Spreadsheet: 05543fb0-0976-47f9-b572-b6a217844e7f
Sheet: Ideas

IDEAS from State Aid Adjustment (Column 5).xlsx |  |  |  | -1
File created from IDEAS run under S:\common\TAXSFTR
 |  |  | General Fund | Comm Serv Fund |  | General Fund | Comm Serv Fund
 |  | State Total
1 | 1 | AITKIN | 17940.47 | 0
1.2 | 3 | MINNEAPOLIS | 1703911.26 | 0
2 | 1 | HILL CITY | -14104.02 | 0
4 | 1 | [NAME] | 85584.94 | 0
6 | 3 | SOUTH ST. PAUL | 62940.56 | 0
11 | 1 | ANOKA-HENNEPIN | 1965750.08 | 0
12 | 1 | CENTENNIAL | -728153.9 | 0
13 | 1 | COLUMBIA HEIGHTS | -105184.86 | -51387.52
14 | 1 | FRIDLEY | 290079.56 | 0
15 | 1 | ST. FRANCIS | 465886.52 | 0
16 | 1 | SPRING LAKE PARK | -419679.08 | 0
22 | 1 | DETROIT LAKES | 4072.2 | 0
23 | 1 | FRAZEE-VERGAS | 359.83 | 0
25 | 1 | PINE POINT | 0 | 0
31 | 1 | BEMIDJI | -23157.06 | 0
32 | 1 | BLACKDUCK | 2848.74 | 0
36 | 1 | KELLIHER | -12422.3 | 0
38 | 1 | RED LAKE | 929.2 | 0
47 | 1 | SAUK RAPIDS | -90952.01 | 0
51 | 1 | FOLEY | 2818.72 | 0
75 | 1 | ST. CLAIR | 6631.51 | 0
77 | 1 | MANKATO | -98141.41 | 0
81 | 1 | COMFREY | -15978.35 | 0
84 | 1 | SLEEPY EYE | 9213.67 | 0
85 | 1 | SPRINGFIELD | 7381.96 | 0
88 | 1 | NEW ULM | 5804.6 | 0
91 | 1 | BARNUM | 27356.46 | 0
93 | 1 | CARLTON | 44782.02 | 0
94 | 1 | CLOQUET | -23061.08 | 0
95 | 1 | CROMWELL-WRIGHT | -7063.23 | 0
97 | 1 | MOOSE LAKE | -24102.97 | 0
99 | 1 | ESKO | -2540.15 | 0
100 | 1 | WRENSHALL | -1535.8 | 0
108 | 1 | NORWOOD | -74493.01 | -13963.92
110 | 1 | WACONIA | 329494.01 | 0
111 | 1 | WATERTOWN-MAYER | -137115.75 | -17026.06
112 | 1 | CHASKA | 362343.41 | 0
113 | 1 | WALKER-HACKENSAC | 18648.25 | 0
115 | 1 | CASS LAKE-BENA S | -20803.39 | 0
116 | 1 | PILLAGER | 20546.88 | 0
118 | 1 | NORTHLAND COMMUN | -14498.82 | -6715.77
129 | 1 | MONTEVIDEO | -150779.86 | 0
138 | 1 | NORTH BRANCH | -76863.13 | 0
139 | 1 | RUSH CITY | 26676.28 | 0
146 | 1 | [NAME] | -23232.69 | 0
150 | 1 | [NAME] | 657.33 | 0
152 | 1 | MOORHEAD | -302643.62 | 0
162 | 1 | BAGLEY | -27732.43 | 0
166 | 1 | COOK COUNTY | -19344.43 | 0
173 | 1 | MOUNTAIN LAKE | -28938.16 | 0
177 | 1 | WINDOM | -97703.01999999999 | -4342.129999999999
181 | 1 | BRAINERD | -461198.33 | -87988.92
182 | 1 | CROSBY-IRONTON | -9849.1 | 0
186 | 1 | PEQUOT LAKES | 151833.36 | 0
191 | 1 | BURNSVILLE | 582444.8 | 0
192 | 1 | FARMINGTON | 89164.45 | 0
194 | 1 | LAKEVILLE | 529641.83 | 0
195 | 1 | RANDOLPH | -4082.98 | 0
196 | 1 | ROSEMOUNT-APPLE | 1413303.36 | 0
197 | 1 | WEST ST. PAUL-ME | -1219367.64 | -30034.63
199 | 1 | [NAME] | -120221.41 | 0
200 | 1 | HASTINGS | -171983.11 | 0
203 | 1 | HAYFIELD | -96287.89 | -9741.42
204 | 1 | [NAME] | 179371.58 | 0
206 | 1 | ALEXANDRIA | 102802.24 | 0
207 | 1 | BRANDON | -5357.32 | 0
208 | 1 | [NAME] | -1612.71 | 0
213 | 1 | [NAME] | 17727.02 | 0
227 | 1 | [NAME] | -72080.87 | -6527.52
229 | 1 | LANESBORO | 22609.28 | 0
238 | 1 | MABEL-CANTON | -14106.5 | 0
239 | 1 | RUSHFORD-PETERSO | -14016.05 | -2033.87
241 | 1 | [NAME] | 114906.48 | 0
242 | 1 | ALDEN | -27983.94 | 0
252 | 1 | CANNON FALLS | 47300.36 | 0
253 | 1 | GOODHUE | -42669.11 | 0
255 | 1 | PINE ISLAND | -50297.18 | 0
256 | 1 | RED WING | -386736.23 | 0
261 | 1 | ASHBY | 2189.9 | 0
264 | 1 | HERMAN-NORCROSS | -17851.52 | -2515.87
270 | 1 | HOPKINS | -246199.83 | 0
271 | 1 | BLOOMINGTON | -285508.53 | 0
272 | 1 | EDEN PRAIRIE | 351589.36 | 0
273 | 1 | EDINA | -2486695.290000001 | -38866.28
276 | 1 | MINNETONKA | 315024.24 | 0
277 | 1 | WESTONKA | -46792.16 | -15070.48
278 | 1 | ORONO | 22709.52 | 0
279 | 1 | OSSEO | -401148.51 | 0
280 | 1 | RICHFIELD | -5784.47 | 0
281 | 1 | ROBBINSDALE | -100501.14 | 0
282 | 1 | ST. ANTHONY-NEW | 172561.57 | 0
283 | 1 | ST. LOUIS PARK | -701178.54 | 0
284 | 1 | WAYZATA | -549822.7 | 0
286 | 1 | BROOKLYN CENTER | 46021.5 | 0
294 | 1 | HOUSTON | -68534.01 | 0
297 | 1 | SPRING GROVE | 3791.48 | 0
299 | 1 | CALEDONIA | -26072.42 | 0
300 | 1 | LACRESCENT-HOKAH | -15684.8 | 0
306 | 1 | LAPORTE | -5011.44 | 0
308 | 1 | NEVIS | -284.45 | 0
309 | 1 | PARK RAPIDS | 41512.4 | 0
314 | 1 | BRAHAM | 43309.81 | 0
316 | 1 | GREENWAY | -32114.62 | 0
317 | 1 | DEER RIVER | -615.57 | 0
318 | 1 | GRAND RAPIDS | -121078.86 | 0
319 | 1 | NASHWAUK-KEEWATI | 105900.68 | 0
323 | 2 | FRANCONIA | -1147.07 | 0
330 | 1 | HERON LAKE-OKABE | -2233.67 | 0
332 | 1 | MORA | 153337.65 | 0
333 | 1 | OGILVIE | 24601.92 | 0
345 | 1 | NEW LONDON-SPICE | -269951.4 | 0
347 | 1 | WILLMAR | -98465.10999999999 | 0
356 | 1 | LANCASTER | 33788.07 | 0
361 | 1 | INTERNATIONAL FA | 113728.75 | 0
362 | 1 | [NAME] | 21984.28 | 0
363 | 1 | SOUTH KOOCHICHIN | -118931.33 | 0
378 | 1 | DAWSON-BOYD | 14410.28 | 0
381 | 1 | LAKE SUPERIOR | -92007.89 | 0
390 | 1 | LAKE OF THE WOOD | 17663.92 | 0
391 | 1 | CLEVELAND PUBLIC | 784.46 | 0
392 | 1 | LECENTER | 55856.71 | 0
394 | 1 | MONTGOMERY-LONSD | 22586.3 | 0
402 | 1 | HENDRICKS | -56875.25999999999 | -2982.94
403 | 1 | IVANHOE | 65898.15 | 0
404 | 1 | LAKE BENTON | -2128.48 | 0
413 | 1 | MARSHALL | -7808.989999999998 | -18377.29
414 | 1 | MINNEOTA | 51262.55 | 0
415 | 1 | LYND | -37052.68 | 0
423 | 1 | HUTCHINSON | 123644.98 | 0
424 | 1 | LESTER PRAIRIE | 18553.39 | 0
432 | 1 | MAHNOMEN | -4453.08 | 0
435 | 1 | WAUBUN | -13078.53 | 0
441 | 1 | MARSHALL COUNTY | -174020.31 | -5325.22
447 | 1 | GRYGLA | -28137.34 | 0
458 | 1 | TRUMAN | 23637.35 | 0
463 | 1 | [NAME] | -13235.29 | 0
465 | 1 | [NAME] | 57871.86 | 0
466 | 1 | DASSEL-COKATO | 32354.02 | 0
473 | 1 | ISLE | -2988.55 | 0
477 | 1 | PRINCETON | 135667.08 | 0
480 | 1 | ONAMIA | -383504.26 | -11638.14
482 | 1 | LITTLE FALLS | -76535.47 | 0
484 | 1 | PIERZ | -13572.29 | 0
485 | 1 | ROYALTON | 300.76 | 0
486 | 1 | SWANVILLE | -24859.07 | -3697.18
487 | 1 | UPSALA | -88584.94 | -3912.27
492 | 1 | [NAME] | -163367.6 | 0
495 | 1 | GRAND MEADOW | -23242.61 | 0
497 | 1 | [NAME] | -25776.73 | 0
499 | 1 | LEROY | 75612.96 | 0
500 | 1 | SOUTHLAND | 180394.11 | 0
505 | 1 | FULDA | 133257.75 | 0
507 | 1 | NICOLLET | -13108.92 | 0
508 | 1 | ST. PETER | -223289.54 | -24008.85
511 | 1 | ADRIAN | 25097.19 | 0
513 | 1 | BREWSTER | -29052.72 | 0
514 | 1 | ELLSWORTH | 11704.88 | 0
516 | 1 | ROUND LAKE | 3062.2 | 0
518 | 1 | WORTHINGTON | -126686.85 | 0
531 | 1 | BYRON | -126266.07 | 0
533 | 1 | [NAME] | -30824.72 | 0
534 | 1 | STEWARTVILLE | 91568.18 | 0
535 | 1 | ROCHESTER | -14777.93 | 0
542 | 1 | BATTLE LAKE | 1323.43 | 0
544 | 1 | FERGUS FALLS | 54148.17 | 0
545 | 1 | HENNING | -19328.55 | 0
547 | 1 | PARKERS PRAIRIE | 13135.79 | 0
548 | 1 | PELICAN RAPIDS | -341258.36 | -11601.97
549 | 1 | PERHAM | 24125.9 | 0
550 | 1 | UNDERWOOD | -4934.65 | 0
553 | 1 | NEW YORK MILLS | 4714.64 | 0
561 | 1 | GOODRIDGE | -497.41 | 0
564 | 1 | THIEF RIVER FALL | -78290.6 | 0
577 | 1 | WILLOW RIVER | 39942.5 | 0
578 | 1 | PINE CITY | 93799.95 | 0
581 | 1 | EDGERTON | -979.65 | 0
592 | 1 | CLIMAX | -1928.92 | 0
593 | 1 | CROOKSTON | -444964.94 | -12678.1
595 | 1 | EAST GRAND FORKS | 52480.19 | 0
599 | 1 | FERTILE-BELTRAMI | -440.96 | 0
600 | 1 | FISHER | -2788.76 | 0
601 | 1 | FOSSTON | 14954.03 | 0
611 | 1 | CYRUS | 4474.23 | 0
621 | 1 | MOUNDS VIEW | -569021.93 | 0
622 | 1 | NORTH ST PAUL-MA | 707036.54 | 0
623 | 1 | ROSEVILLE | 105557.91 | 0
624 | 1 | WHITE BEAR LAKE | -48624.56 | 0
625 | 1 | ST. PAUL | -2263278.89 | 0
627 | 1 | OKLEE | 8620.9 | 0
628 | 1 | PLUMMER | -16325.85 | 0
630 | 1 | RED LAKE FALLS | -9048.66 | 0
635 | 1 | MILROY | -16509.11 | -1487.91
640 | 1 | WABASSO | -843.2200000000003 | -2177.27
656 | 1 | FARIBAULT | 217035.81 | 0
659 | 1 | NORTHFIELD | -347768.15 | 0
671 | 1 | HILLS-BEAVER CRE | -8829.15 | 0
676 | 1 | BADGER | -7746.94 | -2725.36
682 | 1 | ROSEAU | -47702.61 | 0
690 | 1 | WARROAD | -6473.89 | 0
695 | 1 | CHISHOLM | -5251.99 | 0
696 | 1 | ELY | 1270.99 | 0
698 | 1 | FLOODWOOD | -2110.62 | 0
700 | 1 | HERMANTOWN | -18088.01 | 0
701 | 1 | HIBBING | -109720.49 | 0
704 | 1 | PROCTOR | -80506.02 | 0
706 | 1 | VIRGINIA | -5129.77 | 0
707 | 1 | NETT LAKE | -6628.360000000001 | 0
709 | 1 | DULUTH | 2217.49 | 0
712 | 1 | MOUNTAIN IRON-BU | 6189.85 | 0
716 | 1 | BELLE PLAINE | 27540.02 | 0
717 | 1 | [NAME] | -128684.34 | -16004.06
719 | 1 | PRIOR LAKE-SAVAG | -287887.91 | 0
720 | 1 | SHAKOPEE | 205406.68 | 0
721 | 1 | NEW PRAGUE AREA | 375339.5 | 0
726 | 1 | [NAME] | 166590.79 | 0
727 | 1 | BIG LAKE | -128668.74 | 0
728 | 1 | ELK RIVER | -583274.41 | 0
738 | 1 | HOLDINGFORD | -77484.63999999998 | -10004.52
739 | 1 | KIMBALL | 17264.36 | 0
740 | 1 | MELROSE | 29817.67 | 0
741 | 1 | PAYNESVILLE | 5363.24 | 0
742 | 1 | ST. CLOUD | -1155795.65 | 0
743 | 1 | SAUK CENTRE | -28616.94 | 0
745 | 1 | ALBANY | 34990.41 | 0
748 | 1 | SARTELL | -463803.28 | -25653.84
750 | 1 | ROCORI | 137624.79 | 0
756 | 1 | BLOOMING PRAIRIE | -1575.3 | 0
761 | 1 | OWATONNA | 65645.89 | 0
763 | 1 | MEDFORD | 13314.11 | 0
768 | 1 | HANCOCK | -9470.98 | 0
769 | 1 | [NAME] | -35141.88 | -11907.16
771 | 1 | CHOKIO-ALBERTA | -29151.32 | -3028.52
775 | 1 | KERKHOVEN-MURDOC | 1834.14 | 0
777 | 1 | BENSON | -47076.76 | 0
786 | 1 | BERTHA-HEWITT | 20642.04 | 0
787 | 1 | BROWERVILLE | 11900.24 | 0
801 | 1 | [NAME] | -3392.19 | -648.21
803 | 1 | WHEATON AREA SCH | -128237.21 | -4928.6
811 | 1 | WABASHA-KELLOGG | 146162.89 | 0
813 | 1 | LAKE CITY | -63195.27 | 0
815 | 2 | PRINSBURG | 7415.1 | 0
818 | 1 | VERNDALE | -4826.27 | 0
820 | 1 | SEBEKA | 8822.34 | 0
821 | 1 | MENAHGA | 143499.72 | 0
829 | 1 | WASECA | -421246.58 | 0
831 | 1 | FOREST LAKE | 266067.31 | 0
832 | 1 | MAHTOMEDI | 154207.62 | 0
833 | 1 | SOUTH WASHINGTON | -6214.82 | 0
834 | 1 | STILLWATER | -567762.82 | 0
836 | 1 | BUTTERFIELD | 29208.15 | 0
837 | 1 | MADELIA | -55468.91 | -7393.049999999999
840 | 1 | ST. [NAME] | -10979.15 | 0
846 | 1 | BRECKENRIDGE | 24527.61 | 0
850 | 1 | ROTHSAY | 10837.08 | 0
852 | 1 | CAMPBELL-TINTAH | 65719.86 | 0
857 | 1 | LEWISTON-ALTURA | 68914.34 | 0
858 | 1 | ST. CHARLES | -93112.47 | 0
861 | 1 | WINONA AREA PUBL | -11784.13 | 0
876 | 1 | ANNANDALE | 76124.1 | 0
877 | 1 | BUFFALO | 117602.01 | 0
879 | 1 | [NAME] | 151360.01 | 0
881 | 1 | MAPLE LAKE | 57634.38 | 0
882 | 1 | [NAME] | -151964.92 | 0
883 | 1 | ROCKFORD | -85656.7 | 0
885 | 1 | ST. [NAME] | -146323.13 | 0
891 | 1 | CANBY | 2335.02 | 0
911 | 1 | CAMBRIDGE-ISANTI | -8841.68 | 0
912 | 1 | MILACA | 48230.29 | 0
914 | 1 | ULEN-HITTERDAL | -6391.19 | 0
2071 | 1 | LAKE CRYSTAL-WEL | 48509.1 | 0
2125 | 1 | TRITON | -9879.6 | 0
2134 | 1 | UNITED SOUTH CEN | -18890.93 | 0
2135 | 1 | MAPLE RIVER | 46722.32 | 0
2137 | 1 | KINGSLAND | -28883.48 | 0
2142 | 1 | ST. LOUIS COUNTY | -149761.04 | 0
2143 | 1 | WATERVILLE-ELYSI | 85166.81 | 0
2144 | 1 | CHISAGO LAKES | -136515.53 | 0
2149 | 1 | MINNEWASKA | -43423.12 | 0
2154 | 1 | EVELETH-GILBERT | -141278.9 | 0
2155 | 1 | WADENA-DEER CREE | 42581.27 | 0
2159 | 1 | BUFFALO LAKE-HEC | -19480.97 | -9553.93
2164 | 1 | DILWORTH-GLYNDON | 53060.27 | 0
2165 | 1 | HINCKLEY-FINLAYS | 34474.5 | 0
2167 | 1 | LAKEVIEW | -4751.38 | 0
2168 | 1 | [NAME] | -42027.79 | 0
2169 | 1 | MURRAY COUNTY CE | -5693.87 | 0
2170 | 1 | STAPLES-MOTLEY | 71374.77 | 0
2171 | 1 | KITTSON CENTRAL | -3065.5 | 0
2172 | 1 | KENYON-WANAMINGO | -88409.91 | 0
2174 | 1 | PINE RIVER-BACKU | 18653.5 | 0
2176 | 1 | WARREN-ALVARADO- | -37409.98 | 0
2180 | 1 | M.A.C.C.R.A.Y. | -52075.5 | 0
2184 | 1 | LUVERNE | 33887.33 | 0
2190 | 1 | [NAME] | -81147.01 | 0
2198 | 1 | FILLMORE CENTRAL | -30969.03 | 0
2215 | 1 | NORMAN COUNTY EA | -1936.88 | 0
2310 | 1 | SIBLEY EAST | 31193.92 | 0
2311 | 1 | CLEARBROOK-GONVI | -95537.31 | -6036.06
2342 | 1 | WEST CENTRAL ARE | -53204.09 | 0
2358 | 1 | TRI-COUNTY | -61901.16 | -3526.2
2364 | 1 | BELGRADE-BROOTEN | 37557.37 | 0
2365 | 1 | G.F.W. | -178909.33 | 0
2396 | 1 | A.C.G.C. | -9891.59 | 0
2397 | 1 | LESUEUR-HENDERSO | -217168.49 | -8334.71
2448 | 1 | MARTIN COUNTY WE | -12781.42 | 0
2527 | 1 | NORMAN COUNTY WE | 6911.54 | 0
2534 | 1 | BIRD ISLAND-OLIV | 29736.15 | 0
2536 | 1 | GRANADA HUNTLEY- | -75295.96 | 0
2580 | 1 | EAST CENTRAL | -20023.26 | 0
2609 | 1 | WIN-E-MAC | -14404.52 | 0
2683 | 1 | GREENBUSH-MIDDLE | 3024.51 | 0
2687 | 1 | HOWARD LAKE-WAVE | -14161.75 | 0
2689 | 1 | PIPESTONE AREA S | -13069.04 | 0
2711 | 1 | MESABI EAST | 0 | 0
2752 | 1 | FAIRMONT AREA SC | 234054.25 | 0
2753 | 1 | LONG PRAIRIE-GRE | -5514.22 | 0
2754 | 1 | CEDAR MOUNTAIN | 18101.46 | 0
2759 | 1 | EAGLE VALLEY PUB | 20460.36 | 0
2805 | 1 | ZUMBROTA-MAZEPPA | -23065.41 | 0
2835 | 1 | JANESVILLE-WALDO | -379960.5499999999 | -8062.82
2853 | 1 | LAC QUI PARLE VA | -20422.12 | 0
2854 | 1 | ADA-BORUP | -8351.23 | 0
2856 | 1 | [NAME] C | 175.68 | 0
2859 | 1 | GLENCOE-SILVER L | -7244.329999999999 | -4257.95
2860 | 1 | BLUE EARTH AREA | 2655.9 | 0
2884 | 1 | RED ROCK CENTRAL | -5715.84 | 0
2886 | 1 | GLENVILLE-EMMONS | 29600.36 | 0
2888 | 1 | [NAME] | 11055.02 | 0
2889 | 1 | LAKE PARK AUDUBO | -25460.24 | 0
2890 | 1 | [NAME] COUNTY | -50379.45 | 0
2895 | 1 | JACKSON COUNTY C | -77990.89000000001 | 0
2897 | 1 | REDWOOD AREA SCH | -236003.39 | -16140.85
2898 | 1 | WESTBROOK-WALNUT | -10877.3 | 0
2899 | 1 | PLAINVIEW-ELGIN-MILLV | -7292.32 | 0
2902 | 1 | RTR | -59927.69999999999 | -12241.07
2903 | 1 | ORTONVILLE-BELLINGHAM | 124332.56 | 0
2904 | 1 | TRACY AREA | 10414.43 | 0