Charter Academy CHARTER 1 $ 756,267 $ 670,438 50 71076 Empire Union Elementary DISTRICT 1 $ 10,704,946 $ 6,181,591 50 71084 Gratton Elementary DISTRICT 1 $ 347,830 $ 194,750 50 71084 0120089 1099 L Gratton Charter CHARTER 1 $ 360,766 $ 174,068 50 71092 Hart-Ransom Union Elementary DISTRICT 2 $ 3,655,763 $ 2,320,802 50 71092 6112965 0080 L Hart-Ransom Academic Charter CHARTER 2 $ 1,133,236 $ 745,686 50 71100 Hickman Community Charter DISTRICT 1 $ 215,133 $ 111,662 50 71100 6052559 00D4 L Hickman Elementary CHARTER 1 $ 1,470,011 $ 799,296 50 71100 6112627 00D4 L Hickman Charter CHARTER 1 $ 2,788,950 $ 1,632,687 50 71100 6116388 00D4 L Hickman Middle CHARTER 1 $ 911,989 $ 490,222 50 71134 Keyes Union Elementary DISTRICT 1 $ 3,205,891 $ 1,767,492 50 71134 6113286 0085 L Keyes to Learning Charter CHARTER 1 $ 1,477,384 $ 796,424 50 71142 Knights Ferry Elementary DISTRICT 2 $ 525,385 $ 437,774 50 71167 Modesto City Elementary DISTRICT 1 $ 68,118,277 $ 37,566,588 50 71175 Modesto City High DISTRICT 1 $ 64,244,197 $ 36,448,677 50 71209 Paradise Elementary DISTRICT 1 $ 446,168 $ 245,618 50 71209 0112383 0803 L Paradise Charter CHARTER 1 $ 466,840 $ 245,477 50 71217 Patterson Joint Unified DISTRICT 1 $ 22,549,800 $ 12,356,599

Page 173: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

173 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 1,126,432 $ 225,286 $ 301,606 $ 60,321 $ 71,924 $ 14,385 $ - $ - $ 22,119,936 $ 4,423,987 $ 1,320,677 $ 264,135 $ 354,659 $ 70,932 $ 282,173 $ 56,435 $ 26,664,318 $ 5,332,864 $ 871,538 $ 174,308 $ 330,919 $ 66,184 $ 822,127 $ 164,425 $ 9,193 $ 1,839 $ (640,260) $ (128,052) $ 1,268,121 $ 253,624 $ 165,536 $ 33,107 $ 85,829 $ 17,166 $ 4,523,355 $ 904,671 $ 153,080 $ 30,616 $ 186,698 $ 37,340 $ 1,334,961 $ 266,992 $ 387,550 $ 77,510 $ 103,471 $ 20,694 $ 670,715 $ 134,143 $ 1,156,263 $ 231,253 $ 421,767 $ 84,353 $ 1,438,399 $ 287,680 $ 680,960 $ 136,192 $ 87,611 $ 17,522 $ 30,551,689 $ 6,110,338 $ 27,795,520 $ 5,559,104 $ 200,550 $ 40,110 $ 221,363 $ 44,273 $ 10,193,201 $ 2,038,640

Page 174: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

174 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 225,286 $ 225,286 42.2097485945873% $ 95,093 $ 130,193 $ 225,286 100% $ 225,286 $ - $ 580,765 $ 901,144 $ 60,321 $ 60,321 42.2097485945873% $ 25,461 $ 34,860 $ 60,321 100% $ 60,321 $ - $ 155,502 $ 241,284 $ 14,385 $ 14,385 42.2097485945873% $ 6,072 $ 8,313 $ 14,385 100% $ 14,385 $ - $ 37,083 $ 57,540 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 4,423,987 $ 4,423,987 42.2097485945873% $ 1,867,354 $ 2,556,633 $ 4,423,987 100% $ 4,423,987 $ - $ 11,404,607 $ 17,695,948 $ 264,135 $ 264,135 42.2097485945873% $ 111,491 $ 152,644 $ 264,135 100% $ 264,135 $ - $ 680,914 $ 1,056,540 $ 70,932 $ 70,932 42.2097485945873% $ 29,940 $ 40,992 $ 70,932 100% $ 70,932 $ - $ 182,856 $ 283,728 $ 56,435 $ 56,435 42.2097485945873% $ 23,821 $ 32,614 $ 56,435 100% $ 56,435 $ - $ 145,484 $ 225,740 $ 5,332,864 $ 5,332,864 42.2097485945873% $ 2,250,988 $ 3,081,876 $ 5,332,864 100% $ 5,332,864 $ - $ 13,747,604 $ 21,331,456 $ 174,308 $ 174,308 42.2097485945873% $ 73,575 $ 100,733 $ 174,308 100% $ 174,308 $ - $ 449,349 $ 697,232 $ 66,184 $ 66,184 42.2097485945873% $ 27,936 $ 38,248 $ 66,184 100% $ 66,184 $ - $ 170,616 $ 264,736 $ 164,425 $ 164,425 42.2097485945873% $ 69,403 $ 95,022 $ 164,425 100% $ 164,425 $ - $ 423,872 $ 657,700 $ 1,839 $ 1,839 42.2097485945873% $ 776 $ 1,063 $ 1,839 100% $ 1,839 $ - $ 4,741 $ 7,356 $ (128,052) $ (128,052) 42.2097485945873% $ (54,050) $ (74,002) $ (128,052) 100% $ (128,052) $ - $ (330,106) $ (512,208) $ 253,624 $ 253,624 42.2097485945873% $ 107,054 $ 146,570 $ 253,624 100% $ 253,624 $ - $ 653,818 $ 1,014,496 $ 33,107 $ 33,107 42.2097485945873% $ 13,974 $ 19,133 $ 33,107 100% $ 33,107 $ - $ 85,347 $ 132,428 $ 17,166 $ 17,166 42.2097485945873% $ 7,246 $ 9,920 $ 17,166 100% $ 17,166 $ - $ 44,252 $ 68,664 $ 904,671 $ 904,671 42.2097485945873% $ 381,859 $ 522,812 $ 904,671 100% $ 904,671 $ - $ 2,332,154 $ 3,618,684 $ 30,616 $ 30,616 42.2097485945873% $ 12,923 $ 17,693 $ 30,616 100% $ 30,616 $ - $ 78,925 $ 122,464 $ 37,340 $ 37,340 42.2097485945873% $ 15,761 $ 21,579 $ 37,340 100% $ 37,340 $ - $ 96,259 $ 149,360 $ 266,992 $ 266,992 42.2097485945873% $ 112,697 $ 154,295 $ 266,992 100% $ 266,992 $ - $ 688,279 $ 1,067,968 $ 77,510 $ 77,510 42.2097485945873% $ 32,717 $ 44,793 $ 77,510 100% $ 77,510 $ - $ 199,813 $ 310,040 $ 20,694 $ 20,694 42.2097485945873% $ 8,735 $ 11,959 $ 20,694 100% $ 20,694 $ - $ 53,347 $ 82,776 $ 134,143 $ 134,143 42.2097485945873% $ 56,621 $ 77,522 $ 134,143 100% $ 134,143 $ - $ 345,808 $ 536,572 $ 231,253 $ 231,253 42.2097485945873% $ 97,611 $ 133,642 $ 231,253 100% $ 231,253 $ - $ 596,148 $ 925,012 $ 84,353 $ 84,353 42.2097485945873% $ 35,605 $ 48,748 $ 84,353 100% $ 84,353 $ - $ 217,454 $ 337,412 $ 287,680 $ 287,680 42.2097485945873% $ 121,429 $ 166,251 $ 287,680 100% $ 287,680 $ - $ 741,611 $ 1,150,720 $ 136,192 $ 136,192 42.2097485945873% $ 57,486 $ 78,706 $ 136,192 100% $ 136,192 $ - $ 351,090 $ 544,768 $ 17,522 $ 17,522 42.2097485945873% $ 7,396 $ 10,126 $ 17,522 100% $ 17,522 $ - $ 45,170 $ 70,088 $ 6,110,338 $ 6,110,338 42.2097485945873% $ 2,579,158 $ 3,531,180 $ 6,110,338 100% $ 6,110,338 $ - $ 15,751,856 $ 24,441,352 $ 5,559,104 $ 5,559,104 42.2097485945873% $ 2,346,484 $ 3,212,620 $ 5,559,104 100% $ 5,559,104 $ - $ 14,330,828 $ 22,236,416 $ 40,110 $ 40,110 42.2097485945873% $ 16,930 $ 23,180 $ 40,110 100% $ 40,110 $ - $ 103,400 $ 160,440 $ 44,273 $ 44,273 42.2097485945873% $ 18,688 $ 25,585 $ 44,273 100% $ 44,273 $ - $ 114,131 $ 177,092 $ 2,038,640 $ 2,038,640 42.2097485945873% $ 860,505 $ 1,178,135 $ 2,038,640 100% $ 2,038,640 $ - $ 5,255,415 $ 8,154,560

Page 175: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

175 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

50 71217 6052922 0253 L Grayson Charter CHARTER 1 $ 1,098,385 $ 595,918 50 71233 Roberts Ferry Union Elementary DISTRICT 2 $ 600,061 $ 418,488 50 71233 0121525 1171 L Roberts Ferry Charter School Academy CHARTER 2 $ 40,786 $ 14,155 50 71233 0127290 1499 D Golden Lakes Charter School at La Grange CHARTER 1 $ 103,486 $ 103,486 50 71266 Salida Union Elementary DISTRICT 1 $ 10,298,817 $ 6,075,795 50 71266 0120063 1098 L Independence Charter CHARTER 1 $ 68,275 $ 42,754 50 71274 Shiloh Elementary DISTRICT 2 $ 391,615 $ 269,131 50 71274 0121558 1175 L Shiloh Charter CHARTER 2 $ 332,622 $ 234,208 50 71282 Stanislaus Union Elementary DISTRICT 1 $ 9,840,287 $ 5,678,341 50 71290 Sylvan Union Elementary DISTRICT 1 $ 30,179,050 $ 17,549,656 50 71290 0118125 1026 D Aspire University Charter CHARTER 1 $ 1,129,798 $ 647,931 50 71324 Valley Home Joint Elementary DISTRICT 1 $ 492,032 $ 281,318 50 73601 Newman-Crows Landing Unified DISTRICT 2 $ 10,962,655 $ 7,629,261 50 75549 Hughson Unified DISTRICT 1 $ 8,964,050 $ 5,236,918 50 75556 Riverbank Unified DISTRICT 1 $ 12,155,899 $ 6,921,346 50 75556 0113852 0856 L Riverbank Language Academy CHARTER 1 $ 2,323,837 $ 1,223,188 50 75564 Oakdale Joint Unified DISTRICT 1 $ 18,249,813 $ 10,822,264 50 75564 5030176 0103 L Oakdale Charter High CHARTER 1 $ 248,822 $ 157,030 50 75572 Waterford Unified DISTRICT 1 $ 9,026,362 $ 5,113,979 50 75572 5030317 0477 D Connecting Waters Charter CHARTER 1 $ 10,289,392 $ 5,537,321 50 75739 Turlock Unified DISTRICT 2 $ 57,756,569 $ 37,763,418 50 75739 0124669 1309 D eCademy Charter at Crane CHARTER 1 $ 570,479 $ 413,612 50 76638 0120212 1125 D Aspire Vanguard College Preparatory Academy CHARTER 1 $ 1,072,166 $ 636,087 51 10512 Sutter Co. Office of Education COUNTY 1 $ 18,568,620 $ 10,357,557 51 71357 Brittan Elementary DISTRICT 1 $ 1,505,437 $ 827,903 51 71365 Browns Elementary DISTRICT 1 $ 649,605 $ 380,703 51 71373 East Nicolaus Joint Union High DISTRICT 1 $ 1,660,027 $ 885,641 51 71381 Franklin Elementary DISTRICT 1 $ 1,745,132 $ 959,774 51 71399 Live Oak Unified DISTRICT 1 $ 7,101,185 $ 3,950,112 51 71407 Marcum-Illinois Union Elementary DISTRICT 1 $ 1,021,396 $ 573,858 51 71407 0109793 0724 D South Sutter Charter CHARTER 1 $ 10,599,356 $ 6,009,075 51 71415 Meridian Elementary DISTRICT 2 $ 72,880 $ 274,912 51 71415 0129007 1606 D California Virtual Academy @ Sutter CHARTER 1 $ 2,806,264 $ - 51 71423 Nuestro Elementary DISTRICT 1 $ 695,130 $ 457,636

Page 176: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

176 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 502,467 $ 100,493 $ 181,573 $ 36,315 $ 26,631 $ 5,326 $ - $ - $ 4,223,022 $ 844,604 $ 25,521 $ 5,104 $ 122,484 $ 24,497 $ 98,414 $ 19,683 $ 4,161,946 $ 832,389 $ 12,629,394 $ 2,525,879 $ 481,867 $ 96,373 $ 210,714 $ 42,143 $ 3,333,394 $ 666,679 $ 3,727,132 $ 745,426 $ 5,234,553 $ 1,046,911 $ 1,100,649 $ 220,130 $ 7,427,549 $ 1,485,510 $ 91,792 $ 18,358 $ 3,912,383 $ 782,477 $ 4,752,071 $ 950,414 $ 19,993,151 $ 3,998,630 $ 156,867 $ 31,373 $ 436,079 $ 87,216 $ 8,211,063 $ 1,642,213 $ 677,534 $ 135,507 $ 268,902 $ 53,780 $ 774,386 $ 154,877 $ 785,358 $ 157,072 $ 3,151,073 $ 630,215 $ 447,538 $ 89,508 $ 4,590,281 $ 918,056 $ (202,032) $ (40,406) $ 2,806,264 $ 561,253 $ 237,494 $ 47,499

Page 177: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

177 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 100,493 $ 100,493 42.2097485945873% $ 42,418 $ 58,075 $ 100,493 100% $ 100,493 $ - $ 259,061 $ 401,972 $ 36,315 $ 36,315 42.2097485945873% $ 15,328 $ 20,987 $ 36,315 100% $ 36,315 $ - $ 93,617 $ 145,260 $ 5,326 $ 5,326 42.2097485945873% $ 2,248 $ 3,078 $ 5,326 100% $ 5,326 $ - $ 13,730 $ 21,304 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 844,604 $ 844,604 42.2097485945873% $ 356,505 $ 488,099 $ 844,604 100% $ 844,604 $ - $ 2,177,307 $ 3,378,416 $ 5,104 $ 5,104 42.2097485945873% $ 2,154 $ 2,950 $ 5,104 100% $ 5,104 $ - $ 13,158 $ 20,416 $ 24,497 $ 24,497 42.2097485945873% $ 10,340 $ 14,157 $ 24,497 100% $ 24,497 $ - $ 63,151 $ 97,988 $ 19,683 $ 19,683 42.2097485945873% $ 8,308 $ 11,375 $ 19,683 100% $ 19,683 $ - $ 50,741 $ 78,732 $ 832,389 $ 832,389 42.2097485945873% $ 351,349 $ 481,040 $ 832,389 100% $ 832,389 $ - $ 2,145,818 $ 3,329,556 $ 2,525,879 $ 2,525,879 42.2097485945873% $ 1,066,167 $ 1,459,712 $ 2,525,879 100% $ 2,525,879 $ - $ 6,511,470 $ 10,103,516 $ 96,373 $ 96,373 42.2097485945873% $ 40,679 $ 55,694 $ 96,373 100% $ 96,373 $ - $ 248,440 $ 385,492 $ 42,143 $ 42,143 42.2097485945873% $ 17,788 $ 24,355 $ 42,143 100% $ 42,143 $ - $ 108,641 $ 168,572 $ 666,679 $ 666,679 42.2097485945873% $ 281,404 $ 385,275 $ 666,679 100% $ 666,679 $ - $ 1,718,633 $ 2,666,716 $ 745,426 $ 745,426 42.2097485945873% $ 314,642 $ 430,784 $ 745,426 100% $ 745,426 $ - $ 1,921,636 $ 2,981,704 $ 1,046,911 $ 1,046,911 42.2097485945873% $ 441,899 $ 605,012 $ 1,046,911 100% $ 1,046,911 $ - $ 2,698,834 $ 4,187,644 $ 220,130 $ 220,130 42.2097485945873% $ 92,916 $ 127,214 $ 220,130 100% $ 220,130 $ - $ 567,474 $ 880,520 $ 1,485,510 $ 1,485,510 42.2097485945873% $ 627,030 $ 858,480 $ 1,485,510 100% $ 1,485,510 $ - $ 3,829,500 $ 5,942,040 $ 18,358 $ 18,358 42.2097485945873% $ 7,749 $ 10,609 $ 18,358 100% $ 18,358 $ - $ 47,325 $ 73,432 $ 782,477 $ 782,477 42.2097485945873% $ 330,282 $ 452,195 $ 782,477 100% $ 782,477 $ - $ 2,017,149 $ 3,129,908 $ 950,414 $ 950,414 42.2097485945873% $ 401,167 $ 549,247 $ 950,414 100% $ 950,414 $ - $ 2,450,075 $ 3,801,656 $ 3,998,630 $ 3,998,630 42.2097485945873% $ 1,687,812 $ 2,310,818 $ 3,998,630 100% $ 3,998,630 $ - $ 10,308,078 $ 15,994,520 $ 31,373 $ 31,373 42.2097485945873% $ 13,242 $ 18,131 $ 31,373 100% $ 31,373 $ - $ 80,877 $ 125,492 $ 87,216 $ 87,216 42.2097485945873% $ 36,814 $ 50,402 $ 87,216 100% $ 87,216 $ - $ 224,834 $ 348,864 $ 1,642,213 $ 1,642,213 42.2097485945873% $ 693,174 $ 949,039 $ 1,642,213 100% $ 1,642,213 $ - $ 4,233,465 $ 6,568,852 $ 135,507 $ 135,507 42.2097485945873% $ 57,197 $ 78,310 $ 135,507 100% $ 135,507 $ - $ 349,324 $ 542,028 $ 53,780 $ 53,780 42.2097485945873% $ 22,700 $ 31,080 $ 53,780 100% $ 53,780 $ - $ 138,640 $ 215,120 $ 154,877 $ 154,877 42.2097485945873% $ 65,373 $ 89,504 $ 154,877 100% $ 154,877 $ - $ 399,258 $ 619,508 $ 157,072 $ 157,072 42.2097485945873% $ 66,300 $ 90,772 $ 157,072 100% $ 157,072 $ - $ 404,916 $ 628,288 $ 630,215 $ 630,215 42.2097485945873% $ 266,012 $ 364,203 $ 630,215 100% $ 630,215 $ - $ 1,624,633 $ 2,520,860 $ 89,508 $ 89,508 42.2097485945873% $ 37,781 $ 51,727 $ 89,508 100% $ 89,508 $ - $ 230,743 $ 358,032 $ 918,056 $ 918,056 42.2097485945873% $ 387,509 $ 530,547 $ 918,056 100% $ 918,056 $ - $ 2,366,659 $ 3,672,224 $ (40,406) $ (40,406) 42.2097485945873% $ (17,055) $ (23,351) $ (40,406) 100% $ (40,406) $ - $ (104,163) $ (161,624) $ 561,253 $ 561,253 42.2097485945873% $ 236,903 $ 324,350 $ 561,253 100% $ 561,253 $ - $ 1,446,856 $ 2,245,012 $ 47,499 $ 47,499 42.2097485945873% $ 20,049 $ 27,450 $ 47,499 100% $ 47,499 $ - $ 122,448 $ 189,996

Page 178: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

178 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

51 71423 0111161 0757 D California Virtual Academy @ Sutter CHARTER 1 $ 2,019,978 $ 2,019,978 51 71431 Pleasant Grove Joint Union Elementary DISTRICT 1 $ 708,077 $ 311,415 51 71449 Sutter Union High DISTRICT 1 $ 2,721,513 $ 1,445,314 51 71456 Winship-Robbins Elementary DISTRICT 2 $ 905,254 $ 535,700 51 71464 Yuba City Unified DISTRICT 1 $ 48,961,139 $ 25,989,810 51 71464 0107318 0639 D Twin Rivers Charter CHARTER 1 $ 1,572,915 $ 775,519 51 71464 5130125 0289 D Yuba City Charter CHARTER 1 $ 619,094 $ 182,301 52 10520 Tehama Co. Office of Education COUNTY 1 $ 7,997,199 $ 4,386,353 52 10520 5230073 0400 D Sacramento River Discovery Charter CHARTER 1 $ 360,665 $ 156,609 52 10520 6119671 0430 L eScholar Academy CHARTER 1 $ 523,178 $ 306,632 52 71472 Antelope Elementary DISTRICT 1 $ 4,203,126 $ 1,581,788 52 71498 Corning Union Elementary DISTRICT 1 $ 8,727,848 $ 4,847,083 52 71506 Corning Union High DISTRICT 1 $ 3,913,425 $ 2,350,473 52 71514 Elkins Elementary DISTRICT 2 $ 87,121 $ 60,064 52 71522 Evergreen Union Elementary DISTRICT 1 $ 4,374,061 $ 2,430,634 52 71530 Flournoy Union Elementary DISTRICT 2 $ 201,429 $ 136,497 52 71548 Gerber Union Elementary DISTRICT 1 $ 1,870,606 $ 1,002,485 52 71555 Kirkwood Elementary DISTRICT 1 $ 429,724 $ 266,463 52 71563 Lassen View Union Elementary DISTRICT 2 $ 1,170,796 $ 876,563 52 71571 Los Molinos Unified DISTRICT 1 $ 2,816,122 $ 1,547,473 52 71621 Red Bluff Union Elementary DISTRICT 1 $ 8,945,008 $ 5,027,495 52 71639 Red Bluff Joint Union High DISTRICT 2 $ 4,267,859 $ 3,334,712 52 71639 0118026 1043 D Educational Outreach Academy CHARTER 1 $ 85,874 $ 85,874 52 71647 Reeds Creek Elementary DISTRICT 1 $ 472,803 $ 299,382 52 71654 Richfield Elementary DISTRICT 2 $ 1,024,141 $ 691,324 53 10538 Trinity Co. Office of Education COUNTY 1 $ 1,453,394 $ 860,157 53 71662 Burnt Ranch Elementary DISTRICT 2 $ 581,586 $ 386,192 53 71662 0125757 1390 D Summit Charter CHARTER 1 $ - $ - 53 71670 Coffee Creek Elementary DISTRICT 2 $ 103,993 $ 68,064 53 71688 Cox Bar Elementary DISTRICT 1 $ 192,814 $ 107,843 53 71696 Douglas City Elementary DISTRICT 2 $ 787,684 $ 497,587 53 71738 Junction City Elementary DISTRICT 2 $ 365,894 $ 260,058 53 71746 Lewiston Elementary DISTRICT 1 $ 230,728 $ 126,940 53 71761 Trinity Center Elementary DISTRICT 2 $ 179,140 $ 116,565

Page 179: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

179 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ - $ - $ 396,662 $ 79,332 $ 1,276,199 $ 255,240 $ 369,554 $ 73,911 $ 22,971,329 $ 4,594,266 $ 797,396 $ 159,479 $ 436,793 $ 87,359 $ 3,610,846 $ 722,169 $ 204,056 $ 40,811 $ 216,546 $ 43,309 $ 2,621,338 $ 524,268 $ 3,880,765 $ 776,153 $ 1,562,952 $ 312,590 $ 27,057 $ 5,411 $ 1,943,427 $ 388,685 $ 64,932 $ 12,986 $ 868,121 $ 173,624 $ 163,261 $ 32,652 $ 294,233 $ 58,847 $ 1,268,649 $ 253,730 $ 3,917,513 $ 783,503 $ 933,147 $ 186,629 $ - $ - $ 173,421 $ 34,684 $ 332,817 $ 66,563 $ 593,237 $ 118,647 $ 195,394 $ 39,079 $ - $ - $ 35,929 $ 7,186 $ 84,971 $ 16,994 $ 290,097 $ 58,019 $ 105,836 $ 21,167 $ 103,788 $ 20,758 $ 62,575 $ 12,515

Page 180: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

180 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 79,332 $ 79,332 42.2097485945873% $ 33,486 $ 45,846 $ 79,332 100% $ 79,332 $ - $ 204,510 $ 317,328 $ 255,240 $ 255,240 42.2097485945873% $ 107,736 $ 147,504 $ 255,240 100% $ 255,240 $ - $ 657,984 $ 1,020,960 $ 73,911 $ 73,911 42.2097485945873% $ 31,198 $ 42,713 $ 73,911 100% $ 73,911 $ - $ 190,535 $ 295,644 $ 4,594,266 $ 4,594,266 42.2097485945873% $ 1,939,228 $ 2,655,038 $ 4,594,266 100% $ 4,594,266 $ - $ 11,843,570 $ 18,377,064 $ 159,479 $ 159,479 42.2097485945873% $ 67,316 $ 92,163 $ 159,479 100% $ 159,479 $ - $ 411,121 $ 637,916 $ 87,359 $ 87,359 42.2097485945873% $ 36,874 $ 50,485 $ 87,359 100% $ 87,359 $ - $ 225,203 $ 349,436 $ 722,169 $ 722,169 42.2097485945873% $ 304,826 $ 417,343 $ 722,169 100% $ 722,169 $ - $ 1,861,681 $ 2,888,676 $ 40,811 $ 40,811 42.2097485945873% $ 17,226 $ 23,585 $ 40,811 100% $ 40,811 $ - $ 105,207 $ 163,244 $ 43,309 $ 43,309 42.2097485945873% $ 18,281 $ 25,028 $ 43,309 100% $ 43,309 $ - $ 111,646 $ 173,236 $ 524,268 $ 524,268 42.2097485945873% $ 221,292 $ 302,976 $ 524,268 100% $ 524,268 $ - $ 1,351,512 $ 2,097,072 $ 776,153 $ 776,153 42.2097485945873% $ 327,612 $ 448,541 $ 776,153 100% $ 776,153 $ - $ 2,000,847 $ 3,104,612 $ 312,590 $ 312,590 42.2097485945873% $ 131,943 $ 180,647 $ 312,590 100% $ 312,590 $ - $ 805,827 $ 1,250,360 $ 5,411 $ 5,411 42.2097485945873% $ 2,284 $ 3,127 $ 5,411 100% $ 5,411 $ - $ 13,949 $ 21,644 $ 388,685 $ 388,685 42.2097485945873% $ 164,063 $ 224,622 $ 388,685 100% $ 388,685 $ - $ 1,001,992 $ 1,554,740 $ 12,986 $ 12,986 42.2097485945873% $ 5,481 $ 7,505 $ 12,986 100% $ 12,986 $ - $ 33,477 $ 51,944 $ 173,624 $ 173,624 42.2097485945873% $ 73,286 $ 100,338 $ 173,624 100% $ 173,624 $ - $ 447,586 $ 694,496 $ 32,652 $ 32,652 42.2097485945873% $ 13,782 $ 18,870 $ 32,652 100% $ 32,652 $ - $ 84,174 $ 130,608 $ 58,847 $ 58,847 42.2097485945873% $ 24,839 $ 34,008 $ 58,847 100% $ 58,847 $ - $ 151,702 $ 235,388 $ 253,730 $ 253,730 42.2097485945873% $ 107,099 $ 146,631 $ 253,730 100% $ 253,730 $ - $ 654,091 $ 1,014,920 $ 783,503 $ 783,503 42.2097485945873% $ 330,715 $ 452,788 $ 783,503 100% $ 783,503 $ - $ 2,019,794 $ 3,134,012 $ 186,629 $ 186,629 42.2097485945873% $ 78,776 $ 107,853 $ 186,629 100% $ 186,629 $ - $ 481,111 $ 746,516 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 34,684 $ 34,684 42.2097485945873% $ 14,640 $ 20,044 $ 34,684 100% $ 34,684 $ - $ 89,412 $ 138,736 $ 66,563 $ 66,563 42.2097485945873% $ 28,096 $ 38,467 $ 66,563 100% $ 66,563 $ - $ 171,593 $ 266,252 $ 118,647 $ 118,647 42.2097485945873% $ 50,081 $ 68,566 $ 118,647 100% $ 118,647 $ - $ 305,860 $ 474,588 $ 39,079 $ 39,079 42.2097485945873% $ 16,495 $ 22,584 $ 39,079 100% $ 39,079 $ - $ 100,742 $ 156,316 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 7,186 $ 7,186 42.2097485945873% $ 3,033 $ 4,153 $ 7,186 100% $ 7,186 $ - $ 18,525 $ 28,744 $ 16,994 $ 16,994 42.2097485945873% $ 7,173 $ 9,821 $ 16,994 100% $ 16,994 $ - $ 43,809 $ 67,976 $ 58,019 $ 58,019 42.2097485945873% $ 24,490 $ 33,529 $ 58,019 100% $ 58,019 $ - $ 149,567 $ 232,076 $ 21,167 $ 21,167 42.2097485945873% $ 8,935 $ 12,232 $ 21,167 100% $ 21,167 $ - $ 54,566 $ 84,668 $ 20,758 $ 20,758 42.2097485945873% $ 8,762 $ 11,996 $ 20,758 100% $ 20,758 $ - $ 53,512 $ 83,032 $ 12,515 $ 12,515 42.2097485945873% $ 5,283 $ 7,232 $ 12,515 100% $ 12,515 $ - $ 32,262 $ 50,060

Page 181: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

181 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

53 73833 Southern Trinity Joint Unified DISTRICT 2 $ 947,189 $ 675,695 53 75028 Mountain Valley Unified DISTRICT 2 $ 2,006,348 $ 1,331,220 53 76513 Trinity Alps Unified DISTRICT 2 $ 2,606,402 $ 1,849,100 54 10546 Tulare Co. Office of Education COUNTY 1 $ 64,250,009 $ 35,019,741 54 10546 0119602 1076 L University Preparatory High CHARTER 1 $ 1,220,751 $ 607,841 54 10546 0124057 1293 D Valley Life Charter CHARTER 1 $ 2,165,734 $ 1,098,326 54 10546 5430327 0341 L La Sierra High CHARTER 1 $ 1,248,534 $ 557,351 54 10546 6119291 0395 L Eleanor Roosevelt Community Learning Center CHARTER 1 $ 1,092,842 $ 627,244 54 71795 Allensworth Elementary DISTRICT 1 $ 552,819 $ 317,766 54 71803 Alpaugh Unified DISTRICT 1 $ 2,196,115 $ 1,281,737 54 71803 0112458 0804 D Central California Connections Academy CHARTER 1 $ 1,492,240 $ 696,269 54 71803 0112466 0806 D Alpaugh Achievement Academy Charter CHARTER 1 $ - $ - 54 71811 Alta Vista Elementary DISTRICT 1 $ 3,024,182 $ 1,601,533 54 71829 Buena Vista Elementary DISTRICT 1 $ 946,194 $ 540,607 54 71837 Burton Elementary DISTRICT 1 $ 13,453,397 $ 7,471,150 54 71837 0109009 0690 L Summit Charter Academy CHARTER 1 $ 7,461,880 $ 3,888,048 54 71837 0122705 1228 L Burton Pathways Charter Academy CHARTER 1 $ 545,548 $ 342,822 54 71845 Citrus South Tule Elementary DISTRICT 1 $ 225,378 $ 183,865 54 71852 Columbine Elementary DISTRICT 1 $ 900,230 $ 527,450 54 71860 Cutler-Orosi Joint Unified DISTRICT 1 $ 21,878,328 $ 12,181,046 54 71894 Ducor Union Elementary DISTRICT 1 $ 911,157 $ 504,252 54 71902 Earlimart Elementary DISTRICT 1 $ 9,871,391 $ 5,418,000 54 71944 Hope Elementary DISTRICT 1 $ 965,009 $ 537,338 54 71951 Hot Springs Elementary DISTRICT 1 $ 196,802 $ 114,144 54 71969 Kings River Union Elementary DISTRICT 1 $ 2,383,430 $ 1,374,450 54 71985 Liberty Elementary DISTRICT 1 $ 1,526,435 $ 792,629 54 71993 Lindsay Unified DISTRICT 1 $ 22,639,958 $ 12,594,976 54 71993 0124776 1329 L Loma Vista Charter CHARTER 1 $ 277,685 $ 165,856 54 72009 Monson-Sultana Joint Union Elementary DISTRICT 1 $ 2,272,281 $ 1,255,547 54 72017 Oak Valley Union Elementary DISTRICT 1 $ 2,358,904 $ 1,223,016 54 72025 Outside Creek Elementary DISTRICT 1 $ 436,698 $ 268,663 54 72033 Palo Verde Union Elementary DISTRICT 1 $ 2,765,244 $ 1,611,720 54 72041 Pixley Union Elementary DISTRICT 1 $ 5,371,948 $ 3,059,167 54 72058 Pleasant View Elementary DISTRICT 1 $ 3,182,069 $ 1,924,144

Page 182: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

182 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 271,494 $ 54,299 $ 675,128 $ 135,026 $ 757,302 $ 151,460 $ 29,230,268 $ 5,846,054 $ 612,910 $ 122,582 $ 1,067,408 $ 213,482 $ 691,183 $ 138,237 $ 465,598 $ 93,120 $ 235,053 $ 47,011 $ 914,378 $ 182,876 $ 795,971 $ 159,194 $ - $ - $ 1,422,649 $ 284,530 $ 405,587 $ 81,117 $ 5,982,247 $ 1,196,449 $ 3,573,832 $ 714,766 $ 202,726 $ 40,545 $ 41,513 $ 8,303 $ 372,780 $ 74,556 $ 9,697,282 $ 1,939,456 $ 406,905 $ 81,381 $ 4,453,391 $ 890,678 $ 427,671 $ 85,534 $ 82,658 $ 16,532 $ 1,008,980 $ 201,796 $ 733,806 $ 146,761 $ 10,044,982 $ 2,008,996 $ 111,829 $ 22,366 $ 1,016,734 $ 203,347 $ 1,135,888 $ 227,178 $ 168,035 $ 33,607 $ 1,153,524 $ 230,705 $ 2,312,781 $ 462,556 $ 1,257,925 $ 251,585

Page 183: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

183 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 54,299 $ 54,299 42.2097485945873% $ 22,919 $ 31,380 $ 54,299 100% $ 54,299 $ - $ 139,978 $ 217,196 $ 135,026 $ 135,026 42.2097485945873% $ 56,994 $ 78,032 $ 135,026 100% $ 135,026 $ - $ 348,084 $ 540,104 $ 151,460 $ 151,460 42.2097485945873% $ 63,931 $ 87,529 $ 151,460 100% $ 151,460 $ - $ 390,449 $ 605,840 $ 5,846,054 $ 5,846,054 42.2097485945873% $ 2,467,605 $ 3,378,449 $ 5,846,054 100% $ 5,846,054 $ - $ 15,070,557 $ 23,384,216 $ 122,582 $ 122,582 42.2097485945873% $ 51,742 $ 70,840 $ 122,582 100% $ 122,582 $ - $ 316,004 $ 490,328 $ 213,482 $ 213,482 42.2097485945873% $ 90,110 $ 123,372 $ 213,482 100% $ 213,482 $ - $ 550,336 $ 853,928 $ 138,237 $ 138,237 42.2097485945873% $ 58,349 $ 79,888 $ 138,237 100% $ 138,237 $ - $ 356,362 $ 552,948 $ 93,120 $ 93,120 42.2097485945873% $ 39,306 $ 53,814 $ 93,120 100% $ 93,120 $ - $ 240,054 $ 372,480 $ 47,011 $ 47,011 42.2097485945873% $ 19,843 $ 27,168 $ 47,011 100% $ 47,011 $ - $ 121,190 $ 188,044 $ 182,876 $ 182,876 42.2097485945873% $ 77,191 $ 105,685 $ 182,876 100% $ 182,876 $ - $ 471,437 $ 731,504 $ 159,194 $ 159,194 42.2097485945873% $ 67,195 $ 91,999 $ 159,194 100% $ 159,194 $ - $ 410,387 $ 636,776 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 284,530 $ 284,530 42.2097485945873% $ 120,099 $ 164,431 $ 284,530 100% $ 284,530 $ - $ 733,491 $ 1,138,120 $ 81,117 $ 81,117 42.2097485945873% $ 34,239 $ 46,878 $ 81,117 100% $ 81,117 $ - $ 209,112 $ 324,468 $ 1,196,449 $ 1,196,449 42.2097485945873% $ 505,018 $ 691,431 $ 1,196,449 100% $ 1,196,449 $ - $ 3,084,329 $ 4,785,796 $ 714,766 $ 714,766 42.2097485945873% $ 301,701 $ 413,065 $ 714,766 100% $ 714,766 $ - $ 1,842,597 $ 2,859,064 $ 40,545 $ 40,545 42.2097485945873% $ 17,114 $ 23,431 $ 40,545 100% $ 40,545 $ - $ 104,521 $ 162,180 $ 8,303 $ 8,303 42.2097485945873% $ 3,505 $ 4,798 $ 8,303 100% $ 8,303 $ - $ 21,404 $ 33,212 $ 74,556 $ 74,556 42.2097485945873% $ 31,470 $ 43,086 $ 74,556 100% $ 74,556 $ - $ 192,198 $ 298,224 $ 1,939,456 $ 1,939,456 42.2097485945873% $ 818,640 $ 1,120,816 $ 1,939,456 100% $ 1,939,456 $ - $ 4,999,728 $ 7,757,824 $ 81,381 $ 81,381 42.2097485945873% $ 34,351 $ 47,030 $ 81,381 100% $ 81,381 $ - $ 209,792 $ 325,524 $ 890,678 $ 890,678 42.2097485945873% $ 375,953 $ 514,725 $ 890,678 100% $ 890,678 $ - $ 2,296,081 $ 3,562,712 $ 85,534 $ 85,534 42.2097485945873% $ 36,104 $ 49,430 $ 85,534 100% $ 85,534 $ - $ 220,498 $ 342,136 $ 16,532 $ 16,532 42.2097485945873% $ 6,978 $ 9,554 $ 16,532 100% $ 16,532 $ - $ 42,618 $ 66,128 $ 201,796 $ 201,796 42.2097485945873% $ 85,178 $ 116,618 $ 201,796 100% $ 201,796 $ - $ 520,210 $ 807,184 $ 146,761 $ 146,761 42.2097485945873% $ 61,947 $ 84,814 $ 146,761 100% $ 146,761 $ - $ 378,336 $ 587,044 $ 2,008,996 $ 2,008,996 42.2097485945873% $ 847,992 $ 1,161,004 $ 2,008,996 100% $ 2,008,996 $ - $ 5,178,996 $ 8,035,984 $ 22,366 $ 22,366 42.2097485945873% $ 9,441 $ 12,925 $ 22,366 100% $ 22,366 $ - $ 57,657 $ 89,464 $ 203,347 $ 203,347 42.2097485945873% $ 85,832 $ 117,515 $ 203,347 100% $ 203,347 $ - $ 524,209 $ 813,388 $ 227,178 $ 227,178 42.2097485945873% $ 95,891 $ 131,287 $ 227,178 100% $ 227,178 $ - $ 585,643 $ 908,712 $ 33,607 $ 33,607 42.2097485945873% $ 14,185 $ 19,422 $ 33,607 100% $ 33,607 $ - $ 86,636 $ 134,428 $ 230,705 $ 230,705 42.2097485945873% $ 97,380 $ 133,325 $ 230,705 100% $ 230,705 $ - $ 594,735 $ 922,820 $ 462,556 $ 462,556 42.2097485945873% $ 195,244 $ 267,312 $ 462,556 100% $ 462,556 $ - $ 1,192,424 $ 1,850,224 $ 251,585 $ 251,585 42.2097485945873% $ 106,193 $ 145,392 $ 251,585 100% $ 251,585 $ - $ 648,562 $ 1,006,340

Page 184: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

184 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

54 72082 Richgrove Elementary DISTRICT 1 $ 5,747,511 $ 3,315,065 54 72090 Rockford Elementary DISTRICT 1 $ 1,930,075 $ 1,036,377 54 72108 Saucelito Elementary DISTRICT 1 $ 704,964 $ 395,634 54 72116 Sequoia Union Elementary DISTRICT 1 $ 1,309,985 $ 793,344 54 72132 Springville Union Elementary DISTRICT 1 $ 963,497 $ 609,419 54 72140 Stone Corral Elementary DISTRICT 1 $ 818,100 $ 454,654 54 72140 0123273 1269 D Crescent Valley Public Charter CHARTER 1 $ 2,260,764 $ 1,312,300 54 72157 Strathmore Union Elementary DISTRICT 1 $ 4,177,313 $ 2,349,753 54 72173 Sundale Union Elementary DISTRICT 1 $ 3,640,208 $ 2,036,473 54 72181 Sunnyside Union Elementary DISTRICT 1 $ 1,788,453 $ 1,042,941 54 72199 Terra Bella Union Elementary DISTRICT 1 $ 4,588,326 $ 2,590,426 54 72207 Three Rivers Union Elementary DISTRICT 1 $ 244,120 $ 153,488 54 72215 Tipton Elementary DISTRICT 1 $ 3,442,204 $ 2,001,713 54 72223 Traver Joint Elementary DISTRICT 1 $ 1,093,693 $ 620,364 54 72231 Tulare City DISTRICT 1 $ 44,231,139 $ 24,570,664 54 72249 Tulare Joint Union High DISTRICT 1 $ 27,645,146 $ 15,933,318 54 72256 Visalia Unified DISTRICT 1 $ 115,523,782 $ 66,415,018 54 72256 0109751 0720 L Visalia Charter Independent Study CHARTER 1 $ 2,541,858 $ 1,388,047 54 72256 0120659 1128 L Visalia Technical Education Center CHARTER 1 $ 640,594 $ 414,779 54 72256 0125542 1382 D Sycamore Valley Academy CHARTER 1 $ 849,437 $ 288,915 54 72256 5430269 0251 L Charter Alternatives Academy CHARTER 1 $ 308,116 $ 216,267 54 72256 6116909 0250 L Charter Home School Academy CHARTER 1 $ 285,027 $ 192,127 54 72264 Waukena Joint Union Elementary DISTRICT 1 $ 1,119,848 $ 658,252 54 72298 Woodville Elementary DISTRICT 1 $ 2,612,981 $ 1,480,545 54 75325 Farmersville Unified DISTRICT 1 $ 14,005,510 $ 7,827,930 54 75523 Porterville Unified DISTRICT 1 $ 68,697,943 $ 38,432,912 54 75523 0114348 0867 L Butterfield Charter High CHARTER 1 $ 1,429,346 $ 770,787 54 75523 0116590 0970 L Harmony Magnet Academy CHARTER 1 $ 2,561,078 $ 1,429,529 54 75531 Dinuba Unified DISTRICT 1 $ 33,931,077 $ 18,309,151 54 76794 Woodlake Unified DISTRICT 1 $ 11,774,016 $ 6,538,938 54 76836 Exeter Unified DISTRICT 1 $ 13,516,283 $ 7,416,164 55 10553 Tuolumne County Superintendent of Schools COUNTY 1 $ 4,227,949 $ 2,313,611 55 10553 0123752 1277 D Golden Lakes Charter CHARTER 1 $ 19,726 $ 19,726 55 72306 Belleview Elementary DISTRICT 1 $ 704,074 $ 355,551

Page 185: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

185 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 2,432,446 $ 486,489 $ 893,698 $ 178,740 $ 309,330 $ 61,866 $ 516,641 $ 103,328 $ 354,078 $ 70,816 $ 363,446 $ 72,689 $ 948,464 $ 189,693 $ 1,827,560 $ 365,512 $ 1,603,735 $ 320,747 $ 745,512 $ 149,102 $ 1,997,900 $ 399,580 $ 90,632 $ 18,126 $ 1,440,491 $ 288,098 $ 473,329 $ 94,666 $ 19,660,475 $ 3,932,095 $ 11,711,828 $ 2,342,366 $ 49,108,764 $ 9,821,753 $ 1,153,811 $ 230,762 $ 225,815 $ 45,163 $ 560,522 $ 112,104 $ 91,849 $ 18,370 $ 92,900 $ 18,580 $ 461,596 $ 92,319 $ 1,132,436 $ 226,487 $ 6,177,580 $ 1,235,516 $ 30,265,031 $ 6,053,006 $ 658,559 $ 131,712 $ 1,131,549 $ 226,310 $ 15,621,926 $ 3,124,385 $ 5,235,078 $ 1,047,016 $ 6,100,119 $ 1,220,024 $ 1,914,338 $ 382,868 $ - $ - $ 348,523 $ 69,705

Page 186: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

186 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 486,489 $ 486,489 42.2097485945873% $ 205,346 $ 281,143 $ 486,489 100% $ 486,489 $ - $ 1,254,121 $ 1,945,956 $ 178,740 $ 178,740 42.2097485945873% $ 75,446 $ 103,294 $ 178,740 100% $ 178,740 $ - $ 460,774 $ 714,960 $ 61,866 $ 61,866 42.2097485945873% $ 26,113 $ 35,753 $ 61,866 100% $ 61,866 $ - $ 159,485 $ 247,464 $ 103,328 $ 103,328 42.2097485945873% $ 43,614 $ 59,714 $ 103,328 100% $ 103,328 $ - $ 266,370 $ 413,312 $ 70,816 $ 70,816 42.2097485945873% $ 29,891 $ 40,925 $ 70,816 100% $ 70,816 $ - $ 182,557 $ 283,264 $ 72,689 $ 72,689 42.2097485945873% $ 30,682 $ 42,007 $ 72,689 100% $ 72,689 $ - $ 187,385 $ 290,756 $ 189,693 $ 189,693 42.2097485945873% $ 80,069 $ 109,624 $ 189,693 100% $ 189,693 $ - $ 489,010 $ 758,772 $ 365,512 $ 365,512 42.2097485945873% $ 154,282 $ 211,230 $ 365,512 100% $ 365,512 $ - $ 942,254 $ 1,462,048 $ 320,747 $ 320,747 42.2097485945873% $ 135,387 $ 185,360 $ 320,747 100% $ 320,747 $ - $ 826,854 $ 1,282,988 $ 149,102 $ 149,102 42.2097485945873% $ 62,936 $ 86,166 $ 149,102 100% $ 149,102 $ - $ 384,370 $ 596,408 $ 399,580 $ 399,580 42.2097485945873% $ 168,662 $ 230,918 $ 399,580 100% $ 399,580 $ - $ 1,030,078 $ 1,598,320 $ 18,126 $ 18,126 42.2097485945873% $ 7,651 $ 10,475 $ 18,126 100% $ 18,126 $ - $ 46,727 $ 72,504 $ 288,098 $ 288,098 42.2097485945873% $ 121,605 $ 166,493 $ 288,098 100% $ 288,098 $ - $ 742,689 $ 1,152,392 $ 94,666 $ 94,666 42.2097485945873% $ 39,958 $ 54,708 $ 94,666 100% $ 94,666 $ - $ 244,040 $ 378,664 $ 3,932,095 $ 3,932,095 42.2097485945873% $ 1,659,727 $ 2,272,368 $ 3,932,095 100% $ 3,932,095 $ - $ 10,136,558 $ 15,728,380 $ 2,342,366 $ 2,342,366 42.2097485945873% $ 988,707 $ 1,353,659 $ 2,342,366 100% $ 2,342,366 $ - $ 6,038,391 $ 9,369,464 $ 9,821,753 $ 9,821,753 42.2097485945873% $ 4,145,737 $ 5,676,016 $ 9,821,753 100% $ 9,821,753 $ - $ 25,319,522 $ 39,287,012 $ 230,762 $ 230,762 42.2097485945873% $ 97,404 $ 133,358 $ 230,762 100% $ 230,762 $ - $ 594,882 $ 923,048 $ 45,163 $ 45,163 42.2097485945873% $ 19,063 $ 26,100 $ 45,163 100% $ 45,163 $ - $ 116,426 $ 180,652 $ 112,104 $ 112,104 42.2097485945873% $ 47,319 $ 64,785 $ 112,104 100% $ 112,104 $ - $ 288,993 $ 448,416 $ 18,370 $ 18,370 42.2097485945873% $ 7,754 $ 10,616 $ 18,370 100% $ 18,370 $ - $ 47,356 $ 73,480 $ 18,580 $ 18,580 42.2097485945873% $ 7,843 $ 10,737 $ 18,580 100% $ 18,580 $ - $ 47,897 $ 74,320 $ 92,319 $ 92,319 42.2097485945873% $ 38,968 $ 53,351 $ 92,319 100% $ 92,319 $ - $ 237,989 $ 369,276 $ 226,487 $ 226,487 42.2097485945873% $ 95,600 $ 130,887 $ 226,487 100% $ 226,487 $ - $ 583,861 $ 905,948 $ 1,235,516 $ 1,235,516 42.2097485945873% $ 521,508 $ 714,008 $ 1,235,516 100% $ 1,235,516 $ - $ 3,185,040 $ 4,942,064 $ 6,053,006 $ 6,053,006 42.2097485945873% $ 2,554,959 $ 3,498,047 $ 6,053,006 100% $ 6,053,006 $ - $ 15,604,059 $ 24,212,024 $ 131,712 $ 131,712 42.2097485945873% $ 55,595 $ 76,117 $ 131,712 100% $ 131,712 $ - $ 339,541 $ 526,848 $ 226,310 $ 226,310 42.2097485945873% $ 95,525 $ 130,785 $ 226,310 100% $ 226,310 $ - $ 583,405 $ 905,240 $ 3,124,385 $ 3,124,385 42.2097485945873% $ 1,318,795 $ 1,805,590 $ 3,124,385 100% $ 3,124,385 $ - $ 8,054,360 $ 12,497,540 $ 1,047,016 $ 1,047,016 42.2097485945873% $ 441,943 $ 605,073 $ 1,047,016 100% $ 1,047,016 $ - $ 2,699,105 $ 4,188,064 $ 1,220,024 $ 1,220,024 42.2097485945873% $ 514,969 $ 705,055 $ 1,220,024 100% $ 1,220,024 $ - $ 3,145,103 $ 4,880,096 $ 382,868 $ 382,868 42.2097485945873% $ 161,608 $ 221,260 $ 382,868 100% $ 382,868 $ - $ 986,996 $ 1,531,472 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 69,705 $ 69,705 42.2097485945873% $ 29,422 $ 40,283 $ 69,705 100% $ 69,705 $ - $ 179,693 $ 278,820

Page 187: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

187 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

55 72348 Columbia Union DISTRICT 1 $ 2,133,125 $ 1,190,384 55 72355 Curtis Creek Elementary DISTRICT 1 $ 902,029 $ 559,924 55 72363 Jamestown Elementary DISTRICT 1 $ 1,130,045 $ 650,724 55 72363 0100099 0495 D California Virtual Academy @ Jamestown CHARTER 1 $ 315,779 $ 213,106 55 72371 Sonora Elementary DISTRICT 1 $ 1,807,114 $ 1,005,039 55 72389 Sonora Union High DISTRICT 2 $ 1,475,391 $ 1,177,325 55 72397 Soulsbyville Elementary DISTRICT 1 $ 1,663,649 $ 885,244 55 72405 Summerville Elementary DISTRICT 1 $ 1,226,767 $ 611,660 55 72413 Summerville Union High DISTRICT 2 $ 3,128,628 $ 2,105,620 55 72413 0112276 0807 D Gold Rush Charter CHARTER 1 $ 927,430 $ 525,934 55 72413 5530191 0408 L Connections Visual and Performing Arts Academy CHARTER 2 $ 615,214 $ 421,617 55 72421 Twain Harte-Long Barn Union Elementary DISTRICT 1 $ 592,406 $ 325,825 55 75184 Big Oak Flat-Groveland Unified DISTRICT 2 $ 637,498 $ 446,578 56 10561 Ventura Co. Office of Education COUNTY 1 $ 82,331,447 $ 45,173,193 56 10561 0109900 0735 D Vista Real Charter High CHARTER 1 $ 5,841,880 $ 2,803,087 56 10561 0112417 0805 D Ventura Charter School of Arts and Global Education CHARTER 1 $ 947,630 $ 525,006 56 10561 0121756 1203 D BRIDGES Charter CHARTER 1 $ 459,801 $ 277,946 56 10561 0122713 1256 D River Oaks Academy CHARTER 1 $ 605,336 $ 430,076 56 10561 0127993 1548 D Albert Einstein Academy for Letters, Arts and Sciences - Ventura County CHARTER 1 $ - $ - 56 10561 6055974 1072 D Meadows Arts and Technology Elementary CHARTER 1 $ 654,601 $ 390,043 56 72447 Briggs Elementary DISTRICT 1 $ 2,176,680 $ 1,294,291 56 72454 Fillmore Unified DISTRICT 1 $ 16,462,100 $ 9,056,735 56 72462 Hueneme Elementary DISTRICT 1 $ 36,940,683 $ 20,768,966 56 72470 Mesa Union Elementary DISTRICT 1 $ 2,301,731 $ 1,288,124 56 72470 5630363 0356 D Golden Valley Charter CHARTER 1 $ 2,710,094 $ 1,324,943 56 72504 Mupu Elementary DISTRICT 1 $ 926,497 $ 469,021 56 72504 0127043 1455 D Academy of Arts and Sciences: Thousand Oaks and Simi Valley CHARTER 1 $ 1,371,202 $ 186,194 56 72504 0127076 1456 D Academy of Arts and Sciences: Oxnard & Ventura CHARTER 1 $ 649,097 $ 80,606 56 72512 Ocean View DISTRICT 1 $ 11,386,590 $ 6,174,472 56 72520 Ojai Unified DISTRICT 1 $ 4,579,356 $ 2,904,904 56 72520 5630405 0501 D Valley Oak Charter CHARTER 1 $ 79,072 $ 61,478 56 72538 Oxnard DISTRICT 1 $ 68,661,649 $ 38,171,717 56 72546 Oxnard Union High DISTRICT 1 $ 51,467,259 $ 29,891,637 56 72546 0115105 0943 D Camarillo Academy of Progressive Education CHARTER 1 $ 1,512,530 $ 834,900

Page 188: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

188 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 942,741 $ 188,548 $ 342,105 $ 68,421 $ 479,321 $ 95,864 $ 102,673 $ 20,535 $ 802,075 $ 160,415 $ 298,066 $ 59,613 $ 778,405 $ 155,681 $ 615,107 $ 123,021 $ 1,023,008 $ 204,602 $ 401,496 $ 80,299 $ 193,597 $ 38,719 $ 266,581 $ 53,316 $ 190,920 $ 38,184 $ 37,158,254 $ 7,431,651 $ 3,038,793 $ 607,759 $ 422,624 $ 84,525 $ 181,855 $ 36,371 $ 175,260 $ 35,052 $ - $ - $ 264,558 $ 52,912 $ 882,389 $ 176,478 $ 7,405,365 $ 1,481,073 $ 16,171,717 $ 3,234,343 $ 1,013,607 $ 202,721 $ 1,385,151 $ 277,030 $ 457,476 $ 91,495 $ 1,185,008 $ 237,002 $ 568,491 $ 113,698 $ 5,212,118 $ 1,042,424 $ 1,674,452 $ 334,890 $ 17,594 $ 3,519 $ 30,489,932 $ 6,097,986 $ 21,575,622 $ 4,315,124 $ 677,630 $ 135,526

Page 189: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

189 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 188,548 $ 188,548 42.2097485945873% $ 79,586 $ 108,962 $ 188,548 100% $ 188,548 $ - $ 486,058 $ 754,192 $ 68,421 $ 68,421 42.2097485945873% $ 28,880 $ 39,541 $ 68,421 100% $ 68,421 $ - $ 176,383 $ 273,684 $ 95,864 $ 95,864 42.2097485945873% $ 40,464 $ 55,400 $ 95,864 100% $ 95,864 $ - $ 247,128 $ 383,456 $ 20,535 $ 20,535 42.2097485945873% $ 8,668 $ 11,867 $ 20,535 100% $ 20,535 $ - $ 52,937 $ 82,140 $ 160,415 $ 160,415 42.2097485945873% $ 67,711 $ 92,704 $ 160,415 100% $ 160,415 $ - $ 413,534 $ 641,660 $ 59,613 $ 59,613 42.2097485945873% $ 25,162 $ 34,451 $ 59,613 100% $ 59,613 $ - $ 153,677 $ 238,452 $ 155,681 $ 155,681 42.2097485945873% $ 65,713 $ 89,968 $ 155,681 100% $ 155,681 $ - $ 401,330 $ 622,724 $ 123,021 $ 123,021 42.2097485945873% $ 51,927 $ 71,094 $ 123,021 100% $ 123,021 $ - $ 317,136 $ 492,084 $ 204,602 $ 204,602 42.2097485945873% $ 86,362 $ 118,240 $ 204,602 100% $ 204,602 $ - $ 527,444 $ 818,408 $ 80,299 $ 80,299 42.2097485945873% $ 33,894 $ 46,405 $ 80,299 100% $ 80,299 $ - $ 207,003 $ 321,196 $ 38,719 $ 38,719 42.2097485945873% $ 16,343 $ 22,376 $ 38,719 100% $ 38,719 $ - $ 99,814 $ 154,876 $ 53,316 $ 53,316 42.2097485945873% $ 22,505 $ 30,811 $ 53,316 100% $ 53,316 $ - $ 137,443 $ 213,264 $ 38,184 $ 38,184 42.2097485945873% $ 16,117 $ 22,067 $ 38,184 100% $ 38,184 $ - $ 98,435 $ 152,736 $ 7,431,651 $ 7,431,651 42.2097485945873% $ 3,136,881 $ 4,294,770 $ 7,431,651 100% $ 7,431,651 $ - $ 19,158,072 $ 29,726,604 $ 607,759 $ 607,759 42.2097485945873% $ 256,534 $ 351,225 $ 607,759 100% $ 607,759 $ - $ 1,566,743 $ 2,431,036 $ 84,525 $ 84,525 42.2097485945873% $ 35,678 $ 48,847 $ 84,525 100% $ 84,525 $ - $ 217,897 $ 338,100 $ 36,371 $ 36,371 42.2097485945873% $ 15,352 $ 21,019 $ 36,371 100% $ 36,371 $ - $ 93,761 $ 145,484 $ 35,052 $ 35,052 42.2097485945873% $ 14,795 $ 20,257 $ 35,052 100% $ 35,052 $ - $ 90,361 $ 140,208 $ - $ - 42.2097485945873% $ - $ - $ - 100% $ - $ - $ - $ - $ 52,912 $ 52,912 42.2097485945873% $ 22,334 $ 30,578 $ 52,912 100% $ 52,912 $ - $ 136,402 $ 211,648 $ 176,478 $ 176,478 42.2097485945873% $ 74,491 $ 101,987 $ 176,478 100% $ 176,478 $ - $ 454,943 $ 705,912 $ 1,481,073 $ 1,481,073 42.2097485945873% $ 625,157 $ 855,916 $ 1,481,073 100% $ 1,481,073 $ - $ 3,818,062 $ 5,924,292 $ 3,234,343 $ 3,234,343 42.2097485945873% $ 1,365,208 $ 1,869,135 $ 3,234,343 100% $ 3,234,343 $ - $ 8,337,821 $ 12,937,372 $ 202,721 $ 202,721 42.2097485945873% $ 85,568 $ 117,153 $ 202,721 100% $ 202,721 $ - $ 522,595 $ 810,884 $ 277,030 $ 277,030 42.2097485945873% $ 116,934 $ 160,096 $ 277,030 100% $ 277,030 $ - $ 714,156 $ 1,108,120 $ 91,495 $ 91,495 42.2097485945873% $ 38,620 $ 52,875 $ 91,495 100% $ 91,495 $ - $ 235,865 $ 365,980 $ 237,002 $ 237,002 42.2097485945873% $ 100,038 $ 136,964 $ 237,002 100% $ 237,002 $ - $ 610,968 $ 948,008 $ 113,698 $ 113,698 42.2097485945873% $ 47,992 $ 65,706 $ 113,698 100% $ 113,698 $ - $ 293,102 $ 454,792 $ 1,042,424 $ 1,042,424 42.2097485945873% $ 440,005 $ 602,419 $ 1,042,424 100% $ 1,042,424 $ - $ 2,687,267 $ 4,169,696 $ 334,890 $ 334,890 42.2097485945873% $ 141,356 $ 193,534 $ 334,890 100% $ 334,890 $ - $ 863,314 $ 1,339,560 $ 3,519 $ 3,519 42.2097485945873% $ 1,485 $ 2,034 $ 3,519 100% $ 3,519 $ - $ 9,072 $ 14,076 $ 6,097,986 $ 6,097,986 42.2097485945873% $ 2,573,945 $ 3,524,041 $ 6,097,986 100% $ 6,097,986 $ - $ 15,720,013 $ 24,391,944 $ 4,315,124 $ 4,315,124 42.2097485945873% $ 1,821,403 $ 2,493,721 $ 4,315,124 100% $ 4,315,124 $ - $ 11,123,969 $ 17,260,496 $ 135,526 $ 135,526 42.2097485945873% $ 57,205 $ 78,321 $ 135,526 100% $ 135,526 $ - $ 349,373 $ 542,104

Page 190: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

190 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

56 72546 0120634 1126 D Architecture, Construction & Engineering Charter High (ACE) CHARTER 1 $ 635,098 $ 466,364 56 72553 Pleasant Valley Elementary DISTRICT 1 $ 16,569,906 $ 9,094,293 56 72553 0111690 0771 D University Charter Middle School at CSU Channel Islands CHARTER 1 $ 640,105 $ 378,395 56 72553 6120620 0464 D University Preparation School at CSU Channel Islands CHARTER 1 $ 1,430,953 $ 795,257 56 72561 Rio Elementary DISTRICT 1 $ 15,841,560 $ 8,970,696 56 72579 Santa Clara Elementary DISTRICT 1 $ 207,276 $ 117,908 56 72603 Simi Valley Unified DISTRICT 1 $ 60,875,146 $ 36,170,652 56 72611 Somis Union Elementary DISTRICT 1 $ 196,519 $ 108,087 56 72652 Ventura Unified DISTRICT 1 $ 46,870,709 $ 26,890,930 56 73759 Conejo Valley Unified DISTRICT 1 $ 30,840,110 $ 19,754,355 56 73874 Oak Park Unified DISTRICT 1 $ 13,752,938 $ 7,324,675 56 73940 Moorpark Unified DISTRICT 1 $ 22,197,534 $ 12,763,513 56 73940 0121426 1202 D IvyTech Charter CHARTER 1 $ 525,096 $ 265,392 56 76828 Santa Paula Unified DISTRICT 1 $ 25,155,170 $ 13,320,890 57 10579 Yolo Co. Office of Education COUNTY 1 $ 15,086,100 $ 8,775,917 57 10579 0124305 1307 D Woodland Polytechnic Academy CHARTER 1 $ 326,397 $ 235,742 57 72678 Davis Joint Unified DISTRICT 1 $ 19,316,605 $ 11,998,623 57 72678 0119578 1079 L Da Vinci Charter Academy CHARTER 1 $ 1,727,824 $ 922,546 57 72686 Esparto Unified DISTRICT 1 $ 2,985,689 $ 1,855,683 57 72694 Washington Unified DISTRICT 1 $ 27,766,422 $ 17,565,388 57 72694 0115329 0907 D West Sacramento Early College Prep Charter CHARTER 1 $ 720,537 $ 455,015 57 72694 0124875 1338 D Sacramento Valley Charter CHARTER 1 $ 793,979 $ 365,963 57 72702 Winters Joint Unified DISTRICT 1 $ 6,185,480 $ 3,852,951 57 72710 Woodland Joint Unified DISTRICT 1 $ 35,263,098 $ 20,287,415 57 72710 0121749 1201 L Science & Technology Academy at Knights Landing CHARTER 1 $ 784,353 $ 457,839 58 10587 Yuba Co. Office of Education COUNTY 1 $ 8,403,492 $ 4,436,948 58 10587 0117242 0990 D Yuba Environmental Science Charter Academy CHARTER 1 $ 261,377 $ 199,937 58 10587 5830112 0092 L Yuba County Career Preparatory Charter CHARTER 1 $ 1,070,079 $ 644,227 58 72728 Camptonville Elementary DISTRICT 1 $ 499,269 $ 267,508 58 72728 6115935 0165 D Camptonville Academy CHARTER 1 $ 2,103,276 $ 1,010,821 58 72736 Marysville Joint Unified DISTRICT 1 $ 38,975,424 $ 21,569,056 58 72736 0121632 1182 D Paragon Collegiate Academy CHARTER 1 $ 512,648 $ 258,854 58 72736 5830138 0306 L Marysville Charter Academy for the Arts CHARTER 1 $ 1,563,094 $ 844,628 58 72744 Plumas Lake Elementary DISTRICT 1 $ 5,869,726 $ 3,083,403

Page 191: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

191 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 168,734 $ 33,747 $ 7,475,613 $ 1,495,123 $ 261,710 $ 52,342 $ 635,696 $ 127,139 $ 6,870,864 $ 1,374,173 $ 89,368 $ 17,874 $ 24,704,494 $ 4,940,899 $ 88,432 $ 17,686 $ 19,979,779 $ 3,995,956 $ 11,085,755 $ 2,217,151 $ 6,428,263 $ 1,285,653 $ 9,434,021 $ 1,886,804 $ 259,704 $ 51,941 $ 11,834,280 $ 2,366,856 $ 6,310,183 $ 1,262,037 $ 90,655 $ 18,131 $ 7,317,982 $ 1,463,596 $ 805,278 $ 161,056 $ 1,130,006 $ 226,001 $ 10,201,034 $ 2,040,207 $ 265,522 $ 53,104 $ 428,016 $ 85,603 $ 2,332,529 $ 466,506 $ 14,975,683 $ 2,995,137 $ 326,514 $ 65,303 $ 3,966,544 $ 793,309 $ 61,440 $ 12,288 $ 425,852 $ 85,170 $ 231,761 $ 46,352 $ 1,092,455 $ 218,491 $ 17,406,368 $ 3,481,274 $ 253,794 $ 50,759 $ 718,466 $ 143,693 $ 2,786,323 $ 557,265

Page 192: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

192 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 33,747 $ 33,747 42.2097485945873% $ 14,245 $ 19,502 $ 33,747 100% $ 33,747 $ - $ 86,996 $ 134,988 $ 1,495,123 $ 1,495,123 42.2097485945873% $ 631,088 $ 864,035 $ 1,495,123 100% $ 1,495,123 $ - $ 3,854,281 $ 5,980,492 $ 52,342 $ 52,342 42.2097485945873% $ 22,093 $ 30,249 $ 52,342 100% $ 52,342 $ - $ 134,933 $ 209,368 $ 127,139 $ 127,139 42.2097485945873% $ 53,665 $ 73,474 $ 127,139 100% $ 127,139 $ - $ 327,752 $ 508,556 $ 1,374,173 $ 1,374,173 42.2097485945873% $ 580,035 $ 794,138 $ 1,374,173 100% $ 1,374,173 $ - $ 3,542,484 $ 5,496,692 $ 17,874 $ 17,874 42.2097485945873% $ 7,545 $ 10,329 $ 17,874 100% $ 17,874 $ - $ 46,077 $ 71,496 $ 4,940,899 $ 4,940,899 42.2097485945873% $ 2,085,541 $ 2,855,358 $ 4,940,899 100% $ 4,940,899 $ - $ 12,737,156 $ 19,763,596 $ 17,686 $ 17,686 42.2097485945873% $ 7,465 $ 10,221 $ 17,686 100% $ 17,686 $ - $ 45,593 $ 70,744 $ 3,995,956 $ 3,995,956 42.2097485945873% $ 1,686,683 $ 2,309,273 $ 3,995,956 100% $ 3,995,956 $ - $ 10,301,185 $ 15,983,824 $ 2,217,151 $ 2,217,151 42.2097485945873% $ 935,854 $ 1,281,297 $ 2,217,151 100% $ 2,217,151 $ - $ 5,715,599 $ 8,868,604 $ 1,285,653 $ 1,285,653 42.2097485945873% $ 542,671 $ 742,982 $ 1,285,653 100% $ 1,285,653 $ - $ 3,314,288 $ 5,142,612 $ 1,886,804 $ 1,886,804 42.2097485945873% $ 796,415 $ 1,090,389 $ 1,886,804 100% $ 1,886,804 $ - $ 4,863,997 $ 7,547,216 $ 51,941 $ 51,941 42.2097485945873% $ 21,924 $ 30,017 $ 51,941 100% $ 51,941 $ - $ 133,899 $ 207,764 $ 2,366,856 $ 2,366,856 42.2097485945873% $ 999,044 $ 1,367,812 $ 2,366,856 100% $ 2,366,856 $ - $ 6,101,524 $ 9,467,424 $ 1,262,037 $ 1,262,037 42.2097485945873% $ 532,703 $ 729,334 $ 1,262,037 100% $ 1,262,037 $ - $ 3,253,408 $ 5,048,148 $ 18,131 $ 18,131 42.2097485945873% $ 7,653 $ 10,478 $ 18,131 100% $ 18,131 $ - $ 46,740 $ 72,524 $ 1,463,596 $ 1,463,596 42.2097485945873% $ 617,780 $ 845,816 $ 1,463,596 100% $ 1,463,596 $ - $ 3,773,008 $ 5,854,384 $ 161,056 $ 161,056 42.2097485945873% $ 67,981 $ 93,075 $ 161,056 100% $ 161,056 $ - $ 415,187 $ 644,224 $ 226,001 $ 226,001 42.2097485945873% $ 95,394 $ 130,607 $ 226,001 100% $ 226,001 $ - $ 582,609 $ 904,004 $ 2,040,207 $ 2,040,207 42.2097485945873% $ 861,166 $ 1,179,041 $ 2,040,207 100% $ 2,040,207 $ - $ 5,259,455 $ 8,160,828 $ 53,104 $ 53,104 42.2097485945873% $ 22,415 $ 30,689 $ 53,104 100% $ 53,104 $ - $ 136,897 $ 212,416 $ 85,603 $ 85,603 42.2097485945873% $ 36,133 $ 49,470 $ 85,603 100% $ 85,603 $ - $ 220,676 $ 342,412 $ 466,506 $ 466,506 42.2097485945873% $ 196,911 $ 269,595 $ 466,506 100% $ 466,506 $ - $ 1,202,607 $ 1,866,024 $ 2,995,137 $ 2,995,137 42.2097485945873% $ 1,264,240 $ 1,730,897 $ 2,995,137 100% $ 2,995,137 $ - $ 7,721,171 $ 11,980,548 $ 65,303 $ 65,303 42.2097485945873% $ 27,564 $ 37,739 $ 65,303 100% $ 65,303 $ - $ 168,345 $ 261,212 $ 793,309 $ 793,309 42.2097485945873% $ 334,854 $ 458,455 $ 793,309 100% $ 793,309 $ - $ 2,045,073 $ 3,173,236 $ 12,288 $ 12,288 42.2097485945873% $ 5,187 $ 7,101 $ 12,288 100% $ 12,288 $ - $ 31,677 $ 49,152 $ 85,170 $ 85,170 42.2097485945873% $ 35,950 $ 49,220 $ 85,170 100% $ 85,170 $ - $ 219,560 $ 340,680 $ 46,352 $ 46,352 42.2097485945873% $ 19,565 $ 26,787 $ 46,352 100% $ 46,352 $ - $ 119,491 $ 185,408 $ 218,491 $ 218,491 42.2097485945873% $ 92,225 $ 126,266 $ 218,491 100% $ 218,491 $ - $ 563,248 $ 873,964 $ 3,481,274 $ 3,481,274 42.2097485945873% $ 1,469,437 $ 2,011,837 $ 3,481,274 100% $ 3,481,274 $ - $ 8,974,385 $ 13,925,096 $ 50,759 $ 50,759 42.2097485945873% $ 21,425 $ 29,334 $ 50,759 100% $ 50,759 $ - $ 130,852 $ 203,036 $ 143,693 $ 143,693 42.2097485945873% $ 60,652 $ 83,041 $ 143,693 100% $ 143,693 $ - $ 370,427 $ 574,772 $ 557,265 $ 557,265 42.2097485945873% $ 235,220 $ 322,045 $ 557,265 100% $ 557,265 $ - $ 1,436,575 $ 2,229,060

Page 193: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

193 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Local Educational Agency (LEA) LEA TypeCounty Code

District Code

School Code

Charter Number

Charter Fund Type

Payment Plan Type

First Principal Apportionment

(P-1) Total

Advance Payments (July 2013 -

January 2014)

58 72751 Wheatland Elementary DISTRICT 1 $ 6,647,863 $ 3,608,258 58 72751 6118806 0370 L Wheatland Charter Academy CHARTER 1 $ 432,214 $ 264,679 58 72769 Wheatland Union High DISTRICT 1 $ 3,136,183 $ 1,566,046

$ 25,681,764,885 $ 14,812,936,298 Prepared By:California Department of EducationSchool Fiscal Services DivisionFebruary 2014

Page 194: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

194 of 195

California Department of EducationCertification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

Balance Due (P-1 Total minus

Advance Payments)

February 2014 Payment

(1/5 of Balance Due)

$ 3,039,605 $ 607,921 $ 167,535 $ 33,507 $ 1,570,137 $ 314,027

$ 10,868,828,587 $ 2,173,767,970

Page 195: [XLS]Payment schedule by LEA, FY 13-14 P-1 - Principal ... · Web view76521 0117390 0964 Doris Topsy-Elvord Academy 76547 0118760 1062 Barack Obama Charter 76679 0121137 1157 Ingenium

195 of 195

California Department of Education Certification of the 2013-14 First Principal Apportionment

Monthly Payment Schedule Summary

March 2014 Payment

(1/5 of Balance Due)

April 2014 Payment

(1/5 of Balance Due)

April Percent Deferred to July

Portion of April Payment

Deferred to July

April 2014 Payment

Adjusted for Deferral

May 2014 Payment

(1/5 of Balance Due)

May Percent Deferred to

July

100% of May Payment

Deferred to July

May 2014 Payment

Adjusted for Deferrals

Cash Payments in the P-1 Period

Total P-1 Payments Including Amounts

Deferred to July

$ 607,921 $ 607,921 42.2097485945873% $ 256,602 $ 351,319 $ 607,921 100% $ 607,921 $ - $ 1,567,161 $ 2,431,684 $ 33,507 $ 33,507 42.2097485945873% $ 14,143 $ 19,364 $ 33,507 100% $ 33,507 $ - $ 86,378 $ 134,028 $ 314,027 $ 314,027 42.2097485945873% $ 132,550 $ 181,477 $ 314,027 100% $ 314,027 $ - $ 809,531 $ 1,256,108

$ 2,173,767,970 $ 2,173,767,970 $ 917,542,000 $ 1,256,225,970 $ 2,173,767,970 $ 2,173,767,970 $ - $ 5,603,761,910 $ 8,695,071,880