Spreadsheet: 0188a75f-b329-449f-8bd5-62e62104b5c6
Sheet: SUMMARY

CHARTER SCHOOL REFERENDUM AID PER PUPIL UNIT, FY 2007 TO FY 2011
THESE ESTIMATES REFLECT DECREASING AID PORTIONS AS TAX BASES GROW FASTER THAN PUPIL COUNTS,
AND ASSUME THAN AUTHORITIES WILL BE REPLACED AS THEY EXPIRE BUT WILL NOT INCREASE.
 |  |  | FY 2007 | FY 2008 | FY 2009 | FY 2010 | FY 2011
4000 | 7 | CITY ACADEMY | 121.5 | 93.13 | 57.03 | 23.85 | 0
4001 | 7 | BLUFFVIEW MONTESSORI | 93.56 | 29.8 | 6.73 | 5.04 | 3.25
4003 | 7 | NEW HEIGHTS SCHOOL, INC. | 6.46 | 4.13 | 1.79 | 0.54 | 0
4004 | 7 | CEDAR RIVERSIDE COMMUNITY SCHO | 0 | 0 | 0 | 0 | 0
4005 | 7 | METRO DEAF CHARTER SCHOOL | 87.33 | 55.44 | 24.36 | 10.19 | 0
4006 | 7 | SKILLS FOR TOMORROW CHARTER SC | 85.79 | 65.33 | 39.98 | 16.72 | 0
4007 | 7 | MINNESOTA NEW COUNTRY SCHOOL | 176.05 | 153.5 | 119.7 | 87.64 | 51.04
4008 | 7 | PACT CHARTER SCHOOL | 183.4 | 153.42 | 76.6 | 15.14 | 1.73
4011 | 7 | NEW VISIONS CHARTER SCHOOL | 9.74 | 6.53 | 3.55 | 1.1 | 0.22
4012 | 7 | EMILY CHARTER SCHOOL | 57.12 | 17.13 | 0.07 | 0 | 0
4015 | 7 | COMMUNITY OF PEACE ACADEMY | 117.02 | 89.7 | 54.88 | 23.06 | 0.21
4016 | 7 | WORLD LEARNER CHARTER SCHOOL | 59.63 | 30.26 | 0 | 0 | 0
4017 | 7 | MINNESOTA TRANSITIONS CHARTER | 15.92 | 11.83 | 7.22 | 3.45 | 1.05
4018 | 7 | ACHIEVE LANGUAGE ACADEMY | 113.32 | 86.73 | 52.75 | 21.92 | 0.09
4020 | 7 | DULUTH PUBLIC SCHOOLS ACADEMY | 95.01 | 55.74 | 8.63 | 0.18 | 0.14
4025 | 7 | CYBER VILLAGE ACADEMY | 61.51 | 44.04 | 24.51 | 9.68 | 1.65
4026 | 7 | E.C.H.O. CHARTER SCHOOL | 280.75 | 267.55 | 244.87 | 213.46 | 180.53
4027 | 7 | HIGHER GROUND ACADEMY | 74.23 | 56.9 | 34.84 | 14.57 | 0
4028 | 7 | ECI' NOMPA WOONSPE | 295.09 | 283.39 | 271.11 | 247.83 | 221.88
4029 | 7 | NEW SPIRIT SCHOOLS | 117.9 | 90.3 | 55.26 | 23.02 | 0
4030 | 7 | ODYSSEY CHARTER SCHOOL | 72.14 | 22.68 | 7.93 | 1.69 | 0
4031 | 7 | JENNINGS EXPERIENTIAL HIGH SCH | 105.75 | 80.51 | 48.88 | 20.27 | 0
4032 | 7 | HARVEST PREP SCHOOL/SEED ACADE | 15.74 | 6.81 | 3.23 | 0.82 | 0
4035 | 7 | CONCORDIA CREATIVE LEARNING AC | 106.69 | 82.16 | 50.02 | 20.86 | 0.93
4036 | 7 | FACE TO FACE ACADEMY | 121.5 | 93.13 | 57.03 | 23.85 | 0
4038 | 7 | SOJOURNER TRUTH ACADEMY | 0.84 | 0.55 | 0.34 | 0.12 | 0
4039 | 7 | HIGH SCHOOL FOR RECORDING ARTS | 73.62 | 53.01 | 30.71 | 12.42 | 0
4042 | 7 | TWIN CITIES ACADEMY | 99.83 | 75.55 | 45.48 | 18.92 | 0
4043 | 7 | MATH & SCIENCE ACADEMY | 123.95 | 86.03 | 28.34 | 0.76 | 0
4044 | 7 | HEART OF THE EARTH CHARTER | 4.84 | 2.72 | 1.58 | 0.66 | 0
4045 | 7 | LAKES AREA CHARTER SCHOOL | 93.38 | 61.26 | 44.44 | 26.47 | 14.87
4046 | 7 | LAKE SUPERIOR HIGH SCHOOL | 87.66 | 51.45 | 8.03 | 0 | 0
4048 | 7 | GREAT RIVER EDUCATION CENTER | 29.85 | 8.71 | 6.46 | 4.07 | 2.57
4049 | 7 | COON RAPIDS LEARNING CENTER | 170.88 | 139.82 | 75.86 | 12.77 | 0.79
4050 | 7 | LAFAYETTE PUBLIC CHARTER SCHOO | 171.18 | 144.24 | 107.83 | 60.36 | 26.18
4052 | 7 | FOUR DIRECTIONS CHARTER SCHOOL | 8.98 | 5.09 | 2.75 | 0.67 | 0
4053 | 7 | NORTH LAKES ACADEMY | 83.42 | 14.49 | 1.48 | 0.67 | 0.23
4054 | 7 | LACRESCENT MONTESSORI ACADEMY | 0.4 | 0.34 | 0.26 | 0.15 | 0.04
4055 | 7 | NERSTRAND CHARTER SCHOOL | 130.39 | 100.66 | 68.4 | 32.86 | 9.45
4056 | 7 | ROCHESTER OFF-CAMPUS CHARTER H | 108.24 | 81.53 | 48.36 | 33.85 | 26.14
4057 | 7 | EL COLEGIO CHARTER SCHOOL | 12.82 | 8.77 | 4.66 | 1.8 | 0
4058 | 7 | SCHOOLCRAFT LEARNING COMMUNITY | 243.36 | 204.55 | 161.65 | 123.53 | 79.92
4059 | 7 | CROSSLAKE COMMUNITY CHARTER SC | 8.27 | 2.46 | 0 | 0 | 0
4061 | 7 | STUDIO ACADEMY CHARTER SCHOOL | 109.08 | 83.12 | 51.95 | 38.73 | 31.01
4064 | 7 | RIVERWAY LEARNING COMMUNITY CH | 99.41 | 36.26 | 13.66 | 10.96 | 8.21
4066 | 7 | RIVERBEND ACADEMY | 86.09 | 49.66 | 28.3 | 20.45 | 15.04
4067 | 7 | AURORA CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0
4068 | 7 | [NAME] CHARTER | 59.8 | 26.33 | 12.25 | 3.23 | 0.79
4070 | 7 | HOPE COMMUNITY ACADEMY | 116.62 | 89.29 | 54.66 | 22.95 | 0.14
4072 | 7 | YANKTON COUNTRY CHARTER SCHOOL | 359.95 | 347.74 | 298.53 | 263.84 | 233.58
4073 | 7 | ACADEMIA CESAR CHAVEZ CHARTER | 120.91 | 92.68 | 56.75 | 23.73 | 0
4074 | 7 | AGRICULTURAL FOOD SCIENCE ACAD | 40.23 | 27.25 | 14.81 | 5.66 | 0.48
4075 | 7 | AVALON SCHOOL | 83.72 | 62.33 | 36.63 | 16.34 | 1.35
4077 | 7 | TWIN CITIES INTERNATIONAL ELEM | 9.47 | 4.9 | 2.82 | 1.17 | 0
4078 | 7 | MN INTERNATIONAL MIDDLE CHARTE | 15.26 | 7.9 | 4.51 | 1.86 | 0
4079 | 7 | FRIENDSHIP ACDMY OF FINE ARTS | 0 | 0 | 0 | 0 | 0
4080 | 7 | PILLAGER AREA CHARTER SCHOOL | 22.72 | 13.88 | 2.91 | 0.5 | 0.14
4081 | 7 | COVENANT ACADEMY OF MN. CHTR. | 92.92 | 71.55 | 48.63 | 21.76 | 3.48
4082 | 7 | BLUESKY CHARTER SCHOOL | 90.34 | 74.48 | 59.01 | 46.1 | 33.17
4083 | 7 | RIDGEWAY COMMUNITY SCHOOL | 92.62 | 33.55 | 11.69 | 7.67 | 4.55
4084 | 7 | NORTH SHORE COMMUNITY SCHOOL | 5.1 | 2.99 | 0.45 | 0 | 0
4085 | 7 | HARBOR CITY INTERNATIONAL CHAR | 88.05 | 52.24 | 9.3 | 1.41 | 1.09
4086 | 7 | WOODSON INSTITUTE FOR EXCELLEN | 12.5 | 7.27 | 3.86 | 0.82 | 0.01
4087 | 7 | SAGE ACADEMY CHARTER SCHOOL | 73.48 | 20.96 | 7.08 | 1.34 | 0
4088 | 7 | URBAN ACADEMY CHARTER SCHOOL | 121.31 | 92.98 | 56.94 | 23.81 | 0
4089 | 7 | NEW CITY SCHOOL | 3.36 | 0.38 | 0 | 0 | 0
4090 | 7 | PRAIRIE CREEK COMMUNITY SCHOOL | 133.1 | 84.63 | 28.19 | 4.51 | 2.61
4091 | 7 | ARTECH | 138.56 | 89.14 | 31.53 | 6.71 | 3.41
4092 | 7 | WATERSHED HIGH SCHOOL | 19.96 | 12.57 | 6.61 | 2.41 | 0.23
4093 | 7 | NEW CENTURY CHARTER SCHOOL | 240.69 | 215.56 | 152.99 | 87.84 | 16.82
4095 | 7 | TRIO WOLF CREEK DISTANCE LEARN | 86.37 | 36.54 | 2.43 | 1.23 | 0.4
4097 | 7 | PARTNERSHIP ACADEMY, INC. | 0.41 | 0.2 | 0 | 0 | 0
4098 | 7 | NOVA CLASSICAL ACADEMY | 75.47 | 56.34 | 32.57 | 13.18 | 0.13
4099 | 7 | TAREK IBN ZIYAD ACADEMY | 83.83 | 61.18 | 33.13 | 13.05 | 0
4100 | 7 | GREAT EXPECTATIONS | 0 | 0 | 0 | 0 | 0
4101 | 7 | MINNESOTA NORTH STAR ACADEMY | 124.8 | 95.51 | 63.27 | 25.38 | 0
4102 | 7 | MINNESOTA INTERNSHIP CENTER | 5.38 | 3.33 | 1.98 | 0.8 | 0.06
4103 | 7 | HMONG ACADEMY | 16.63 | 8.62 | 4.87 | 1.57 | 0
4104 | 7 | LIBERTY HIGH SCHOOL | 146.36 | 120.3 | 65.2 | 9.85 | 0.31
4105 | 7 | GREAT RIVER SCHOOL | 72.1 | 54.82 | 32.34 | 12.75 | 0
4106 | 7 | TREKNORTH HIGH SCHOOL | 231.49 | 196.88 | 158.02 | 122.11 | 81.23
4107 | 7 | VOYAGEURS EXPEDITIONARY | 236.66 | 198.92 | 157.2 | 120.13 | 77.72
4108 | 7 | GENERAL JOHN VESSEY JR LEADERS | 82.47 | 61.17 | 36.23 | 15.07 | 0.39
4109 | 7 | SOBRIETY HIGH | 52.43 | 30.16 | 9.28 | 2.47 | 0.67
4110 | 7 | MAIN STREET SCHOOL PERFORMING | 10.49 | 5.28 | 3.02 | 1.54 | 0.1
4111 | 7 | AUGSBURG ACADEMY FOR HEALTH CA | 121.5 | 93.13 | 57.03 | 23.85 | 0
4112 | 7 | ST PAUL CONSERVATORY PERFORMIN | 121.5 | 93.13 | 57.03 | 23.85 | 0
4113 | 7 | FRASER ACADEMY | 32.23 | 16.94 | 6.27 | 2.99 | 0.66
4114 | 7 | [NAME] CHARTER SCHO | 13.38 | 9.06 | 4.94 | 1.04 | 0
4115 | 7 | MINNEAPOLIS ACADEMY CHARTER SC | 6.92 | 4.7 | 2.58 | 1.04 | 0
4116 | 7 | LAKES INTERNATIONAL LANGUAGE A | 99.21 | 36.6 | 15.55 | 8.37 | 3.04
4118 | 7 | KALEIDOSCOPE CHARTER SCHOOL | 188.48 | 163.78 | 5.24 | 4.03 | 3.06
4119 | 7 | RIVER HEIGHTS CHARTER SCHOOL | 87.81 | 66.91 | 40.04 | 10.52 | 0
4120 | 7 | ST. CROIX PREPARATORY ACADEMY | 2.57 | 0.52 | 0 | 0 | 0
4121 | 7 | UBAH MEDICAL ACADEMY CHARTER S | 7.76 | 5.12 | 3.04 | 1.24 | 0
4122 | 7 | EAGLE RIDGE ACADEMY CHARTER SC | 21.63 | 11.12 | 0.55 | 0.14 | 0
4123 | 7 | DAKOTA AREA COMMUNITY CHARTER | 83.98 | 20.6 | 0.01 | 0 | 0
4124 | 7 | BEACON ACADEMY | 17.4 | 7.86 | 3.46 | 2.53 | 2.14
4125 | 7 | WORTHINGTON AREA LANGUAGE ACAD | 262.27 | 250.57 | 233.02 | 210.16 | 184.41
4126 | 7 | PRAIRIE SEEDS ACADEMY | 0 | 0 | 0 | 0 | 0
4127 | 7 | TEAM ACADEMY | 268.49 | 244.72 | 213.37 | 158.89 | 98.84
4131 | 7 | LIGHTHOUSE ACADEMY OF NATIONS | 0 | 0 | 0 | 0 | 0
4132 | 7 | TWIN CITIES ACADEMY HIGH SCHOOL | 121.5 | 93.13 | 57.03 | 23.85 | 0
4133 | 7 | BEACON PREPARATORY SCHOOL | 0 | 0 | 0 | 0 | 0
4135 | 7 | ADAM ABDULLE ACADEMY | 74.94 | 39.57 | 7.01 | 0 | 0
4136 | 7 | SOUL ACADEMY CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0
4137 | 7 | SWAN RIVER MONTESSORI CHARTER | 59.54 | 42.9 | 24.17 | 4.56 | 0
4138 | 7 | MILROY AREA CHARTER SCHOOL | 345.72 | 323.53 | 265.56 | 227.57 | 171.56
4139 | 7 | LOVEWORKS ACADEMY FOR ARTS | 0 | 0 | 0 | 0 | 0
4140 | 7 | YINGHUA ACADEMY | 121.5 | 93.13 | 57.03 | 23.85 | 0
4141 | 7 | PAIDEIA ACADEMY CHARTER SCHOOL | 119.57 | 58.01 | 0 | 0 | 0
4142 | 7 | STRIDE ACADEMY CHARTER SCHOOL | 24.03 | 0 | 0 | 0 | 0
4143 | 7 | NEW MILLENNIUM ACADEMY CHARTER | 0 | 0 | 0 | 0 | 0
4144 | 7 | GREEN ISLE COMMUNITY SCHOOL | 337.73 | 282.64 | 224.59 | 176.7 | 120.4
4145 | 7 | BIRCH GROVE COMMUNITY SCHOOL | 0 | 0 | 0 | 0 | 0
4146 | 7 | NORTHERN LIGHTS COMMUNITY SCHO | 0 | 0 | 0 | 0 | 0
4148 | 7 | ACADEMY OF BIOSCIENCES | 65.78 | 5.21 | 0 | 0 | 0
4149 | 7 | CYGNUS ACADEMY | 196.24 | 165.95 | 89.66 | 12.59 | 0
4150 | 7 | MINNESOTA ONLINE HIGH SCHOOL | 0 | 0 | 0 | 0 | 0
4151 | 7 | EDVISIONS OFF CAMPUS SCHOOL | 136.55 | 111.25 | 82.03 | 53.18 | 20.31
4152 | 7 | TWIN CITIES GERMAN IMMERSION C | 121.5 | 93.13 | 57.03 | 23.85 | 0
4153 | 7 | DUGSI ACADEMY | 121.5 | 93.13 | 57.03 | 23.85 | 0
4154 | 7 | RECOVERY SCHOOL OF SOUTHERN MN | 268.27 | 263.97 | 218.58 | 166.23 | 107.79
4155 | 7 | NAYTAUWAUSH COMMUNITY SCHOOL | 0 | 0 | 0 | 0 | 0
4157 | 7 | NEW SALEM ACADEMY | 0 | 0 | 0 | 0 | 0
4158 | 7 | DAKOTA ACADEMY | 24.98 | 0 | 0 | 0 | 0
4159 | 7 | SEVEN HILLS CLASSICAL ACADEMY | 0 | 0 | 0 | 0 | 0
4160 | 7 | SPECTRUM HIGH SCHOOL | 195.62 | 170.48 | 0 | 0 | 0
4161 | 7 | NEW DISCOVERIES MONTESSORI ACADEMY | 232.82 | 205.7 | 140.35 | 73.68 | 0
4162 | 7 | SOUTHSIDE FAMILY CHARTER SCHOOL | 0 | 0 | 0 | 0 | 0
4163 | 7 | LEARNING FOR LEADERSHIP CHARTER | 0 | 0 | 0 | 0 | 0