Spreadsheet: 1df77834-f32e-4f31-99c0-b6a32aed632b
Sheet: REPORT 6 - CHARTER LEASE AID

 |  |  | 1.25 | 1 | 0.612 | 1.115 | 1.06 | 1.3
 |  |  | 1 | 1 | 0.5 | 1 | 1 | 1.2 |  |  |  |  |  |  |  |  |  | 1314
Corrected Data as of 12 / 06/2012 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | or 90%
 |  |  | A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R
Lease Aid formula @ $1,314/new PU
 |  |  |  |  |  |  |  |  |  |  |  |  | Current | Current |  | Proposed | Proposed
 |  |  | FY 2013 | FY 2013 | FY 2013 | FY 2013 | FY 2013 | FY 2013 | FY 2013 |  | Current | Proposed |  |  | Current |  |  | Proposed | Change | Change
 |  |  | ADM | ADM | ADM | ADM | ADM | ADM | ADM | Lease | Pupil | Pupil | = H * | = I * | Revenue |  |  | Revenue | In | Per
 |  |  | Pre-K | H-K | Reg-K | 1-3 | 4-6 | 7-12 | Total | Amout | Units | Units | 0.9 | 1200 |  | 0.9 | 1314 |  | Revenue | ADM
 |  | TOTAL |  |  |  |  |  |  |  | 60197414.03000001 | 47005.97999999998 | 43017.3 | 54177672.65999999 | 56407176 | 49975642.52999998 | 54177672.65999999 | 56524732.2 | 49967709.23999999 | -7933.289999999877 | -0.1898188735225123
4000 | 7 | CITY ACADEMY | 0 | 0 | 0 | 0 | 0 | 110 |  | 60000 | 143 | 132 | 54000 | 171600 | 54000 | 54000 | 173448 | 54000 | 0 | 0
4001 | 7 | BLUFFVIEW MONTESSORI | 0 | 0 | 25 | 71 | 73 | 43 |  | 395705 | 227.75 | 208.1 | 356134.5 | 273300 | 273300 | 356134.5 | 273443.4 | 273443.4 | 143.4000000000233 | 0.6764150943397325
4003 | 7 | NEW HEIGHTS SCHOOL, INC. | 0 | 0 | 4 | 20 | 24 | 74 |  | 195075 | 146.39 | 134.8 | 175567.5 | 175668 | 175567.5 | 175567.5 | 177127.2 | 175567.5 | 0 | 0
4004 | 7 | CEDAR RIVERSIDE COMMUNITY SCHO | 0 | 0 | 20 | 58 | 40 | 27 |  | 213079.49 | 154.41 | 140.4 | 191771.54 | 185292 | 185292 | 191771.54 | 184485.6 | 184485.6 | -806.3999999999942 | -5.561379310344788
4005 | 7 | METRO DEAF CHARTER SCHOOL | 13 | 9 | 0 | 12 | 12 | 29 |  | 525300 | 89.05 | 80.8 | 472770 | 106860 | 106860 | 472770 | 106171.2 | 106171.2 | -688.8000000000029 | -9.184000000000038
4007 | 7 | MINNESOTA NEW COUNTRY SCHOOL | 0 | 0 | 0 | 0 | 6 | 106 |  | 201057.46 | 144.16 | 133.2 | 180951.71 | 172992 | 172992 | 180951.71 | 175024.8 | 175024.8 | 2032.799999999988 | 18.1499999999999
4008 | 7 | PACT CHARTER SCHOOL | 0 | 0 | 40 | 144 | 157 | 271 |  | 900306.88 | 703.76 | 646.2 | 810276.19 | 844512 | 810276.19 | 810276.19 | 849106.8 | 810276.19 | 0 | 0
4011 | 7 | NEW VISIONS CHARTER SCHOOL | 0 | 1 | 24 | 76 | 75 | 34 |  | 403300 | 224.13 | 204.8 | 362970 | 268956 | 268956 | 362970 | 269107.2 | 269107.2 | 151.2000000000116 | 0.7200000000000555
4015 | 7 | COMMUNITY OF PEACE ACADEMY | 0 | 0 | 54 | 158 | 155 | 417 |  | 1339000 | 915.62 | 840.4 | 1205100 | 1098744 | 1098744 | 1205100 | 1104285.6 | 1104285.6 | 5541.600000000093 | 7.068367346938894
4016 | 7 | WORLD LEARNER CHARTER SCHOOL | 0 | 0 | 0 | 79 | 84 | 43 |  | 310700 | 233.03 | 214.6 | 279630 | 279636 | 279630 | 279630 | 281984.4 | 279630 | 0 | 0
4017 | 7 | MINNESOTA TRANSITIONS CHARTER | 0 | 0 | 95 | 337 | 409 | 2283 |  | 2818488.69 | 3835.34 | 3533.1 | 2536639.82 | 4602408 | 2536639.82 | 2536639.82 | 4642493.4 | 2536639.82 | 0 | 0
4018 | 7 | ACHIEVE LANGUAGE ACADEMY | 0 | 0 | 48 | 144 | 135 | 83 |  | 628376.59 | 440.94 | 402.6 | 565538.93 | 529128 | 529128 | 565538.93 | 529016.4 | 529016.4 | -111.5999999999767 | -0.2721951219511627
4020 | 7 | DULUTH PUBLIC SCHOOLS ACADEMY | 0 | 8 | 143 | 443 | 408 | 249 |  | 1505384 | 1345.64 | 1229.3 | 1354845.6 | 1614768 | 1354845.6 | 1354845.6 | 1615300.2 | 1354845.6 | 0 | 0
4025 | 7 | CYBER VILLAGE ACADEMY | 0 | 0 | 0 | 4 | 62 | 81 |  | 226828.65 | 175.48 | 163.2 | 204145.79 | 210576 | 204145.79 | 204145.79 | 214444.8 | 204145.79 | 0 | 0
4026 | 7 | E.C.H.O. CHARTER SCHOOL | 0 | 0 | 16 | 31 | 40 | 72 |  | 252000 | 180.36 | 165.4 | 226800 | 216432 | 216432 | 226800 | 217335.6 | 217335.6 | 903.6000000000058 | 5.683018867924565
4027 | 7 | HIGHER GROUND ACADEMY | 0 | 0 | 81 | 279 | 175 | 194 |  | 1061200 | 798.36 | 727.3 | 955080 | 958032 | 955080 | 955080 | 955672.2 | 955080 | 0 | 0
4029 | 7 | NEW SPIRIT SCHOOLS | 0 | 0 | 44 | 112 | 116 | 68 |  | 652334.91 | 363.17 | 331.6 | 587101.42 | 435804 | 435804 | 587101.42 | 435722.4 | 435722.4 | -81.59999999997672 | -0.2399999999999315
4030 | 7 | ODYSSEY CHARTER SCHOOL | 0 | 2 | 55 | 104 | 95 | 38 |  | 465597.48 | 301.72 | 274.1 | 419037.73 | 362064 | 362064 | 419037.73 | 360167.4 | 360167.4 | -1896.599999999977 | -6.451020408163186
4031 | 7 | JENNINGS EXPERIENTIAL HIGH SCH | 0 | 0 | 0 | 0 | 0 | 68 |  | 160950.12 | 88.4 | 81.6 | 144855.11 | 106080 | 106080 | 144855.11 | 107222.4 | 107222.4 | 1142.399999999994 | 16.79999999999992
4032 | 7 | HARVEST PREP SCHOOL/SEED ACADE | 0 | 0 | 74 | 209 | 157 | 0 |  | 578000 | 444.74 | 403 | 520200 | 533688 | 520200 | 520200 | 529542 | 520200 | 0 | 0
4035 | 7 | CONCORDIA CREATIVE LEARNING AC | 0 | 0 | 80 | 152 | 101 | 42 |  | 442800 | 380.1 | 343.4 | 398520 | 456120 | 398520 | 398520 | 451227.6 | 398520 | 0 | 0
4036 | 7 | FACE TO FACE ACADEMY | 0 | 0 | 0 | 0 | 0 | 68 |  | 132139.08 | 88.4 | 81.6 | 118925.17 | 106080 | 106080 | 118925.17 | 107222.4 | 107222.4 | 1142.399999999994 | 16.79999999999992
4038 | 7 | SOJOURNER TRUTH ACADEMY | 0 | 0 | 54 | 158 | 128 | 54 |  | 404100 | 415.1 | 377.8 | 363690 | 498120 | 363690 | 363690 | 496429.2 | 363690 | 0 | 0
4039 | 7 | HIGH SCHOOL FOR RECORDING ARTS | 0 | 0 | 0 | 0 | 0 | 200 |  | 314579.34 | 260 | 240 | 283121.41 | 312000 | 283121.41 | 283121.41 | 315360 | 283121.41 | 0 | 0
4042 | 7 | TWIN CITIES ACADEMY | 0 | 0 | 0 | 0 | 52 | 148 |  | 307400 | 247.52 | 229.6 | 276660 | 297024 | 276660 | 276660 | 301694.4 | 276660 | 0 | 0
4043 | 7 | MATH & SCIENCE ACADEMY | 0 | 0 | 0 | 0 | 85 | 300 |  | 583449.71 | 480.1 | 445 | 525104.74 | 576120 | 525104.74 | 525104.74 | 584730 | 525104.74 | 0 | 0
4045 | 7 | LAKES AREA CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 94 |  | 66000 | 122.2 | 112.8 | 59400 | 146640 | 59400 | 59400 | 148219.2 | 59400 | 0 | 0
4049 | 7 | COON RAPIDS LEARNING CENTER | 0 | 0 | 0 | 0 | 0 | 170 |  | 365730.33 | 221 | 204 | 329157.3 | 265200 | 265200 | 329157.3 | 268056 | 268056 | 2856 | 16.8
4050 | 7 | LAFAYETTE PUBLIC CHARTER SCHOO | 0 | 0 | 18 | 39 | 28 | 15 |  | 146612.23 | 103.68 | 94 | 131951.01 | 124416 | 124416 | 131951.01 | 123516 | 123516 | -900 | -9
4053 | 7 | NORTH LAKES ACADEMY | 0 | 0 | 0 | 0 | 66 | 287 |  | 593060 | 443.06 | 410.4 | 533754 | 531672 | 531672 | 533754 | 539265.6 | 533754 | 2082 | 5.898016997167139
4054 | 7 | LACRESCENT MONTESSORI ACADEMY | 0 | 3 | 10 | 17 | 23 | 7 |  | 67500 | 61.56 | 56.4 | 60750 | 73872 | 60750 | 60750 | 74109.6 | 60750 | 0 | 0
4055 | 7 | NERSTRAND CHARTER SCHOOL | 0 | 2 | 22 | 79 | 51 | 0 |  | 210000 | 157.61 | 143 | 189000 | 189132 | 189000 | 189000 | 187902 | 187902 | -1098 | -7.12987012987013
4056 | 7 | ROCHESTER OFF-CAMPUS CHARTER H | 0 | 0 | 0 | 0 | 0 | 100 |  | 218263.48 | 130 | 120 | 196437.13 | 156000 | 156000 | 196437.13 | 157680 | 157680 | 1680 | 16.8
4057 | 7 | EL COLEGIO CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 85 |  | 240000 | 110.5 | 102 | 216000 | 132600 | 132600 | 216000 | 134028 | 134028 | 1428 | 16.8
4058 | 7 | SCHOOLCRAFT LEARNING COMMUNITY | 0 | 0 | 17 | 77 | 64 | 30 |  | 200198.4 | 203.1 | 185.5 | 180178.56 | 243720 | 180178.56 | 180178.56 | 243747 | 180178.56 | 0 | 0
4059 | 7 | CROSSLAKE COMMUNITY CHARTER SC | 0 | 0 | 18 | 65 | 40 | 15 |  | 174132.99 | 145.39 | 132 | 156719.69 | 174468 | 156719.69 | 156719.69 | 173448 | 156719.69 | 0 | 0
4064 | 7 | RIVERWAY LEARNING COMMUNITY CH | 0 | 0 | 12 | 28 | 14 | 44 |  | 116782.53 | 110.6 | 100.8 | 105104.28 | 132720 | 105104.28 | 105104.28 | 132451.2 | 105104.28 | 0 | 0
4066 | 7 | RIVERBEND ACADEMY | 0 | 0 | 0 | 0 | 6 | 79 |  | 138000 | 109.06 | 100.8 | 124200 | 130872 | 124200 | 124200 | 132451.2 | 124200 | 0 | 0
4067 | 7 | AURORA CHARTER SCHOOL | 0 | 0 | 40 | 110 | 97 | 60 |  | 315396.26 | 327.95 | 299 | 283856.63 | 393540 | 283856.63 | 283856.63 | 392886 | 283856.63 | 0 | 0
4068 | 7 | [NAME] CHARTER | 0 | 0 | 80 | 180 | 125 | 80 |  | 886443.2000000001 | 486.16 | 441 | 797798.88 | 583392 | 583392 | 797798.88 | 579474 | 579474 | -3918 | -8.425806451612903
4070 | 7 | HOPE COMMUNITY ACADEMY | 0 | 0 | 60 | 179 | 165 | 71 |  | 1018000 | 503.51 | 459.2 | 916200 | 604212 | 604212 | 916200 | 603388.8 | 603388.8 | -823.1999999999534 | -1.733052631578849
4073 | 7 | ACADEMIA CESAR CHAVEZ CHARTER | 0 | 0 | 60 | 166 | 144 | 0 |  | 623933 | 374.45 | 340 | 561539.7 | 449340 | 449340 | 561539.7 | 446760 | 446760 | -2580 | -6.972972972972973
4074 | 7 | AGRICULTURAL FOOD SCIENCE ACAD | 0 | 0 | 0 | 0 | 0 | 300 |  | 768312.5 | 390 | 360 | 691481.25 | 468000 | 468000 | 691481.25 | 473040 | 473040 | 5040 | 16.8
4075 | 7 | AVALON SCHOOL | 0 | 0 | 0 | 0 | 0 | 190 |  | 303237.35 | 247 | 228 | 272913.62 | 296400 | 272913.62 | 272913.62 | 299592 | 272913.62 | 0 | 0
4077 | 7 | TWIN CITIES INTERNATIONAL ELEM | 0 | 1 | 116 | 347 | 117 | 0 |  | 715607.4 | 582.92 | 523 | 644046.66 | 699504 | 644046.66 | 644046.66 | 687222 | 644046.66 | 0 | 0
4078 | 7 | MN INTERNATIONAL MIDDLE CHARTE | 0 | 0 | 0 | 0 | 200 | 180 |  | 511833.6 | 446 | 416 | 460650.24 | 535200 | 460650.24 | 460650.24 | 546624 | 460650.24 | 0 | 0
4079 | 7 | FRIENDSHIP ACDMY OF FINE ARTS | 0 | 0 | 23 | 58 | 39 | 0 |  | 87420.72 | 120.09 | 108.5 | 78678.65 | 144108 | 78678.65 | 78678.65 | 142569 | 78678.65 | 0 | 0
4080 | 7 | PILLAGER AREA CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 40 |  | 79617.48 | 52 | 48 | 71655.73 | 62400 | 62400 | 71655.73 | 63072 | 63072 | 672 | 16.8
4081 | 7 | COVENANT ACADEMY OF MN. CHTR. | 0 | 0 | 0 | 0 | 2 | 57 |  | 73600 | 76.22 | 70.4 | 66240 | 91464 | 66240 | 66240 | 92505.6 | 66240 | 0 | 0
4082 | 7 | BLUESKY CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 500 |  | 200178.64 | 650 | 600 | 180160.78 | 780000 | 180160.78 | 180160.78 | 788400 | 180160.78 | 0 | 0
4083 | 7 | RIDGEWAY COMMUNITY SCHOOL | 0 | 0 | 18 | 53 | 28 | 0 |  | 133133 | 99.79 | 90 | 119819.7 | 119748 | 119748 | 119819.7 | 118260 | 118260 | -1488 | -15.03030303030303
4084 | 7 | NORTH SHORE COMMUNITY SCHOOL | 0 | 0 | 52 | 154 | 135 | 0 |  | 433000 | 346.63 | 315 | 389700 | 415956 | 389700 | 389700 | 413910 | 389700 | 0 | 0
4085 | 7 | HARBOR CITY INTERNATIONAL CHAR | 0 | 0 | 0 | 0 | 0 | 160 |  | 365859.36 | 208 | 192 | 329273.42 | 249600 | 249600 | 329273.42 | 252288 | 252288 | 2688 | 16.8
4086 | 7 | WOODSON INSTITUTE FOR EXCELLEN | 0 | 3 | 40 | 90 | 78 | 58 |  | 433225 | 285.91 | 260.6 | 389902.5 | 343092 | 343092 | 389902.5 | 342428.4 | 342428.4 | -663.5999999999767 | -2.466914498141177
4087 | 7 | SAGE ACADEMY CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 75 |  | 201417.16 | 97.5 | 90 | 181275.44 | 117000 | 117000 | 181275.44 | 118260 | 118260 | 1260 | 16.8
4088 | 7 | URBAN ACADEMY CHARTER SCHOOL | 0 | 1 | 39 | 124 | 105 | 0 |  | 500773.27 | 274.43 | 249.5 | 450695.94 | 329316 | 329316 | 450695.94 | 327843 | 327843 | -1473 | -5.475836431226766
4089 | 7 | NEW CITY SCHOOL | 0 | 0 | 15 | 46 | 34 | 31 |  | 133000 | 136.81 | 124.7 | 119700 | 164172 | 119700 | 119700 | 163855.8 | 119700 | 0 | 0
4090 | 7 | PRAIRIE CREEK COMMUNITY SCHOOL | 0 | 2 | 28 | 90 | 60 | 0 |  | 236250 | 183.09 | 166 | 212625 | 219708 | 212625 | 212625 | 218124 | 212625 | 0 | 0
4091 | 7 | ARTECH | 0 | 0 | 0 | 0 | 18 | 102 |  | 214668 | 151.68 | 140.4 | 193201.2 | 182016 | 182016 | 193201.2 | 184485.6 | 184485.6 | 2469.600000000006 | 20.58000000000005
4092 | 7 | WATERSHED HIGH SCHOOL | 0 | 0 | 0 | 0 | 0 | 78 |  | 135174 | 101.4 | 93.6 | 121656.6 | 121680 | 121656.6 | 121656.6 | 122990.4 | 121656.6 | 0 | 0
4093 | 7 | NEW CENTURY CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 140 |  | 298300.81 | 182 | 168 | 268470.73 | 218400 | 218400 | 268470.73 | 220752 | 220752 | 2352 | 16.8
4095 | 7 | TRIO WOLF CREEK DISTANCE LEARN | 0 | 0 | 0 | 0 | 0 | 140 |  | 167915.08 | 182 | 168 | 151123.57 | 218400 | 151123.57 | 151123.57 | 220752 | 151123.57 | 0 | 0
4097 | 7 | PARTNERSHIP ACADEMY, INC. | 0 | 0 | 46 | 138 | 78 | 0 |  | 357545.77 | 264.7 | 239 | 321791.19 | 317640 | 317640 | 321791.19 | 314046 | 314046 | -3594 | -13.7175572519084
4098 | 7 | NOVA CLASSICAL ACADEMY | 0 | 0 | 80 | 233 | 232 | 303 |  | 1350549.66 | 948.58 | 868.6 | 1215494.69 | 1138296 | 1138296 | 1215494.69 | 1141340.4 | 1141340.4 | 3044.399999999907 | 3.590094339622532
4100 | 7 | GREAT EXPECTATIONS | 0 | 0 | 10 | 30 | 28 | 14 |  | 86400 | 87.45 | 79.8 | 77760 | 104940 | 77760 | 77760 | 104857.2 | 77760 | 0 | 0
4102 | 7 | MINNESOTA INTERNSHIP CENTER | 0 | 0 | 0 | 0 | 0 | 230 |  | 507307.39 | 299 | 276 | 456576.65 | 358800 | 358800 | 456576.65 | 362664 | 362664 | 3864 | 16.8
4103 | 7 | HMONG ACADEMY | 0 | 0 | 50 | 150 | 150 | 460 |  | 977225.34 | 954.85 | 877 | 879502.81 | 1145820 | 879502.81 | 879502.81 | 1152378 | 879502.81 | 0 | 0
4104 | 7 | LIBERTY HIGH SCHOOL | 0 | 0 | 0 | 0 | 0 | 185 |  | 177745.04 | 240.5 | 222 | 159970.54 | 288600 | 159970.54 | 159970.54 | 291708 | 159970.54 | 0 | 0
4105 | 7 | GREAT RIVER SCHOOL | 0 | 0 | 0 | 26 | 29 | 285 |  | 573638.57 | 430.23 | 397 | 516274.71 | 516276 | 516274.71 | 516274.71 | 521658 | 516274.71 | 0 | 0
4106 | 7 | TREKNORTH HIGH SCHOOL | 0 | 0 | 0 | 0 | 0 | 170 |  | 279992.85 | 221 | 204 | 251993.57 | 265200 | 251993.57 | 251993.57 | 268056 | 251993.57 | 0 | 0
4107 | 7 | VOYAGEURS EXPEDITIONARY | 0 | 0 | 0 | 0 | 0 | 68 |  | 135250.94 | 88.4 | 81.6 | 121725.85 | 106080 | 106080 | 121725.85 | 107222.4 | 107222.4 | 1142.399999999994 | 16.79999999999992
4109 | 7 | SOBRIETY HIGH | 0 | 0 | 0 | 0 | 0 | 70 |  | 135286.92 | 91 | 84 | 121758.23 | 109200 | 109200 | 121758.23 | 110376 | 110376 | 1176 | 16.8
4110 | 7 | MAIN STREET SCHOOL PERFORMING | 0 | 0 | 0 | 0 | 0 | 280 |  | 485332.4 | 364 | 336 | 436799.16 | 436800 | 436799.16 | 436799.16 | 441504 | 436799.16 | 0 | 0
4111 | 7 | AUGSBURG ACADEMY FOR HEALTH CA | 0 | 0 | 0 | 0 | 0 | 132 |  | 273341.95 | 171.6 | 158.4 | 246007.76 | 205920 | 205920 | 246007.76 | 208137.6 | 208137.6 | 2217.600000000006 | 16.80000000000004
4112 | 7 | ST PAUL CONSERVATORY PERFORMIN | 0 | 0 | 0 | 0 | 0 | 547 |  | 842309.94 | 711.1 | 656.4 | 758078.95 | 853320 | 758078.95 | 758078.95 | 862509.6 | 758078.95 | 0 | 0
4113 | 7 | FRASER ACADEMY | 0 | 11 | 6 | 51 | 17 | 0 |  | 128593.44 | 89.56 | 82 | 115734.1 | 107472 | 107472 | 115734.1 | 107748 | 107748 | 276 | 3.247058823529412
4115 | 7 | MINNEAPOLIS ACADEMY CHARTER SC | 0 | 0 | 0 | 0 | 80 | 100 |  | 167102.5 | 214.8 | 200 | 150392.25 | 257760 | 150392.25 | 150392.25 | 262800 | 150392.25 | 0 | 0
4116 | 7 | LAKES INTERNATIONAL LANGUAGE A | 0 | 0 | 124 | 321 | 241 | 0 |  | 839394 | 689.26 | 624 | 755454.6 | 827112 | 755454.6 | 755454.6 | 819936 | 755454.6 | 0 | 0
4118 | 7 | KALEIDOSCOPE CHARTER SCHOOL | 0 | 8 | 40 | 136 | 144 | 96 |  | 653095.83 | 461.56 | 423.2 | 587786.25 | 553872 | 553872 | 587786.25 | 556084.8 | 556084.8 | 2212.800000000047 | 5.218867924528412
4119 | 7 | RIVER HEIGHTS CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0 | 90 |  | 123006 | 117 | 108 | 110705.4 | 140400 | 110705.4 | 110705.4 | 141912 | 110705.4 | 0 | 0
4120 | 7 | ST. CROIX PREPARATORY ACADEMY | 0 | 0 | 90 | 269 | 269 | 458 |  | 1796208 | 1235.56 | 1132.6 | 1616587.2 | 1482672 | 1482672 | 1616587.2 | 1488236.4 | 1488236.4 | 5564.399999999907 | 5.123756906077262
4121 | 7 | UBAH MEDICAL ACADEMY CHARTER S | 0 | 0 | 0 | 0 | 0 | 265 |  | 413400 | 344.5 | 318 | 372060 | 413400 | 372060 | 372060 | 417852 | 372060 | 0 | 0
4122 | 7 | EAGLE RIDGE ACADEMY CHARTER SC | 0 | 2 | 67 | 206 | 205 | 334 |  | 1305650.74 | 924.19 | 847.3 | 1175085.67 | 1109028 | 1109028 | 1175085.67 | 1113352.2 | 1113352.2 | 4324.199999999953 | 5.312285012284955
4123 | 7 | DAKOTA AREA COMMUNITY CHARTER | 0 | 0 | 9 | 19 | 17 | 0 |  | 59598.43 | 44.71 | 40.5 | 53638.59 | 53652 | 53638.59 | 53638.59 | 53217 | 53217 | -421.5899999999965 | -9.36866666666659
4124 | 7 | BEACON ACADEMY | 0 | 4 | 40 | 139 | 141 | 91 |  | 582200 | 451.23 | 413.2 | 523980 | 541476 | 523980 | 523980 | 542944.8 | 523980 | 0 | 0
4126 | 7 | PRAIRIE SEEDS ACADEMY | 0 | 2 | 59 | 180 | 165 | 360 |  | 1603534 | 881.71 | 808.5 | 1443180.6 | 1058052 | 1058052 | 1443180.6 | 1062369 | 1062369 | 4317 | 5.635770234986945
4127 | 7 | TEAM ACADEMY | 0 | 0 | 24 | 60 | 60 | 0 |  | 175975.92 | 145.19 | 132 | 158378.33 | 174228 | 158378.33 | 158378.33 | 173448 | 158378.33 | 0 | 0
4131 | 7 | LIGHTHOUSE ACADEMY OF NATIONS | 0 | 0 | 0 | 0 | 52 | 180 |  | 356890.34 | 289.12 | 268 | 321201.31 | 346944 | 321201.31 | 321201.31 | 352152 | 321201.31 | 0 | 0
4132 | 7 | TWIN CITIES ACADEMY HIGH SCHOOL | 0 | 0 | 0 | 0 | 0 | 181 |  | 222600 | 235.3 | 217.2 | 200340 | 282360 | 200340 | 200340 | 285400.8 | 200340 | 0 | 0
4133 | 7 | BEACON PREPARATORY SCHOOL | 0 | 0 | 0 | 0 | 76 | 89 |  | 272265.99 | 196.26 | 182.8 | 245039.39 | 235512 | 235512 | 245039.39 | 240199.2 | 240199.2 | 4687.200000000012 | 28.4072727272728
4135 | 7 | ADAM ABDULLE ACADEMY | 0 | 0 | 28 | 84 | 84 | 56 |  | 241629.96 | 272.64 | 249.2 | 217466.96 | 327168 | 217466.96 | 217466.96 | 327448.8 | 217466.96 | 0 | 0
4137 | 7 | SWAN RIVER MONTESSORI CHARTER | 0 | 3 | 21 | 69 | 51 | 0 |  | 193480.95 | 146.85 | 133.5 | 174132.86 | 176220 | 174132.86 | 174132.86 | 175419 | 174132.86 | 0 | 0
4138 | 7 | MILROY AREA CHARTER SCHOOL | 0 | 1 | 10 | 26 | 9 | 0 |  | 54645.24 | 45.65 | 41 | 49180.72 | 54780 | 49180.72 | 49180.72 | 53874 | 49180.72 | 0 | 0
4139 | 7 | LOVEWORKS ACADEMY FOR ARTS | 0 | 0 | 30 | 101 | 69 | 35 |  | 295124 | 249.62 | 227 | 265611.6 | 299544 | 265611.6 | 265611.6 | 298278 | 265611.6 | 0 | 0
4140 | 7 | YINGHUA ACADEMY | 0 | 5 | 95 | 232 | 132 | 32 |  | 660371.87 | 503.34 | 454.9 | 594334.68 | 604008 | 594334.68 | 594334.68 | 597738.6 | 594334.68 | 0 | 0
4141 | 7 | PAIDEIA ACADEMY CHARTER SCHOOL | 0 | 0 | 44 | 132 | 132 | 85 |  | 615120 | 424.53 | 388 | 553608 | 509436 | 509436 | 553608 | 509832 | 509832 | 396 | 1.007633587786259
4142 | 7 | STRIDE ACADEMY CHARTER SCHOOL | 0 | 5 | 75 | 183 | 136 | 74 |  | 856520.92 | 495.31 | 450.3 | 770868.83 | 594372 | 594372 | 770868.83 | 591694.2 | 591694.2 | -2677.800000000047 | -5.661310782241113
4143 | 7 | NEW MILLENNIUM ACADEMY CHARTER | 0 | 0 | 58 | 158 | 144 | 90 |  | 641745.06 | 481.31 | 439 | 577570.55 | 577572 | 577570.55 | 577570.55 | 576846 | 576846 | -724.5500000000466 | -1.610111111111215
4144 | 7 | GREEN ISLE COMMUNITY SCHOOL | 0 | 1 | 4 | 32 | 29 | 0 |  | 150000 | 69.87 | 64 | 135000 | 83844 | 83844 | 135000 | 84096 | 84096 | 252 | 3.818181818181818
4145 | 7 | BIRCH GROVE COMMUNITY SCHOOL | 0 | 0 | 5 | 17 | 12 | 0 |  | 72933.82 | 34.74 | 31.5 | 65640.44 | 41688 | 41688 | 65640.44 | 41391 | 41391 | -297 | -8.735294117647058
4146 | 7 | NORTHERN LIGHTS COMMUNITY SCHO | 0 | 0 | 0 | 0 | 5 | 95 |  | 163500 | 128.8 | 119 | 147150 | 154560 | 147150 | 147150 | 156366 | 147150 | 0 | 0
4150 | 7 | MINNESOTA ONLINE HIGH SCHOOL | 0 | 0 | 0 | 0 | 0 | 98 |  | 40671.92 | 127.4 | 117.6 | 36604.73 | 152880 | 36604.73 | 36604.73 | 154526.4 | 36604.73 | 0 | 0
4151 | 7 | EDVISIONS OFF CAMPUS SCHOOL | 0 | 0 | 0 | 0 | 0 | 94 |  | 0 | 122.2 | 112.8 | 0 | 146640 | 0 | 0 | 148219.2 | 0 | 0 | 0
4152 | 7 | TWIN CITIES GERMAN IMMERSION C | 0 | 0 | 60 | 135 | 86 | 27 |  | 427872.94 | 313.51 | 283.4 | 385085.65 | 376212 | 376212 | 385085.65 | 372387.6 | 372387.6 | -3824.400000000023 | -12.41688311688319
4153 | 7 | DUGSI ACADEMY | 0 | 0 | 40 | 108 | 105 | 50 |  | 546265 | 321.2 | 293 | 491638.5 | 385440 | 385440 | 491638.5 | 385002 | 385002 | -438 | -1.445544554455445
4155 | 7 | NAYTAUWAUSH COMMUNITY SCHOOL | 0 | 2 | 16 | 53 | 48 | 0 |  | 120000 | 121.77 | 111 | 108000 | 146124 | 108000 | 108000 | 145854 | 108000 | 0 | 0
4159 | 7 | SEVEN HILLS CLASSICAL ACADEMY | 0 | 0 | 90 | 227 | 118 | 0 |  | 575201 | 433.27 | 390 | 517680.9 | 519924 | 517680.9 | 517680.9 | 512460 | 512460 | -5220.900000000023 | -12.00206896551729
4160 | 7 | SPECTRUM HIGH SCHOOL | 0 | 0 | 0 | 0 | 75 | 415 |  | 694783.7 | 619 | 573 | 625305.33 | 742800 | 625305.33 | 625305.33 | 752922 | 625305.33 | 0 | 0
4161 | 7 | NEW DISCOVERIES MONTESSORI ACADEMY | 0 | 2 | 24 | 75 | 75 | 0 |  | 291124.81 | 179.81 | 164 | 262012.33 | 215772 | 215772 | 262012.33 | 215496 | 215496 | -276 | -1.568181818181818
4162 | 7 | SOUTHSIDE FAMILY CHARTER SCHOOL | 0 | 0 | 12 | 39 | 38 | 25 |  | 150000 | 123.61 | 113 | 135000 | 148332 | 135000 | 135000 | 148482 | 135000 | 0 | 0
4163 | 7 | LEARNING FOR LEADERSHIP CHARTER | 0 | 0 | 35 | 77 | 77 | 79 |  | 420442.79 | 291.6 | 266.3 | 378398.51 | 349920 | 349920 | 378398.51 | 349918.2 | 349918.2 | -1.799999999988358 | -0.006716417910404323
4164 | 7 | LAURA JEFFREY ACADEMY CHARTER | 0 | 0 | 0 | 0 | 95 | 105 |  | 314928 | 237.2 | 221 | 283435.2 | 284640 | 283435.2 | 283435.2 | 290394 | 283435.2 | 0 | 0
4166 | 7 | EAST RANGE ACADEMY OF TECH &SCIENCE | 0 | 0 | 0 | 0 | 0 | 95 |  | 152400 | 123.5 | 114 | 137160 | 148200 | 137160 | 137160 | 149796 | 137160 | 0 | 0
4167 | 7 | INTERNATIONAL SPANISH LANGUAGE ACAD | 0 | 0 | 50 | 137 | 70 | 0 |  | 380176 | 257.56 | 232 | 342158.4 | 309072 | 309072 | 342158.4 | 304848 | 304848 | -4224 | -16.43579766536965
4168 | 7 | GLACIAL HILLS ELEMENTARY | 0 | 2 | 18 | 58 | 38 | 0 |  | 117000 | 117.97 | 107 | 105300 | 141564 | 105300 | 105300 | 140598 | 105300 | 0 | 0
4169 | 7 | ELLIOT PARK COMMUNITY SCHOOL | 0 | 2 | 42 | 121 | 66 | 0 |  | 310105.89 | 232.58 | 210 | 279095.3 | 279096 | 279095.3 | 279095.3 | 275940 | 275940 | -3155.299999999988 | -13.65930735930731
4170 | 7 | HIAWATHA LEADERSHIP ACADEMY | 0 | 0 | 72 | 216 | 180 | 0 |  | 634265.08 | 475.7 | 432 | 570838.57 | 570840 | 570838.57 | 570838.57 | 567648 | 567648 | -3190.569999999949 | -6.817457264957156
4171 | 7 | NOBLE ACADEMY | 0 | 0 | 60 | 200 | 160 | 80 |  | 704774.87 | 533.32 | 486 | 634297.38 | 639984 | 634297.38 | 634297.38 | 638604 | 634297.38 | 0 | 0
4172 | 7 | CLARKFIELD CHARTER SCHOOL | 0 | 1 | 8 | 31 | 21 | 0 |  | 91648 | 62.72 | 57 | 82483.2 | 75264 | 75264 | 82483.2 | 74898 | 74898 | -366 | -6
4173 | 7 | DUNWOODY ACADEMY | 0 | 0 | 0 | 0 | 0 | 72 |  | 121333.03 | 93.6 | 86.4 | 109199.73 | 112320 | 109199.73 | 109199.73 | 113529.6 | 109199.73 | 0 | 0
4177 | 7 | MINISINAAKWAANG LEADERSHIP ACADEMY | 0 | 2 | 0 | 7 | 7 | 12 |  | 0 | 32.83 | 30.4 | 0 | 39396 | 0 | 0 | 39945.6 | 0 | 0 | 0
4178 | 7 | LINCOLN INTERNATIONAL SCHOOL | 0 | 0 | 0 | 0 | 0 | 115 |  | 175000 | 149.5 | 138 | 157500 | 179400 | 157500 | 157500 | 181332 | 157500 | 0 | 0
4180 | 7 | [NAME] ACCELERATED | 0 | 0 | 30 | 115 | 99 | 40 |  | 410918.98 | 303.53 | 277 | 369827.08 | 364236 | 364236 | 369827.08 | 363978 | 363978 | -258 | -0.9084507042253521
4181 | 7 | COMMUNITY SCHOOL OF EXCELLENCE | 0 | 0 | 113 | 336 | 286 | 135 |  | 843315 | 922.46 | 840.5 | 758983.5 | 1106952 | 758983.5 | 758983.5 | 1104417 | 758983.5 | 0 | 0
4182 | 7 | QUEST ACADEMY | 0 | 0 | 0 | 0 | 5 | 65 |  | 100800 | 89.8 | 83 | 90720 | 107760 | 90720 | 90720 | 109062 | 90720 | 0 | 0
4183 | 7 | LIONSGATE ACADEMY | 0 | 0 | 0 | 0 | 0 | 149 |  | 383000 | 193.7 | 178.8 | 344700 | 232440 | 232440 | 344700 | 234943.2 | 234943.2 | 2503.200000000012 | 16.80000000000008
4184 | 7 | ASPEN ACADEMY | 0 | 0 | 66 | 198 | 163 | 50 |  | 674256.16 | 498.94 | 454 | 606830.54 | 598728 | 598728 | 606830.54 | 596556 | 596556 | -2172 | -4.553459119496855
4185 | 7 | DAVINCI ACADEMY | 0 | 0 | 54 | 146 | 146 | 81 |  | 659447.28 | 455.9 | 416.2 | 593502.55 | 547080 | 547080 | 593502.55 | 546886.8 | 546886.8 | -193.1999999999534 | -0.4524590163933336
4186 | 7 | GLOBAL ACADEMY | 0 | 2 | 40 | 146 | 140 | 86 |  | 418200.73 | 449.47 | 411.2 | 376380.66 | 539364 | 376380.66 | 376380.66 | 540316.8 | 376380.66 | 0 | 0
4187 | 7 | [NAME] | 0 | 0 | 13 | 24 | 18 | 0 |  | 69060 | 53.8 | 48.5 | 62154 | 64560 | 62154 | 62154 | 63729 | 62154 | 0 | 0
4188 | 7 | COLOGNE ACADEMY | 0 | 0 | 78 | 164 | 99 | 44 |  | 541411.98 | 392.74 | 354.8 | 487270.78 | 471288 | 471288 | 487270.78 | 466207.2 | 466207.2 | -5080.799999999988 | -13.19688311688309
4189 | 7 | BRIGHT WATER ELEMENTARY | 0 | 2 | 30 | 69 | 40 | 0 |  | 186850 | 139.7 | 126 | 168165 | 167640 | 167640 | 168165 | 165564 | 165564 | -2076 | -14.72340425531915
4190 | 7 | RIVERS EDGE ACADEMY | 0 | 0 | 0 | 0 | 0 | 65 |  | 137403.68 | 84.5 | 78 | 123663.31 | 101400 | 101400 | 123663.31 | 102492 | 102492 | 1092 | 16.8
4191 | 7 | KIPP MINNESOTA CHARTER SCHOOL | 0 | 0 | 0 | 0 | 100 | 100 |  | 365546 | 236 | 220 | 328991.4 | 283200 | 283200 | 328991.4 | 289080 | 289080 | 5880 | 29.4
4192 | 7 | BEST ACADEMY | 0 | 0 | 76 | 197 | 146 | 71 |  | 699000 | 513.23 | 466.2 | 629100 | 615876 | 615876 | 629100 | 612586.8 | 612586.8 | -3289.199999999953 | -6.712653061224395
4193 | 7 | COLLEGE PREP [NAME] | 0 | 0 | 57 | 133 | 75 | 0 |  | 258666.72 | 262.68 | 236.5 | 232800.05 | 315216 | 232800.05 | 232800.05 | 310761 | 232800.05 | 0 | 0
4194 | 7 | CANNON RIVER STEM SCHOOL | 0 | 4 | 36 | 120 | 66 | 38 |  | 366415.04 | 279.19 | 253.6 | 329773.54 | 335028 | 329773.54 | 329773.54 | 333230.4 | 329773.54 | 0 | 0
4195 | 7 | OSHKI OGIMAAG | 0 | 0 | 6 | 12 | 15 | 0 |  | 0 | 32.95 | 30 | 0 | 39540 | 0 | 0 | 39420 | 0 | 0 | 0
4198 | 7 | DISCOVERY WOODS MONTESSORI SCHOOL | 0 | 1 | 25 | 53 | 51 | 0 |  | 149592 | 129.46 | 117.5 | 134632.8 | 155352 | 134632.8 | 134632.8 | 154395 | 134632.8 | 0 | 0
4199 | 7 | PARNASSUS | 0 | 0 | 114 | 269 | 169 | 0 |  | 731798.17 | 548.84 | 495 | 658618.35 | 658608 | 658608 | 658618.35 | 650430 | 650430 | -8178 | -14.81521739130435
4200 | 7 | STEP ACADEMY | 0 | 0 | 0 | 0 | 28 | 126 |  | 257972.69 | 193.48 | 179.2 | 232175.42 | 232176 | 232175.42 | 232175.42 | 235468.8 | 232175.42 | 0 | 0
4201 | 7 | CORNERSTONE | 0 | 0 | 20 | 64 | 0 | 0 |  | 108493.06 | 83.6 | 74 | 97643.75 | 100320 | 97643.75 | 97643.75 | 97236 | 97236 | -407.75 | -4.854166666666667
4202 | 7 | MINNESOTA SCHOOL OF SCIENCE | 0 | 0 | 51 | 160 | 107 | 0 |  | 430705.59 | 323.03 | 292.5 | 387635.03 | 387636 | 387635.03 | 387635.03 | 384345 | 384345 | -3290.030000000028 | -10.34600628930826
4203 | 7 | MINNEAPOLIS COLLEGE PREPARATORY | 0 | 0 | 0 | 0 | 0 | 73 |  | 126533.02 | 94.9 | 87.6 | 113879.72 | 113880 | 113879.72 | 113879.72 | 115106.4 | 113879.72 | 0 | 0
4204 | 7 | ROCHESTER STEM ACADEMY | 0 | 0 | 0 | 0 | 0 | 84 |  | 171500 | 109.2 | 100.8 | 154350 | 131040 | 131040 | 154350 | 132451.2 | 132451.2 | 1411.200000000012 | 16.80000000000014
4205 | 7 | HENNEPIN ELEMENTARY SCHOOL | 0 | 0 | 73 | 52 | 0 | 0 |  | 162292.93 | 102.66 | 88.5 | 146063.64 | 123192 | 123192 | 146063.64 | 116289 | 116289 | -6903 | -55.224
4208 | 7 | NASHA SHKOLA CHARTER SCHOOL | 0 | 0 | 25 | 42 | 33 | 0 |  | 150000 | 97.11 | 87.5 | 135000 | 116532 | 116532 | 135000 | 114975 | 114975 | -1557 | -15.57
4209 | 7 | THE MASTERY SCHOOL | 0 | 0 | 67 | 98 | 0 | 0 |  | 250000 | 150.27 | 131.5 | 225000 | 180324 | 180324 | 225000 | 172791 | 172791 | -7533 | -45.65454545454546