Spreadsheet: 25c6e63a-ff0e-4049-b37f-57c71e0d14ca
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 | 47081.74 | 0
1.2 | 3 | MINNEAPOLIS | 1985867.55 | 0
2 | 1 | HILL CITY | 7810.88 | 0
4 | 1 | [NAME] | -85158.33 | 0
6 | 3 | SOUTH ST. PAUL | -37165.95 | 0
11 | 1 | ANOKA-HENNEPIN | -32670.66 | 0
12 | 1 | CENTENNIAL | 53425.12 | 0
13 | 1 | COLUMBIA HEIGHTS | -17226.55 | 0
14 | 1 | FRIDLEY | -19967.34 | 0
15 | 1 | ST. FRANCIS | -7846.7 | 0
16 | 1 | SPRING LAKE PARK | -261212.58 | 0
22 | 1 | DETROIT LAKES | 9053.18 | 0
23 | 1 | FRAZEE-VERGAS | 149176.7 | 0
25 | 1 | PINE POINT | 0 | 0
31 | 1 | BEMIDJI | -91123.95 | 0
32 | 1 | BLACKDUCK | -251.97 | 0
36 | 1 | KELLIHER | -1268.39 | 0
38 | 1 | RED LAKE | -411.77 | 0
47 | 1 | SAUK RAPIDS | -357623.43 | 0
51 | 1 | FOLEY | -7746.2 | 0
75 | 1 | ST. CLAIR | -49971.6 | 0
77 | 1 | MANKATO | -418077.63 | 0
81 | 1 | COMFREY | -4092.81 | 0
84 | 1 | SLEEPY EYE | -24316.4 | 0
85 | 1 | SPRINGFIELD | -23985.68 | 0
88 | 1 | NEW ULM | -566242.54 | 0
91 | 1 | BARNUM | -21022.31 | 0
93 | 1 | CARLTON | 7841.74 | 0
94 | 1 | CLOQUET | 16565.59 | 0
95 | 1 | CROMWELL-WRIGHT | -1479.12 | 0
97 | 1 | MOOSE LAKE | -30881.65 | 0
99 | 1 | ESKO | -62223.11 | 0
100 | 1 | WRENSHALL | 11804.17 | 0
108 | 1 | NORWOOD | 103468.47 | 0
110 | 1 | WACONIA | -151858.63 | 0
111 | 1 | WATERTOWN-MAYER | 159076.98 | 0
112 | 1 | CHASKA | -719233.03 | 0
113 | 1 | WALKER-HACKENSAC | -58310.36 | 0
115 | 1 | CASS LAKE-BENA S | -49333.11 | 0
116 | 1 | PILLAGER | -16834.24 | 0
118 | 1 | NORTHLAND COMMUN | 43008.11 | 0
129 | 1 | MONTEVIDEO | -36076.63 | 0
138 | 1 | NORTH BRANCH | 197309.45 | 0
139 | 1 | RUSH CITY | 5421.25 | 0
146 | 1 | [NAME] | -42015.68 | 0
150 | 1 | [NAME] | -10034.24 | 0
152 | 1 | MOORHEAD | -46856.65 | 0
162 | 1 | BAGLEY | 25856.37 | 0
166 | 1 | COOK COUNTY | -8025.44 | 0
173 | 1 | MOUNTAIN LAKE | -64.88 | 0
177 | 1 | WINDOM | 37875.42 | 0
181 | 1 | BRAINERD | 85300.31 | 0
182 | 1 | CROSBY-IRONTON | -23697.58 | 0
186 | 1 | PEQUOT LAKES | -195182.26 | 0
191 | 1 | BURNSVILLE | -415722.25 | 0
192 | 1 | FARMINGTON | 58971.65 | 0
194 | 1 | LAKEVILLE | -232962.95 | 0
195 | 1 | RANDOLPH | -11569.9 | 0
196 | 1 | ROSEMOUNT-APPLE | 388667.05 | 0
197 | 1 | WEST ST. PAUL-ME | -712705.23 | 0
199 | 1 | [NAME] | 76188.36 | 0
200 | 1 | HASTINGS | 156143.48 | 0
203 | 1 | HAYFIELD | -11460.5 | 0
204 | 1 | [NAME] | -36618.11 | 0
206 | 1 | ALEXANDRIA | -56774.58 | 0
207 | 1 | BRANDON | -3260.09 | 0
208 | 1 | [NAME] | -7494.02 | 0
213 | 1 | [NAME] | -7115.47 | 0
227 | 1 | [NAME] | 11424.71 | 0
229 | 1 | LANESBORO | 7434.13 | 0
238 | 1 | MABEL-CANTON | 7280.17 | 0
239 | 1 | RUSHFORD-PETERSO | -29406.61 | 0
241 | 1 | [NAME] | -232276.44 | 0
242 | 1 | ALDEN | 36799.87 | 0
252 | 1 | CANNON FALLS | -29004.61 | 0
253 | 1 | GOODHUE | -52133.61 | 0
255 | 1 | PINE ISLAND | 43351.54 | 0
256 | 1 | RED WING | 84587.19 | 0
261 | 1 | ASHBY | -16487.62 | 0
264 | 1 | HERMAN-NORCROSS | -6769.06 | 0
270 | 1 | HOPKINS | -142043.35 | 0
271 | 1 | BLOOMINGTON | -1932373.68 | 0
272 | 1 | EDEN PRAIRIE | 116529.17 | 0
273 | 1 | EDINA | -1236117.02 | 0
276 | 1 | MINNETONKA | -175059.33 | 0
277 | 1 | WESTONKA | 33374.3 | 0
278 | 1 | ORONO | -290331.13 | 0
279 | 1 | OSSEO | -1336398.25 | 0
280 | 1 | RICHFIELD | -414628.78 | 0
281 | 1 | ROBBINSDALE | 489530.39 | 0
282 | 1 | ST. ANTHONY-NEW | -174783.74 | 0
283 | 1 | ST. LOUIS PARK | 157153.16 | 0
284 | 1 | WAYZATA | -359684.09 | 0
286 | 1 | BROOKLYN CENTER | -81422.96 | 0
294 | 1 | HOUSTON | 13710.29 | 0
297 | 1 | SPRING GROVE | -6334.23 | 0
299 | 1 | CALEDONIA | 7672.82 | 0
300 | 1 | LACRESCENT-HOKAH | -19187.28 | 0
306 | 1 | LAPORTE | 13184.98 | 0
308 | 1 | NEVIS | -42907.73 | 0
309 | 1 | PARK RAPIDS | -237444.63 | 0
314 | 1 | BRAHAM | -18785.53 | 0
316 | 1 | GREENWAY | -56647.23 | 0
317 | 1 | DEER RIVER | -2078.25 | 0
318 | 1 | GRAND RAPIDS | 15038.6 | 0
319 | 1 | NASHWAUK-KEEWATI | 638.4 | 0
323 | 2 | FRANCONIA | 16598.82 | 0
330 | 1 | HERON LAKE-OKABE | -28204.45 | 0
332 | 1 | MORA | -43251.11 | 0
333 | 1 | OGILVIE | -20526.98 | 0
345 | 1 | NEW LONDON-SPICE | 67223.26 | 0
347 | 1 | WILLMAR | 63507.85 | 0
356 | 1 | LANCASTER | -49972.25 | -331.11
361 | 1 | INTERNATIONAL FA | -450.1 | 0
362 | 1 | [NAME] | -19746.07 | 0
363 | 1 | SOUTH KOOCHICHIN | 82678.27 | 0
378 | 1 | DAWSON-BOYD | -94714.86 | -601.78
381 | 1 | LAKE SUPERIOR | 180766.46 | 0
390 | 1 | LAKE OF THE WOOD | -17809.8 | 0
391 | 1 | CLEVELAND PUBLIC | -13583.95 | 0
402 | 1 | HENDRICKS | 40268.38 | 0
403 | 1 | IVANHOE | -8123.57 | 0
404 | 1 | LAKE BENTON | -39693.3 | 0
413 | 1 | MARSHALL | -104975.92 | 0
414 | 1 | MINNEOTA | -2236.62 | 0
415 | 1 | LYND | -7420.88 | 0
423 | 1 | HUTCHINSON | 12014.11 | 0
424 | 1 | LESTER PRAIRIE | 52877.83 | 0
432 | 1 | MAHNOMEN | -2041.17 | 0
435 | 1 | WAUBUN | -17483.35 | 0
441 | 1 | MARSHALL COUNTY | 10247.49 | 0
447 | 1 | GRYGLA | -4456.77 | 0
458 | 1 | TRUMAN | 6808.24 | 0
463 | 1 | [NAME] | 23903.93 | 0
465 | 1 | [NAME] | 116165.04 | 0
466 | 1 | DASSEL-COKATO | 24491.19 | 0
473 | 1 | ISLE | 1458.94 | 0
477 | 1 | PRINCETON | 49493.72 | 0
480 | 1 | ONAMIA | 281074.57 | 0
482 | 1 | LITTLE FALLS | 178710.35 | 0
484 | 1 | PIERZ | 3192.43 | 0
485 | 1 | ROYALTON | 4631.72 | 0
486 | 1 | SWANVILLE | 18472.11 | 0
487 | 1 | UPSALA | 3774.07 | 0
492 | 1 | [NAME] | -7428.53 | 0
495 | 1 | GRAND MEADOW | 9995.89 | 0
497 | 1 | [NAME] | 38664.27 | 0
499 | 1 | LEROY | -62051.6 | 0
500 | 1 | SOUTHLAND | 30063.35 | 0
505 | 1 | FULDA | -14091.82 | 0
507 | 1 | NICOLLET | 6976.99 | 0
508 | 1 | ST. PETER | -29139.83 | 0
511 | 1 | ADRIAN | -46288.15 | 0
513 | 1 | BREWSTER | -14171.72 | 0
514 | 1 | ELLSWORTH | 4539.66 | 0
516 | 1 | ROUND LAKE | -43009.03 | 0
518 | 1 | WORTHINGTON | -281782.37 | 0
531 | 1 | BYRON | -118512.79 | 0
533 | 1 | [NAME] | 28958.62 | 0
534 | 1 | STEWARTVILLE | -55658.66 | 0
535 | 1 | ROCHESTER | 574414.66 | 0
542 | 1 | BATTLE LAKE | -241246.02 | 0
544 | 1 | FERGUS FALLS | 242936.92 | 0
545 | 1 | HENNING | 42068.39 | 0
547 | 1 | PARKERS PRAIRIE | 6456.5 | 0
548 | 1 | PELICAN RAPIDS | 7741.37 | 0
549 | 1 | PERHAM | -234359.62 | 0
550 | 1 | UNDERWOOD | -3200.49 | 0
553 | 1 | NEW YORK MILLS | -3691.49 | 0
561 | 1 | GOODRIDGE | -9681.37 | 0
564 | 1 | THIEF RIVER FALL | -40594.08 | 0
577 | 1 | WILLOW RIVER | -46080.03 | 0
578 | 1 | PINE CITY | 48123.57 | 0
581 | 1 | EDGERTON | -4850.45 | 0
592 | 1 | CLIMAX | -24185.3 | 0
593 | 1 | CROOKSTON | -66852.43 | 0
595 | 1 | EAST GRAND FORKS | -18294.65 | 0
599 | 1 | FERTILE-BELTRAMI | 6099.86 | 0
600 | 1 | FISHER | 4609.15 | 0
601 | 1 | FOSSTON | 1784.04 | 0
611 | 1 | CYRUS | -28997.54 | 0
621 | 1 | MOUNDS VIEW | -107206.48 | 0
622 | 1 | NORTH ST PAUL-MA | -777931.13 | 0
623 | 1 | ROSEVILLE | -479911.13 | 0
624 | 1 | WHITE BEAR LAKE | -268301.38 | 0
625 | 1 | ST. PAUL | -2060388.25 | 0
627 | 1 | OKLEE | 2022.98 | 0
628 | 1 | PLUMMER | -6020.13 | -389.15
630 | 1 | RED LAKE FALLS | 2673.56 | 0
635 | 1 | MILROY | -2997.84 | 0
640 | 1 | WABASSO | 6883.47 | 0
656 | 1 | FARIBAULT | -101792.17 | 0
659 | 1 | NORTHFIELD | -168280.09 | 0
671 | 1 | HILLS-BEAVER CRE | -101383.43 | 0
676 | 1 | BADGER | -4189.82 | 0
682 | 1 | ROSEAU | 1272.5 | 0
690 | 1 | WARROAD | -7590.17 | 0
695 | 1 | CHISHOLM | 4571.11 | 0
696 | 1 | ELY | -106347.76 | 0
698 | 1 | FLOODWOOD | -37630.19 | 0
700 | 1 | HERMANTOWN | -34818.45 | 0
701 | 1 | HIBBING | -62625.23 | 0
704 | 1 | PROCTOR | 2358.4 | 0
706 | 1 | VIRGINIA | -115846.73 | 0
707 | 1 | NETT LAKE | 1709.12 | 0
709 | 1 | DULUTH | -361713.58 | 0
712 | 1 | MOUNTAIN IRON-BU | -7876.55 | 0
716 | 1 | BELLE PLAINE | -41158.19 | 0
717 | 1 | [NAME] | 153725.39 | 0
719 | 1 | PRIOR LAKE-SAVAG | 53478.53 | 0
720 | 1 | SHAKOPEE | -921605.85 | -9.62
721 | 1 | NEW PRAGUE AREA | -332022.87 | 0
726 | 1 | [NAME] | -9333.92 | 0
727 | 1 | BIG LAKE | 172058.83 | 0
728 | 1 | ELK RIVER | 78134.81 | 0
738 | 1 | HOLDINGFORD | 78017.66 | 0
739 | 1 | KIMBALL | 17909.39 | 0
740 | 1 | MELROSE | -16274.7 | 0
741 | 1 | PAYNESVILLE | -185313.51 | -9143.06
742 | 1 | ST. CLOUD | -136205.44 | 0
743 | 1 | SAUK CENTRE | 28469.3 | 0
745 | 1 | ALBANY | -37061.79 | 0
748 | 1 | SARTELL | 8943.01 | 0
750 | 1 | ROCORI | -10531.49 | 0
756 | 1 | BLOOMING PRAIRIE | 22692.27 | 0
761 | 1 | OWATONNA | -141816.26 | 0
763 | 1 | MEDFORD | -3216.44 | 0
768 | 1 | HANCOCK | -561.44 | 0
769 | 1 | [NAME] | -43567.44 | 0
771 | 1 | CHOKIO-ALBERTA | -8751.46 | 0
775 | 1 | KERKHOVEN-MURDOC | 29697.74 | 0
777 | 1 | BENSON | 1806.9 | 0
786 | 1 | BERTHA-HEWITT | 5578.83 | 0
787 | 1 | BROWERVILLE | 13737.82 | 0
801 | 1 | [NAME] | 5291.29 | 0
803 | 1 | WHEATON AREA SCH | 13372.98 | 0
811 | 1 | WABASHA-KELLOGG | 11035.31 | 0
813 | 1 | LAKE CITY | 56217.26 | 0
815 | 2 | PRINSBURG | -1389.47 | 0
818 | 1 | VERNDALE | 6988.72 | 0
820 | 1 | SEBEKA | 15455.91 | 0
821 | 1 | MENAHGA | -16429.54 | 0
829 | 1 | WASECA | 3353.33 | 0
831 | 1 | FOREST LAKE | -784038.35 | 0
832 | 1 | MAHTOMEDI | 136464.25 | 0
833 | 1 | SOUTH WASHINGTON | 41164.68 | 0
834 | 1 | STILLWATER | 876232.33 | 0
836 | 1 | BUTTERFIELD | -12726.09 | 0
837 | 1 | MADELIA | -131845.34 | -829.82
840 | 1 | ST. [NAME] | -53368.15 | 0
846 | 1 | BRECKENRIDGE | -17986.36 | 0
850 | 1 | ROTHSAY | -63863.53 | 0
852 | 1 | CAMPBELL-TINTAH | -45131.47 | 0
857 | 1 | LEWISTON-ALTURA | 33063.7 | 0
858 | 1 | ST. CHARLES | -24770.21 | 0
861 | 1 | WINONA AREA PUBL | 302345.83 | 0
876 | 1 | ANNANDALE | -38787.42 | 0
877 | 1 | BUFFALO | -32259.24 | 0
879 | 1 | [NAME] | -301872.81 | 0
881 | 1 | MAPLE LAKE | -35279.43 | 0
882 | 1 | [NAME] | 48453.93 | 0
883 | 1 | ROCKFORD | 14276.19 | 0
885 | 1 | ST. [NAME] | -356.35 | 0
891 | 1 | CANBY | 6309.82 | 0
911 | 1 | CAMBRIDGE-ISANTI | 38346.29 | 0
912 | 1 | MILACA | 10819.49 | 0
914 | 1 | ULEN-HITTERDAL | -18236.7 | 0
2071 | 1 | LAKE CRYSTAL-WEL | -140529.16 | -3042.07
2125 | 1 | TRITON | -15194.69 | 0
2134 | 1 | UNITED SOUTH CEN | 39105.25 | 0
2135 | 1 | MAPLE RIVER | -24208.61 | 0
2137 | 1 | KINGSLAND | 4905.81 | 0
2142 | 1 | ST. LOUIS COUNTY | -134168.32 | 0
2143 | 1 | WATERVILLE-ELYSI | -76681.97 | 0
2144 | 1 | CHISAGO LAKES | 116486.74 | 0
2149 | 1 | MINNEWASKA | 3386.43 | 0
2154 | 1 | EVELETH-GILBERT | -5574.93 | 0
2155 | 1 | WADENA-DEER CREE | 6324.88 | 0
2159 | 1 | BUFFALO LAKE-HEC | 45286.87 | 0
2164 | 1 | DILWORTH-GLYNDON | -67342.91 | 0
2165 | 1 | HINCKLEY-FINLAYS | 43867.75 | 0
2167 | 1 | LAKEVIEW | 22631.98 | 0
2168 | 1 | [NAME] | 66133.48 | 0
2169 | 1 | MURRAY COUNTY CE | -34304.56 | 0
2170 | 1 | STAPLES-MOTLEY | -20075.27 | 0
2171 | 1 | KITTSON CENTRAL | -11946.9 | 0
2172 | 1 | KENYON-WANAMINGO | 7564.88 | 0
2174 | 1 | PINE RIVER-BACKU | -37419.35 | 0
2176 | 1 | WARREN-ALVARADO- | 82491.37 | 0
2180 | 1 | M.A.C.C.R.A.Y. | 33779.76 | 0
2184 | 1 | LUVERNE | -14246.39 | 0
2190 | 1 | [NAME] | -1290.48 | 0
2198 | 1 | FILLMORE CENTRAL | 85097.51 | 0
2215 | 1 | NORMAN COUNTY EA | 78.61 | 0
2310 | 1 | SIBLEY EAST | -13435.96 | 0
2311 | 1 | CLEARBROOK-GONVI | 22255.12 | 0
2342 | 1 | WEST CENTRAL ARE | -13443.11 | 0
2358 | 1 | TRI-COUNTY | 17751.66 | 0
2364 | 1 | BELGRADE-BROOTEN | -84374.64 | 0
2365 | 1 | G.F.W. | 95468.43 | 0
2396 | 1 | A.C.G.C. | 26833.61 | 0
2397 | 1 | LESUEUR-HENDERSO | 36787.36 | 0
2448 | 1 | MARTIN COUNTY WE | -41559.35 | 0
2527 | 1 | NORMAN COUNTY WE | -19070.9 | 0
2534 | 1 | BIRD ISLAND-OLIV | -587.83 | 0
2536 | 1 | GRANADA HUNTLEY- | 6156.34 | 0
2580 | 1 | EAST CENTRAL | 13227.51 | 0
2609 | 1 | WIN-E-MAC | -26278.7 | 0
2683 | 1 | GREENBUSH-MIDDLE | -37929.33 | 0
2687 | 1 | HOWARD LAKE-WAVE | 22235.49 | 0
2689 | 1 | PIPESTONE AREA S | -15536.97 | 0
2711 | 1 | MESABI EAST | 0 | 0
2752 | 1 | FAIRMONT AREA SC | -509794.6 | 0
2753 | 1 | LONG PRAIRIE-GRE | 60535.71 | 0
2754 | 1 | CEDAR MOUNTAIN | -64119.61 | 0
2759 | 1 | EAGLE VALLEY PUB | -23479.9 | 0
2805 | 1 | ZUMBROTA-MAZEPPA | -1384.22 | 0
2835 | 1 | JANESVILLE-WALDO | -37901.47 | 0
2853 | 1 | LAC QUI PARLE VA | 19839.49 | 0
2854 | 1 | ADA-BORUP | -28471.67 | 0
2856 | 1 | [NAME] C | -59964.88 | 0
2859 | 1 | GLENCOE-SILVER L | 40989.88 | 0
2860 | 1 | BLUE EARTH AREA | -16677.13 | 0
2884 | 1 | RED ROCK CENTRAL | 14687.51 | 0
2886 | 1 | GLENVILLE-EMMONS | 2309.06 | 0
2888 | 1 | [NAME] | -4576.13 | 0
2889 | 1 | LAKE PARK AUDUBO | -70151.33 | 0
2890 | 1 | [NAME] COUNTY | -56429.13 | 0
2895 | 1 | JACKSON COUNTY C | 68266.02 | 0
2897 | 1 | REDWOOD AREA SCH | 23540.93 | 0
2898 | 1 | WESTBROOK-WALNUT | 10916.22 | 0
2899 | 1 | PLAINVIEW-ELGIN-MILLV | -70607.18 | 0
2902 | 1 | RTR | 7790.46 | 0
2903 | 1 | ORTONVILLE-BELLINGHAM | -36939.31 | 0
2904 | 1 | TRACY AREA | -26421.69 | 0
2905 | 1 | Tri City | -96767.13 | 0
392 | 1 | LECENTER | 55856.71 | 0
394 | 1 | MONTGOMERY-LONSD | 22586.3 | 0