FISCAL UPDATE 2020-21 BUDGET FINAL

June 2021 (P-2)

1

TABLE OF CONTENTS

2020-21 Funding Criteria……………………………………………………………………………….......3

2020-21 Student Counts………………….…….……………………………………...………...............4

2020-21 Funding Detail………………………………………………………………….……...………....10

2019-20 PY/2018-19 PPY Adjustments…….………………………………………………………….21

2

Updated 7/8/2021

12 PY ADA: 211,175.40 3 CY ADA: 233,718.33 4 Growth ADA: 22,542.93 56 Total Charters PY: 383 7 Charters closed/leaving/merged: (11) 8 New Charters: 55 9 Total Charters 2020-21: 427 10

111213 State Funding:141516 PY State Target Rate (STR): 557.27$ EDCOE Contract Fee:

Adjustment to STR 67.73$ ADA: Amount To Charters:17 COLA Rate: 0.0000% 3.0% 183,760.65 3,445,512.00 111,404,894.00 18 COLA Amt: 0.0000% 3.5% 15,317.29 335,066.00 9,238,240.00 19 New STR after COLA: 625.00$ 4.5% 18,281.20 514,159.00 10,911,591.00 20 Deficit: 0.00% 5.5% 16,359.19 562,347.00 9,662,147.00 21 New STR after Deficit: 625.00$ Total State 233,718.33 4,857,084 141,216,87222 Recommended Rate: 625.00$ 23 Total Charter ADA: 233,718.33$ EDCOE Contract Fee:24 Total State Funding: 146,073,956.00 3.0% 178,382.00 707,795.00 22,885,377.00 25 3.5% 15,004.00 69,456.00 1,915,004.00 26 Federal Funding: 4.5% 18,685.00 111,209.00 2,360,108.00 27 Federal Local Assistance - IDEA Grant: 30,101,921.00$ 5.5% 15,522.00 112,913.00 1,940,059.00 28 Prior Year Charter Enrolled (participating): 227,593 Total Federal 227,593.00 1,001,373 29,100,54829 Per Enrolled Rate: 132.26$ 3031 Charter Allocation:32 State Funding less Contract Fee: 141,216,872$

33 Federal Funding less Contract Fee: 29,100,548$ 34 TOTAL DISTRIBUTIONS: 170,317,420$

2020-21 Estimated FundingJune 2021

Charter SELPA Funding Criteria

Charter SELPA Funding Rates:

3

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

4 5 7 9 15 201 Ace ACE Charter High 12-13 3.00% 370.72 404.00 2 Ace ACE Empower Academy 11-12 3.00% 233.62 244.00 3 Ace ACE Esperanza Middle 14-15 3.00% 236.10 250.00 4 Ace ACE Inspire Academy 15-16 3.00% 223.60 233.00 5 Albert Einstein Albert Einstein Academy Charter Elementary 10-11 3.00% 784.64 810.00 6 Albert Einstein Albert Einstein Academy Charter Middle 10-11 3.00% 579.81 600.00 7 Alpha Public Schools, Inc Alpha Cindy Avitia High School 15-16 3.00% 463.40 471.00 8 Alpha Public Schools, Inc Alpha: Blanca Alvarado Middle 12-13 3.00% 340.00 314.00 9 Alpha Public Schools, Inc Alpha: Jose Hernandez Middle 14-15 3.00% 346.70 339.00

10 Alpha Public Schools, Inc Cornerstone Academy Preparatory 17-18 3.00% 520.33 538.00 11 Altus Institute Audeo Charter 08-09 3.00% 596.37 510.00 12 Altus Institute Audeo Charter School III 18-19 3.00% 120.86 102.00 13 Altus Institute Audeo II 16-17 3.00% 297.94 188.00 14 Altus Institute Charter School of San Diego 08-09 3.00% 1,658.86 1,450.00 15 Altus Institute Grossmont Secondary School 17-18 3.00% 340.23 317.00 16 Altus Institute Mirus Secondary 09-10 3.00% 330.67 251.00 17 Altus Institute Sweetwater Secondary School 17-18 3.00% 310.05 299.00 18 Amethod Public Schools Downtown Charter Academy 15-16 3.00% 320.41 326.00 19 Amethod Public Schools John Henry High 16-17 3.00% 300.38 328.00 20 Amethod Public Schools Oakland Charter Academy 15-16 3.00% 239.38 238.00 21 Amethod Public Schools Oakland Charter High School 15-16 3.00% 444.25 461.00 22 Amethod Public Schools Richmond Charter Academy 15-16 3.00% 248.65 267.00 23 Amethod Public Schools Richmond Charter Academy Benito Juarez 15-16 3.00% 455.40 488.00 24 Aspire Aspire Alexander Twilight College Preparatory Academy 09-10 3.00% 413.04 439.00 25 Aspire Aspire Alexander Twilight Secondary Academy 10-11 3.00% 503.30 513.00 26 Aspire Aspire Antonio Maria Lugo Academy 10-11 3.00% 408.69 431.00 27 Aspire Aspire APEX Academy 10-11 3.00% 301.57 323.00 28 Aspire Aspire Benjamin Holt College Preparatory Academy 10-11 3.00% 537.60 525.00 29 Aspire Aspire Benjamin Holt Middle School 16-17 3.00% 549.29 574.00 30 Aspire Aspire Berkley Maynard Academy 08-09 3.00% 542.31 577.00 31 Aspire Aspire Capitol Heights Academy 10-11 3.00% 204.19 232.00 32 Aspire Aspire College Academy 13-14 3.00% 278.10 293.00 33 Aspire Aspire East Palo Alto Charter 10-11 3.00% 616.03 648.00 34 Aspire Aspire Eres Academy 09-10 3.00% 227.41 243.00 35 Aspire Aspire Golden State College Preparatory Academy 08-09 3.00% 572.90 611.00 36 Aspire Aspire Langston Hughes Academy 10-11 3.00% 753.20 786.00 37 Aspire Aspire Lionel Wilson College Preparatory Academy 10-11 3.00% 508.64 524.00 38 Aspire Aspire Monarch Academy 10-11 3.00% 395.52 417.00 39 Aspire Aspire Ollin University Preparatory Academy 10-11 3.00% 532.16 558.00 40 Aspire Aspire Port City Academy 07-08 3.00% 414.54 432.00 41 Aspire Aspire Richmond California College Preparatory Academy 15-16 3.00% 544.60 549.00 42 Aspire Aspire Richmond Technology Academy 15-16 3.00% 425.00 375.00 43 Aspire Aspire River Oaks Academy 10-11 3.00% 409.79 429.00 44 Aspire Aspire Rosa Parks Academy 10-11 3.00% 388.04 409.00 45 Aspire Aspire Summit Charter Academy 06-07 3.00% 401.02 426.00 46 Aspire Aspire Triumph Technology Academy 14-15 3.00% 274.79 293.00 47 Aspire Aspire University Charter 18-19 3.00% 401.20 394.00 48 Aspire Aspire Vanguard College Preparatory Academy 09-10 3.00% 529.40 503.00 49 Aspire Aspire Vincent Shalvey Academy 10-11 3.00% 395.66 412.00 50 ASPIRE Public Schools Aspire Stockton 6-12 Secondary Academy 20-21 3.00% 39.20 - 51 ASPIRE Public Schools Aspire Stockton TK-5 Elementary Academy 20-21 3.00% 64.00 - 52 Bella Mente Charter School Bella Mente Montessori Academy 19-20 4.50% 589.67 622.00 53 Caliber Beta Academy Caliber: Beta Academy 14-15 3.00% 864.40 859.00 54 Caliber Beta Academy Caliber: ChangeMakers Academy 16-17 3.00% 777.40 757.00 55 California Online Public Schools California Connections Academy @ Ripon 20-21 4.50% 1,204.43 1,280.00 56 California Online Public Schools California Connections Academy Central Coast 19-20 4.50% 38.96 38.00 57 California Online Public Schools California Connections Academy Monterey Bay 19-20 4.50% 259.69 272.00 58 California Online Public Schools California Connections Academy North Bay 20-21 4.50% 181.36 196.00 59 California Online Public Schools California Connections Academy Southern California 20-21 4.50% 3,822.49 4,039.00 60 California Online Public Schools California Connections Academy@Central 20-21 4.50% 506.17 552.00 61 California Virtual Academies Insight @ San Joaquin 20-21 3.00% 318.69 327.00 62 California Virtual Academies California Virtual Academy @ Fresno 12-13 3.00% 686.58 747.00 63 California Virtual Academies California Virtual Academy @ Kings 11-12 3.00% 360.24 407.00 64 California Virtual Academies California Virtual Academy @ San Joaquin 18-19 3.00% 1,481.89 1,595.00 65 California Virtual Academies California Virtual Academy @ San Mateo 10-11 3.00% 751.60 825.00 66 Ceiba Public Schools Ceiba College Prep Academy 15-16 3.00% 503.53 523.00 67 Chico Country Day Chico Country Day 19-20 4.50% 546.30 555.00 68 Circle of Independent Learning Circle of Independent Learning 19-20 4.50% 390.04 385.00 69 Classical Academies Classical Academy 14-15 3.00% 1,344.19 1,355.00 70 Classical Academies Classical Academy High 14-15 3.00% 1,252.66 1,271.00 71 Classical Academies Classical Academy, Vista 18-19 3.00% 513.92 507.00 72 Classical Academies Coastal Academy Charter 12-13 3.00% 1,530.60 1,530.00 73 Community Learning Alameda Community Learning Center 10-11 3.00% 339.83 358.00 74 Community Learning Nea Community Learning Center 09-10 3.00% 585.80 610.00 75 Compass Charter Schools Compass Charter Schools of Los Angeles 14-15 3.00% 847.95 844.00 76 Compass Charter Schools Compass Charter Schools of San Diego 15-16 3.00% 1,217.80 1,239.00 77 Compass Charter Schools Compass Charter Schools of Yolo 19-20 3.00% 617.90 591.00 78 Connecting Waters Charter Schools Conecting Waters Charter School, Central Valley 18-19 3.00% 442.99 444.00 79 Connecting Waters Charter Schools Connecting Waters Charter School, East Bay 17-18 3.00% 422.04 416.00 80 CORE Butte, Inc CORE Butte Charter 18-19 3.50% 833.56 841.00 81 Credo High Credo High 20-21 5.50% 384.85 406.00 82 Da Vinci Charter Schools Da Vinci Design 20-21 3.00% 577.18 606.00 83 DaVinci Charter Schools Da Vinci Communications 15-16 3.00% 555.00 496.00

4

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

84 DaVinci Charter Schools Da Vinci Science 16-17 3.00% 558.67 582.00 85 Ednovate, Inc Legacy College Prep 16-17 3.00% 311.18 324.00 86 Education for Change Achieve Academy 12-13 3.00% 614.10 650.00 87 Education for Change ASCEND 12-13 3.00% 476.02 494.00 88 Education for Change Cox Academy 11-12 3.00% 557.44 587.00 89 Education for Change Epic Charter 14-15 3.00% - 246.00 90 Education for Change Latitude 37.8 High School 18-19 3.00% 131.50 103.00 91 Education for Change Lazear Charter Academy 12-13 3.00% 462.27 484.00 92 Education for Change Learning Without Limits 12-13 3.00% 403.00 422.00 93 Element Education , Inc Community Montessori 18-19 3.50% 751.60 753.00 94 Element Education , Inc Dimensions Collaborative School 18-19 3.50% 466.70 463.00 95 Elite Public Schools Elite Public 19-20 4.50% 451.40 498.00 96 Environmental Charter Schools Environmental Charter High 19-20 4.50% 499.64 517.00 97 Environmental Charter Schools Environmental Charter Middle 19-20 4.50% 339.43 349.00 98 Environmental Charter Schools Environmental Charter Middle - Inglewood 19-20 4.50% 348.87 359.00 99 Envision Education, Inc City Arts and Tech High 07-08 3.00% 237.35 260.00

100 Envision Education, Inc Envision Academy for Arts & Technology 06-07 3.00% 388.58 412.00 101 Envision Education, Inc Impact Academy of Arts & Technology 07-08 3.00% 802.93 844.00 102 Epiphany Prep Epiphany Prep Charter, Escondido 16-17 3.00% 718.50 767.00 103 Escuela Popular Del Pueblo Escuela Popular Accelerated Family Learning Center 16-17 3.00% 383.69 404.00 104 Escuela Popular Del Pueblo Escuela Popular/Center for Training and Careers 16-17 3.00% 512.61 590.00 105 Five Keys Schools and Programs Five Keys Adult School (SF Sheriff's) 11-12 3.00% 81.64 116.00 106 Five Keys Schools and Programs Five Keys Charter (SF Sheriff's) 11-12 3.00% 245.13 345.00 107 Five Keys Schools and Programs Five Keys Independence HS (SF Sheriff's) 11-12 3.00% 2,981.90 3,738.00 108 Fortune Fortune 11-12 3.00% 1,803.00 1,463.00 109 Fortune Hardy Brown College Prep 10-11 3.00% 377.20 391.00 110 Garvey/Allen Visual & Performing Arts Academy for Garvey/Allen Visual & Performing Arts Academy for Science, Technology 19-20 4.50% 116.60 113.00 111 Gateway Community Charter Schools Community Collaborative Charter 20-21 3.00% 368.24 423.00 112 Gateway Community Charter Schools Futures High 20-21 3.00% 422.00 417.00 113 Gateway Community Charter Schools Higher Learning Academy 20-21 3.00% 448.90 453.00 114 Gateway Community Charters Community Outreach Academy 19-20 3.00% 1,623.05 1,700.00 115 Gateway Community Charters Empowering Possibilities Charter 15-16 3.00% 381.85 409.00 116 Gateway Community Charters Gateway International 13-14 3.00% 539.29 568.00 117 Gateway Community Charters Sacramento Academic and Vocational Academy-EGUSD 18-19 3.00% 288.17 301.00 118 Gateway Community Charters Sacramento Academic and Vocational Academy-SCUSD 18-19 3.00% 629.63 670.00 119 Gateway Community Charters SAVA - Sacramento Academic and Vocational Academy 19-20 3.00% 99.64 93.00 120 GOALS Vibrant Minds Charter 16-17 3.00% 239.80 242.00 121 Gorman Learning Center, Inc Gorman Learning Center 18-19 3.50% 1,095.82 1,092.00 122 Gorman Learning Center, Inc Gorman Learning Center San Bernadino/Santa Clarita 18-19 3.50% 1,271.12 1,254.00 123 Green Dot Public Schools California Animo City of Champions Charter High 20-21 3.50% 331.80 258.00 124 Green Dot Public Schools California Animo Compton Charter School 18-19 3.50% 211.10 149.00 125 Green Dot Public Schools California Animo Inglewood Charter High 20-21 3.50% 600.73 630.00 126 Green Dot Public Schools California Animo Leadership High 20-21 3.50% 610.92 632.00 127 Guajome Guajome Learning Center 16-17 3.00% 66.44 78.00 128 Guajome Guajome Park Academy Charter 16-17 3.00% 1,357.35 1,411.00 129 Hayward Collegiate, INC. Hayward Collegiate 19-20 4.50% 108.90 89.00 130 Heritage Classical Temecula Preparatory 13-14 3.00% 1,034.30 1,060.00 131 High Tech High High Tech Elementary 20-21 5.50% 401.29 419.00 132 High Tech High High Tech Elementary Chula Vista 20-21 5.50% 409.62 430.00 133 High Tech High High Tech Elementary Explorer 20-21 5.50% 350.17 369.00 134 High Tech High High Tech Elementary Mesa 20-21 5.50% 298.00 212.00 135 High Tech High High Tech Elementary North County 20-21 5.50% 403.93 421.00 136 High Tech High High Tech High 20-21 5.50% 470.87 503.00 137 High Tech High High Tech High Chula Vista 20-21 5.50% 540.10 565.00 138 High Tech High High Tech High International 20-21 5.50% 367.74 382.00 139 High Tech High High Tech High Media Arts 20-21 5.50% 372.34 391.00 140 High Tech High High Tech High Mesa 20-21 5.50% 288.50 229.00 141 High Tech High High Tech High North County 20-21 5.50% 380.91 403.00 142 High Tech High High Tech Middle 20-21 5.50% 323.18 340.00 143 High Tech High High Tech Middle Chula Vista 20-21 5.50% 326.58 340.00 144 High Tech High High Tech Middle Media Arts 20-21 5.50% 314.25 331.00 145 High Tech High High Tech Middle Mesa 20-21 5.50% 214.00 114.00 146 High Tech High High Tech Middle North County 20-21 5.50% 320.58 333.00 147 iLead Charter Empower Generations Charter 16-17 3.00% 90.96 99.00 148 iLead Charter iLEAD Agua Dulce 18-19 3.00% 264.60 237.00 149 iLead Charter iLEAD Hybrid 15-16 3.00% 3,546.84 3,450.00 150 iLead Charter iLEAD Lancaster Charter 12-13 3.00% 733.00 734.00 151 iLead Charter iLEAD Online 17-18 3.00% 206.89 125.00 152 iLead Charter Santa Clarita Valley International Charter School 11-12 3.00% 901.57 980.00 153 Imagine Schools Imagine Schools Riverside 13-14 3.00% 889.30 862.00 154 Ingenium Barack Obama Charter 09-10 3.00% 383.65 433.00 155 Ingenium Ingenium Clarion Middle School 18-19 3.00% 143.20 134.00 156 Cabrillo Point Academy 15-16 3.00% 4,501.73 4,492.00 157 Clarksville Charter School 17-18 3.00% 1,158.15 1,167.00 158 Cottonwood 19-20 4.50% 2,430.56 2,451.00 159 Feather River Charter School 16-17 3.00% 1,091.86 1,093.00 160 Mission Vista Academy 19-20 4.50% 3,717.15 3,632.00 161 Monarch River Academy 19-20 4.50% 893.89 895.00 162 Pacific Coast Academy 17-18 3.00% 4,073.94 3,978.00 163 Winship Community School 16-17 3.00% 107.35 108.00 164 Yosemite Valley Charter 16-17 3.00% 2,221.00 2,188.00 165 Inspire School of Arts and Sciences Inspire School of Arts and Sciences 19-20 4.50% 389.33 423.00 166 John Adams Academy John Adams Academy-El Dorado Hills 17-18 3.00% 844.10 747.00 167 John Adams Academy John Adams Academy-Lincoln 17-18 3.00% 777.50 243.00

5

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

168 John Adams Academy John Adams Academy-Roseville 11-12 3.00% 1,413.83 1,485.00 169 Julian Charter School, Inc JCS - Cedar Cove 20-21 3.50% 170.22 171.00 170 Julian Charter School, Inc JCS - Manzanita 20-21 3.50% 258.98 261.00 171 Julian Charter School, Inc JCS - Pine Valley 20-21 3.50% 147.99 148.00 172 Julian Charter School, Inc JCS-Mountain Oaks 18-19 3.50% 300.75 298.00 173 Julian Charter School, Inc JCS-Pine Hills 18-19 3.50% 765.06 773.00 174 Julian Charter School, Inc Julian Charter 18-19 3.50% 39.80 36.00 175 King-Chavez King-Chavez Academy of Excellence 09-10 3.00% 273.14 289.00 176 King-Chavez King-Chavez Arts and Athletics Academy 09-10 3.00% 256.90 185.00 177 King-Chavez King-Chavez Community High 09-10 3.00% 284.64 320.00 178 King-Chavez King-Chavez Preparatory Academy 09-10 3.00% 340.29 360.00 179 King-Chavez King-Chavez Primary Academy 09-10 3.00% 309.50 333.00 180 Kipp Public Schools of Northern California KIPP Bayview Academy 12-13 3.00% 292.43 320.00 181 Kipp Public Schools of Northern California KIPP Bayview Elementary School 18-19 3.00% 136.50 109.00 182 Kipp Public Schools of Northern California KIPP Bridge Charter School 12-13 3.00% 534.90 540.00 183 Kipp Public Schools of Northern California KIPP Excelencia Community Preparatory 15-16 3.00% 796.60 833.00 184 Kipp Public Schools of Northern California KIPP Heartwood Academy 12-13 3.00% 405.15 415.00 185 Kipp Public Schools of Northern California KIPP Heritage Academy 14-15 3.00% 445.62 456.00 186 Kipp Public Schools of Northern California KIPP King Collegiate High 12-13 3.00% 629.03 654.00 187 Kipp Public Schools of Northern California KIPP Navigate College Prep 18-19 3.00% 257.20 167.00 188 Kipp Public Schools of Northern California KIPP Prize Academy 14-15 3.00% 404.07 417.00 189 Kipp Public Schools of Northern California KIPP San Francisco Bay Academy 12-13 3.00% 337.53 357.00 190 Kipp Public Schools of Northern California KIPP San Francisco College Preparatory 13-14 3.00% 351.86 379.00 191 Kipp Public Schools of Northern California KIPP San Jose Collegiate 12-13 3.00% 531.87 549.00 192 Kipp Public Schools of Northern California KIPP Summit Academy 12-13 3.00% 405.10 416.00 193 KIPP SoCal KIPP Academy of Opportunity 18-19 3.00% 426.00 445.00 194 KIPP SoCal KIPP Adelante Preparatory Academy 09-10 3.00% 294.20 291.00 195 KIPP SoCal KIPP Comienza Community Prep 18-19 3.00% 995.20 1,025.00 196 KIPP SoCal KIPP Compton Community School 18-19 3.00% 328.60 228.00 197 KIPP SoCal KIPP Corazon Academy 18-19 3.00% 912.10 731.00 198 KIPP SoCal KIPP Iluminar Academy 18-19 3.00% 547.01 570.00 199 KIPP SoCal KIPP Promesa Prep 18-19 3.00% 534.90 558.00 200 KIPP SoCal KIPP Raices Academy 18-19 3.00% 563.67 586.00 201 KIPP SoCal KIPP Scholar Academy 18-19 3.00% 382.00 397.00 202 KIPP SoCal KIPP Sol Academy 18-19 3.00% 489.79 503.00 203 Lifelong Learning Administration Corporation Alta Vista Innovation High School 17-18 3.00% 1,912.13 1,746.00 204 Lifelong Learning Administration Corporation Antelope Valley Learning Academy 12-13 3.00% 2,952.97 1,586.00 205 Lifelong Learning Administration Corporation Assurance Learning Academy 12-13 3.00% 3,340.65 3,056.00 206 Lifelong Learning Administration Corporation Desert Sands Charter High School 12-13 3.00% 1,589.53 807.00 207 Lifelong Learning Administration Corporation Diego Hills Central 17-18 3.00% 723.93 703.00 208 Lifelong Learning Administration Corporation Diego Valley East Public Charter 18-19 3.00% 354.44 347.00 209 Lifelong Learning Administration Corporation Mission Academy 18-19 3.00% 519.34 216.00 210 Lifelong Learning Administration Corporation Mission View Public School 11-12 3.00% 317.59 252.00 211 Lifelong Learning Administration Corporation Orange County Workforce Innovation High School 16-17 3.00% 300.15 222.00 212 Lifelong Learning Administration Corporation Paseo Grande Charter 15-16 3.00% 14.07 9.00 213 Lifelong Learning Administration Corporation San Diego Mission Academy 19-20 3.00% 108.94 148.00 214 Lifelong Learning Administration Corporation San Diego Workforce Innovation High School 16-17 3.00% 2,645.85 2,518.00 215 Lifelong Learning Administration Corporation Vista Norte Public Charter School 18-19 3.00% 676.12 493.00 216 Lifelong Learning Administration Corporation Vista Real Charter High School 12-13 3.00% 2,734.15 1,394.00 217 Learning Choice Academy Learning Choice Academy 10-11 3.00% 212.20 209.00 218 Learning Choice Academy Learning Choice Academy-Chula Vista 18-19 3.00% 386.48 382.00 219 Learning Choice Academy The Learning Choice Academy - East County 19-20 3.00% 342.94 335.00 220 Life Source Life Source International Charter School 13-14 3.00% 376.84 411.00 221 Lighthouse Community Lighthouse Community Charter 13-14 3.00% 479.83 507.00 222 Lighthouse Community Lighthouse Community Charter High 13-14 3.00% 280.58 289.00 223 Lighthouse Community Lodestar: A Lighthouse Community Charter Public School 16-17 3.00% 596.90 608.00 224 Literacy First Charter Schools Literacy First Charter Schools 20-21 5.50% 1,705.38 1,783.00 225 LPS Leadership Public Schools - Hayward 06-07 3.00% 572.96 601.00 226 LPS Leadership Public Schools: Richmond 06-07 3.00% 563.75 599.00 227 LPS LPS: Oakland R & D Campus 12-13 3.00% 460.17 498.00 228 Magnolia Public Schools Magnolia Science Academy 17-18 3.00% 679.90 650.00 229 Magnolia Public Schools Magnolia Science Academy - Santa Ana 09-10 3.00% 526.51 546.00 230 Magnolia Public Schools Magnolia Science Academy 2 17-18 3.00% 419.36 435.00 231 Magnolia Public Schools Magnolia Science Academy 3 17-18 3.00% 468.14 497.00 232 Magnolia Public Schools Magnolia Science Academy 5 18-19 3.00% 274.90 281.00 233 Magnolia Public Schools Magnolia Science Academy San Diego 10-11 3.00% 421.20 443.00 234 Making Waves Academy Making Waves Academy 19-20 4.50% 1,029.00 1,021.00 235 Manzanita Charter Middle School Manzanita Middle 20-21 5.50% 113.37 119.00 236 0000000 Suncoast Steam Academy 18-19 3.50% 102.99 108.00 237 0000000 Dual Language Immersion North County 18-19 3.50% 244.33 251.00 238 0000000 Suncoast Preparatory Academy 19-20 3.50% 105.19 94.00 239 Navigator Schools Gilroy Prep 11-12 3.00% 519.49 537.00 240 Navigator Schools Hollister Prep 13-14 3.00% 520.98 542.00 241 Navigator Schools Watsonville Prep School 19-20 3.00% 210.20 168.00 242 New Day Academy, Inc New Day Academy 18-19 3.50% 383.62 394.00 243 New Day Academy, Inc Shasta View Academy 19-20 3.50% 99.62 101.00 244 New Jerusalem School District Delta Bridges Charter School 15-16 3.00% 240.31 254.00 245 New Jerusalem School District Delta Charter 16-17 3.00% 785.10 739.00 246 New Jerusalem School District Delta Charter Online 17-18 3.00% 160.48 148.00 247 New Jerusalem School District Delta Home Charter 14-15 3.00% 240.40 234.00 248 New Jerusalem School District Delta Keys Charter 17-18 3.00% 227.48 228.00 249 New Jerusalem School District New Jerusalem 16-17 3.00% 222.59 234.00 250 New West Charter Middle School, Inc. New West Charter 20-21 5.50% 986.80 1,002.00 251 Nord Country School, Inc Nord Country School 18-19 3.50% 188.83 196.00

6

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

252 NOVA Academy NOVA Academy - Coachella 20-21 5.50% 215.07 230.00 253 NOVA Academy Nova Academy Early College High 20-21 5.50% 386.73 406.00 254 Novato Charter School Novato Charter School 20-21 5.50% 263.26 270.00 255 Olive Grove Charter Schools, Inc Olive Grove Charter School: Buellton 18-19 3.00% 48.61 51.00 256 Olive Grove Charter Schools, Inc Olive Grove Charter School: Lompoc 18-19 3.00% 133.78 138.00 257 Olive Grove Charter Schools, Inc Olive Grove Charter School: Orcutt/Santa Maria 18-19 3.00% 244.49 262.00 258 Olive Grove Charter Schools, Inc Olive Grove Charter School: Santa Barbara 18-19 3.00% 158.50 170.00 259 Orange County Academy of Sciences and Arts OCASA College Prep 20-21 3.00% 111.60 - 260 Orange County Classical Academy Orange County Classical Academy 20-21 5.50% 334.30 - 261 Orange County Educational Arts Academy Orange County Educational Arts Academy 20-21 5.50% 600.27 625.00 262 Orange County School of the Arts OCSA 20-21 5.50% 2,148.40 2,204.00 263 Oxford Oxford Preparatory Academy -- Saddleback Valley 16-17 3.00% 647.60 646.00 264 Oxford Oxford Preparatory Academy – South Orange County 13-14 3.00% 789.90 792.00 265 Pacific Charter Institute Sutter Peak Charter Academy 15-16 3.00% 577.99 580.00 266 Pacific Charter Institute Valley View Charter Prep 14-15 3.00% 610.72 622.00 267 Partners in Oakland Education Vincent Academy 15-16 3.00% 190.75 217.00 268 Perseverance Preparatory Perseverance Preparatory 19-20 4.50% 46.10 33.00 269 REAL Journey Academies Journey 18-19 3.50% 540.50 533.00 270 River Charter Schools Delta Elementary Charter 17-18 3.00% 391.38 410.00 271 River Charter Schools River Charter Schools Lighthouse Charter 19-20 3.00% 472.80 414.00 272 Roads Education Pivot Charter School North Bay 18-19 3.00% 392.61 468.00 273 Roads Education Pivot Charter School North Valley II 18-19 3.00% 107.27 132.00 274 Roads Education Pivot Charter School Riverside 18-19 3.00% 121.39 130.00 275 Roads Education Pivot Charter School San Diego II 18-19 3.00% 111.65 121.00 276 Rocketship Rocketship Academy Brilliant Minds 12-13 3.00% 591.39 635.00 277 Rocketship Rocketship Alma Academy 12-13 3.00% 487.60 509.00 278 Rocketship Rocketship Delta Prep 18-19 3.00% 511.90 474.00 279 Rocketship Rocketship Discovery Prep 11-12 3.00% 496.10 506.00 280 Rocketship Rocketship Fuerza Community Prep 14-15 3.00% 594.64 623.00 281 Rocketship Rocketship Futuro Academy 16-17 3.00% 580.50 533.00 282 Rocketship Rocketship Los Suenos Academy 10-11 3.00% 424.40 452.00 283 Rocketship Rocketship Mateo Sheedy Elementary 07-08 3.00% 498.16 532.00 284 Rocketship Rocketship Mosaic 11-12 3.00% 588.40 584.00 285 Rocketship Rocketship Redwood City 15-16 3.00% 277.90 286.00 286 Rocketship Rocketship Rising Stars Academy 16-17 3.00% 594.25 630.00 287 Rocketship Rocketship Si Se Puede Academy 09-10 3.00% 370.28 400.00 288 Rocketship Rocketship Spark Academy 13-14 3.00% 586.01 618.00 289 Rocklin Academies American River Collegiate Academy 20-21 3.00% 25.80 - 290 Rocklin Academies Rocklin Academy 10-11 3.00% 367.65 370.00 291 Rocklin Academies Rocklin Academy at Meyers Street 10-11 3.00% 177.49 179.00 292 Rocklin Academies Rocklin Academy Gateway 15-16 3.00% 1,173.66 1,195.00 293 Rocklin Academies Western Sierra Collegiate Academy 09-10 3.00% 778.63 808.00 294 Ronald Reagan Charter School Alliance Sycamore Academy of Science and Cultural Arts 15-16 3.00% 548.00 543.00 295 Ronald Reagan Charter School Alliance Sycamore Academy of Science and Cultural Arts Chino Valley 19-20 3.00% 188.00 130.00 296 Sacramento Valley Charter Sacramento Valley Charter 20-21 5.50% 262.42 274.00 297 San Diego Cooperative San Diego Cooperative Charter 14-15 3.00% 556.99 649.00 298 Scholarship Prep Scholarship Prep 16-17 3.00% 476.70 486.00 299 Scholarship Prep Scholarship Prep - Oceanside 17-18 3.00% 463.30 386.00 300 SD Global Vision San Diego Global Vision Academy 13-14 3.00% 409.70 410.00 301 Semillas Sociedad Civil Anahuacalmecac International University Preparatory of North America 14-15 3.00% 262.70 282.00 302 Shasta Secondary Home School, Inc. Shasta Charter Academy 20-21 5.50% 274.13 277.00 303 Sierra Academy of Expeditionary Leanring Sierra Academy of Expeditionary Learning 20-21 5.50% 178.60 183.00 304 Southern Humboldt Charter Schools Agnes J. Johnson Charter School 20-21 5.50% 93.50 67.00 305 Springs Charter Schools Citrus Springs Charter School 16-17 3.00% 277.48 280.00 306 Springs Charter Schools Pacific Springs 18-19 3.00% 501.29 509.00 307 Springs Charter Schools Vista Springs 18-19 3.00% 195.40 214.00 308 St. Hope Sacramento Charter High 10-11 3.00% 468.15 505.00 309 St. Hope St. HOPE Public School 7 10-11 3.00% 535.73 586.00 310 Stockton Collegiate Stockton Collegiate International Elementary 10-11 3.00% 446.05 470.00 311 Stockton Collegiate Stockton Collegiate International Secondary 10-11 3.00% 468.94 493.00 312 Summit Summit Public School K2 14-15 3.00% 550.47 602.00 313 Summit Summit Public School: Denali 13-14 3.00% 600.60 609.00 314 Summit Summit Public School: Shasta 13-14 3.00% 448.59 469.00 315 Summit Summit Public School: Tahoma 11-12 3.00% 430.50 340.00 316 Summit Summit Public School: Tamalpais 16-17 3.00% 493.00 446.00 317 The Bay Group Baypoint Preparatory Academy San Diego 18-19 3.00% 152.65 159.00 318 The Beginning Project Tree of Life Charter 19-20 4.50% 72.72 77.00 319 The Learner-Centered School, Inc Antioch Charter Academy 18-19 3.50% 195.99 198.00 320 The Learner-Centered School, Inc Antioch Charter Academy II 18-19 3.50% 198.91 202.00 321 The O'Farrell Charter Schools Ingenuity Charter 15-16 3.00% 223.08 200.00 322 The O'Farrell Charter Schools The O'Farrell Charter 10-11 3.00% 1,841.45 1,908.00 323 Today's Fresh Start, Inc Today's Fresh Start Charter 16-17 3.00% 633.00 687.00 324 Tracy Learning Center Discovery Charter 20-21 5.50% 356.45 369.00 325 Tracy Learning Center Millennium Charter 20-21 5.50% 521.74 542.00 326 Tracy Learning Center Primary Charter 20-21 5.50% 374.89 390.00 327 Trivium Academy of Classical Education Trivium Charter 15-16 3.00% 305.50 308.00 328 Trivium Academy of Classical Education Trivium Charter School, Adventure 18-19 3.00% 227.71 228.00 329 Trivium Academy of Classical Education Trivium Charter School, Voyage 18-19 3.00% 226.87 218.00 330 Valiente College Preparatory Valiente College Preparatory Charter 15-16 3.00% 182.41 185.00 331 Valley Preparatory Academy Charter Aspen Meadow Public 16-17 3.00% 245.50 232.00 332 Valley Preparatory Academy Charter Aspen Valley Prep Academy 15-16 3.00% 389.30 418.00 333 Vista Charter Public Schools Vista Condor Global Academy 18-19 3.00% 213.00 177.00 334 Vista Charter Public Schools Vista Heritage Global Academy 15-16 3.00% 271.67 281.00 335 Westlake Westlake Charter 13-14 3.00% 955.00 976.00

7

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

336 Willow Educational Foundation/DBA Bay Area Tech Bay Area Technology 19-20 4.50% 298.50 289.00 337 Yuba City Charter School, Inc. Yuba City Charter 20-21 5.50% 273.62 275.00 338 Achieve Charter High School 18-19 3.50% - - 339 Achieve Charter School of Paradise 18-19 3.50% 207.13 217.00 340 Alma Fuerte Public School 17-18 3.00% 95.50 94.00 341 America's Finest Charter 15-16 3.00% 436.56 467.00 342 ARISE High 16-17 3.00% 363.70 369.00 343 Aurum Preparatory Academy 18-19 3.50% 181.50 112.00 344 Blue Oak Charter 18-19 3.50% 293.37 319.00 345 Capitol Collegiate Academy 13-14 3.00% 399.20 392.00 346 Chrysalis Charter 20-21 5.50% 206.75 214.00 347 City Heights Preparatory Charter 13-14 3.00% 125.90 120.00 348 Clayton Valley Charter High 12-13 3.00% 2,143.99 2,234.00 349 Community Roots Academy 18-19 3.50% 722.00 746.00 350 Community School for Creative Education 11-12 3.00% 244.89 267.00 351 Contra Costa School of Performing Arts 16-17 3.00% 436.70 451.00 352 Darnall Charter 09-10 3.00% 609.89 648.00 353 Dixon Montessori Charter 10-11 3.00% 421.20 435.00 354 Dr. Lewis Dolphin Stallworth Sr. Charter 13-14 3.00% 244.58 260.00 355 e3 Civic High 14-15 3.00% 394.80 410.00 356 East Bay Innovation Academy 14-15 3.00% 597.60 620.00 357 El Rancho Charter School 16-17 3.00% 1,162.98 1,195.00 358 El Sol Santa Ana Science and Arts Academy 20-21 5.50% 896.60 920.00 359 Eleanor Roosevelt Community Learning Center 10-11 3.00% 285.21 286.00 360 Elevate Charter 14-15 3.00% 349.50 320.00 361 Empower Charter 14-15 3.00% 133.46 145.00 362 Epic Charter School (Excellence Performance Innovation Citizenship) 16-17 3.00% 752.20 838.00 363 Francophone Charter School of Oakland 16-17 3.00% 297.10 289.00 364 Gateway College and Career Academy 13-14 3.00% 114.75 135.00 365 Gompers Preparatory Academy 09-10 3.00% 1,297.94 1,358.00 366 Growth Public Schools 17-18 3.00% 232.10 210.00 367 Harriet Tubman Village Charter 11-12 3.00% 409.16 436.00 368 Hawking STEAM Charter 18-19 3.50% 1,234.00 1,152.00 369 Holly Drive Leadership Academy 16-17 3.00% 119.40 112.00 370 Howard Gardner Community Charter 12-13 3.00% 201.75 218.00 371 Iftin Charter 13-14 3.00% 344.80 339.00 372 Inland Leaders Charter 12-13 3.00% 997.13 1,039.00 373 Innovations Academy 13-14 3.00% 393.50 385.00 374 Invictus Academy of Richmond 18-19 3.50% 206.00 159.00 375 Kairos Public School Vacaville Academy 15-16 3.00% 577.94 592.00 376 Kavod Charter School 15-16 3.00% 340.90 320.00 377 Keiller Leadership Academy 11-12 3.00% 601.36 638.00 378 Kinetic Academy 16-17 3.00% 275.68 286.00 379 Knowledge Enlightens You (KEY) Academy 17-18 3.00% 564.10 589.00 380 Lifeline Education Charter 07-08 3.00% 668.62 672.00 381 MAAC Community Charter 14-15 3.00% 231.20 199.00 382 McGill School of Success 12-13 3.00% 147.58 155.00 383 Mission Preparatory 11-12 3.00% 410.24 426.00 384 Museum 13-14 3.00% 230.52 239.00 385 North Oakland Community Charter 15-16 3.00% 172.66 187.00 386 North Valley Military Institute College Preparatory Academy 18-19 3.50% 681.50 695.00 387 Oakland Military Institute, College Preparatory Academy 11-12 3.00% 621.09 661.00 388 Oakland School for the Arts 10-11 3.00% 758.10 793.00 389 Old Town Academy K-8 Charter 13-14 3.00% 256.06 265.00 390 Orange County Academy of Sciences and Arts 16-17 3.00% 343.91 357.00 391 Oxford Day Academy 17-18 3.00% 96.80 92.00 392 Pacific View Charter 18-19 3.50% 723.14 618.00 393 Palmdale Aerospace Academy 15-16 3.00% 2,231.91 2,351.00 394 Paragon Collegiate Academy 11-12 3.00% 188.10 188.00 395 Peak to Peak Mountain Charter 17-18 3.00% 64.50 68.00 396 Phoenix Charter Academy 17-18 3.00% 322.67 307.00 397 Plumas Charter 17-18 3.00% 320.62 326.00 398 Preuss School UCSD 10-11 3.00% 807.73 830.00 399 REACH Leadership STEAM Academy 17-18 3.00% 611.30 604.00 400 Redding School of the Arts 16-17 3.00% 581.95 598.00 401 Redding STEM Academy 15-16 3.00% 234.96 245.00 402 Rising Sun Montessori 18-19 3.50% 142.30 141.00 403 River Montessori Elementary Charter 09-10 3.00% 169.75 175.00 404 Ross Valley 17-18 3.00% 194.40 194.00 405 Samueli Academy 13-14 3.00% 612.40 528.00 406 San Jose Conservation Corps Charter 17-18 3.50% 138.39 191.00 407 Santiago Middle 15-16 3.00% 981.80 1,026.00 408 SBE-College Preparatory Middle School-La Mesa Spring Valley 18-19 3.50% 379.76 391.00 409 School for Entrepreunership & Technology 16-17 3.00% 184.20 190.00 410 School of Arts and Enterprise 15-16 3.00% 710.76 757.00 411 Sherwood Montessori 16-17 3.00% 145.34 156.00 412 Sierra Charter 16-17 3.00% 424.05 423.00 413 STREAM Charter 17-18 3.00% 279.10 285.00 414 Summit Leadership Academy-High Desert 13-14 3.00% 282.11 307.00 415 Sunrise Middle 11-12 3.00% 251.86 267.00 416 Temecula International Academy 17-18 3.50% 257.80 204.00 417 Temecula Valley Charter 14-15 3.00% 546.49 565.00 418 The Language Academy of Sacramento 14-15 3.00% 585.73 609.00 419 The New School of San Francisco 15-16 3.00% 331.80 288.00

8

Updated 7/8/2021

CMO /Organization LEA Name Year in

SELPA20-21 Admin

Rate

20-21 Certified P-2

ADA 19-20 Enrollment

420 Thomas Edison Charter Academy 06-07 3.00% 689.46 732.00 421 Tomorrow's Leadership Collaborative (TLC) Charter School 18-19 3.50% 141.30 120.00 422 Unity Middle College High 17-18 3.50% 92.97 103.00 423 Urban Discovery Academy Charter 11-12 3.00% 570.82 623.00 424 Urban Montessori Charter 12-13 3.00% 376.20 393.00 425 Vista Oaks Charter 15-16 3.00% 837.69 845.00 426 Woodland Star Charter 16-17 3.00% 239.63 258.00 427 Yu Ming Charter 11-12 3.00% 530.60 487.00

Grand Totals 233,718.33 231,626.00

9

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

3 5 6 7 8 9 10 11 12 13 141 Ace ACE Charter High 12-13 404.00 370.72 3.0% 285,135.00$ 8,553.00$ 276,582.00$ 223,147.00$ 53,435.00$ 2 Ace ACE Empower Academy 11-12 244.00 233.62 3.0% 178,285.00$ 5,348.00$ 172,937.00$ 140,665.00$ 32,272.00$ 3 Ace ACE Esperanza Middle 14-15 250.00 236.10 3.0% 180,629.00$ 5,418.00$ 175,211.00$ 142,145.00$ 33,066.00$ 4 Ace ACE Inspire Academy 15-16 233.00 223.60 3.0% 170,568.00$ 5,116.00$ 165,452.00$ 134,635.00$ 30,817.00$ 5 Albert Einstein Albert Einstein Academy Charter Elementary 10-11 810.00 784.64 3.0% 597,533.00$ 17,925.00$ 579,608.00$ 472,475.00$ 107,133.00$ 6 Albert Einstein Albert Einstein Academy Charter Middle 10-11 600.00 579.81 3.0% 441,739.00$ 13,251.00$ 428,488.00$ 349,131.00$ 79,357.00$ 7 Alpha Public Schools, Inc Alpha Cindy Avitia High School 15-16 471.00 463.40 3.0% 351,920.00$ 10,557.00$ 341,363.00$ 279,068.00$ 62,295.00$ 8 Alpha Public Schools, Inc Alpha: Blanca Alvarado Middle 12-13 314.00 340.00 3.0% 254,030.00$ 7,620.00$ 246,410.00$ 204,879.00$ 41,531.00$ 9 Alpha Public Schools, Inc Alpha: Jose Hernandez Middle 14-15 339.00 346.70 3.0% 261,524.00$ 7,845.00$ 253,679.00$ 208,842.00$ 44,837.00$

10 Alpha Public Schools, Inc Cornerstone Academy Preparatory 17-18 538.00 520.33 3.0% 396,363.00$ 11,890.00$ 384,473.00$ 313,316.00$ 71,157.00$ 11 Altus Institute Audeo Charter 08-09 510.00 596.37 3.0% 440,185.00$ 13,205.00$ 426,980.00$ 359,526.00$ 67,454.00$ 12 Altus Institute Audeo Charter School III 18-19 102.00 120.86 3.0% 89,028.00$ 2,671.00$ 86,357.00$ 72,865.00$ 13,492.00$ 13 Altus Institute Audeo II 16-17 188.00 297.94 3.0% 211,078.00$ 6,332.00$ 204,746.00$ 179,881.00$ 24,865.00$ 14 Altus Institute Charter School of San Diego 08-09 1,450.00 1,658.86 3.0% 1,228,567.00$ 36,857.00$ 1,191,710.00$ 999,930.00$ 191,780.00$ 15 Altus Institute Grossmont Secondary School 17-18 317.00 340.23 3.0% 254,571.00$ 7,637.00$ 246,934.00$ 205,007.00$ 41,927.00$ 16 Altus Institute Mirus Secondary 09-10 251.00 330.67 3.0% 239,867.00$ 7,196.00$ 232,671.00$ 199,473.00$ 33,198.00$ 17 Altus Institute Sweetwater Secondary School 17-18 299.00 310.05 3.0% 233,328.00$ 7,000.00$ 226,328.00$ 186,782.00$ 39,546.00$ 18 Amethod Public Schools Downtown Charter Academy 15-16 326.00 320.41 3.0% 243,374.00$ 7,301.00$ 236,073.00$ 192,956.00$ 43,117.00$ 19 Amethod Public Schools John Henry High 16-17 328.00 300.38 3.0% 231,119.00$ 6,934.00$ 224,185.00$ 180,803.00$ 43,382.00$ 20 Amethod Public Schools Oakland Charter Academy 15-16 238.00 239.38 3.0% 181,091.00$ 5,433.00$ 175,658.00$ 144,180.00$ 31,478.00$ 21 Amethod Public Schools Oakland Charter High School 15-16 461.00 444.25 3.0% 338,629.00$ 10,159.00$ 328,470.00$ 267,497.00$ 60,973.00$ 22 Amethod Public Schools Richmond Charter Academy 15-16 267.00 248.65 3.0% 190,720.00$ 5,722.00$ 184,998.00$ 149,684.00$ 35,314.00$ 23 Amethod Public Schools Richmond Charter Academy Benito Juarez 15-16 488.00 455.40 3.0% 349,169.00$ 10,475.00$ 338,694.00$ 274,150.00$ 64,544.00$ 24 Aspire Aspire Alexander Twilight College Preparatory Aca09-10 439.00 413.04 3.0% 316,213.00$ 9,486.00$ 306,727.00$ 248,664.00$ 58,063.00$ 25 Aspire Aspire Alexander Twilight Secondary Academy 10-11 513.00 503.30 3.0% 382,413.00$ 11,472.00$ 370,941.00$ 303,091.00$ 67,850.00$ 26 Aspire Aspire Antonio Maria Lugo Academy 10-11 431.00 408.69 3.0% 312,436.00$ 9,373.00$ 303,063.00$ 246,058.00$ 57,005.00$ 27 Aspire Aspire APEX Academy 10-11 323.00 301.57 3.0% 231,202.00$ 6,936.00$ 224,266.00$ 181,545.00$ 42,721.00$ 28 Aspire Aspire Benjamin Holt College Preparatory Academ10-11 525.00 537.60 3.0% 405,438.00$ 12,163.00$ 393,275.00$ 323,837.00$ 69,438.00$ 29 Aspire Aspire Benjamin Holt Middle School 16-17 574.00 549.29 3.0% 419,225.00$ 12,577.00$ 406,648.00$ 330,730.00$ 75,918.00$ 30 Aspire Aspire Berkley Maynard Academy 08-09 577.00 542.31 3.0% 415,259.00$ 12,458.00$ 402,801.00$ 326,486.00$ 76,315.00$ 31 Aspire Aspire Capitol Heights Academy 10-11 232.00 204.19 3.0% 158,304.00$ 4,749.00$ 153,555.00$ 122,870.00$ 30,685.00$ 32 Aspire Aspire College Academy 13-14 293.00 278.10 3.0% 212,565.00$ 6,377.00$ 206,188.00$ 167,435.00$ 38,753.00$ 33 Aspire Aspire East Palo Alto Charter 10-11 648.00 616.03 3.0% 470,725.00$ 14,122.00$ 456,603.00$ 370,897.00$ 85,706.00$ 34 Aspire Aspire Eres Academy 09-10 243.00 227.41 3.0% 174,271.00$ 5,228.00$ 169,043.00$ 136,903.00$ 32,140.00$ 35 Aspire Aspire Golden State College Preparatory Academ 08-09 611.00 572.90 3.0% 438,875.00$ 13,166.00$ 425,709.00$ 344,897.00$ 80,812.00$ 36 Aspire Aspire Langston Hughes Academy 10-11 786.00 753.20 3.0% 574,708.00$ 17,241.00$ 557,467.00$ 453,509.00$ 103,958.00$ 37 Aspire Aspire Lionel Wilson College Preparatory Academ10-11 524.00 508.64 3.0% 387,205.00$ 11,616.00$ 375,589.00$ 306,284.00$ 69,305.00$ 38 Aspire Aspire Monarch Academy 10-11 417.00 395.52 3.0% 302,353.00$ 9,071.00$ 293,282.00$ 238,129.00$ 55,153.00$ 39 Aspire Aspire Ollin University Preparatory Academy 10-11 558.00 532.16 3.0% 406,402.00$ 12,192.00$ 394,210.00$ 320,408.00$ 73,802.00$

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

10

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

40 Aspire Aspire Port City Academy 07-08 432.00 414.54 3.0% 316,225.00$ 9,487.00$ 306,738.00$ 249,601.00$ 57,137.00$ 41 Aspire Aspire Richmond California College Preparatory A15-16 549.00 544.60 3.0% 412,987.00$ 12,390.00$ 400,597.00$ 327,985.00$ 72,612.00$ 42 Aspire Aspire Richmond Technology Academy 15-16 375.00 425.00 3.0% 315,223.00$ 9,457.00$ 305,766.00$ 256,168.00$ 49,598.00$ 43 Aspire Aspire River Oaks Academy 10-11 429.00 409.79 3.0% 312,859.00$ 9,386.00$ 303,473.00$ 246,733.00$ 56,740.00$ 44 Aspire Aspire Rosa Parks Academy 10-11 409.00 388.04 3.0% 296,620.00$ 8,899.00$ 287,721.00$ 233,626.00$ 54,095.00$ 45 Aspire Aspire Summit Charter Academy 06-07 426.00 401.02 3.0% 306,981.00$ 9,209.00$ 297,772.00$ 241,428.00$ 56,344.00$ 46 Aspire Aspire Triumph Technology Academy 14-15 293.00 274.79 3.0% 210,497.00$ 6,315.00$ 204,182.00$ 165,429.00$ 38,753.00$ 47 Aspire Aspire University Charter 18-19 394.00 401.20 3.0% 302,861.00$ 9,086.00$ 293,775.00$ 241,664.00$ 52,111.00$ 48 Aspire Aspire Vanguard College Preparatory Academy 09-10 503.00 529.40 3.0% 397,403.00$ 11,922.00$ 385,481.00$ 318,953.00$ 66,528.00$ 49 Aspire Aspire Vincent Shalvey Academy 10-11 412.00 395.66 3.0% 301,779.00$ 9,053.00$ 292,726.00$ 238,234.00$ 54,492.00$ 50 ASPIRE Public Schools Aspire Stockton 6-12 Secondary Academy 20-21 - 39.20 3.0% 24,500.00$ 735.00$ 23,765.00$ 23,765.00$ -$ 51 ASPIRE Public Schools Aspire Stockton TK-5 Elementary Academy 20-21 - 64.00 3.0% 40,000.00$ 1,200.00$ 38,800.00$ 38,800.00$ -$ 52 Bella Mente Charter School Bella Mente Montessori Academy 19-20 622.00 589.67 4.5% 450,810.00$ 20,285.00$ 430,525.00$ 348,258.00$ 82,267.00$ 53 Caliber Beta Academy Caliber: Beta Academy 14-15 859.00 864.40 3.0% 653,863.00$ 19,616.00$ 634,247.00$ 520,634.00$ 113,613.00$ 54 Caliber Beta Academy Caliber: ChangeMakers Academy 16-17 757.00 777.40 3.0% 585,997.00$ 17,580.00$ 568,417.00$ 468,295.00$ 100,122.00$ 55 California Online Public Schools California Connections Academy @ Ripon 20-21 1,280.00 1,204.43 4.5% 922,064.00$ 41,493.00$ 880,571.00$ 711,276.00$ 169,295.00$ 56 California Online Public Schools California Connections Academy Central Coast 19-20 38.00 38.96 4.5% 29,376.00$ 1,322.00$ 28,054.00$ 23,028.00$ 5,026.00$ 57 California Online Public Schools California Connections Academy Monterey Bay 19-20 272.00 259.69 4.5% 198,282.00$ 8,923.00$ 189,359.00$ 153,384.00$ 35,975.00$ 58 California Online Public Schools California Connections Academy North Bay 20-21 196.00 181.36 4.5% 139,273.00$ 6,267.00$ 133,006.00$ 107,083.00$ 25,923.00$ 59 California Online Public Schools California Connections Academy Southern Califor 20-21 4,039.00 3,822.49 4.5% 2,923,263.00$ 131,547.00$ 2,791,716.00$ 2,257,510.00$ 534,206.00$ 60 California Online Public Schools California Connections Academy@Central 20-21 552.00 506.17 4.5% 389,365.00$ 17,521.00$ 371,844.00$ 298,835.00$ 73,009.00$ 61 California Virtual Academies Insight @ San Joaquin 20-21 327.00 318.69 3.0% 242,431.00$ 7,273.00$ 235,158.00$ 191,908.00$ 43,250.00$ 62 California Virtual Academies California Virtual Academy @ Fresno 12-13 747.00 686.58 3.0% 527,912.00$ 15,837.00$ 512,075.00$ 413,275.00$ 98,800.00$ 63 California Virtual Academies California Virtual Academy @ Kings 11-12 407.00 360.24 3.0% 278,981.00$ 8,369.00$ 270,612.00$ 216,781.00$ 53,831.00$ 64 California Virtual Academies California Virtual Academy @ San Joaquin 18-19 1,595.00 1,481.89 3.0% 1,137,139.00$ 34,114.00$ 1,103,025.00$ 892,067.00$ 210,958.00$ 65 California Virtual Academies California Virtual Academy @ San Mateo 10-11 825.00 751.60 3.0% 578,866.00$ 17,366.00$ 561,500.00$ 452,384.00$ 109,116.00$ 66 Ceiba Public Schools Ceiba College Prep Academy 15-16 523.00 503.53 3.0% 383,879.00$ 11,516.00$ 372,363.00$ 303,190.00$ 69,173.00$ 67 Chico Country Day Chico Country Day 19-20 555.00 546.30 4.5% 414,843.00$ 18,668.00$ 396,175.00$ 322,770.00$ 73,405.00$ 68 Circle of Independent Learning Circle of Independent Learning 19-20 385.00 390.04 4.5% 294,696.00$ 13,261.00$ 281,435.00$ 230,514.00$ 50,921.00$ 69 Classical Academies Classical Academy 14-15 1,355.00 1,344.19 3.0% 1,019,334.00$ 30,580.00$ 988,754.00$ 809,539.00$ 179,215.00$ 70 Classical Academies Classical Academy High 14-15 1,271.00 1,252.66 3.0% 951,018.00$ 28,531.00$ 922,487.00$ 754,382.00$ 168,105.00$ 71 Classical Academies Classical Academy, Vista 18-19 507.00 513.92 3.0% 388,257.00$ 11,648.00$ 376,609.00$ 309,552.00$ 67,057.00$ 72 Classical Academies Coastal Academy Charter 12-13 1,530.00 1,530.60 3.0% 1,158,986.00$ 34,770.00$ 1,124,216.00$ 921,855.00$ 202,361.00$ 73 Community Learning Alameda Community Learning Center 10-11 358.00 339.83 3.0% 259,744.00$ 7,792.00$ 251,952.00$ 204,602.00$ 47,350.00$ 74 Community Learning Nea Community Learning Center 09-10 610.00 585.80 3.0% 446,805.00$ 13,404.00$ 433,401.00$ 352,721.00$ 80,680.00$ 75 Compass Charter Schools Compass Charter Schools of Los Angeles 14-15 844.00 847.95 3.0% 641,598.00$ 19,248.00$ 622,350.00$ 510,721.00$ 111,629.00$ 76 Compass Charter Schools Compass Charter Schools of San Diego 15-16 1,239.00 1,217.80 3.0% 924,998.00$ 27,750.00$ 897,248.00$ 733,375.00$ 163,873.00$ 77 Compass Charter Schools Compass Charter Schools of Yolo 19-20 591.00 617.90 3.0% 464,354.00$ 13,931.00$ 450,423.00$ 372,256.00$ 78,167.00$ 78 Connecting Waters Charter Schools Conecting Waters Charter School, Central Valley 18-19 444.00 442.99 3.0% 335,593.00$ 10,068.00$ 325,525.00$ 266,801.00$ 58,724.00$ 79 Connecting Waters Charter Schools Connecting Waters Charter School, East Bay 17-18 416.00 422.04 3.0% 318,796.00$ 9,564.00$ 309,232.00$ 254,211.00$ 55,021.00$

11

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

80 CORE Butte, Inc CORE Butte Charter 18-19 841.00 833.56 3.5% 632,206.00$ 22,128.00$ 610,078.00$ 498,846.00$ 111,232.00$ 81 Credo High Credo High 20-21 406.00 384.85 5.5% 294,229.00$ 16,182.00$ 278,047.00$ 224,349.00$ 53,698.00$ 82 Da Vinci Charter Schools Da Vinci Design 20-21 606.00 577.18 3.0% 440,888.00$ 13,227.00$ 427,661.00$ 347,510.00$ 80,151.00$ 83 DaVinci Charter Schools Da Vinci Communications 15-16 496.00 555.00 3.0% 412,477.00$ 12,374.00$ 400,103.00$ 334,501.00$ 65,602.00$ 84 DaVinci Charter Schools Da Vinci Science 16-17 582.00 558.67 3.0% 426,145.00$ 12,784.00$ 413,361.00$ 336,384.00$ 76,977.00$ 85 Ednovate, Inc Legacy College Prep 16-17 324.00 311.18 3.0% 237,340.00$ 7,120.00$ 230,220.00$ 187,367.00$ 42,853.00$ 86 Education for Change Achieve Academy 12-13 650.00 614.10 3.0% 469,783.00$ 14,093.00$ 455,690.00$ 369,720.00$ 85,970.00$ 87 Education for Change ASCEND 12-13 494.00 476.02 3.0% 362,850.00$ 10,886.00$ 351,964.00$ 286,627.00$ 65,337.00$ 88 Education for Change Cox Academy 11-12 587.00 557.44 3.0% 426,038.00$ 12,781.00$ 413,257.00$ 335,619.00$ 77,638.00$ 89 Education for Change Epic Charter 14-15 - - 3.0% -$ -$ -$ -$ -$ 90 Education for Change Latitude 37.8 High School 18-19 103.00 131.50 3.0% 95,810.00$ 2,874.00$ 92,936.00$ 79,313.00$ 13,623.00$ 91 Education for Change Lazear Charter Academy 12-13 484.00 462.27 3.0% 352,934.00$ 10,588.00$ 342,346.00$ 278,331.00$ 64,015.00$ 92 Education for Change Learning Without Limits 12-13 422.00 403.00 3.0% 307,690.00$ 9,231.00$ 298,459.00$ 242,644.00$ 55,815.00$ 93 Element Education , Inc Community Montessori 18-19 753.00 751.60 3.5% 569,343.00$ 19,927.00$ 549,416.00$ 449,823.00$ 99,593.00$ 94 Element Education , Inc Dimensions Collaborative School 18-19 463.00 466.70 3.5% 352,925.00$ 12,352.00$ 340,573.00$ 279,336.00$ 61,237.00$ 95 Elite Public Schools Elite Public 19-20 498.00 451.40 4.5% 347,992.00$ 15,660.00$ 332,332.00$ 266,465.00$ 65,867.00$ 96 Environmental Charter Schools Environmental Charter High 19-20 517.00 499.64 4.5% 380,654.00$ 17,129.00$ 363,525.00$ 295,146.00$ 68,379.00$ 97 Environmental Charter Schools Environmental Charter Middle 19-20 349.00 339.43 4.5% 258,303.00$ 11,624.00$ 246,679.00$ 200,520.00$ 46,159.00$ 98 Environmental Charter Schools Environmental Charter Middle - Inglewood 19-20 359.00 348.87 4.5% 265,526.00$ 11,949.00$ 253,577.00$ 206,095.00$ 47,482.00$ 99 Envision Education, Inc City Arts and Tech High 07-08 260.00 237.35 3.0% 182,732.00$ 5,482.00$ 177,250.00$ 142,862.00$ 34,388.00$

100 Envision Education, Inc Envision Academy for Arts & Technology 06-07 412.00 388.58 3.0% 297,354.00$ 8,921.00$ 288,433.00$ 233,941.00$ 54,492.00$ 101 Envision Education, Inc Impact Academy of Arts & Technology 07-08 844.00 802.93 3.0% 613,460.00$ 18,404.00$ 595,056.00$ 483,427.00$ 111,629.00$ 102 Epiphany Prep Epiphany Prep Charter, Escondido 16-17 767.00 718.50 3.0% 550,508.00$ 16,515.00$ 533,993.00$ 432,548.00$ 101,445.00$ 103 Escuela Popular Del Pueblo Escuela Popular Accelerated Family Learning Cen16-17 404.00 383.69 3.0% 293,240.00$ 8,797.00$ 284,443.00$ 231,009.00$ 53,434.00$ 104 Escuela Popular Del Pueblo Escuela Popular/Center for Training and Careers 16-17 - 512.61 3.0% 320,381.00$ 9,611.00$ 310,770.00$ 310,770.00$ -$ 105 Five Keys Schools and Programs Five Keys Adult School (SF Sheriff's) 11-12 116.00 81.64 3.0% 66,367.00$ 1,991.00$ 64,376.00$ 49,034.00$ 15,342.00$ 106 Five Keys Schools and Programs Five Keys Charter (SF Sheriff's) 11-12 345.00 245.13 3.0% 198,837.00$ 5,965.00$ 192,872.00$ 147,242.00$ 45,630.00$ 107 Five Keys Schools and Programs Five Keys Independence HS (SF Sheriff's) 11-12 3,738.00 2,981.90 3.0% 2,358,083.00$ 70,742.00$ 2,287,341.00$ 1,792,945.00$ 494,396.00$ 108 Fortune Fortune 11-12 1,463.00 1,803.00 3.0% 1,320,374.00$ 39,611.00$ 1,280,763.00$ 1,087,264.00$ 193,499.00$ 109 Fortune Hardy Brown College Prep 10-11 391.00 377.20 3.0% 287,464.00$ 8,624.00$ 278,840.00$ 227,126.00$ 51,714.00$ 110 Garvey/Allen Visual & Performing Arts Acad Garvey/Allen Visual & Performing Arts Academy fo 19-20 113.00 116.60 4.5% 87,821.00$ 3,952.00$ 83,869.00$ 68,923.00$ 14,946.00$ 111 Gateway Community Charter Schools Community Collaborative Charter 20-21 - 368.24 3.0% 230,150.00$ 6,905.00$ 223,245.00$ 223,245.00$ -$ 112 Gateway Community Charter Schools Futures High 20-21 - 422.00 3.0% 263,750.00$ 7,913.00$ 255,837.00$ 255,837.00$ -$ 113 Gateway Community Charter Schools Higher Learning Academy 20-21 - 448.90 3.0% 280,563.00$ 8,417.00$ 272,146.00$ 272,146.00$ -$ 114 Gateway Community Charters Community Outreach Academy 19-20 1,700.00 1,623.05 3.0% 1,239,252.00$ 37,178.00$ 1,202,074.00$ 977,228.00$ 224,846.00$ 115 Gateway Community Charters Empowering Possibilities Charter 15-16 409.00 381.85 3.0% 292,751.00$ 8,783.00$ 283,968.00$ 229,873.00$ 54,095.00$ 116 Gateway Community Charters Gateway International 13-14 568.00 539.29 3.0% 412,181.00$ 12,365.00$ 399,816.00$ 324,691.00$ 75,125.00$ 117 Gateway Community Charters Sacramento Academic and Vocational Academy-E18-19 301.00 288.17 3.0% 219,917.00$ 6,598.00$ 213,319.00$ 173,508.00$ 39,811.00$ 118 Gateway Community Charters Sacramento Academic and Vocational Academy-S18-19 670.00 629.63 3.0% 482,134.00$ 14,464.00$ 467,670.00$ 379,054.00$ 88,616.00$ 119 Gateway Community Charters SAVA - Sacramento Academic and Vocational Aca19-20 93.00 99.64 3.0% 74,575.00$ 2,237.00$ 72,338.00$ 60,038.00$ 12,300.00$

12

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

120 GOALS Vibrant Minds Charter 16-17 242.00 239.80 3.0% 181,882.00$ 5,456.00$ 176,426.00$ 144,419.00$ 32,007.00$ 121 Gorman Learning Center, Inc Gorman Learning Center 18-19 1,092.00 1,095.82 3.5% 829,318.00$ 29,026.00$ 800,292.00$ 655,862.00$ 144,430.00$ 122 Gorman Learning Center, Inc Gorman Learning Center San Bernadino/Santa Cl 18-19 1,254.00 1,271.12 3.5% 960,307.00$ 33,611.00$ 926,696.00$ 760,839.00$ 165,857.00$ 123 Green Dot Public Schools California Animo City of Champions Charter High 20-21 258.00 331.80 3.5% 241,499.00$ 8,452.00$ 233,047.00$ 198,923.00$ 34,124.00$ 124 Green Dot Public Schools California Animo Compton Charter School 18-19 149.00 211.10 3.5% 151,645.00$ 5,308.00$ 146,337.00$ 126,630.00$ 19,707.00$ 125 Green Dot Public Schools California Animo Inglewood Charter High 20-21 630.00 600.73 3.5% 458,781.00$ 16,057.00$ 442,724.00$ 359,399.00$ 83,325.00$ 126 Green Dot Public Schools California Animo Leadership High 20-21 632.00 610.92 3.5% 465,415.00$ 16,290.00$ 449,125.00$ 365,535.00$ 83,590.00$ 127 Guajome Guajome Learning Center 16-17 78.00 66.44 3.0% 51,841.00$ 1,555.00$ 50,286.00$ 39,970.00$ 10,316.00$ 128 Guajome Guajome Park Academy Charter 16-17 1,411.00 1,357.35 3.0% 1,034,966.00$ 31,049.00$ 1,003,917.00$ 817,295.00$ 186,622.00$ 129 Hayward Collegiate, INC. Hayward Collegiate 19-20 89.00 108.90 4.5% 79,834.00$ 3,593.00$ 76,241.00$ 64,470.00$ 11,771.00$ 130 Heritage Classical Temecula Preparatory 13-14 1,060.00 1,034.30 3.0% 786,635.00$ 23,599.00$ 763,036.00$ 622,838.00$ 140,198.00$ 131 High Tech High High Tech Elementary 20-21 419.00 401.29 5.5% 306,223.00$ 16,841.00$ 289,382.00$ 233,964.00$ 55,418.00$ 132 High Tech High High Tech Elementary Chula Vista 20-21 430.00 409.62 5.5% 312,884.00$ 17,209.00$ 295,675.00$ 238,802.00$ 56,873.00$ 133 High Tech High High Tech Elementary Explorer 20-21 369.00 350.17 5.5% 267,660.00$ 14,721.00$ 252,939.00$ 204,134.00$ 48,805.00$ 134 High Tech High High Tech Elementary Mesa 20-21 212.00 298.00 5.5% 214,289.00$ 11,786.00$ 202,503.00$ 174,463.00$ 28,040.00$ 135 High Tech High High Tech Elementary North County 20-21 421.00 403.93 5.5% 308,138.00$ 16,948.00$ 291,190.00$ 235,508.00$ 55,682.00$ 136 High Tech High High Tech High 20-21 503.00 470.87 5.5% 360,822.00$ 19,845.00$ 340,977.00$ 274,449.00$ 66,528.00$ 137 High Tech High High Tech High Chula Vista 20-21 565.00 540.10 5.5% 412,291.00$ 22,676.00$ 389,615.00$ 314,887.00$ 74,728.00$ 138 High Tech High High Tech High International 20-21 382.00 367.74 5.5% 280,362.00$ 15,420.00$ 264,942.00$ 214,418.00$ 50,524.00$ 139 High Tech High High Tech High Media Arts 20-21 391.00 372.34 5.5% 284,427.00$ 15,643.00$ 268,784.00$ 217,070.00$ 51,714.00$ 140 High Tech High High Tech High Mesa 20-21 229.00 288.50 5.5% 210,601.00$ 11,583.00$ 199,018.00$ 168,730.00$ 30,288.00$ 141 High Tech High High Tech High North County 20-21 403.00 380.91 5.5% 291,370.00$ 16,025.00$ 275,345.00$ 222,043.00$ 53,302.00$ 142 High Tech High High Tech Middle 20-21 340.00 323.18 5.5% 246,957.00$ 13,583.00$ 233,374.00$ 188,405.00$ 44,969.00$ 143 High Tech High High Tech Middle Chula Vista 20-21 340.00 326.58 5.5% 249,082.00$ 13,700.00$ 235,382.00$ 190,413.00$ 44,969.00$ 144 High Tech High High Tech Middle Media Arts 20-21 331.00 314.25 5.5% 240,185.00$ 13,210.00$ 226,975.00$ 183,196.00$ 43,779.00$ 145 High Tech High High Tech Middle Mesa 20-21 114.00 214.00 5.5% 148,828.00$ 8,186.00$ 140,642.00$ 125,564.00$ 15,078.00$ 146 High Tech High High Tech Middle North County 20-21 333.00 320.58 5.5% 244,406.00$ 13,442.00$ 230,964.00$ 186,921.00$ 44,043.00$ 147 iLead Charter Empower Generations Charter 16-17 99.00 90.96 3.0% 69,944.00$ 2,098.00$ 67,846.00$ 54,752.00$ 13,094.00$ 148 iLead Charter iLEAD Agua Dulce 18-19 237.00 264.60 3.0% 196,721.00$ 5,902.00$ 190,819.00$ 159,473.00$ 31,346.00$ 149 iLead Charter iLEAD Hybrid 15-16 3,450.00 3,546.84 3.0% 2,673,079.00$ 80,192.00$ 2,592,887.00$ 2,136,583.00$ 456,304.00$ 150 iLead Charter iLEAD Lancaster Charter 12-13 734.00 733.00 3.0% 555,205.00$ 16,656.00$ 538,549.00$ 441,469.00$ 97,080.00$ 151 iLead Charter iLEAD Online 17-18 - 206.89 3.0% 129,306.00$ 3,879.00$ 125,427.00$ 125,427.00$ -$ 152 iLead Charter Santa Clarita Valley International Charter School 11-12 980.00 901.57 3.0% 693,098.00$ 20,793.00$ 672,305.00$ 542,688.00$ 129,617.00$ 153 Imagine Schools Imagine Schools Riverside 13-14 862.00 889.30 3.0% 669,822.00$ 20,095.00$ 649,727.00$ 535,717.00$ 114,010.00$ 154 Ingenium Barack Obama Charter 09-10 433.00 383.65 3.0% 297,051.00$ 8,912.00$ 288,139.00$ 230,870.00$ 57,269.00$ 155 Ingenium Ingenium Clarion Middle School 18-19 134.00 143.20 3.0% 107,223.00$ 3,217.00$ 104,006.00$ 86,283.00$ 17,723.00$ 156 Cabrillo Point Academy 15-16 4,492.00 4,501.73 3.0% 3,407,702.00$ 102,231.00$ 3,305,471.00$ 2,711,350.00$ 594,121.00$ 157 Clarksville Charter School 17-18 1,167.00 1,158.15 3.0% 878,194.00$ 26,346.00$ 851,848.00$ 697,498.00$ 154,350.00$ 158 Cottonwood 19-20 2,451.00 2,430.56 4.5% 1,843,274.00$ 82,947.00$ 1,760,327.00$ 1,436,153.00$ 324,174.00$ 159 Feather River Charter School 16-17 1,093.00 1,091.86 3.0% 826,975.00$ 24,809.00$ 802,166.00$ 657,604.00$ 144,562.00$

13

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

160 Mission Vista Academy 19-20 3,632.00 3,717.15 4.5% 2,803,595.00$ 126,162.00$ 2,677,433.00$ 2,197,057.00$ 480,376.00$ 161 Monarch River Academy 19-20 895.00 893.89 4.5% 677,056.00$ 30,468.00$ 646,588.00$ 528,213.00$ 118,375.00$ 162 Pacific Coast Academy 17-18 3,978.00 4,073.94 3.0% 3,072,351.00$ 92,171.00$ 2,980,180.00$ 2,454,041.00$ 526,139.00$ 163 Winship Community School 16-17 108.00 107.35 3.0% 81,378.00$ 2,441.00$ 78,937.00$ 64,653.00$ 14,284.00$ 164 Yosemite Valley Charter 16-17 2,188.00 2,221.00 3.0% 1,677,514.00$ 50,325.00$ 1,627,189.00$ 1,337,800.00$ 289,389.00$ 165 Inspire School of Arts and Sciences Inspire School of Arts and Sciences 19-20 423.00 389.33 4.5% 299,278.00$ 13,468.00$ 285,810.00$ 229,863.00$ 55,947.00$ 166 John Adams Academy John Adams Academy-El Dorado Hills 17-18 747.00 844.10 3.0% 626,362.00$ 18,791.00$ 607,571.00$ 508,771.00$ 98,800.00$ 167 John Adams Academy John Adams Academy-Lincoln 17-18 243.00 777.50 3.0% 518,077.00$ 15,542.00$ 502,535.00$ 470,395.00$ 32,140.00$ 168 John Adams Academy John Adams Academy-Roseville 11-12 1,485.00 1,413.83 3.0% 1,080,053.00$ 32,402.00$ 1,047,651.00$ 851,242.00$ 196,409.00$ 169 Julian Charter School, Inc JCS - Cedar Cove 20-21 171.00 170.22 3.5% 129,004.00$ 4,515.00$ 124,489.00$ 101,872.00$ 22,617.00$ 170 Julian Charter School, Inc JCS - Manzanita 20-21 261.00 258.98 3.5% 196,383.00$ 6,873.00$ 189,510.00$ 154,990.00$ 34,520.00$ 171 Julian Charter School, Inc JCS - Pine Valley 20-21 148.00 147.99 3.5% 112,069.00$ 3,922.00$ 108,147.00$ 88,572.00$ 19,575.00$ 172 Julian Charter School, Inc JCS-Mountain Oaks 18-19 298.00 300.75 3.5% 227,383.00$ 7,958.00$ 219,425.00$ 180,011.00$ 39,414.00$ 173 Julian Charter School, Inc JCS-Pine Hills 18-19 773.00 765.06 3.5% 580,401.00$ 20,314.00$ 560,087.00$ 457,848.00$ 102,239.00$ 174 Julian Charter School, Inc Julian Charter 18-19 36.00 39.80 3.5% 29,636.00$ 1,037.00$ 28,599.00$ 23,838.00$ 4,761.00$ 175 King-Chavez King-Chavez Academy of Excellence 09-10 289.00 273.14 3.0% 208,936.00$ 6,268.00$ 202,668.00$ 164,444.00$ 38,224.00$ 176 King-Chavez King-Chavez Arts and Athletics Academy 09-10 185.00 256.90 3.0% 185,031.00$ 5,551.00$ 179,480.00$ 155,012.00$ 24,468.00$ 177 King-Chavez King-Chavez Community High 09-10 320.00 284.64 3.0% 220,224.00$ 6,607.00$ 213,617.00$ 171,293.00$ 42,324.00$ 178 King-Chavez King-Chavez Preparatory Academy 09-10 360.00 340.29 3.0% 260,296.00$ 7,809.00$ 252,487.00$ 204,873.00$ 47,614.00$ 179 King-Chavez King-Chavez Primary Academy 09-10 333.00 309.50 3.0% 237,481.00$ 7,124.00$ 230,357.00$ 186,314.00$ 44,043.00$ 180 Kipp Public Schools of Northern California KIPP Bayview Academy 12-13 320.00 292.43 3.0% 225,093.00$ 6,753.00$ 218,340.00$ 176,016.00$ 42,324.00$ 181 Kipp Public Schools of Northern California KIPP Bayview Elementary School 18-19 109.00 136.50 3.0% 99,729.00$ 2,992.00$ 96,737.00$ 82,320.00$ 14,417.00$ 182 Kipp Public Schools of Northern California KIPP Bridge Charter School 12-13 540.00 534.90 3.0% 405,734.00$ 12,172.00$ 393,562.00$ 322,140.00$ 71,422.00$ 183 Kipp Public Schools of Northern California KIPP Excelencia Community Preparatory 15-16 833.00 796.60 3.0% 608,049.00$ 18,241.00$ 589,808.00$ 479,634.00$ 110,174.00$ 184 Kipp Public Schools of Northern California KIPP Heartwood Academy 12-13 415.00 405.15 3.0% 308,108.00$ 9,243.00$ 298,865.00$ 243,976.00$ 54,889.00$ 185 Kipp Public Schools of Northern California KIPP Heritage Academy 14-15 456.00 445.62 3.0% 338,824.00$ 10,165.00$ 328,659.00$ 268,347.00$ 60,312.00$ 186 Kipp Public Schools of Northern California KIPP King Collegiate High 12-13 654.00 629.03 3.0% 479,643.00$ 14,389.00$ 465,254.00$ 378,755.00$ 86,499.00$ 187 Kipp Public Schools of Northern California KIPP Navigate College Prep 18-19 167.00 257.20 3.0% 182,838.00$ 5,485.00$ 177,353.00$ 155,265.00$ 22,088.00$ 188 Kipp Public Schools of Northern California KIPP Prize Academy 14-15 417.00 404.07 3.0% 307,697.00$ 9,231.00$ 298,466.00$ 243,313.00$ 55,153.00$ 189 Kipp Public Schools of Northern California KIPP San Francisco Bay Academy 12-13 357.00 337.53 3.0% 258,174.00$ 7,745.00$ 250,429.00$ 203,211.00$ 47,218.00$ 190 Kipp Public Schools of Northern California KIPP San Francisco College Preparatory 13-14 379.00 351.86 3.0% 270,040.00$ 8,101.00$ 261,939.00$ 211,812.00$ 50,127.00$ 191 Kipp Public Schools of Northern California KIPP San Jose Collegiate 12-13 549.00 531.87 3.0% 405,031.00$ 12,151.00$ 392,880.00$ 320,268.00$ 72,612.00$ 192 Kipp Public Schools of Northern California KIPP Summit Academy 12-13 416.00 405.10 3.0% 308,209.00$ 9,246.00$ 298,963.00$ 243,942.00$ 55,021.00$ 193 KIPP SoCal KIPP Academy of Opportunity 18-19 445.00 426.00 3.0% 325,107.00$ 9,753.00$ 315,354.00$ 256,497.00$ 58,857.00$ 194 KIPP SoCal KIPP Adelante Preparatory Academy 09-10 291.00 294.20 3.0% 222,363.00$ 6,671.00$ 215,692.00$ 177,204.00$ 38,488.00$ 195 KIPP SoCal KIPP Comienza Community Prep 18-19 1,025.00 995.20 3.0% 757,569.00$ 22,727.00$ 734,842.00$ 599,273.00$ 135,569.00$ 196 KIPP SoCal KIPP Compton Community School 18-19 228.00 328.60 3.0% 235,531.00$ 7,066.00$ 228,465.00$ 198,309.00$ 30,156.00$ 197 KIPP SoCal KIPP Corazon Academy 18-19 731.00 912.10 3.0% 666,746.00$ 20,002.00$ 646,744.00$ 550,060.00$ 96,684.00$ 198 KIPP SoCal KIPP Iluminar Academy 18-19 570.00 547.01 3.0% 417,271.00$ 12,518.00$ 404,753.00$ 329,364.00$ 75,389.00$ 199 KIPP SoCal KIPP Promesa Prep 18-19 558.00 534.90 3.0% 408,115.00$ 12,243.00$ 395,872.00$ 322,070.00$ 73,802.00$

14

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

200 KIPP SoCal KIPP Raices Academy 18-19 586.00 563.67 3.0% 429,799.00$ 12,894.00$ 416,905.00$ 339,399.00$ 77,506.00$ 201 KIPP SoCal KIPP Scholar Academy 18-19 397.00 382.00 3.0% 291,258.00$ 8,738.00$ 282,520.00$ 230,012.00$ 52,508.00$ 202 KIPP SoCal KIPP Sol Academy 18-19 503.00 489.79 3.0% 372,647.00$ 11,179.00$ 361,468.00$ 294,940.00$ 66,528.00$ 203 Lifelong Learning Administration Corporatio Alta Vista Innovation High School 17-18 1,746.00 1,912.13 3.0% 1,426,011.00$ 42,780.00$ 1,383,231.00$ 1,152,301.00$ 230,930.00$ 204 Lifelong Learning Administration Corporatio Antelope Valley Learning Academy 12-13 1,586.00 2,952.97 3.0% 2,055,374.00$ 61,661.00$ 1,993,713.00$ 1,783,945.00$ 209,768.00$ 205 Lifelong Learning Administration Corporatio Assurance Learning Academy 12-13 3,056.00 3,340.65 3.0% 2,492,099.00$ 74,763.00$ 2,417,336.00$ 2,013,143.00$ 404,193.00$ 206 Lifelong Learning Administration Corporatio Desert Sands Charter High School 12-13 807.00 1,589.53 3.0% 1,100,192.00$ 33,006.00$ 1,067,186.00$ 960,451.00$ 106,735.00$ 207 Lifelong Learning Administration Corporatio Diego Hills Central 17-18 703.00 723.93 3.0% 545,436.00$ 16,363.00$ 529,073.00$ 436,093.00$ 92,980.00$ 208 Lifelong Learning Administration Corporatio Diego Valley East Public Charter 18-19 347.00 354.44 3.0% 267,420.00$ 8,023.00$ 259,397.00$ 213,502.00$ 45,895.00$ 209 Lifelong Learning Administration Corporatio Mission Academy 18-19 216.00 519.34 3.0% 353,156.00$ 10,595.00$ 342,561.00$ 313,992.00$ 28,569.00$ 210 Lifelong Learning Administration Corporatio Mission View Public School 11-12 252.00 317.59 3.0% 231,824.00$ 6,955.00$ 224,869.00$ 191,539.00$ 33,330.00$ 211 Lifelong Learning Administration Corporatio Orange County Workforce Innovation High Schoo 16-17 222.00 300.15 3.0% 216,956.00$ 6,509.00$ 210,447.00$ 181,085.00$ 29,362.00$ 212 Lifelong Learning Administration Corporatio Paseo Grande Charter 15-16 9.00 14.07 3.0% 9,984.00$ 300.00$ 9,684.00$ 8,494.00$ 1,190.00$ 213 Lifelong Learning Administration Corporatio San Diego Mission Academy 19-20 148.00 108.94 3.0% 87,662.00$ 2,630.00$ 85,032.00$ 65,457.00$ 19,575.00$ 214 Lifelong Learning Administration Corporatio San Diego Workforce Innovation High School 16-17 2,518.00 2,645.85 3.0% 1,986,692.00$ 59,601.00$ 1,927,091.00$ 1,594,055.00$ 333,036.00$ 215 Lifelong Learning Administration Corporatio Vista Norte Public Charter School 18-19 493.00 676.12 3.0% 487,780.00$ 14,633.00$ 473,147.00$ 407,942.00$ 65,205.00$ 216 Lifelong Learning Administration Corporatio Vista Real Charter High School 12-13 1,394.00 2,734.15 3.0% 1,893,217.00$ 56,797.00$ 1,836,420.00$ 1,652,047.00$ 184,373.00$ 217 Learning Choice Academy Learning Choice Academy 10-11 209.00 212.20 3.0% 160,268.00$ 4,808.00$ 155,460.00$ 127,817.00$ 27,643.00$ 218 Learning Choice Academy Learning Choice Academy-Chula Vista 18-19 382.00 386.48 3.0% 292,074.00$ 8,762.00$ 283,312.00$ 232,788.00$ 50,524.00$ 219 Learning Choice Academy The Learning Choice Academy - East County 19-20 335.00 342.94 3.0% 258,645.00$ 7,759.00$ 250,886.00$ 206,578.00$ 44,308.00$ 220 Life Source Life Source International Charter School 13-14 411.00 376.84 3.0% 289,885.00$ 8,697.00$ 281,188.00$ 226,828.00$ 54,360.00$ 221 Lighthouse Community Lighthouse Community Charter 13-14 507.00 479.83 3.0% 366,951.00$ 11,009.00$ 355,942.00$ 288,885.00$ 67,057.00$ 222 Lighthouse Community Lighthouse Community Charter High 13-14 289.00 280.58 3.0% 213,586.00$ 6,408.00$ 207,178.00$ 168,954.00$ 38,224.00$ 223 Lighthouse Community Lodestar: A Lighthouse Community Charter Public 16-17 608.00 596.90 3.0% 453,478.00$ 13,604.00$ 439,874.00$ 359,459.00$ 80,415.00$ 224 Literacy First Charter Schools Literacy First Charter Schools 20-21 1,783.00 1,705.38 5.5% 1,301,686.00$ 71,593.00$ 1,230,093.00$ 994,270.00$ 235,823.00$ 225 LPS Leadership Public Schools - Hayward 06-07 601.00 572.96 3.0% 437,590.00$ 13,128.00$ 424,462.00$ 344,972.00$ 79,490.00$ 226 LPS Leadership Public Schools: Richmond 06-07 599.00 563.75 3.0% 431,569.00$ 12,947.00$ 418,622.00$ 339,397.00$ 79,225.00$ 227 LPS LPS: Oakland R & D Campus 12-13 498.00 460.17 3.0% 353,473.00$ 10,604.00$ 342,869.00$ 277,002.00$ 65,867.00$ 228 Magnolia Public Schools Magnolia Science Academy 17-18 650.00 679.90 3.0% 510,908.00$ 15,327.00$ 495,581.00$ 409,611.00$ 85,970.00$ 229 Magnolia Public Schools Magnolia Science Academy - Santa Ana 09-10 546.00 526.51 3.0% 401,284.00$ 12,039.00$ 389,245.00$ 317,030.00$ 72,215.00$ 230 Magnolia Public Schools Magnolia Science Academy 2 17-18 435.00 419.36 3.0% 319,634.00$ 9,589.00$ 310,045.00$ 252,511.00$ 57,534.00$ 231 Magnolia Public Schools Magnolia Science Academy 3 17-18 497.00 468.14 3.0% 358,322.00$ 10,750.00$ 347,572.00$ 281,838.00$ 65,734.00$ 232 Magnolia Public Schools Magnolia Science Academy 5 18-19 281.00 274.90 3.0% 208,978.00$ 6,269.00$ 202,709.00$ 165,543.00$ 37,166.00$ 233 Magnolia Public Schools Magnolia Science Academy San Diego 10-11 443.00 421.20 3.0% 321,842.00$ 9,655.00$ 312,187.00$ 253,595.00$ 58,592.00$ 234 Making Waves Academy Making Waves Academy 19-20 1,021.00 1,029.00 4.5% 778,165.00$ 35,017.00$ 743,148.00$ 608,108.00$ 135,040.00$ 235 Manzanita Charter Middle School Manzanita Middle 20-21 119.00 113.37 5.5% 86,595.00$ 4,763.00$ 81,832.00$ 66,093.00$ 15,739.00$ 236 00-00000-0000000 Suncoast Steam Academy 18-19 108.00 102.99 3.5% 78,653.00$ 2,753.00$ 75,900.00$ 61,616.00$ 14,284.00$ 237 00-00000-0000000 Dual Language Immersion North County 18-19 251.00 244.33 3.5% 185,904.00$ 6,507.00$ 179,397.00$ 146,199.00$ 33,198.00$ 238 00-00000-0000000 Suncoast Preparatory Academy 19-20 94.00 105.19 3.5% 78,176.00$ 2,736.00$ 75,440.00$ 63,007.00$ 12,433.00$ 239 Navigator Schools Gilroy Prep 11-12 537.00 519.49 3.0% 395,706.00$ 11,871.00$ 383,835.00$ 312,810.00$ 71,025.00$

15

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

240 Navigator Schools Hollister Prep 13-14 542.00 520.98 3.0% 397,299.00$ 11,919.00$ 385,380.00$ 313,694.00$ 71,686.00$ 241 Navigator Schools Watsonville Prep School 19-20 168.00 210.20 3.0% 153,595.00$ 4,608.00$ 148,987.00$ 126,767.00$ 22,220.00$ 242 New Day Academy, Inc New Day Academy 18-19 394.00 383.62 3.5% 291,874.00$ 10,216.00$ 281,658.00$ 229,547.00$ 52,111.00$ 243 New Day Academy, Inc Shasta View Academy 19-20 101.00 99.62 3.5% 75,621.00$ 2,647.00$ 72,974.00$ 59,616.00$ 13,358.00$ 244 New Jerusalem School District Delta Bridges Charter School 15-16 254.00 240.31 3.0% 183,788.00$ 5,514.00$ 178,274.00$ 144,679.00$ 33,595.00$ 245 New Jerusalem School District Delta Charter 16-17 739.00 785.10 3.0% 588,429.00$ 17,653.00$ 570,776.00$ 473,034.00$ 97,742.00$ 246 New Jerusalem School District Delta Charter Online 17-18 148.00 160.48 3.0% 119,875.00$ 3,596.00$ 116,279.00$ 96,704.00$ 19,575.00$ 247 New Jerusalem School District Delta Home Charter 14-15 234.00 240.40 3.0% 181,199.00$ 5,436.00$ 175,763.00$ 144,814.00$ 30,949.00$ 248 New Jerusalem School District Delta Keys Charter 17-18 228.00 227.48 3.0% 172,331.00$ 5,170.00$ 167,161.00$ 137,005.00$ 30,156.00$ 249 New Jerusalem School District New Jerusalem 16-17 234.00 222.59 3.0% 170,068.00$ 5,102.00$ 164,966.00$ 134,017.00$ 30,949.00$ 250 New West Charter Middle School, Inc. New West Charter 20-21 1,002.00 986.80 5.5% 749,277.00$ 41,210.00$ 708,067.00$ 575,540.00$ 132,527.00$ 251 Nord Country School, Inc Nord Country School 18-19 196.00 188.83 3.5% 143,942.00$ 5,038.00$ 138,904.00$ 112,981.00$ 25,923.00$ 252 NOVA Academy NOVA Academy - Coachella 20-21 230.00 215.07 5.5% 164,839.00$ 9,066.00$ 155,773.00$ 125,353.00$ 30,420.00$ 253 NOVA Academy Nova Academy Early College High 20-21 406.00 386.73 5.5% 295,405.00$ 16,247.00$ 279,158.00$ 225,460.00$ 53,698.00$ 254 Novato Charter School Novato Charter School 20-21 270.00 263.26 5.5% 200,248.00$ 11,014.00$ 189,234.00$ 153,523.00$ 35,711.00$ 255 Olive Grove Charter Schools, Inc Olive Grove Charter School: Buellton 18-19 51.00 48.61 3.0% 37,127.00$ 1,114.00$ 36,013.00$ 29,268.00$ 6,745.00$ 256 Olive Grove Charter Schools, Inc Olive Grove Charter School: Lompoc 18-19 138.00 133.78 3.0% 101,865.00$ 3,056.00$ 98,809.00$ 80,557.00$ 18,252.00$ 257 Olive Grove Charter Schools, Inc Olive Grove Charter School: Orcutt/Santa Maria 18-19 262.00 244.49 3.0% 187,459.00$ 5,624.00$ 181,835.00$ 147,182.00$ 34,653.00$ 258 Olive Grove Charter Schools, Inc Olive Grove Charter School: Santa Barbara 18-19 170.00 158.50 3.0% 121,547.00$ 3,646.00$ 117,901.00$ 95,416.00$ 22,485.00$ 259 Orange County Academy of Sciences and AOCASA College Prep 20-21 - 111.60 3.0% 69,750.00$ 2,093.00$ 67,657.00$ 67,657.00$ -$ 260 Orange County Classical Academy Orange County Classical Academy 20-21 - 334.30 5.5% 208,938.00$ 11,492.00$ 197,446.00$ 197,446.00$ -$ 261 Orange County Educational Arts Academy Orange County Educational Arts Academy 20-21 625.00 600.27 5.5% 457,833.00$ 25,181.00$ 432,652.00$ 349,988.00$ 82,664.00$ 262 Orange County School of the Arts OCSA 20-21 2,204.00 2,148.40 5.5% 1,634,256.00$ 89,884.00$ 1,544,372.00$ 1,252,866.00$ 291,506.00$ 263 Oxford Oxford Preparatory Academy -- Saddleback Valley16-17 646.00 647.60 3.0% 490,191.00$ 14,706.00$ 475,485.00$ 390,044.00$ 85,441.00$ 264 Oxford Oxford Preparatory Academy – South Orange Cou13-14 792.00 789.90 3.0% 598,439.00$ 17,953.00$ 580,486.00$ 475,734.00$ 104,752.00$ 265 Pacific Charter Institute Sutter Peak Charter Academy 15-16 580.00 577.99 3.0% 437,956.00$ 13,139.00$ 424,817.00$ 348,105.00$ 76,712.00$ 266 Pacific Charter Institute Valley View Charter Prep 14-15 622.00 610.72 3.0% 463,967.00$ 13,919.00$ 450,048.00$ 367,781.00$ 82,267.00$ 267 Partners in Oakland Education Vincent Academy 15-16 217.00 190.75 3.0% 147,920.00$ 4,438.00$ 143,482.00$ 114,781.00$ 28,701.00$ 268 Perseverance Preparatory Perseverance Preparatory 19-20 33.00 46.10 4.5% 33,177.00$ 1,493.00$ 31,684.00$ 27,319.00$ 4,365.00$ 269 REAL Journey Academies Journey 18-19 533.00 540.50 3.5% 408,308.00$ 14,291.00$ 394,017.00$ 323,521.00$ 70,496.00$ 270 River Charter Schools Delta Elementary Charter 17-18 410.00 391.38 3.0% 298,840.00$ 8,965.00$ 289,875.00$ 235,648.00$ 54,227.00$ 271 River Charter Schools River Charter Schools Lighthouse Charter 19-20 414.00 472.80 3.0% 350,256.00$ 10,508.00$ 339,748.00$ 284,992.00$ 54,756.00$ 272 Roads Education Pivot Charter School North Bay 18-19 468.00 392.61 3.0% 307,280.00$ 9,218.00$ 298,062.00$ 236,163.00$ 61,899.00$ 273 Roads Education Pivot Charter School North Valley II 18-19 132.00 107.27 3.0% 84,502.00$ 2,535.00$ 81,967.00$ 64,508.00$ 17,459.00$ 274 Roads Education Pivot Charter School Riverside 18-19 130.00 121.39 3.0% 93,063.00$ 2,792.00$ 90,271.00$ 73,077.00$ 17,194.00$ 275 Roads Education Pivot Charter School San Diego II 18-19 121.00 111.65 3.0% 85,785.00$ 2,574.00$ 83,211.00$ 67,207.00$ 16,004.00$ 276 Rocketship Rocketship Academy Brilliant Minds 12-13 635.00 591.39 3.0% 453,605.00$ 13,608.00$ 439,997.00$ 356,011.00$ 83,986.00$ 277 Rocketship Rocketship Alma Academy 12-13 509.00 487.60 3.0% 372,071.00$ 11,162.00$ 360,909.00$ 293,588.00$ 67,321.00$ 278 Rocketship Rocketship Delta Prep 18-19 474.00 511.90 3.0% 382,630.00$ 11,479.00$ 371,151.00$ 308,459.00$ 62,692.00$ 279 Rocketship Rocketship Discovery Prep 11-12 506.00 496.10 3.0% 376,987.00$ 11,310.00$ 365,677.00$ 298,752.00$ 66,925.00$

16

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

280 Rocketship Rocketship Fuerza Community Prep 14-15 623.00 594.64 3.0% 454,049.00$ 13,621.00$ 440,428.00$ 358,029.00$ 82,399.00$ 281 Rocketship Rocketship Futuro Academy 16-17 533.00 580.50 3.0% 433,308.00$ 12,999.00$ 420,309.00$ 349,813.00$ 70,496.00$ 282 Rocketship Rocketship Los Suenos Academy 10-11 452.00 424.40 3.0% 325,032.00$ 9,751.00$ 315,281.00$ 255,499.00$ 59,782.00$ 283 Rocketship Rocketship Mateo Sheedy Elementary 07-08 532.00 498.16 3.0% 381,713.00$ 11,451.00$ 370,262.00$ 299,899.00$ 70,363.00$ 284 Rocketship Rocketship Mosaic 11-12 584.00 588.40 3.0% 444,991.00$ 13,350.00$ 431,641.00$ 354,400.00$ 77,241.00$ 285 Rocketship Rocketship Redwood City 15-16 286.00 277.90 3.0% 211,514.00$ 6,345.00$ 205,169.00$ 167,342.00$ 37,827.00$ 286 Rocketship Rocketship Rising Stars Academy 16-17 630.00 594.25 3.0% 454,731.00$ 13,642.00$ 441,089.00$ 357,764.00$ 83,325.00$ 287 Rocketship Rocketship Si Se Puede Academy 09-10 400.00 370.28 3.0% 284,330.00$ 8,530.00$ 275,800.00$ 222,895.00$ 52,905.00$ 288 Rocketship Rocketship Spark Academy 13-14 618.00 586.01 3.0% 447,994.00$ 13,440.00$ 434,554.00$ 352,816.00$ 81,738.00$ 289 Rocklin Academies American River Collegiate Academy 20-21 - 25.80 3.0% 16,125.00$ 484.00$ 15,641.00$ 15,641.00$ -$ 290 Rocklin Academies Rocklin Academy 10-11 370.00 367.65 3.0% 278,718.00$ 8,362.00$ 270,356.00$ 221,419.00$ 48,937.00$ 291 Rocklin Academies Rocklin Academy at Meyers Street 10-11 179.00 177.49 3.0% 134,606.00$ 4,038.00$ 130,568.00$ 106,893.00$ 23,675.00$ 292 Rocklin Academies Rocklin Academy Gateway 15-16 1,195.00 1,173.66 3.0% 891,591.00$ 26,748.00$ 864,843.00$ 706,790.00$ 158,053.00$ 293 Rocklin Academies Western Sierra Collegiate Academy 09-10 808.00 778.63 3.0% 593,512.00$ 17,805.00$ 575,707.00$ 468,839.00$ 106,868.00$ 294 Ronald Reagan Charter School Alliance Sycamore Academy of Science and Cultural Arts 15-16 543.00 548.00 3.0% 414,318.00$ 12,430.00$ 401,888.00$ 330,070.00$ 71,818.00$ 295 Ronald Reagan Charter School Alliance Sycamore Academy of Science and Cultural Arts C 19-20 130.00 188.00 3.0% 134,694.00$ 4,041.00$ 130,653.00$ 113,459.00$ 17,194.00$ 296 Sacramento Valley Charter Sacramento Valley Charter 20-21 - 262.42 5.5% 164,013.00$ 9,021.00$ 154,992.00$ 154,992.00$ -$ 297 San Diego Cooperative San Diego Cooperative Charter 14-15 649.00 556.99 3.0% 433,957.00$ 13,019.00$ 420,938.00$ 335,100.00$ 85,838.00$ 298 Scholarship Prep Scholarship Prep 16-17 486.00 476.70 3.0% 362,217.00$ 10,867.00$ 351,350.00$ 287,071.00$ 64,279.00$ 299 Scholarship Prep Scholarship Prep - Oceanside 17-18 386.00 463.30 3.0% 340,616.00$ 10,218.00$ 330,398.00$ 279,345.00$ 51,053.00$ 300 SD Global Vision San Diego Global Vision Academy 13-14 410.00 409.70 3.0% 310,290.00$ 9,309.00$ 300,981.00$ 246,754.00$ 54,227.00$ 301 Semillas Sociedad Civil Anahuacalmecac International University Preparat 14-15 282.00 262.70 3.0% 201,485.00$ 6,045.00$ 195,440.00$ 158,142.00$ 37,298.00$ 302 Shasta Secondary Home School, Inc. Shasta Charter Academy 20-21 277.00 274.13 5.5% 207,968.00$ 11,438.00$ 196,530.00$ 159,893.00$ 36,637.00$ 303 Sierra Academy of Expeditionary Leanring Sierra Academy of Expeditionary Learning 20-21 183.00 178.60 5.5% 135,829.00$ 7,471.00$ 128,358.00$ 104,154.00$ 24,204.00$ 304 Southern Humboldt Charter Schools Agnes J. Johnson Charter School 20-21 67.00 93.50 5.5% 67,299.00$ 3,701.00$ 63,598.00$ 54,736.00$ 8,862.00$ 305 Springs Charter Schools Citrus Springs Charter School 16-17 280.00 277.48 3.0% 210,458.00$ 6,314.00$ 204,144.00$ 167,111.00$ 37,033.00$ 306 Springs Charter Schools Pacific Springs 18-19 509.00 501.29 3.0% 380,628.00$ 11,419.00$ 369,209.00$ 301,888.00$ 67,321.00$ 307 Springs Charter Schools Vista Springs 18-19 214.00 195.40 3.0% 150,429.00$ 4,513.00$ 145,916.00$ 117,612.00$ 28,304.00$ 308 St. Hope Sacramento Charter High 10-11 505.00 468.15 3.0% 359,386.00$ 10,782.00$ 348,604.00$ 281,812.00$ 66,792.00$ 309 St. Hope St. HOPE Public School 7 10-11 586.00 535.73 3.0% 412,337.00$ 12,370.00$ 399,967.00$ 322,461.00$ 77,506.00$ 310 Stockton Collegiate Stockton Collegiate International Elementary 10-11 - 446.05 3.0% 278,781.00$ 8,363.00$ 270,418.00$ 270,418.00$ -$ 311 Stockton Collegiate Stockton Collegiate International Secondary 10-11 - 468.94 3.0% 293,088.00$ 8,793.00$ 284,295.00$ 284,295.00$ -$ 312 Summit Summit Public School K2 14-15 602.00 550.47 3.0% 423,666.00$ 12,710.00$ 410,956.00$ 331,334.00$ 79,622.00$ 313 Summit Summit Public School: Denali 13-14 609.00 600.60 3.0% 455,923.00$ 13,678.00$ 442,245.00$ 361,697.00$ 80,548.00$ 314 Summit Summit Public School: Shasta 13-14 469.00 448.59 3.0% 342,400.00$ 10,272.00$ 332,128.00$ 270,097.00$ 62,031.00$ 315 Summit Summit Public School: Tahoma 11-12 340.00 430.50 3.0% 314,032.00$ 9,421.00$ 304,611.00$ 259,642.00$ 44,969.00$ 316 Summit Summit Public School: Tamalpais 16-17 446.00 493.00 3.0% 367,114.00$ 11,013.00$ 356,101.00$ 297,112.00$ 58,989.00$ 317 The Bay Group Baypoint Preparatory Academy San Diego 18-19 159.00 152.65 3.0% 116,436.00$ 3,493.00$ 112,943.00$ 91,913.00$ 21,030.00$ 318 The Beginning Project Tree of Life Charter 19-20 77.00 72.72 4.5% 55,634.00$ 2,504.00$ 53,130.00$ 42,946.00$ 10,184.00$ 319 The Learner-Centered School, Inc Antioch Charter Academy 18-19 198.00 195.99 3.5% 148,682.00$ 5,204.00$ 143,478.00$ 117,290.00$ 26,188.00$

17

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

320 The Learner-Centered School, Inc Antioch Charter Academy II 18-19 202.00 198.91 3.5% 151,036.00$ 5,286.00$ 145,750.00$ 119,033.00$ 26,717.00$ 321 The O'Farrell Charter Schools Ingenuity Charter 15-16 200.00 223.08 3.0% 165,877.00$ 4,976.00$ 160,901.00$ 134,449.00$ 26,452.00$ 322 The O'Farrell Charter Schools The O'Farrell Charter 10-11 1,908.00 1,841.45 3.0% 1,403,262.00$ 42,098.00$ 1,361,164.00$ 1,108,808.00$ 252,356.00$ 323 Today's Fresh Start, Inc Today's Fresh Start Charter 16-17 687.00 633.00 3.0% 486,489.00$ 14,595.00$ 471,894.00$ 381,030.00$ 90,864.00$ 324 Tracy Learning Center Discovery Charter 20-21 369.00 356.45 5.5% 271,586.00$ 14,937.00$ 256,649.00$ 207,844.00$ 48,805.00$ 325 Tracy Learning Center Millennium Charter 20-21 - 521.74 5.5% 326,088.00$ 17,935.00$ 308,153.00$ 308,153.00$ -$ 326 Tracy Learning Center Primary Charter 20-21 390.00 374.89 5.5% 285,888.00$ 15,724.00$ 270,164.00$ 218,582.00$ 51,582.00$ 327 Trivium Academy of Classical Education Trivium Charter 15-16 308.00 305.50 3.0% 231,674.00$ 6,950.00$ 224,724.00$ 183,987.00$ 40,737.00$ 328 Trivium Academy of Classical Education Trivium Charter School, Adventure 18-19 228.00 227.71 3.0% 172,475.00$ 5,174.00$ 167,301.00$ 137,145.00$ 30,156.00$ 329 Trivium Academy of Classical Education Trivium Charter School, Voyage 18-19 218.00 226.87 3.0% 170,627.00$ 5,119.00$ 165,508.00$ 136,675.00$ 28,833.00$ 330 Valiente College Preparatory Valiente College Preparatory Charter 15-16 185.00 182.41 3.0% 138,475.00$ 4,154.00$ 134,321.00$ 109,853.00$ 24,468.00$ 331 Valley Preparatory Academy Charter Aspen Meadow Public 16-17 232.00 245.50 3.0% 184,122.00$ 5,524.00$ 178,598.00$ 147,913.00$ 30,685.00$ 332 Valley Preparatory Academy Charter Aspen Valley Prep Academy 15-16 418.00 389.30 3.0% 298,598.00$ 8,958.00$ 289,640.00$ 234,354.00$ 55,286.00$ 333 Vista Charter Public Schools Vista Condor Global Academy 18-19 177.00 213.00 3.0% 156,535.00$ 4,696.00$ 151,839.00$ 128,429.00$ 23,410.00$ 334 Vista Charter Public Schools Vista Heritage Global Academy 15-16 281.00 271.67 3.0% 206,959.00$ 6,209.00$ 200,750.00$ 163,584.00$ 37,166.00$ 335 Westlake Westlake Charter 13-14 976.00 955.00 3.0% 725,963.00$ 21,779.00$ 704,184.00$ 575,096.00$ 129,088.00$ 336 Willow Educational Foundation/DBA Bay Ar Bay Area Technology 19-20 289.00 298.50 4.5% 224,786.00$ 10,115.00$ 214,671.00$ 176,447.00$ 38,224.00$ 337 Yuba City Charter School, Inc. Yuba City Charter 20-21 275.00 273.62 5.5% 207,385.00$ 11,406.00$ 195,979.00$ 159,607.00$ 36,372.00$ 338 Achieve Charter High School 18-19 - - 3.5% -$ -$ -$ -$ -$ 339 Achieve Charter School of Paradise 18-19 217.00 207.13 3.5% 158,157.00$ 5,535.00$ 152,622.00$ 123,921.00$ 28,701.00$ 340 Alma Fuerte Public School 17-18 94.00 95.50 3.0% 72,120.00$ 2,164.00$ 69,956.00$ 57,523.00$ 12,433.00$ 341 America's Finest Charter 15-16 467.00 436.56 3.0% 334,616.00$ 10,038.00$ 324,578.00$ 262,812.00$ 61,766.00$ 342 ARISE High 16-17 369.00 363.70 3.0% 276,117.00$ 8,284.00$ 267,833.00$ 219,028.00$ 48,805.00$ 343 Aurum Preparatory Academy 18-19 112.00 181.50 3.5% 128,251.00$ 4,489.00$ 123,762.00$ 108,949.00$ 14,813.00$ 344 Blue Oak Charter 18-19 319.00 293.37 3.5% 225,548.00$ 7,894.00$ 217,654.00$ 175,462.00$ 42,192.00$ 345 Capitol Collegiate Academy 13-14 392.00 399.20 3.0% 301,347.00$ 9,040.00$ 292,307.00$ 240,460.00$ 51,847.00$ 346 Chrysalis Charter 20-21 214.00 206.75 5.5% 157,523.00$ 8,664.00$ 148,859.00$ 120,555.00$ 28,304.00$ 347 City Heights Preparatory Charter 13-14 120.00 125.90 3.0% 94,559.00$ 2,837.00$ 91,722.00$ 75,851.00$ 15,871.00$ 348 Clayton Valley Charter High 12-13 2,234.00 2,143.99 3.0% 1,635,467.00$ 49,064.00$ 1,586,403.00$ 1,290,930.00$ 295,473.00$ 349 Community Roots Academy 18-19 746.00 722.00 3.5% 549,918.00$ 19,247.00$ 530,671.00$ 432,003.00$ 98,668.00$ 350 Community School for Creative Education 11-12 267.00 244.89 3.0% 188,370.00$ 5,651.00$ 182,719.00$ 147,405.00$ 35,314.00$ 351 Contra Costa School of Performing Arts 16-17 451.00 436.70 3.0% 332,588.00$ 9,978.00$ 322,610.00$ 262,960.00$ 59,650.00$ 352 Darnall Charter 09-10 648.00 609.89 3.0% 466,887.00$ 14,007.00$ 452,880.00$ 367,174.00$ 85,706.00$ 353 Dixon Montessori Charter 10-11 435.00 421.20 3.0% 320,784.00$ 9,624.00$ 311,160.00$ 253,626.00$ 57,534.00$ 354 Dr. Lewis Dolphin Stallworth Sr. Charter 13-14 260.00 244.58 3.0% 187,251.00$ 5,618.00$ 181,633.00$ 147,245.00$ 34,388.00$ 355 e3 Civic High 14-15 410.00 394.80 3.0% 300,977.00$ 9,029.00$ 291,948.00$ 237,721.00$ 54,227.00$ 356 East Bay Innovation Academy 14-15 620.00 597.60 3.0% 455,502.00$ 13,665.00$ 441,837.00$ 359,835.00$ 82,002.00$ 357 El Rancho Charter School 16-17 1,195.00 1,162.98 3.0% 884,916.00$ 26,547.00$ 858,369.00$ 700,316.00$ 158,053.00$ 358 El Sol Santa Ana Science and Arts Academy 20-21 920.00 896.60 5.5% 682,056.00$ 37,513.00$ 644,543.00$ 522,862.00$ 121,681.00$ 359 Eleanor Roosevelt Community Learning Center 10-11 286.00 285.21 3.0% 216,083.00$ 6,482.00$ 209,601.00$ 171,774.00$ 37,827.00$

18

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

360 Elevate Charter 14-15 320.00 349.50 3.0% 260,761.00$ 7,823.00$ 252,938.00$ 210,614.00$ 42,324.00$ 361 Empower Charter 14-15 145.00 133.46 3.0% 102,590.00$ 3,078.00$ 99,512.00$ 80,334.00$ 19,178.00$ 362 Epic Charter School (Excellence Performance Inn 16-17 838.00 752.20 3.0% 580,961.00$ 17,429.00$ 563,532.00$ 452,696.00$ 110,836.00$ 363 Francophone Charter School of Oakland 16-17 289.00 297.10 3.0% 223,911.00$ 6,717.00$ 217,194.00$ 178,970.00$ 38,224.00$ 364 Gateway College and Career Academy 13-14 135.00 114.75 3.0% 89,574.00$ 2,687.00$ 86,887.00$ 69,032.00$ 17,855.00$ 365 Gompers Preparatory Academy 09-10 1,358.00 1,297.94 3.0% 990,824.00$ 29,725.00$ 961,099.00$ 781,487.00$ 179,612.00$ 366 Growth Public Schools 17-18 210.00 232.10 3.0% 172,838.00$ 5,185.00$ 167,653.00$ 139,878.00$ 27,775.00$ 367 Harriet Tubman Village Charter 11-12 436.00 409.16 3.0% 313,391.00$ 9,402.00$ 303,989.00$ 246,323.00$ 57,666.00$ 368 Hawking STEAM Charter 18-19 1,152.00 1,234.00 3.5% 923,616.00$ 32,327.00$ 891,289.00$ 738,923.00$ 152,366.00$ 369 Holly Drive Leadership Academy 16-17 112.00 119.40 3.0% 89,438.00$ 2,683.00$ 86,755.00$ 71,942.00$ 14,813.00$ 370 Howard Gardner Community Charter 12-13 218.00 201.75 3.0% 154,927.00$ 4,648.00$ 150,279.00$ 121,446.00$ 28,833.00$ 371 Iftin Charter 13-14 339.00 344.80 3.0% 260,337.00$ 7,810.00$ 252,527.00$ 207,690.00$ 44,837.00$ 372 Inland Leaders Charter 12-13 1,039.00 997.13 3.0% 760,627.00$ 22,819.00$ 737,808.00$ 600,388.00$ 137,420.00$ 373 Innovations Academy 13-14 385.00 393.50 3.0% 296,858.00$ 8,906.00$ 287,952.00$ 237,031.00$ 50,921.00$ 374 Invictus Academy of Richmond 18-19 159.00 206.00 3.5% 149,780.00$ 5,242.00$ 144,538.00$ 123,508.00$ 21,030.00$ 375 Kairos Public School Vacaville Academy 15-16 592.00 577.94 3.0% 439,512.00$ 13,185.00$ 426,327.00$ 348,028.00$ 78,299.00$ 376 Kavod Charter School 15-16 320.00 340.90 3.0% 255,386.00$ 7,662.00$ 247,724.00$ 205,400.00$ 42,324.00$ 377 Keiller Leadership Academy 11-12 638.00 601.36 3.0% 460,233.00$ 13,807.00$ 446,426.00$ 362,043.00$ 84,383.00$ 378 Kinetic Academy 16-17 286.00 275.68 3.0% 210,127.00$ 6,304.00$ 203,823.00$ 165,996.00$ 37,827.00$ 379 Knowledge Enlightens You (KEY) Academy 17-18 589.00 564.10 3.0% 430,465.00$ 12,914.00$ 417,551.00$ 339,649.00$ 77,902.00$ 380 Lifeline Education Charter 07-08 672.00 668.62 3.0% 506,768.00$ 15,203.00$ 491,565.00$ 402,685.00$ 88,880.00$ 381 MAAC Community Charter 14-15 199.00 231.20 3.0% 170,820.00$ 5,125.00$ 165,695.00$ 139,375.00$ 26,320.00$ 382 McGill School of Success 12-13 155.00 147.58 3.0% 112,738.00$ 3,382.00$ 109,356.00$ 88,855.00$ 20,501.00$ 383 Mission Preparatory 11-12 426.00 410.24 3.0% 312,744.00$ 9,382.00$ 303,362.00$ 247,018.00$ 56,344.00$ 384 Museum 13-14 239.00 230.52 3.0% 175,686.00$ 5,271.00$ 170,415.00$ 138,804.00$ 31,611.00$ 385 North Oakland Community Charter 15-16 187.00 172.66 3.0% 132,646.00$ 3,979.00$ 128,667.00$ 103,934.00$ 24,733.00$ 386 North Valley Military Institute College Preparatory 18-19 695.00 681.50 3.5% 517,860.00$ 18,125.00$ 499,735.00$ 407,813.00$ 91,922.00$ 387 Oakland Military Institute, College Preparatory Aca11-12 661.00 621.09 3.0% 475,606.00$ 14,268.00$ 461,338.00$ 373,913.00$ 87,425.00$ 388 Oakland School for the Arts 10-11 793.00 758.10 3.0% 578,696.00$ 17,361.00$ 561,335.00$ 456,451.00$ 104,884.00$ 389 Old Town Academy K-8 Charter 13-14 265.00 256.06 3.0% 195,087.00$ 5,853.00$ 189,234.00$ 154,185.00$ 35,049.00$ 390 Orange County Academy of Sciences and Arts 16-17 357.00 343.91 3.0% 262,161.00$ 7,865.00$ 254,296.00$ 207,078.00$ 47,218.00$ 391 Oxford Day Academy 17-18 92.00 96.80 3.0% 72,668.00$ 2,180.00$ 70,488.00$ 58,320.00$ 12,168.00$ 392 Pacific View Charter 18-19 618.00 723.14 3.5% 533,700.00$ 18,680.00$ 515,020.00$ 433,282.00$ 81,738.00$ 393 Palmdale Aerospace Academy 15-16 2,351.00 2,231.91 3.0% 1,705,892.00$ 51,177.00$ 1,654,715.00$ 1,343,767.00$ 310,948.00$ 394 Paragon Collegiate Academy 11-12 188.00 188.10 3.0% 142,428.00$ 4,273.00$ 138,155.00$ 113,290.00$ 24,865.00$ 395 Peak to Peak Mountain Charter 17-18 68.00 64.50 3.0% 49,306.00$ 1,479.00$ 47,827.00$ 38,833.00$ 8,994.00$ 396 Phoenix Charter Academy 17-18 307.00 322.67 3.0% 242,273.00$ 7,268.00$ 235,005.00$ 194,401.00$ 40,604.00$ 397 Plumas Charter 17-18 326.00 320.62 3.0% 243,505.00$ 7,305.00$ 236,200.00$ 193,083.00$ 43,117.00$ 398 Preuss School UCSD 10-11 830.00 807.73 3.0% 614,609.00$ 18,438.00$ 596,171.00$ 486,393.00$ 109,778.00$ 399 REACH Leadership STEAM Academy 17-18 604.00 611.30 3.0% 461,949.00$ 13,858.00$ 448,091.00$ 368,205.00$ 79,886.00$

19

Updated 7/8/2021

a b c d e f g h i j k

Admin Contract Rate Total Funding

State Rate $ 625.00 Fed Rate $ 132.26 $ 132.26

2020-21 El Dorado Charter SELPA Funding Estimates June 2021

20-21P-2 ADA

(Certification)

Estimated State Allocation

Estimated Federal DistributionCMO /

Organization Charter Name Year in SELPA

19-20 Enrollment Admin Contract Fee Total Current Year

Allocation

400 Redding School of the Arts 16-17 598.00 581.95 3.0% 442,811.00$ 13,284.00$ 429,527.00$ 350,434.00$ 79,093.00$ 401 Redding STEM Academy 15-16 245.00 234.96 3.0% 179,254.00$ 5,378.00$ 173,876.00$ 141,472.00$ 32,404.00$ 402 Rising Sun Montessori 18-19 141.00 142.30 3.5% 107,586.00$ 3,766.00$ 103,820.00$ 85,171.00$ 18,649.00$ 403 River Montessori Elementary Charter 09-10 175.00 169.75 3.0% 129,240.00$ 3,877.00$ 125,363.00$ 102,217.00$ 23,146.00$ 404 Ross Valley 17-18 194.00 194.40 3.0% 147,159.00$ 4,415.00$ 142,744.00$ 117,085.00$ 25,659.00$ 405 Samueli Academy 13-14 528.00 612.40 3.0% 452,584.00$ 13,578.00$ 439,006.00$ 369,172.00$ 69,834.00$ 406 San Jose Conservation Corps Charter 17-18 191.00 138.39 3.5% 111,756.00$ 3,911.00$ 107,845.00$ 82,583.00$ 25,262.00$ 407 Santiago Middle 15-16 1,026.00 981.80 3.0% 749,326.00$ 22,480.00$ 726,846.00$ 591,145.00$ 135,701.00$ 408 SBE-College Preparatory Middle School-La Mesa 18-19 391.00 379.76 3.5% 289,064.00$ 10,117.00$ 278,947.00$ 227,233.00$ 51,714.00$ 409 School for Entrepreunership & Technology 16-17 190.00 184.20 3.0% 140,255.00$ 4,208.00$ 136,047.00$ 110,917.00$ 25,130.00$ 410 School of Arts and Enterprise 15-16 757.00 710.76 3.0% 544,347.00$ 16,330.00$ 528,017.00$ 427,895.00$ 100,122.00$ 411 Sherwood Montessori 16-17 156.00 145.34 3.0% 111,470.00$ 3,344.00$ 108,126.00$ 87,493.00$ 20,633.00$ 412 Sierra Charter 16-17 423.00 424.05 3.0% 320,978.00$ 9,629.00$ 311,349.00$ 255,402.00$ 55,947.00$ 413 STREAM Charter 17-18 285.00 279.10 3.0% 212,132.00$ 6,364.00$ 205,768.00$ 168,073.00$ 37,695.00$ 414 Summit Leadership Academy-High Desert 13-14 307.00 282.11 3.0% 216,923.00$ 6,508.00$ 210,415.00$ 169,811.00$ 40,604.00$ 415 Sunrise Middle 11-12 267.00 251.86 3.0% 192,726.00$ 5,782.00$ 186,944.00$ 151,630.00$ 35,314.00$ 416 Temecula International Academy 17-18 204.00 257.80 3.5% 188,106.00$ 6,584.00$ 181,522.00$ 154,541.00$ 26,981.00$ 417 Temecula Valley Charter 14-15 565.00 546.49 3.0% 416,284.00$ 12,489.00$ 403,795.00$ 329,067.00$ 74,728.00$ 418 The Language Academy of Sacramento 14-15 609.00 585.73 3.0% 446,629.00$ 13,399.00$ 433,230.00$ 352,682.00$ 80,548.00$ 419 The New School of San Francisco 15-16 288.00 331.80 3.0% 245,466.00$ 7,364.00$ 238,102.00$ 200,011.00$ 38,091.00$ 420 Thomas Edison Charter Academy 06-07 732.00 689.46 3.0% 527,728.00$ 15,832.00$ 511,896.00$ 415,080.00$ 96,816.00$ 421 Tomorrow's Leadership Collaborative (TLC) Chart 18-19 120.00 141.30 3.5% 104,184.00$ 3,646.00$ 100,538.00$ 84,667.00$ 15,871.00$ 422 Unity Middle College High 17-18 103.00 92.97 3.5% 71,729.00$ 2,511.00$ 69,218.00$ 55,595.00$ 13,623.00$ 423 Urban Discovery Academy Charter 11-12 623.00 570.82 3.0% 439,162.00$ 13,175.00$ 425,987.00$ 343,588.00$ 82,399.00$ 424 Urban Montessori Charter 12-13 393.00 376.20 3.0% 287,104.00$ 8,613.00$ 278,491.00$ 226,512.00$ 51,979.00$ 425 Vista Oaks Charter 15-16 845.00 837.69 3.0% 635,318.00$ 19,060.00$ 616,258.00$ 504,497.00$ 111,761.00$ 426 Woodland Star Charter 16-17 258.00 239.63 3.0% 183,892.00$ 5,517.00$ 178,375.00$ 144,251.00$ 34,124.00$ 427 Yu Ming Charter 11-12 487.00 530.60 3.0% 396,037.00$ 11,881.00$ 384,156.00$ 319,744.00$ 64,412.00$

-$ -$ -$ -$ -$ Grand Totals 227,593.00 233,718.33 176,175,877.00$ 5,858,457.00$ 170,317,420.00$ 140,215,499.00$ 30,101,921.00$

20

Updated 7/8/2021

a b c d d f d d g

Feb 2021 June 2021

50% Remaining Balance

1 Ace ACE Esperanza Middle 14-15 (14) - (7) (15) - (8) 2 Aspire Aspire East Palo Alto Charter 10-11 (969) - (485) (969) - (484) 3 California Virtual Academies California Virtual Academy @ Fresno 12-13 143 - 72 143 - 71 4 California Virtual Academies California Virtual Academy @ San Joaquin 18-19 760 - 380 760 - 380 5 California Virtual Academies California Virtual Academy @ San Mateo 10-11 10 - 5 10 - 5 6 Community Learning Alameda Community Learning Center 10-11 (5) - (3) (5) - (2) 7 Community Learning Nea Community Learning Center 09-10 (6) - (3) (6) - (3) 8 Compass Charter Schools Compass Charter Schools of San Diego 15-16 (2,317) - (1,159) (2,315) - (1,156) 9 Compass Charter Schools Compass Charter Schools of Yolo 19-20 (188) - (94) (188) - (94)

10 CORE Butte, Inc CORE Butte Charter 18-19 (13) - (7) (14) - (7) 11 DaVinci Charter Schools Da Vinci Communications 15-16 16 - 8 16 - 8 12 Education for Change Epic Charter 14-15 (24,700) - (12,350) (24,700) - (12,350) 13 Environmental Charter Schools Environmental Charter Middle 19-20 818 - 409 819 - 410 14 Environmental Charter Schools Environmental Charter Middle - Inglewood 19-20 554 - 277 554 - 277 15 Escuela Popular Del Pueblo Escuela Popular Accelerated Family Learning Center 16-17 (40) - (20) (42) - (22) 16 Escuela Popular Del Pueblo Escuela Popular/Center for Training and Careers 16-17 (68) - (34) (68) - (34) 17 Fortune Fortune 11-12 (105) - (53) (105) - (52) 18 Gateway Community Charters Empowering Possibilities Charter 15-16 (6) - (3) (6) - (3) 19 iLead Charter iLEAD Lancaster Charter 12-13 (3,350) - (1,675) (3,350) - (1,675) 20 iLead Charter iLEAD Online 17-18 292 - 146 292 - 146 21 iLead Charter Santa Clarita Valley International Charter School 11-12 162 - 81 162 - 81 22 Inspire School of Arts and Sciences Inspire School of Arts and Sciences 19-20 (66) - (33) (66) - (33) 23 Kipp Public Schools of Northern CalifornKIPP San Francisco Bay Academy 12-13 (63) - (32) (63) - (31) 24 Magnolia Public Schools Magnolia Science Academy 17-18 16 - 8 16 - 8 25 New Jerusalem School District Delta Home Charter 14-15 (16) - (8) (16) - (8) 26 New Jerusalem School District New Jerusalem 16-17 (5) - (3) (5) - (2) 27 Olive Grove Charter Schools, Inc Olive Grove Charter School: Lompoc 18-19 2,693 - 1,347 2,693 - 1,346 28 Olive Grove Charter Schools, Inc Olive Grove Charter School: Orcutt/Santa Maria 18-19 (11) - (6) (11) - (5) 29 Roads Education Pivot Charter School North Bay 18-19 3,405 - 1,703 3,405 - 1,702 30 Roads Education Pivot Charter School North Valley II 18-19 - (21) (11) - (21) (10) 31 Rocklin Academies Rocklin Academy Gateway 15-16 219 - 110 219 - 109 32 Rocklin Academies Western Sierra Collegiate Academy 09-10 340 - 170 340 - 170 33 Ronald Reagan Charter School Alliance Sycamore Academy of Science and Cultural Arts 15-16 (522) - (261) (522) - (261) 34 San Diego Cooperative San Diego Cooperative Charter 14-15 (120) - (60) (120) - (60) 35 Scholarship Prep Scholarship Prep 16-17 8,052 - 4,026 8,054 - 4,028 36 Willow Educational Foundation/DBA BayBay Area Technology 19-20 (3,340) - (1,670) - - 1,670 37 Achieve Charter School of Paradise 18-19 159 - 80 159 - 79

Cabrillo Point Academy 15-16 - - - (2,182) - (2,182) 38 Clayton Valley Charter High 12-13 (84) - (42) (84) - (42) 39 Community School for Creative Education 11-12 (1,216) - (608) (1,216) - (608) 40 Contra Costa School of Performing Arts 16-17 286 - 143 286 - 143 41 Cottonwood 19-20 (3,872) - (1,936) 2,588 - 4,524 42 e3 Civic High 14-15 1,111 - 556 1,111 - 555 43 El Rancho Charter School 16-17 (99) - (50) (99) - (49) 44 Epic Charter School (Excellence Performance Innovation Citizenship) 16-17 1,459 - 730 1,459 - 729 45 Gompers Preparatory Academy 09-10 (522) - (261) (522) - (261) 46 Innovations Academy 13-14 188 - 94 188 - 94 47 Knowledge Enlightens You (KEY) Academy 17-18 181 - 91 181 - 90 48 Mission Vista Academy 19-20 10,239 - 5,120 10,239 - 5,119 49 Monarch River Academy 19-20 1,399 - 700 1,399 - 699 50 National University Academy Home School & Independent Study Orange Coun 19-20 (196) - (98) (195) - (97) 51 Oxford Day Academy 17-18 31 - 16 31 - 15

Pacific Coast Academy 17-18 - - - (397) - (397) 52 Ross Valley 17-18 46 - 23 46 - 23 53 Samueli Academy 13-14 265 - 133 265 - 132

19-20 Adjustment

(R-1)

18-19 Adjustment

(R-3)

2020-21 El Dorado Charter SELPA Prior Year/Prior Prior Year Adjustments

CMO /Organization Charter Name Year in

SELPA

19-20 Adjustment

(Annual)

18-19 Adjustment

(R-2)

21

Updated 7/8/2021

a b c d d f d d g

Feb 2021 June 2021

50% Remaining Balance

19-20 Adjustment

(R-1)

18-19 Adjustment

(R-3)

2020-21 El Dorado Charter SELPA Prior Year/Prior Prior Year Adjustments

CMO /Organization Charter Name Year in

SELPA

19-20 Adjustment

(Annual)

18-19 Adjustment

(R-2)

54 Santiago Middle 15-16 77 - 39 77 - 38 55 School for Entrepreunership & Technology 16-17 5 - 3 5 - 2 56 School of Arts and Enterprise 15-16 689 - 345 689 - 344 57 Summit Leadership Academy-High Desert 13-14 (4,666) - (2,333) (4,666) - (2,333) 58 The New School of San Francisco 15-16 4 - 2 4 - 2 59 Tomorrow's Leadership Collaborative (TLC) Charter School 18-19 (10) - (5) (10) - (5) 60 Urban Discovery Academy Charter 11-12 (147) - (74) (147) - (73) 61 Woodland Star Charter 16-17 (196) - (98) (196) - (98) 62 Yolo County Career Academy 18-19 25 (11,783) - 25 (11,783) (11,758) 63 Yosemite Valley Charter 16-17 7,822 - 3,911 7,822 - 3,911

- Grand Total (5,466) (11,804) (2,754) 1,757 (11,804) (7,293)

22