Spreadsheet: 053fba37-7dd7-420a-aa1b-2a78fb3a3b55
Sheet: Referendum

4 | --> ENTER DISTRICT NUMBER HERE. |  |  |  |  | Here are the districts with referendum revisions:
 |  |  |  |  |  |  |  |  | $[NAME] | $[NAME]
FY 2013 REFERENDUM AND EQUITY REVENUES |  | FEBRUARY | REVISED |  |  |  |  |  | February | Revised
 |  | FORECAST | BASIS | CHANGE |  |  |  |  | Forecast | Basis | RMCPU | AMCPU | RMV
 | REFERENDUM INPUTS |  |  |  |  | 4 | 1 | MCGREGOR PUBLIC SCHOOL DISTRICT | 1.01 | 0 | 548.3 | 409.43 | 324042218
 |  |  |  |  |  | 32 | 1 | BLACKDUCK PUBLIC SCHOOL DISTRICT | 1 | 0 | 614.41 | 729.44 | 181254396
1 | GROSS AUTHORITY PER RMCPU |  |  |  |  | 38 | 1 | RED LAKE PUBLIC SCHOOL DISTRICT | 1293 | 447.1 | 1817.38 | 1592.73 | 653800
 | RMCPU |  |  |  |  | 182 | 1 | CROSBY-IRONTON PUBLIC SCHOOL DIST. | 405 | 404 | 1564.62 | 1342.15 | 1045677195
 | RMV |  |  |  |  | 207 | 1 | BRANDON PUBLIC SCHOOL DISTRICT | 701 | 700 | 331.08 | 324.03 | 133913825
 |  |  |  |  |  | 229 | 1 | LANESBORO PUBLIC SCHOOL DISTRICT | 315.38 | 0 | 239.96 | 357.07 | 111592225
 | CAP PER RMCPU, TIER 1  (SEE "CAPS" WORKSHEET) |  |  |  |  | 300 | 1 | LACRESCENT-HOKAH SCHOOL DISTRICT | 619.82 | 608.34 | 1357.76 | 1474.83 | 587769565
 |  |  |  |  |  | 362 | 1 | LITTLEFORK-BIG FALLS SCHOOL DIST. | 1 | 0 | 257.36 | 333.76 | 55931515
 | EQUALIZING FACTOR, TIER 1 | 476000 | 476000 |  |  | 480 | 1 | ONAMIA PUBLIC SCHOOL DISTRICT | 651.01 | 650 | 806.47 | 712.37 | 334365350
 | EQUALIZING FACTOR, TIER 2 | 270000 | 270000 |  |  | 486 | 1 | SWANVILLE PUBLIC SCHOOL DISTRICT | 804.82 | 804.42 | 385.78 | 341.08 | 106889550
 |  |  |  |  |  | 500 | 1 | SOUTHLAND PUBLIC SCHOOL DISTRICT | 1476.24 | 637.5 | 599.43 | 587.75 | 169861500
 |  |  |  |  |  | 505 | 1 | FULDA PUBLIC SCHOOL DISTRICT | 1901.98 | 1000 | 382.22 | 382.22 | 86100230
 |  |  |  |  |  | 564 | 1 | THIEF RIVER FALLS SCHOOL DISTRICT | 749.2 | 621.96 | 2392.38 | 2306.68 | 598577510
 | AIDS & LEVIES |  |  |  |  | 601 | 1 | FOSSTON PUBLIC SCHOOL DISTRICT | 826.06 | 700 | 634.61 | 731.74 | 144438600
 |  |  |  |  |  | 707 | 1 | NETT LAKE PUBLIC SCHOOL DISTRICT | 571.93 | 0 | 130.28 | 147.72 | 418700
 |  |  |  |  |  | 811 | 1 | WABASHA-KELLOGG PUBLIC SCHOOL DIST. | 1115.8 | 989 | 760.72 | 711.44 | 431770900
 |  |  |  |  |  | 815 | 2 | PRINSBURG PUBLIC SCHOOL DISTRICT | 923.84 | 0 | 29.57 | 0 | 36422800
 |  |  |  |  |  | 2142 | 1 | ST. LOUIS COUNTY SCHOOL DISTRICT | 126.6 | 0 | 2539.84 | 1977.71 | 1510540094
 |  |  |  |  |  | 2888 | 1 | CLINTON-GRACEVILLE-BEARDSLEY | 1101.06 | 975 | 466.68 | 422.98 | 79752750
 |  |  |  |  |  | 2895 | 1 | JACKSON COUNTY CENTRAL SCHOOL DIST. | 1000 | 949.77 | 1375.33 | 1341.56 | 374349060
 |  |  |  |  |  |  |  | None of the districts on the list have any unequalized referendum revenue,
 |  |  |  |  |  |  |  | so all of the revenue that isn't assigned to tier 1 is assigned to tier 2.
 |  |  |  |  |  |  |  | All of the districts on this list are outside the metro area, so the calculation
 |  |  |  |  |  |  |  | doesn't address the metro area's equity formula.
 | EQUITY REVENUE
 | AMCPU
 | STATE AVE REF/RMCPU | 931.83 | 931.83
 | PARAMETER 1 | 13 | 13
 | PARAMETER 2 | 75 | 75
 | PARAMETER 3 | 46 | 46
 | PARAMETER 4 | 46 | 46
 | REFERENDUM REVENUE
 | RMCPU
 | REFERENDUM MARKET VALUE
 | EQUALIZING FACTOR FOR EQUITY | 476000 | 476000
 | REGION'S 5TH PCTL | 0 | 0
 | REGION'S 95TH PCTL | 1760.07 | 1760.07
 | DISTRICT'S EQUITY GAP
 | = GTR OF ZERO
 | INITIAL ALLOWANCE
 | LOW REFERENDUM REVENUE
 | = LESSER OF $100,000
 | METRO ADJUSTMENT = ZERO | 0 | 0