Spreadsheet: 158d57ee-adf3-4873-b56b-000169b54569
Sheet: Tax Shift Payback

FY 2014 Property Tax Shift Payback |  |  | MDE, School Finance
Based on November 2013 Forecast |  |  | 2014-01-06 00:00:00
line intentionally left blank
 |  |  | Amount of Tax Shift Payback from 48.6% to 0%
line intentionally left blank
 |  | State Total
line intentionally left blank
1 | 1 | AITKIN | 354088.31
1.2 | 3 | MINNEAPOLIS | 34709030.64
2 | 1 | HILL CITY | 62600.18
4 | 1 | [NAME] | 197459
6 | 3 | SOUTH ST. PAUL | 2618120.83
11 | 1 | ANOKA-HENNEPIN | 32549579.81
12 | 1 | CENTENNIAL | 4213737.3
13 | 1 | COLUMBIA HEIGHTS | 2019263.56
14 | 1 | FRIDLEY | 2099053.24
15 | 1 | ST. FRANCIS | 1863798.13
16 | 1 | SPRING LAKE PARK | 4228881.779999999
22 | 1 | DETROIT LAKES | 1306664.96
23 | 1 | FRAZEE-VERGAS | 546197.1699999999
25 | 1 | PINE POINT | 0
31 | 1 | BEMIDJI | 2150410.6
32 | 1 | BLACKDUCK | 155719.93
36 | 1 | KELLIHER | 34390.81
38 | 1 | RED LAKE | 2002.02
47 | 1 | SAUK RAPIDS | 1194217.25
51 | 1 | FOLEY | 388161.26
75 | 1 | ST. CLAIR | 235141.77
77 | 1 | MANKATO | 4954344.97
81 | 1 | COMFREY | 109795.08
84 | 1 | SLEEPY EYE | 200775.0399999999
85 | 1 | SPRINGFIELD | 218030.81
88 | 1 | NEW ULM | 2010351.2
91 | 1 | BARNUM | 163927.05
93 | 1 | CARLTON | 400383.35
94 | 1 | CLOQUET | 441834.28
95 | 1 | CROMWELL-WRIGHT | 70253.11
97 | 1 | MOOSE LAKE | 305089.38
99 | 1 | ESKO | 291664.21
100 | 1 | WRENSHALL | 146706.35
108 | 1 | NORWOOD | 634100.64
110 | 1 | WACONIA | 2014325.14
111 | 1 | WATERTOWN-MAYER | 668786.1699999999
112 | 1 | CHASKA | 7391227
113 | 1 | WALKER-HACKENSAC | 351726.51
115 | 1 | CASS LAKE-BENA S | 295145.68
116 | 1 | PILLAGER | 362258.67
118 | 1 | NORTHLAND COMMUN | 189730.37
129 | 1 | MONTEVIDEO | 514047.53
138 | 1 | NORTH BRANCH | 669416.8999999999
139 | 1 | RUSH CITY | 245207.23
146 | 1 | [NAME] | 451039.6700000001
150 | 1 | [NAME] | 222632.37
152 | 1 | MOORHEAD | 3305767.06
162 | 1 | BAGLEY | 237531.2100000001
166 | 1 | COOK COUNTY | 215452.64
173 | 1 | MOUNTAIN LAKE | 301683.23
177 | 1 | WINDOM | 688446.4
181 | 1 | BRAINERD | 3253436.48
182 | 1 | CROSBY-IRONTON | 596241.5
186 | 1 | PEQUOT LAKES | 697262.52
191 | 1 | BURNSVILLE | 8440885.26
192 | 1 | FARMINGTON | 2454279.34
194 | 1 | LAKEVILLE | 5557107.16
195 | 1 | RANDOLPH | 152560.85
196 | 1 | ROSEMOUNT-APPLE | 23529092.86
197 | 1 | WEST ST. PAUL-ME | 5123378.819999999
199 | 1 | [NAME] | 2559720.16
200 | 1 | HASTINGS | 4592024.89
203 | 1 | HAYFIELD | 512468.47
204 | 1 | [NAME] | 361334.6
206 | 1 | ALEXANDRIA | 1635765.54
207 | 1 | BRANDON | 0
208 | 1 | [NAME] | 0
213 | 1 | [NAME] | 179242.79
227 | 1 | [NAME] | 337707.04
229 | 1 | LANESBORO | 78210.87
238 | 1 | MABEL-CANTON | 167151.33
239 | 1 | RUSHFORD-PETERSO | 451939.59
241 | 1 | [NAME] | 2316353.66
242 | 1 | ALDEN | 78871.07999999999
252 | 1 | CANNON FALLS | 574313.49
253 | 1 | GOODHUE | 230219.49
255 | 1 | PINE ISLAND | 623448.89
256 | 1 | RED WING | 2394327.68
261 | 1 | ASHBY | 192359.31
264 | 1 | HERMAN-NORCROSS | 38179.94
270 | 1 | HOPKINS | 9223202.75
271 | 1 | BLOOMINGTON | 14081465.71
272 | 1 | EDEN PRAIRIE | 9372679.68
273 | 1 | EDINA | 11911003.99
276 | 1 | MINNETONKA | 9300253.14
277 | 1 | WESTONKA | 2524431.48
278 | 1 | ORONO | 2665380.43
279 | 1 | OSSEO | 21834413.74
280 | 1 | RICHFIELD | 4491365.859999999
281 | 1 | ROBBINSDALE | 13306791.08
282 | 1 | ST. ANTHONY-NEW | 1397427.27
283 | 1 | ST. LOUIS PARK | 5060425.92
284 | 1 | WAYZATA | 14508931.32
286 | 1 | BROOKLYN CENTER | 617255.71
294 | 1 | HOUSTON | 322134.54
297 | 1 | SPRING GROVE | 214334.94
299 | 1 | CALEDONIA | 408760.86
300 | 1 | LACRESCENT-HOKAH | 687103.94
306 | 1 | LAPORTE | 81529.2
308 | 1 | NEVIS | 205555.7899999999
309 | 1 | PARK RAPIDS | 975847.12
314 | 1 | BRAHAM | 284786.15
316 | 1 | GREENWAY | 212074.43
317 | 1 | DEER RIVER | 53856.48
318 | 1 | GRAND RAPIDS | 1228165.5
319 | 1 | NASHWAUK-KEEWATI | 209190.3
323 | 2 | FRANCONIA | 11869.35
330 | 1 | HERON LAKE-OKABE | 255996.82
332 | 1 | MORA | 403192.05
333 | 1 | OGILVIE | 124327.28
345 | 1 | NEW LONDON-SPICE | 984191.71
347 | 1 | WILLMAR | 1870186.27
356 | 1 | LANCASTER | 68876.70000000001
361 | 1 | INTERNATIONAL FA | 774451.36
362 | 1 | [NAME] | 82103.06
363 | 1 | SOUTH KOOCHICHIN | 84852.29
378 | 1 | DAWSON-BOYD | 348973.41
381 | 1 | LAKE SUPERIOR | 72244.78
390 | 1 | LAKE OF THE WOOD | 378887.11
391 | 1 | CLEVELAND PUBLIC | 340171.8299999999
402 | 1 | HENDRICKS | 130719.88
403 | 1 | IVANHOE | 126901.08
404 | 1 | LAKE BENTON | 150407.15
413 | 1 | MARSHALL | 1254026.8
414 | 1 | MINNEOTA | 174685.26
415 | 1 | LYND | 182938.14
423 | 1 | HUTCHINSON | 1571032.87
424 | 1 | LESTER PRAIRIE | 212083.54
432 | 1 | MAHNOMEN | 76129.42
435 | 1 | WAUBUN | 125095.62
441 | 1 | MARSHALL COUNTY | 352740.24
447 | 1 | GRYGLA | 63881.19
458 | 1 | TRUMAN | 109778.2
463 | 1 | [NAME] | 292583.72
465 | 1 | [NAME] | 755717.74
466 | 1 | DASSEL-COKATO | 596043.3200000001
473 | 1 | ISLE | 152441.8
477 | 1 | PRINCETON | 993777.14
480 | 1 | ONAMIA | 616861.24
482 | 1 | LITTLE FALLS | 1148894.11
484 | 1 | PIERZ | 353914.12
485 | 1 | ROYALTON | 133764.29
486 | 1 | SWANVILLE | 143860.09
487 | 1 | UPSALA | 122645.85
492 | 1 | [NAME] | 1595407.64
495 | 1 | GRAND MEADOW | 204502.7100000001
497 | 1 | [NAME] | 27707.98
499 | 1 | LEROY | 222987.56
500 | 1 | SOUTHLAND | 176616.9
505 | 1 | FULDA | 138768.67
507 | 1 | NICOLLET | 117814.73
508 | 1 | ST. PETER | 1374395.43
511 | 1 | ADRIAN | 282038.53
513 | 1 | BREWSTER | 0
514 | 1 | ELLSWORTH | 33352.91
516 | 1 | ROUND LAKE | 0
518 | 1 | WORTHINGTON | 1419619.58
531 | 1 | BYRON | 571029.75
533 | 1 | [NAME] | 226256.09
534 | 1 | STEWARTVILLE | 891395.3500000001
535 | 1 | ROCHESTER | 11171244.49
542 | 1 | BATTLE LAKE | 432451.7
544 | 1 | FERGUS FALLS | 980934.93
545 | 1 | HENNING | 277267.38
547 | 1 | PARKERS PRAIRIE | 311109.09
548 | 1 | PELICAN RAPIDS | 628993.11
549 | 1 | PERHAM | 724017.33
550 | 1 | UNDERWOOD | 73873.62
553 | 1 | NEW YORK MILLS | 129327.76
561 | 1 | GOODRIDGE | 83142.95
564 | 1 | THIEF RIVER FALL | 965751.4099999998
577 | 1 | WILLOW RIVER | 153966.17
578 | 1 | PINE CITY | 820719
581 | 1 | EDGERTON | 172830.1
592 | 1 | CLIMAX | 69881.18
593 | 1 | CROOKSTON | 1097756.72
595 | 1 | EAST GRAND FORKS | 660409.64
599 | 1 | FERTILE-BELTRAMI | 301808.43
600 | 1 | FISHER | 57056.83
601 | 1 | FOSSTON | 238493.11
611 | 1 | CYRUS | 0
621 | 1 | MOUNDS VIEW | 10918543.53
622 | 1 | NORTH ST PAUL-MA | 7219910.779999998
623 | 1 | ROSEVILLE | 5717222.18
624 | 1 | WHITE BEAR LAKE | 9576752.89
625 | 1 | ST. PAUL | 31533695.29
627 | 1 | OKLEE | 0
628 | 1 | PLUMMER | 0
630 | 1 | RED LAKE FALLS | 201393.3
635 | 1 | MILROY | 68069.37
640 | 1 | WABASSO | 210135.85
656 | 1 | FARIBAULT | 1487029.5
659 | 1 | NORTHFIELD | 4315722.66
671 | 1 | HILLS-BEAVER CRE | 219196.78
676 | 1 | BADGER | 67894.55
682 | 1 | ROSEAU | 397220.1700000001
690 | 1 | WARROAD | 414446.32
695 | 1 | CHISHOLM | 161917.91
696 | 1 | ELY | 590658.5
698 | 1 | FLOODWOOD | 139065.13
700 | 1 | HERMANTOWN | 735700.9
701 | 1 | HIBBING | 676340.27
704 | 1 | PROCTOR | 707193.96
706 | 1 | VIRGINIA | 490896.5699999999
707 | 1 | NETT LAKE | 14766.2
709 | 1 | DULUTH | 4683101.34
712 | 1 | MOUNTAIN IRON-BU | 119425.97
716 | 1 | BELLE PLAINE | 554366.8600000001
717 | 1 | [NAME] | 869636.78
719 | 1 | PRIOR LAKE | 5275715.8
720 | 1 | SHAKOPEE | 3841621.26
721 | 1 | NEW PRAGUE AREA | 2159224.32
726 | 1 | [NAME] | 1148106.62
727 | 1 | BIG LAKE | 1155069.89
728 | 1 | ELK RIVER | 7785998.529999998
738 | 1 | HOLDINGFORD | 201676.04
739 | 1 | KIMBALL | 436137.61
740 | 1 | MELROSE | 603318.38
741 | 1 | PAYNESVILLE | 580937.54
742 | 1 | ST. CLOUD | 7304170.17
743 | 1 | SAUK CENTRE | 653323.04
745 | 1 | ALBANY | 479789.43
748 | 1 | SARTELL | 1400788.58
750 | 1 | ROCORI | 851804.13
756 | 1 | BLOOMING PRAIRIE | 279624.96
761 | 1 | OWATONNA | 2305141.77
763 | 1 | MEDFORD | 116593.69
768 | 1 | HANCOCK | 105196.67
769 | 1 | [NAME] | 0
771 | 1 | CHOKIO-ALBERTA | 152693.92
775 | 1 | KERKHOVEN-MURDOC | 183657.84
777 | 1 | BENSON | 381116.81
786 | 1 | BERTHA-HEWITT | 108956.96
787 | 1 | BROWERVILLE | 58018.46000000001
801 | 1 | [NAME] | 25505.83
803 | 1 | WHEATON AREA SCH | 215315.82
811 | 1 | WABASHA-KELLOGG | 390968.72
813 | 1 | LAKE CITY | 831173.5
815 | 2 | PRINSBURG | 4867.280000000001
818 | 1 | VERNDALE | 65876.1
820 | 1 | SEBEKA | 172297.31
821 | 1 | MENAHGA | 182602.26
829 | 1 | WASECA | 809352.46
831 | 1 | FOREST LAKE | 5467975.91
832 | 1 | MAHTOMEDI | 2199472.71
833 | 1 | SOUTH WASHINGTON | 11016272.49
834 | 1 | STILLWATER | 7819179.199999999
836 | 1 | BUTTERFIELD | 104875.65
837 | 1 | MADELIA | 307467.16
840 | 1 | ST. [NAME] | 573598.77
846 | 1 | BRECKENRIDGE | 329621.92
850 | 1 | ROTHSAY | 217385.98
852 | 1 | CAMPBELL-TINTAH | 87621.64
857 | 1 | LEWISTON-ALTURA | 307772.37
858 | 1 | ST. CHARLES | 282728.33
861 | 1 | WINONA AREA PUBL | 4059444.87
876 | 1 | ANNANDALE | 938505.76
877 | 1 | BUFFALO | 2359360.83
879 | 1 | [NAME] | 1258924.88
881 | 1 | MAPLE LAKE | 371174.52
882 | 1 | [NAME] | 2336941.73
883 | 1 | ROCKFORD | 655459.1799999999
885 | 1 | ST. [NAME] | 1728549.42
891 | 1 | CANBY | 220251.28
911 | 1 | CAMBRIDGE-ISANTI | 912513.8400000002
912 | 1 | MILACA | 185565.49
914 | 1 | ULEN-HITTERDAL | 158912.4
2071 | 1 | LAKE CRYSTAL-WEL | 427129.53
2125 | 1 | TRITON | 500862.07
2134 | 1 | UNITED SOUTH CEN | 353444.13
2135 | 1 | MAPLE RIVER | 399038.84
2137 | 1 | KINGSLAND | 354115.95
2142 | 1 | ST. LOUIS COUNTY | 804708.64
2143 | 1 | WATERVILLE-ELYSI | 843093.97
2144 | 1 | CHISAGO LAKES | 1581664.46
2149 | 1 | MINNEWASKA | 733124.47
2154 | 1 | EVELETH-GILBERT | 226487.66
2155 | 1 | WADENA-DEER CREE | 394218.04
2159 | 1 | BUFFALO LAKE-HEC | 254519.4
2164 | 1 | DILWORTH-GLYNDON | 323529.93
2165 | 1 | HINCKLEY-FINLAYS | 261375.13
2167 | 1 | LAKEVIEW | 239006.16
2168 | 1 | [NAME] | 224811.33
2169 | 1 | MURRAY COUNTY CE | 551009.55
2170 | 1 | STAPLES-MOTLEY | 452031.77
2171 | 1 | KITTSON CENTRAL | 108070.97
2172 | 1 | KENYON-WANAMINGO | 534147.14
2174 | 1 | PINE RIVER-BACKU | 250077.1
2176 | 1 | WARREN-ALVARADO- | 111840.73
2180 | 1 | M.A.C.C.R.A.Y. | 540561
2184 | 1 | LUVERNE | 649402.8500000001
2190 | 1 | [NAME] | 511562.89
2198 | 1 | FILLMORE CENTRAL | 329100.4399999999
2215 | 1 | NORMAN COUNTY EA | 176153.33
2310 | 1 | SIBLEY EAST | 534203.63
2311 | 1 | CLEARBROOK-GONVI | 216697.4600000001
2342 | 1 | WEST CENTRAL ARE | 683891.4
2358 | 1 | TRI-COUNTY | 125636.9
2364 | 1 | BELGRADE-BROOTEN | 332225.66
2365 | 1 | G.F.W. | 421813.98
2396 | 1 | A.C.G.C. | 631657.1499999999
2397 | 1 | LESUEUR-HENDERSO | 649997.41
2448 | 1 | MARTIN COUNTY WE | 552306.76
2527 | 1 | NORMAN COUNTY WE | 173412.64
2534 | 1 | BIRD ISLAND-OLIV | 306278.79
2536 | 1 | GRANADA HUNTLEY- | 276044.19
2580 | 1 | EAST CENTRAL | 185978.52
2609 | 1 | WIN-E-MAC | 255330.09
2683 | 1 | GREENBUSH-MIDDLE | 124255.85
2687 | 1 | HOWARD LAKE-WAVE | 550446.6000000001
2689 | 1 | PIPESTONE AREA S | 623960.25
2711 | 1 | MESABI EAST | 0
2752 | 1 | FAIRMONT AREA SC | 1332660.87
2753 | 1 | LONG PRAIRIE-GRE | 445137.38
2754 | 1 | CEDAR MOUNTAIN | 180927.38
2759 | 1 | EAGLE VALLEY PUB | 146156.03
2769 | 1 | MORRIS AREA PUB | 440381.75
2805 | 1 | ZUMBROTA-MAZEPPA | 683853.48
2835 | 1 | JANESVILLE-WALDO | 568010.74
2853 | 1 | LAC QUI PARLE VA | 577666.21
2854 | 1 | ADA-BORUP | 177512.34
2856 | 1 | [NAME] C | 189695.58
2859 | 1 | GLENCOE-SILVER L | 820576.33
2860 | 1 | BLUE EARTH AREA | 411172.11
2884 | 1 | RED ROCK CENTRAL | 341287.75
2886 | 1 | GLENVILLE-EMMONS | 83404.6
2888 | 1 | [NAME] | 160113.58
2889 | 1 | LAKE PARK AUDUBO | 477765
2890 | 1 | [NAME] COUNTY | 569575.74
2895 | 1 | JACKSON COUNTY C | 757588.9099999998
2897 | 1 | REDWOOD AREA SCH | 641281.46
2898 | 1 | WESTBROOK-WALNUT | 139775.06
2899 | 1 | PLAINVIEW-ELGIN-MILLV | 497258.98
2902 | 1 | RTR | 274953.59
2903 | 1 | ORTONVILLE-BELLINGHAM | 278402.81
2904 | 1 | TRACY AREA | 414768.4200000001
2905 | 1 | TRI-CITY UNITED | 989527.65
2906 | 1 | RED LAKE COUNTY CENTRAL | 188603.23
2907 | 1 | ROUND LAKE-BREWSTER | 239895.96
2908 | 1 | BRANDON-EVANSVILLE | 415418.71
end of worksheet