fy 2018 fy 2019 base sf1556 change change base … · dist type name (aadm) (apu) revenue revenue...

15
SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson 3/10/2017 12:09 PM FY 2018 FY 2019 BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE FROM BASE PER ADM FROM BASE PER ADM PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE A STATE TOTAL 862,635 941,180 8,011,297,220 8,139,631,497 128,334,277 148.77 869,133 948,827 8,115,919,538 8,377,941,128 262,021,590 301.47 B MPLS & ST PAUL 72,189 78,029 796,163,050 808,451,178 12,288,128 170.22 72,675 78,594 802,987,488 828,003,903 25,016,415 344.22 C OTHER METRO, INNER 88,918 97,193 873,105,224 886,321,585 13,216,361 148.64 88,752 97,072 876,844,625 903,583,765 26,739,140 301.28 D OTHER METRO, OUTER 266,663 291,817 2,439,824,979 2,477,206,226 37,381,247 140.18 267,330 292,593 2,452,795,188 2,528,678,150 75,882,962 283.86 E GREATER MN >= 2K 200,683 219,227 1,774,294,780 1,803,604,725 29,309,945 146.05 200,531 219,202 1,778,750,674 1,838,105,954 59,355,280 295.99 F GREATER MN 1K-2K 82,946 90,605 729,375,381 741,675,616 12,300,235 148.29 82,721 90,464 730,489,084 755,373,698 24,884,614 300.83 G GREATER MN < 1K 89,386 97,725 852,835,757 866,755,775 13,920,018 155.73 88,566 96,920 848,608,095 876,608,382 28,000,287 316.15 H CHARTER 57,739 62,050 492,033,030 501,220,976 9,187,946 159.13 59,511 64,012 504,823,926 523,912,564 19,088,638 320.76 I REFERENDUM GROWTH 0 0 88,175 88,175 0 - 0 0 22,723,900 22,723,900 0 - J DISTRICT/CHARTER FUDGE 4,111 4,535 47,305,910 47,891,169 585,259 142.37 9,046 9,972 91,924,038 94,698,401 2,774,363 306.69 K COOPS & INTERMEDIATES 0 0 6,270,934 6,416,072 145,138 - 0 0 5,972,519 6,252,410 279,891 - L ALL METRO DISTRICTS 427,770 467,039 4,109,093,253 4,171,978,989 62,885,736 147.01 428,757 468,258 4,132,627,301 4,260,265,818 127,638,517 297.69 M ALL GREATER MN DISTRICTS 372,884 407,404 3,354,632,336 3,410,125,602 55,493,266 148.82 371,687 406,433 3,355,974,669 3,468,140,087 112,165,418 301.77 1 1 AITKIN 1,147 1,258 10,032,078 10,213,983 181,905 158.59 1,143 1,254 9,970,330 10,336,257 365,927 320.15 1.2 3 MINNEAPOLIS 35,791 38,555 404,314,401 410,275,328 5,960,927 166.55 36,561 39,432 412,042,315 424,326,914 12,284,599 336.00 2 1 HILL CITY 257 284 2,915,043 2,965,993 50,950 198.25 249 275 2,845,391 2,946,242 100,851 405.02 4 1 MCGREGOR 457 494 4,743,261 4,830,898 87,637 191.77 455 495 4,734,689 4,911,739 177,050 389.12 6 3 SOUTH ST. PAUL 3,641 3,968 33,134,424 33,679,576 545,152 149.72 3,650 3,987 33,281,546 34,390,117 1,108,571 303.71 11 1 ANOKA-HENNEPIN 38,094 41,748 349,404,906 354,816,098 5,411,192 142.05 38,312 41,983 352,637,177 363,646,828 11,009,651 287.37 12 1 CENTENNIAL 6,341 6,952 52,201,254 53,063,030 861,776 135.91 6,340 6,951 52,105,358 53,846,644 1,741,286 274.65 13 1 COLUMBIA HEIGHTS 3,350 3,645 35,830,095 36,436,115 606,020 180.90 3,409 3,713 36,395,795 37,639,471 1,243,676 364.82 14 1 FRIDLEY 3,068 3,357 29,533,240 30,036,868 503,628 164.17 3,080 3,378 29,700,706 30,725,595 1,024,889 332.78 15 1 ST. FRANCIS 4,344 4,767 36,007,891 36,619,662 611,771 140.83 4,278 4,692 35,346,271 36,561,634 1,215,363 284.10 16 1 SPRING LAKE PARK 5,745 6,235 49,757,162 50,584,640 827,478 144.03 5,815 6,319 50,383,125 52,079,176 1,696,051 291.67 22 1 DETROIT LAKES 3,044 3,320 26,643,721 27,093,148 449,427 147.64 3,068 3,354 26,886,816 27,805,098 918,282 299.31 23 1 FRAZEE 885 967 7,860,313 7,993,775 133,462 150.80 865 950 7,768,804 8,035,958 267,154 308.85 25 1 PINE POINT 69 71 861,581 876,997 15,416 223.42 70 72 867,945 899,356 31,411 448.73 31 1 BEMIDJI 5,180 5,620 47,350,998 48,153,414 802,416 154.91 5,196 5,638 47,506,193 49,135,743 1,629,550 313.62 32 1 BLACKDUCK 636 693 6,334,778 6,445,235 110,457 173.73 606 663 6,169,917 6,388,091 218,174 360.14 36 1 KELLIHER 276 298 3,327,443 3,389,940 62,497 226.44 282 306 3,410,545 3,540,216 129,671 459.83 38 1 RED LAKE 1,611 1,735 18,607,892 18,920,705 312,813 194.17 1,664 1,799 19,213,169 19,862,910 649,741 390.47 47 1 SAUK RAPIDS-RICE 4,374 4,762 36,144,716 36,761,988 617,272 141.12 4,375 4,766 36,170,942 37,421,682 1,250,740 285.88 51 1 FOLEY 1,817 1,990 14,573,254 14,831,985 258,731 142.39 1,781 1,953 14,323,476 14,838,512 515,036 289.18 75 1 ST. CLAIR 671 733 5,557,966 5,650,748 92,782 138.27 653 714 5,459,644 5,644,168 184,524 282.58 NB: This district run displays only the changes to general education revenue, not including other revenue formulas linked to the formula allownace Page 1 of 15 17, nelson fa increase sf1556.xlsx

Upload: vuanh

Post on 04-Nov-2018

225 views

Category:

Documents


0 download

TRANSCRIPT

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

A STATE TOTAL 862,635 941,180 8,011,297,220 8,139,631,497 128,334,277 148.77 869,133 948,827 8,115,919,538 8,377,941,128 262,021,590 301.47

B MPLS & ST PAUL 72,189 78,029 796,163,050 808,451,178 12,288,128 170.22 72,675 78,594 802,987,488 828,003,903 25,016,415 344.22

C OTHER METRO, INNER 88,918 97,193 873,105,224 886,321,585 13,216,361 148.64 88,752 97,072 876,844,625 903,583,765 26,739,140 301.28

D OTHER METRO, OUTER 266,663 291,817 2,439,824,979 2,477,206,226 37,381,247 140.18 267,330 292,593 2,452,795,188 2,528,678,150 75,882,962 283.86

E GREATER MN >= 2K 200,683 219,227 1,774,294,780 1,803,604,725 29,309,945 146.05 200,531 219,202 1,778,750,674 1,838,105,954 59,355,280 295.99

F GREATER MN 1K-2K 82,946 90,605 729,375,381 741,675,616 12,300,235 148.29 82,721 90,464 730,489,084 755,373,698 24,884,614 300.83

G GREATER MN < 1K 89,386 97,725 852,835,757 866,755,775 13,920,018 155.73 88,566 96,920 848,608,095 876,608,382 28,000,287 316.15

H CHARTER 57,739 62,050 492,033,030 501,220,976 9,187,946 159.13 59,511 64,012 504,823,926 523,912,564 19,088,638 320.76

I REFERENDUM GROWTH 0 0 88,175 88,175 0 - 0 0 22,723,900 22,723,900 0 -

J DISTRICT/CHARTER FUDGE 4,111 4,535 47,305,910 47,891,169 585,259 142.37 9,046 9,972 91,924,038 94,698,401 2,774,363 306.69

K COOPS & INTERMEDIATES 0 0 6,270,934 6,416,072 145,138 - 0 0 5,972,519 6,252,410 279,891 -

L ALL METRO DISTRICTS 427,770 467,039 4,109,093,253 4,171,978,989 62,885,736 147.01 428,757 468,258 4,132,627,301 4,260,265,818 127,638,517 297.69

M ALL GREATER MN DISTRICTS 372,884 407,404 3,354,632,336 3,410,125,602 55,493,266 148.82 371,687 406,433 3,355,974,669 3,468,140,087 112,165,418 301.77

1 1 AITKIN 1,147 1,258 10,032,078 10,213,983 181,905 158.59 1,143 1,254 9,970,330 10,336,257 365,927 320.15

1.2 3 MINNEAPOLIS 35,791 38,555 404,314,401 410,275,328 5,960,927 166.55 36,561 39,432 412,042,315 424,326,914 12,284,599 336.00

2 1 HILL CITY 257 284 2,915,043 2,965,993 50,950 198.25 249 275 2,845,391 2,946,242 100,851 405.02

4 1 MCGREGOR 457 494 4,743,261 4,830,898 87,637 191.77 455 495 4,734,689 4,911,739 177,050 389.12

6 3 SOUTH ST. PAUL 3,641 3,968 33,134,424 33,679,576 545,152 149.72 3,650 3,987 33,281,546 34,390,117 1,108,571 303.71

11 1 ANOKA-HENNEPIN 38,094 41,748 349,404,906 354,816,098 5,411,192 142.05 38,312 41,983 352,637,177 363,646,828 11,009,651 287.37

12 1 CENTENNIAL 6,341 6,952 52,201,254 53,063,030 861,776 135.91 6,340 6,951 52,105,358 53,846,644 1,741,286 274.65

13 1 COLUMBIA HEIGHTS 3,350 3,645 35,830,095 36,436,115 606,020 180.90 3,409 3,713 36,395,795 37,639,471 1,243,676 364.82

14 1 FRIDLEY 3,068 3,357 29,533,240 30,036,868 503,628 164.17 3,080 3,378 29,700,706 30,725,595 1,024,889 332.78

15 1 ST. FRANCIS 4,344 4,767 36,007,891 36,619,662 611,771 140.83 4,278 4,692 35,346,271 36,561,634 1,215,363 284.10

16 1 SPRING LAKE PARK 5,745 6,235 49,757,162 50,584,640 827,478 144.03 5,815 6,319 50,383,125 52,079,176 1,696,051 291.67

22 1 DETROIT LAKES 3,044 3,320 26,643,721 27,093,148 449,427 147.64 3,068 3,354 26,886,816 27,805,098 918,282 299.31

23 1 FRAZEE 885 967 7,860,313 7,993,775 133,462 150.80 865 950 7,768,804 8,035,958 267,154 308.85

25 1 PINE POINT 69 71 861,581 876,997 15,416 223.42 70 72 867,945 899,356 31,411 448.73

31 1 BEMIDJI 5,180 5,620 47,350,998 48,153,414 802,416 154.91 5,196 5,638 47,506,193 49,135,743 1,629,550 313.62

32 1 BLACKDUCK 636 693 6,334,778 6,445,235 110,457 173.73 606 663 6,169,917 6,388,091 218,174 360.14

36 1 KELLIHER 276 298 3,327,443 3,389,940 62,497 226.44 282 306 3,410,545 3,540,216 129,671 459.83

38 1 RED LAKE 1,611 1,735 18,607,892 18,920,705 312,813 194.17 1,664 1,799 19,213,169 19,862,910 649,741 390.47

47 1 SAUK RAPIDS-RICE 4,374 4,762 36,144,716 36,761,988 617,272 141.12 4,375 4,766 36,170,942 37,421,682 1,250,740 285.88

51 1 FOLEY 1,817 1,990 14,573,254 14,831,985 258,731 142.39 1,781 1,953 14,323,476 14,838,512 515,036 289.18

75 1 ST. CLAIR 671 733 5,557,966 5,650,748 92,782 138.27 653 714 5,459,644 5,644,168 184,524 282.58

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 1 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

77 1 MANKATO 8,483 9,224 72,768,392 73,982,022 1,213,630 143.07 8,419 9,156 72,641,237 75,086,439 2,445,202 290.44

81 1 COMFREY 149 165 1,609,781 1,632,972 23,191 155.64 149 166 1,607,619 1,654,321 46,702 313.44

84 1 SLEEPY EYE 555 606 5,161,005 5,247,922 86,917 156.61 540 589 5,070,071 5,243,030 172,959 320.29

85 1 SPRINGFIELD 545 597 4,799,773 4,879,907 80,134 147.03 534 584 4,700,845 4,859,875 159,030 297.81

88 1 NEW ULM 2,057 2,247 18,817,405 19,107,954 290,549 141.25 2,055 2,244 18,853,229 19,440,592 587,363 285.82

91 1 BARNUM 753 824 6,394,160 6,502,425 108,265 143.78 749 823 6,371,697 6,590,021 218,324 291.49

93 1 CARLTON 460 506 4,450,151 4,517,651 67,500 146.74 452 496 4,780,043 4,914,155 134,112 296.71

94 1 CLOQUET 2,707 2,924 23,588,602 23,998,734 410,132 151.51 2,760 2,986 24,038,688 24,884,447 845,759 306.43

95 1 CROMWELL 310 339 3,295,370 3,352,189 56,819 183.29 310 342 3,259,599 3,373,034 113,435 365.92

97 1 MOOSE LAKE 665 725 5,518,234 5,614,375 96,141 144.57 671 734 5,572,137 5,768,767 196,630 293.04

99 1 ESKO 1,212 1,323 9,668,728 9,832,024 163,296 134.73 1,212 1,327 9,700,221 10,031,932 331,711 273.69

100 1 WRENSHALL 341 373 3,118,014 3,169,912 51,898 152.19 346 380 3,172,166 3,279,111 106,945 309.09

108 1 CENTRAL 948 1,036 7,752,818 7,883,942 131,124 138.32 928 1,011 7,594,949 7,855,179 260,230 280.42

110 1 WACONIA 4,090 4,478 32,739,583 33,289,761 550,178 134.52 4,035 4,413 32,359,725 33,462,071 1,102,346 273.20

111 1 WATERTOWN-MAYER 1,676 1,825 13,574,817 13,803,807 228,990 136.63 1,627 1,770 13,286,420 13,739,954 453,534 278.75

112 1 EASTERN CARVER COUNTY 9,667 10,602 88,403,518 89,720,784 1,317,266 136.26 9,836 10,775 89,829,518 92,539,107 2,709,589 275.48

113 1 WALKER-HACKENSACK-AKELEY 716 785 6,807,035 6,925,070 118,035 164.85 702 766 6,734,830 6,971,724 236,894 337.46

115 1 CASS LAKE 1,086 1,159 12,397,530 12,621,640 224,110 206.36 1,125 1,204 12,651,719 13,112,900 461,181 409.94

116 1 PILLAGER 1,072 1,163 9,134,369 9,291,226 156,857 146.32 1,121 1,216 9,521,584 9,852,331 330,747 295.05

118 1 NORTHLAND COMMUNITY 326 352 4,041,778 4,101,210 59,432 182.31 328 356 4,078,324 4,199,666 121,342 369.95

129 1 MONTEVIDEO 1,454 1,593 13,063,924 13,280,303 216,379 148.82 1,445 1,585 13,019,873 13,456,586 436,713 302.22

138 1 NORTH BRANCH 2,974 3,267 24,763,895 25,181,403 417,508 140.39 2,982 3,270 24,732,699 25,576,668 843,969 283.02

139 1 RUSH CITY 870 951 7,297,737 7,422,757 125,020 143.70 873 955 7,323,520 7,577,615 254,095 291.06

146 1 BARNESVILLE 902 989 7,681,767 7,807,994 126,227 139.94 891 978 7,618,296 7,871,895 253,599 284.62

150 1 HAWLEY 913 995 7,156,346 7,281,533 125,187 137.12 921 1,009 7,269,372 7,526,868 257,496 279.58

152 1 MOORHEAD 6,391 6,931 56,621,962 57,559,198 937,236 146.65 6,469 7,020 58,775,427 60,695,128 1,919,701 296.75

160 70 MN STATE ACADEMIES 0 0 220,831 225,942 5,111 - 0 0 220,831 231,180 10,349 -

160.2 90 MN STATE ACADEMIES TRANSFER 0 0 587,662 599,383 11,721 - 0 0 587,662 611,394 23,732 -

162 1 BAGLEY 1,002 1,089 9,038,591 9,195,870 157,279 156.94 1,033 1,123 9,284,692 9,611,516 326,824 316.33

166 1 COOK COUNTY 452 499 5,246,933 5,331,799 84,866 187.72 431 476 5,092,989 5,260,409 167,420 388.37

173 1 MOUNTAIN LAKE 478 526 4,943,168 5,017,579 74,411 155.67 476 522 4,912,973 5,062,645 149,672 314.44

177 1 WINDOM 1,075 1,171 9,998,798 10,158,966 160,168 148.99 1,084 1,182 10,085,377 10,412,369 326,992 301.65

181 1 BRAINERD 6,541 7,132 55,949,902 56,908,422 958,520 146.54 6,571 7,177 56,278,371 58,230,376 1,952,005 297.06

182 1 CROSBY-IRONTON 1,018 1,116 8,944,065 9,099,822 155,757 153.00 997 1,091 8,787,301 9,097,435 310,134 311.07

186 1 PEQUOT LAKES 1,660 1,821 13,493,739 13,726,490 232,751 140.21 1,631 1,792 13,324,656 13,790,296 465,640 285.49

191 1 BURNSVILLE 8,940 9,727 90,650,045 92,023,127 1,373,082 153.59 8,902 9,680 90,248,420 93,015,748 2,767,328 310.86

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 2 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

192 1 FARMINGTON 6,761 7,357 57,473,451 58,379,735 906,284 134.05 6,688 7,298 57,128,553 58,953,145 1,824,592 272.82

194 1 LAKEVILLE 10,914 11,995 98,280,436 99,752,594 1,472,158 134.89 10,868 11,953 98,462,169 101,435,492 2,973,323 273.59

195 1 RANDOLPH 676 733 5,444,053 5,536,387 92,334 136.59 684 744 5,525,097 5,715,003 189,906 277.64

196 1 ROSEMOUNT-APPLE VALLEY-EAGAN 27,776 30,394 251,398,780 255,214,253 3,815,473 137.37 27,855 30,493 253,348,132 261,097,829 7,749,697 278.22

197 1 WEST ST. PAUL-MENDOTA HTS.-EAGAN 4,893 5,314 47,433,759 48,136,228 702,469 143.57 4,915 5,337 50,445,753 51,873,795 1,428,042 290.55

199 1 INVER GROVE HEIGHTS 3,869 4,223 34,018,095 34,576,893 558,798 144.43 3,843 4,205 33,948,362 35,076,590 1,128,228 293.58

200 1 HASTINGS 4,355 4,784 40,333,611 40,939,437 605,826 139.11 4,332 4,762 40,180,078 41,397,871 1,217,793 281.12

203 1 HAYFIELD 689 757 6,320,345 6,420,274 99,929 145.03 689 757 6,315,810 6,517,921 202,111 293.34

204 1 KASSON-MANTORVILLE 2,082 2,269 16,818,855 17,101,403 282,548 135.71 2,092 2,285 16,941,933 17,518,030 576,097 275.38

206 1 ALEXANDRIA 4,128 4,510 34,355,448 34,935,026 579,578 140.40 4,161 4,545 34,615,893 35,798,325 1,182,432 284.17

213 1 OSAKIS 813 892 6,488,604 6,605,248 116,644 143.47 810 892 6,488,069 6,724,229 236,160 291.56

227 1 CHATFIELD 899 984 7,768,274 7,892,864 124,590 138.59 892 979 7,738,170 7,989,502 251,332 281.76

229 1 LANESBORO 305 333 2,636,358 2,681,654 45,296 148.51 295 325 2,542,841 2,631,090 88,249 299.15

238 1 MABEL-CANTON 246 269 2,504,758 2,540,643 35,885 145.87 244 265 2,474,885 2,546,750 71,865 294.53

239 1 RUSHFORD-PETERSON 637 695 5,763,840 5,856,130 92,290 144.88 625 682 5,657,667 5,840,151 182,484 291.97

241 1 ALBERT LEA 3,427 3,739 32,870,385 33,400,728 530,343 154.75 3,437 3,748 33,068,449 34,144,465 1,076,016 313.07

242 1 ALDEN-CONGER 492 538 4,394,572 4,465,943 71,371 145.06 492 539 4,396,671 4,541,233 144,562 293.83

252 1 CANNON FALLS 1,129 1,240 9,869,220 10,026,987 157,767 139.74 1,112 1,219 9,733,648 10,048,872 315,224 283.47

253 1 GOODHUE 636 697 5,334,479 5,422,749 88,270 138.79 635 696 5,317,756 5,495,847 178,091 280.46

255 1 PINE ISLAND 1,280 1,392 10,276,630 10,451,050 174,420 136.27 1,288 1,399 10,314,947 10,669,339 354,392 275.15

256 1 RED WING 2,666 2,912 23,596,230 23,974,396 378,166 141.85 2,662 2,916 23,590,339 24,356,172 765,833 287.69

261 1 ASHBY 274 298 2,640,736 2,681,577 40,841 149.05 283 307 2,715,333 2,800,336 85,003 300.36

264 1 HERMAN-NORCROSS 118 127 1,700,079 1,722,865 22,786 193.10 116 125 1,687,000 1,732,935 45,935 395.99

270 1 HOPKINS 6,970 7,635 71,535,416 72,541,074 1,005,658 144.28 6,987 7,646 72,098,182 74,137,346 2,039,164 291.85

271 1 BLOOMINGTON 10,604 11,591 104,896,041 106,464,182 1,568,141 147.88 10,459 11,433 104,359,208 107,506,405 3,147,197 300.89

272 1 EDEN PRAIRIE 8,602 9,442 83,480,765 84,659,258 1,178,493 137.00 8,455 9,269 81,998,929 84,342,588 2,343,659 277.19

273 1 EDINA 8,548 9,372 78,034,671 79,174,963 1,140,292 133.40 8,559 9,383 78,465,575 80,777,077 2,311,502 270.07

276 1 MINNETONKA 10,550 11,527 97,224,957 98,622,972 1,398,015 132.51 10,652 11,647 98,267,405 101,127,692 2,860,287 268.52

277 1 WESTONKA 2,298 2,514 21,027,886 21,337,910 310,024 134.91 2,296 2,518 21,096,156 21,724,990 628,834 273.88

278 1 ORONO 2,810 3,088 27,209,865 27,588,415 378,550 134.72 2,814 3,091 27,377,486 28,144,404 766,918 272.54

279 1 OSSEO 20,654 22,562 211,799,958 214,913,314 3,113,356 150.74 20,751 22,682 213,991,592 220,325,040 6,333,448 305.22

280 1 RICHFIELD 4,183 4,530 43,205,301 43,897,859 692,558 165.55 4,003 4,323 41,911,056 43,272,280 1,361,224 340.01

281 1 ROBBINSDALE 12,700 13,899 130,027,753 132,012,849 1,985,096 156.31 12,786 13,998 130,871,887 134,915,504 4,043,617 316.25

282 1 ST. ANTHONY-NEW BRIGHTON 1,778 1,967 16,008,824 16,253,038 244,214 137.35 1,776 1,965 15,995,285 16,489,262 493,977 278.14

283 1 ST. LOUIS PARK 4,641 5,052 47,464,277 48,123,469 659,192 142.04 4,611 5,022 47,537,482 48,866,900 1,329,418 288.31

284 1 WAYZATA 11,692 12,786 107,773,028 109,340,391 1,567,363 134.05 11,920 13,014 110,277,463 113,506,810 3,229,347 270.92

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 3 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

286 1 BROOKLYN CENTER 2,405 2,640 24,441,952 24,867,170 425,218 176.81 2,405 2,640 24,442,020 25,302,996 860,976 357.99

294 1 HOUSTON 2,024 2,269 17,405,155 17,706,924 301,769 149.10 2,025 2,268 17,367,070 17,976,560 609,490 300.98

297 1 SPRING GROVE 348 382 3,351,630 3,400,994 49,364 141.85 346 378 3,328,558 3,427,831 99,273 286.92

299 1 CALEDONIA 685 755 5,919,545 6,017,936 98,391 143.64 691 764 5,979,148 6,180,467 201,319 291.34

300 1 LACRESCENT-HOKAH 1,110 1,224 9,171,106 9,326,324 155,218 139.84 1,071 1,183 8,936,599 9,242,539 305,940 285.66

306 1 LAPORTE 310 334 2,887,709 2,939,172 51,463 166.22 313 339 2,926,760 3,032,344 105,584 337.76

308 1 NEVIS 625 680 5,729,834 5,827,181 97,347 155.71 616 670 5,661,965 5,856,721 194,756 316.06

309 1 PARK RAPIDS 1,577 1,705 14,052,383 14,297,071 244,688 155.19 1,582 1,715 14,130,381 14,628,496 498,115 314.93

314 1 BRAHAM 764 834 6,558,809 6,670,543 111,734 146.25 764 834 6,536,462 6,761,795 225,333 294.94

316 1 GREENWAY 1,049 1,142 9,376,980 9,540,635 163,655 156.01 1,048 1,141 9,363,678 9,694,541 330,863 315.71

317 1 DEER RIVER 931 1,010 9,222,553 9,384,904 162,351 174.46 922 1,005 9,193,702 9,521,485 327,783 355.67

318 1 GRAND RAPIDS 3,981 4,358 35,886,336 36,501,607 615,271 154.57 4,011 4,390 36,108,675 37,362,596 1,253,921 312.65

319 1 NASHWAUK-KEEWATIN 553 610 5,540,218 5,636,412 96,194 173.95 539 596 5,442,925 5,634,341 191,416 355.13

323 2 FRANCONIA 30 33 311,562 315,684 4,122 137.40 24 26 259,166 266,252 7,086 295.25

330 1 HERON LAKE-OKABENA 248 270 2,805,934 2,847,250 41,316 166.70 243 264 2,756,139 2,838,344 82,205 338.52

332 1 MORA 1,600 1,753 14,071,296 14,315,035 243,739 152.34 1,575 1,725 13,866,682 14,353,190 486,508 308.89

333 1 OGILVIE 466 510 4,273,024 4,344,839 71,815 154.11 473 519 4,342,886 4,490,686 147,800 312.47

345 1 NEW LONDON-SPICER 1,471 1,602 12,105,593 12,311,516 205,923 139.99 1,480 1,616 12,194,562 12,614,485 419,923 283.73

347 1 WILLMAR 4,184 4,579 40,823,242 41,516,259 693,017 165.62 4,223 4,625 41,166,644 42,581,451 1,414,807 335.00

356 1 LANCASTER 142 154 2,003,620 2,025,129 21,509 151.47 142 152 1,993,537 2,036,790 43,253 304.60

361 1 INTERNATIONAL FALLS 1,068 1,170 9,295,010 9,453,985 158,975 148.85 1,047 1,146 9,135,399 9,451,980 316,581 302.37

362 1 LITTLEFORK-BIG FALLS 333 365 3,604,185 3,670,192 66,007 198.22 321 353 3,514,888 3,645,327 130,439 406.35

363 1 SOUTH KOOCHICHING 241 264 3,404,112 3,468,694 64,582 267.98 247 273 3,460,552 3,593,257 132,705 537.27

378 1 DAWSON-BOYD 543 594 4,955,256 5,035,209 79,953 147.24 534 584 4,895,616 5,055,583 159,967 299.56

381 1 LAKE SUPERIOR 1,360 1,499 12,594,061 12,809,348 215,287 158.30 1,365 1,504 12,588,337 13,023,765 435,428 318.99

390 1 LAKE OF THE WOODS 464 509 4,866,398 4,950,985 84,587 182.30 459 506 4,989,341 5,159,433 170,092 370.57

391 1 CLEVELAND 504 557 4,653,714 4,725,618 71,904 142.67 493 544 4,579,871 4,723,233 143,362 290.80

402 1 HENDRICKS 107 114 1,400,554 1,418,423 17,869 166.69 114 122 1,509,515 1,548,706 39,191 343.18

403 1 IVANHOE 150 161 1,487,183 1,508,413 21,230 141.53 155 167 1,541,098 1,585,645 44,547 287.40

404 1 LAKE BENTON 202 217 2,135,512 2,164,264 28,752 142.34 193 206 2,053,485 2,109,746 56,261 291.51

413 1 MARSHALL 2,506 2,744 22,354,490 22,731,388 376,898 150.40 2,523 2,764 22,511,903 23,280,132 768,229 304.49

414 1 MINNEOTA 456 503 4,119,593 4,188,137 68,544 150.32 453 499 4,096,031 4,234,016 137,985 304.60

415 1 LYND 194 207 2,047,859 2,079,149 31,290 161.12 164 178 1,846,153 1,903,999 57,846 352.29

423 1 HUTCHINSON 2,760 3,035 24,053,663 24,447,806 394,143 142.81 2,704 2,973 23,626,771 24,411,020 784,249 290.03

424 1 LESTER PRAIRIE 442 481 4,089,488 4,151,166 61,678 139.54 444 485 4,126,719 4,252,743 126,024 283.84

432 1 MAHNOMEN 609 664 7,076,235 7,204,436 128,201 210.51 606 658 7,055,675 7,314,719 259,044 427.47

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 4 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

435 1 WAUBUN-OGEMA-WHITE EARTH 577 627 6,210,089 6,320,284 110,195 190.98 584 634 6,260,966 6,485,859 224,893 385.09

441 1 MARSHALL COUNTY CENTRAL 387 424 4,335,482 4,405,811 70,329 181.73 381 417 4,273,700 4,414,053 140,353 368.38

447 1 GRYGLA 153 168 2,086,551 2,123,490 36,939 241.43 152 166 2,058,747 2,132,482 73,735 485.10

458 1 TRUMAN 219 235 2,522,024 2,555,751 33,727 154.00 216 232 2,502,500 2,570,370 67,870 314.21

463 1 EDEN VALLEY-WATKINS 962 1,053 7,991,570 8,127,749 136,179 141.56 938 1,029 7,860,642 8,132,140 271,498 289.44

465 1 LITCHFIELD 1,548 1,691 13,229,522 13,456,448 226,926 146.59 1,526 1,677 13,120,079 13,575,779 455,700 298.62

466 1 DASSEL-COKATO 2,214 2,404 18,234,029 18,542,811 308,782 139.47 2,193 2,379 18,069,430 18,689,112 619,682 282.57

473 1 ISLE 452 494 4,549,371 4,622,412 73,041 161.73 452 494 4,542,415 4,690,012 147,597 326.81

477 1 PRINCETON 3,119 3,412 25,922,821 26,366,435 443,614 142.23 3,104 3,405 25,850,424 26,745,993 895,569 288.52

480 1 ONAMIA 633 687 6,832,212 6,951,804 119,592 188.81 631 685 6,814,563 7,056,290 241,727 382.84

482 1 LITTLE FALLS 2,306 2,521 20,655,881 21,002,999 347,118 150.53 2,283 2,499 20,464,340 21,160,585 696,245 304.97

484 1 PIERZ 1,122 1,236 9,402,682 9,569,127 166,445 148.35 1,115 1,231 9,364,306 9,699,962 335,656 301.04

485 1 ROYALTON 937 1,024 7,705,117 7,836,100 130,983 139.79 938 1,026 7,716,701 7,982,267 265,566 283.12

486 1 SWANVILLE 317 347 2,927,684 2,973,553 45,869 144.70 312 341 2,888,353 2,979,999 91,646 293.74

487 1 UPSALA 372 408 3,341,458 3,395,091 53,633 144.17 374 411 3,341,720 3,450,180 108,460 290.00

492 1 AUSTIN 4,782 5,205 44,306,050 45,059,147 753,097 157.48 4,726 5,148 43,978,443 45,493,116 1,514,673 320.48

495 1 GRAND MEADOW 414 456 3,842,377 3,902,012 59,635 144.05 412 455 3,845,325 3,965,679 120,354 292.12

497 1 LYLE 246 268 2,427,788 2,469,117 41,329 168.14 239 259 2,363,979 2,445,609 81,630 341.83

499 1 LEROY-OSTRANDER 273 297 2,808,599 2,848,552 39,953 146.35 270 294 2,780,363 2,860,404 80,041 296.45

500 1 SOUTHLAND 407 448 4,119,603 4,178,791 59,188 145.43 386 424 3,927,861 4,042,240 114,379 296.32

505 1 FULDA 300 329 3,570,278 3,617,939 47,661 158.87 292 320 3,462,817 3,556,190 93,373 319.77

507 1 NICOLLET 366 402 3,475,056 3,526,792 51,736 141.36 363 400 3,451,674 3,555,610 103,936 286.33

508 1 ST. PETER 2,071 2,271 18,496,048 18,801,934 305,886 147.70 2,067 2,270 18,474,403 19,093,591 619,188 299.56

511 1 ADRIAN 549 602 5,049,293 5,130,141 80,848 147.26 551 607 5,093,892 5,259,071 165,179 299.78

514 1 ELLSWORTH 136 150 1,426,588 1,447,336 20,748 152.56 134 150 1,423,749 1,465,670 41,921 312.84

518 1 WORTHINGTON 3,236 3,526 33,774,043 34,324,652 550,609 170.15 3,316 3,623 34,544,296 35,683,352 1,139,056 343.50

531 1 BYRON 2,081 2,269 16,313,167 16,593,532 280,365 134.73 2,126 2,320 16,681,323 17,261,654 580,331 272.97

533 1 DOVER-EYOTA 1,190 1,306 10,129,326 10,293,435 164,109 137.91 1,191 1,307 10,123,863 10,455,887 332,024 278.78

534 1 STEWARTVILLE 2,076 2,260 16,833,290 17,118,312 285,022 137.29 2,072 2,262 16,848,171 17,425,796 577,625 278.78

535 1 ROCHESTER 17,352 18,900 161,673,621 164,184,375 2,510,754 144.70 17,445 19,014 162,599,902 167,711,451 5,111,549 293.01

542 1 BATTLE LAKE 435 479 3,881,237 3,945,182 63,945 147.00 425 468 3,964,668 4,090,882 126,214 296.97

544 1 FERGUS FALLS 2,407 2,625 20,614,746 20,967,364 352,618 146.50 2,387 2,595 20,310,639 21,013,680 703,041 294.53

545 1 HENNING 355 393 3,631,819 3,688,495 56,676 159.65 348 383 3,575,903 3,689,007 113,104 325.01

547 1 PARKERS PRAIRIE 544 599 5,087,372 5,169,528 82,156 151.02 532 587 4,991,962 5,155,080 163,118 306.61

548 1 PELICAN RAPIDS 887 969 8,239,004 8,379,205 140,201 158.10 875 958 8,163,607 8,444,821 281,214 321.46

549 1 PERHAM-DENT 1,406 1,548 12,280,870 12,487,496 206,626 146.96 1,403 1,537 12,211,029 12,626,608 415,579 296.21

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 5 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

550 1 UNDERWOOD 557 610 4,700,735 4,784,952 84,217 151.20 559 612 4,698,247 4,868,625 170,378 304.79

553 1 NEW YORK MILLS 747 813 6,425,060 6,534,402 109,342 146.37 743 810 6,392,466 6,612,649 220,183 296.34

561 1 GOODRIDGE 206 223 2,629,117 2,668,979 39,862 193.50 212 230 2,710,153 2,793,160 83,007 391.54

564 1 THIEF RIVER FALLS 1,900 2,078 16,495,041 16,771,843 276,802 145.69 1,900 2,078 16,364,281 16,921,015 556,734 293.02

577 1 WILLOW RIVER 419 463 4,028,867 4,096,586 67,719 161.62 408 453 3,961,789 4,096,692 134,903 330.64

578 1 PINE CITY 1,588 1,750 14,100,286 14,337,712 237,426 149.51 1,574 1,738 14,154,979 14,633,409 478,430 303.96

581 1 EDGERTON 392 427 3,847,422 3,909,698 62,276 158.87 390 425 3,838,825 3,964,277 125,452 321.67

592 1 CLIMAX-SHELLY 181 197 2,103,365 2,136,553 33,188 182.95 181 196 2,090,412 2,157,121 66,709 367.75

593 1 CROOKSTON 1,212 1,330 11,676,182 11,864,907 188,725 155.71 1,196 1,314 11,574,142 11,953,210 379,068 316.95

595 1 EAST GRAND FORKS 1,907 2,068 15,875,029 16,147,670 272,641 142.97 1,931 2,092 16,044,695 16,602,537 557,842 288.89

599 1 FERTILE-BELTRAMI 460 502 4,696,569 4,772,523 75,954 165.12 459 503 4,684,839 4,838,080 153,241 333.86

600 1 FISHER 256 280 2,445,214 2,485,132 39,918 155.93 241 264 2,323,274 2,400,139 76,865 318.94

601 1 FOSSTON 649 713 6,326,044 6,430,023 103,979 160.21 642 707 6,278,355 6,487,176 208,821 325.27

621 1 MOUNDS VIEW 11,511 12,581 106,383,240 108,010,373 1,627,133 141.35 11,649 12,729 107,587,904 110,918,871 3,330,967 285.94

622 1 NORTH ST. PAUL-MAPLEWOOD 10,398 11,429 105,392,924 107,024,196 1,631,272 156.88 10,331 11,360 104,881,112 108,167,767 3,286,655 318.13

623 1 ROSEVILLE 7,507 8,187 73,811,163 74,938,465 1,127,302 150.17 7,547 8,252 74,695,006 76,993,388 2,298,382 304.54

624 1 WHITE BEAR LAKE 8,376 9,091 79,104,055 80,259,392 1,155,337 137.93 8,425 9,145 80,007,700 82,360,104 2,352,404 279.22

625 1 ST. PAUL 36,398 39,474 391,848,649 398,175,850 6,327,201 173.83 36,114 39,162 390,945,173 403,676,989 12,731,816 352.54

630 1 RED LAKE FALLS 358 391 4,037,663 4,094,957 57,294 160.04 356 387 4,007,524 4,122,770 115,246 323.72

635 1 MILROY 43 49 591,612 598,821 7,209 167.65 45 52 619,142 634,391 15,249 338.87

640 1 WABASSO 376 423 3,595,569 3,652,623 57,054 151.74 370 416 3,551,720 3,665,845 114,125 308.45

656 1 FARIBAULT 3,805 4,185 38,444,281 39,071,602 627,321 164.85 3,737 4,106 38,001,617 39,254,157 1,252,540 335.14

659 1 NORTHFIELD 3,854 4,239 36,983,399 37,529,138 545,739 141.60 3,731 4,112 36,330,280 37,412,683 1,082,403 290.11

671 1 HILLS-BEAVER CREEK 376 411 3,708,247 3,763,829 55,582 147.82 366 401 3,643,738 3,754,454 110,716 302.50

676 1 BADGER 189 209 2,131,447 2,163,422 31,975 169.18 185 204 2,094,380 2,158,116 63,736 344.52

682 1 ROSEAU 1,170 1,278 10,175,079 10,343,752 168,673 144.16 1,147 1,250 10,012,899 10,349,326 336,427 293.31

690 1 WARROAD 1,023 1,117 9,005,165 9,161,016 155,851 152.35 1,016 1,110 8,967,918 9,282,262 314,344 309.39

695 1 CHISHOLM 721 785 6,597,509 6,707,477 109,968 152.52 716 782 6,549,244 6,770,064 220,820 308.41

696 1 ELY 528 576 4,974,827 5,056,652 81,825 154.97 526 574 4,954,109 5,119,049 164,940 313.57

698 1 FLOODWOOD 236 260 2,636,638 2,682,423 45,785 194.00 234 256 2,606,357 2,697,999 91,642 391.63

700 1 HERMANTOWN 2,066 2,263 16,566,592 16,848,302 281,710 136.36 2,064 2,265 16,567,581 17,137,929 570,348 276.33

701 1 HIBBING 2,365 2,570 20,525,248 20,880,685 355,437 150.29 2,367 2,575 20,518,213 21,237,351 719,138 303.82

704 1 PROCTOR 1,821 1,986 15,084,683 15,342,161 257,478 141.39 1,718 1,898 14,582,076 15,087,098 505,022 293.96

706 1 VIRGINIA 1,729 1,887 14,692,188 14,944,378 252,190 145.86 1,754 1,918 14,919,953 15,438,334 518,381 295.54

707 1 NETT LAKE 105 114 1,206,574 1,227,522 20,948 199.50 109 119 1,260,707 1,305,023 44,316 406.57

709 1 DULUTH 8,049 8,783 71,396,027 72,632,521 1,236,494 153.63 7,984 8,705 70,920,145 73,407,893 2,487,748 311.61

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 6 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

712 1 MOUNTAIN IRON-BUHL 478 521 4,273,626 4,345,161 71,535 149.65 475 520 4,266,291 4,410,873 144,582 304.38

716 1 BELLE PLAINE 1,618 1,765 13,090,711 13,312,094 221,383 136.83 1,619 1,768 13,114,243 13,563,300 449,057 277.37

717 1 JORDAN 1,805 1,979 14,736,885 14,985,212 248,327 137.58 1,812 1,996 14,865,775 15,372,971 507,196 279.91

719 1 PRIOR LAKE-SAVAGE AREA 8,525 9,340 71,303,807 72,445,657 1,141,850 133.94 8,775 9,591 73,201,426 75,574,675 2,373,249 270.46

720 1 SHAKOPEE 8,365 9,162 70,308,572 71,488,706 1,180,134 141.08 8,460 9,285 71,151,182 73,570,669 2,419,487 285.99

721 1 NEW PRAGUE AREA 4,072 4,456 33,538,492 34,091,285 552,793 135.75 4,051 4,442 33,459,258 34,575,748 1,116,490 275.61

726 1 BECKER 2,813 3,064 24,392,013 24,773,687 381,674 135.68 2,822 3,074 24,533,826 25,309,153 775,327 274.74

727 1 BIG LAKE 2,990 3,259 25,982,869 26,393,029 410,160 137.18 2,912 3,174 25,325,500 26,134,712 809,212 277.89

728 1 ELK RIVER 12,885 14,078 110,278,448 112,026,004 1,747,556 135.63 12,775 13,966 109,585,109 113,103,778 3,518,669 275.43

738 1 HOLDINGFORD 1,023 1,119 8,447,214 8,591,317 144,103 140.86 982 1,073 8,152,685 8,434,608 281,923 287.09

739 1 KIMBALL 743 813 6,546,243 6,650,513 104,270 140.34 738 807 6,514,497 6,724,578 210,081 284.66

740 1 MELROSE 1,341 1,489 11,937,085 12,140,698 203,613 151.84 1,292 1,434 11,571,079 11,971,043 399,964 309.57

741 1 PAYNESVILLE 929 1,019 7,865,926 7,999,494 133,568 143.78 920 1,011 7,808,320 8,076,807 268,487 291.83

742 1 ST. CLOUD 9,958 10,917 95,301,831 96,945,368 1,643,537 165.06 9,998 10,960 95,624,710 98,963,597 3,338,887 333.97

743 1 SAUK CENTRE 1,070 1,173 9,775,285 9,930,805 155,520 145.35 1,066 1,169 9,791,225 10,105,434 314,209 294.76

745 1 ALBANY 1,750 1,910 14,257,709 14,498,519 240,810 137.61 1,761 1,918 14,310,309 14,800,049 489,740 278.10

748 1 SARTELL-ST. STEPHEN 3,923 4,300 31,404,056 31,931,876 527,820 134.54 3,932 4,325 31,580,057 32,654,753 1,074,696 273.32

750 1 ROCORI 2,018 2,239 16,894,347 17,181,278 286,931 142.19 1,985 2,205 16,616,089 17,187,309 571,220 287.77

756 1 BLOOMING PRAIRIE 729 791 6,246,361 6,350,464 104,103 142.80 746 813 6,417,769 6,634,055 216,286 289.93

761 1 OWATONNA 4,811 5,249 44,004,264 44,718,680 714,416 148.50 4,799 5,235 44,062,355 45,506,226 1,443,871 300.87

763 1 MEDFORD 872 957 7,351,035 7,476,509 125,474 143.89 853 936 7,245,363 7,495,648 250,285 293.42

768 1 HANCOCK 347 376 3,166,267 3,215,532 49,265 141.97 352 382 3,224,318 3,325,659 101,341 287.90

771 1 CHOKIO-ALBERTA 158 174 1,915,908 1,939,817 23,909 151.32 158 175 1,920,225 1,968,648 48,423 306.47

775 1 KERKHOVEN-MURDOCK-SUNBURG 693 746 6,237,499 6,343,239 105,740 152.58 713 773 6,391,615 6,610,937 219,322 307.60

777 1 BENSON 842 918 7,999,508 8,128,939 129,431 153.74 837 912 7,983,673 8,244,237 260,564 311.35

786 1 BERTHA-HEWITT 412 451 4,119,798 4,186,648 66,850 162.26 372 410 3,837,152 3,963,778 126,626 340.39

787 1 BROWERVILLE 354 387 3,358,830 3,415,078 56,248 158.89 354 386 3,355,616 3,469,418 113,802 321.47

801 1 BROWNS VALLEY 147 152 1,674,420 1,701,868 27,448 186.72 146 151 1,667,265 1,722,650 55,385 379.35

803 1 WHEATON AREA 386 422 4,187,316 4,253,810 66,494 172.35 385 422 4,152,268 4,285,498 133,230 346.23

811 1 WABASHA-KELLOGG 553 609 5,111,976 5,193,863 81,887 148.08 550 605 5,093,211 5,258,426 165,215 300.39

813 1 LAKE CITY 1,229 1,346 10,447,673 10,619,815 172,142 140.07 1,220 1,336 10,366,164 10,711,864 345,700 283.36

815 2 PRINSBURG 0 0 0 0 0 - 0 0 0 0 0 -

818 1 VERNDALE 536 586 4,611,516 4,695,229 83,713 156.18 533 583 4,594,136 4,762,989 168,853 316.80

820 1 SEBEKA 511 559 4,783,720 4,862,539 78,819 154.24 473 515 4,529,573 4,680,972 151,399 320.08

821 1 MENAHGA 1,014 1,092 8,946,053 9,099,237 153,184 151.07 1,035 1,118 9,134,456 9,450,819 316,363 305.66

829 1 WASECA 1,791 1,990 15,651,195 15,915,742 264,547 147.71 1,759 1,954 15,391,262 15,918,075 526,813 299.50

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 7 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

831 1 FOREST LAKE 6,365 7,007 54,332,602 55,224,263 891,661 140.09 6,215 6,837 53,183,449 54,951,186 1,767,737 284.43

832 1 MAHTOMEDI 3,297 3,639 28,942,614 29,386,797 444,183 134.72 3,297 3,639 28,931,736 29,830,480 898,744 272.59

833 1 SOUTH WASHINGTON COUNTY 17,903 19,555 166,784,666 169,236,584 2,451,918 136.95 17,772 19,446 165,823,928 170,757,864 4,933,936 277.62

834 1 STILLWATER AREA 8,255 9,076 77,697,845 78,834,991 1,137,146 137.75 8,257 9,079 77,840,219 80,134,354 2,294,135 277.84

836 1 BUTTERFIELD 228 249 2,600,452 2,639,852 39,400 172.54 228 249 2,595,732 2,675,348 79,616 348.66

837 1 MADELIA 522 570 5,315,163 5,397,185 82,022 157.13 504 548 5,177,218 5,338,915 161,697 320.83

840 1 ST. JAMES 1,042 1,131 9,932,352 10,095,001 162,649 156.16 1,058 1,149 10,073,931 10,407,769 333,838 315.67

846 1 BRECKENRIDGE 646 710 6,245,030 6,345,613 100,583 155.70 648 711 6,262,387 6,466,684 204,297 315.27

850 1 ROTHSAY 312 334 2,764,211 2,811,500 47,289 151.57 314 338 2,797,741 2,894,651 96,910 308.63

852 1 CAMPBELL-TINTAH 144 157 1,929,302 1,956,570 27,268 189.89 141 154 1,894,052 1,948,366 54,314 386.30

857 1 LEWISTON-ALTURA 715 788 6,303,375 6,409,415 106,040 148.31 685 758 6,052,798 6,258,393 205,595 300.14

858 1 ST. CHARLES 947 1,033 7,916,290 8,050,756 134,466 141.99 951 1,038 7,873,642 8,143,974 270,332 284.26

861 1 WINONA AREA 2,990 3,287 29,754,379 30,199,092 444,713 148.73 2,999 3,298 31,652,103 32,554,544 902,441 300.91

876 1 ANNANDALE 1,702 1,853 13,966,558 14,202,505 235,947 138.63 1,682 1,836 13,898,457 14,372,918 474,461 282.08

877 1 BUFFALO-HANOVER-MONTROSE 5,742 6,297 47,165,109 47,958,239 793,130 138.13 5,714 6,271 46,986,391 48,584,790 1,598,399 279.73

879 1 DELANO 2,468 2,704 20,748,534 21,081,399 332,865 134.87 2,468 2,705 20,786,721 21,460,172 673,451 272.87

881 1 MAPLE LAKE 830 918 6,890,293 7,006,781 116,488 140.35 819 905 6,803,471 7,036,152 232,681 284.10

882 1 MONTICELLO 4,126 4,504 35,708,111 36,277,360 569,249 137.97 4,123 4,515 35,805,974 36,961,573 1,155,599 280.28

883 1 ROCKFORD 1,695 1,846 13,838,110 14,072,194 234,084 138.10 1,700 1,856 13,913,448 14,389,989 476,541 280.32

885 1 ST. MICHAEL-ALBERTVILLE 6,291 6,888 50,030,953 50,871,267 840,314 133.57 6,369 6,982 50,709,716 52,434,272 1,724,556 270.77

891 1 CANBY 501 551 5,094,030 5,174,395 80,365 160.41 492 540 5,037,597 5,198,794 161,197 327.64

911 1 CAMBRIDGE-ISANTI 5,001 5,464 42,572,980 43,287,233 714,253 142.82 4,975 5,435 42,390,161 43,829,431 1,439,270 289.30

912 1 MILACA 1,792 1,962 15,612,968 15,882,135 269,167 150.20 1,784 1,953 15,519,562 16,061,450 541,888 303.75

914 1 ULEN-HITTERDAL 274 302 2,958,790 3,000,900 42,110 153.69 269 299 2,905,047 2,988,463 83,416 310.10

2071 1 LAKE CRYSTAL-WELLCOME MEMORIAL 907 984 7,442,620 7,569,156 126,536 139.51 914 993 7,508,055 7,766,497 258,442 282.76

2125 1 TRITON 1,200 1,316 10,253,475 10,429,618 176,143 146.79 1,204 1,323 10,304,870 10,663,293 358,423 297.69

2134 1 UNITED SOUTH CENTRAL 690 753 7,002,600 7,110,305 107,705 156.09 698 762 7,069,845 7,288,664 218,819 313.49

2135 1 MAPLE RIVER 945 1,036 8,292,463 8,430,332 137,869 145.89 914 999 8,065,124 8,337,117 271,993 297.59

2137 1 KINGSLAND 622 674 5,339,494 5,427,438 87,944 141.39 633 688 5,443,463 5,625,113 181,650 286.97

2142 1 ST. LOUIS COUNTY 1,839 2,001 20,532,171 20,829,846 297,675 161.89 1,815 1,988 20,456,641 21,056,882 600,241 330.75

2143 1 WATERVILLE-ELYSIAN-MORRISTOWN 771 838 7,370,049 7,479,418 109,369 141.85 771 842 7,380,157 7,601,629 221,472 287.25

2144 1 CHISAGO LAKES AREA 3,375 3,707 28,504,246 28,974,584 470,338 139.36 3,325 3,652 28,051,475 28,988,376 936,901 281.77

2149 1 MINNEWASKA 1,193 1,299 10,354,880 10,527,474 172,594 144.67 1,192 1,298 10,352,105 10,701,484 349,379 293.10

2154 1 EVELETH-GILBERT 940 1,033 8,112,004 8,250,085 138,081 146.89 955 1,054 8,214,509 8,497,197 282,688 296.01

2155 1 WADENA-DEER CREEK 1,032 1,118 9,242,024 9,397,312 155,288 150.47 1,013 1,101 9,138,373 9,449,750 311,377 307.38

2159 1 BUFFALO LK-HECTOR-STEWART 556 605 5,509,181 5,594,900 85,719 154.17 556 607 5,519,610 5,693,422 173,812 312.61

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 8 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

2164 1 DILWORTH-GLYNDON-FELTON 1,690 1,824 13,976,899 14,214,869 237,970 140.81 1,733 1,870 14,321,244 14,814,855 493,611 284.83

2165 1 HINCKLEY-FINLAYSON 972 1,065 8,945,930 9,103,710 157,780 162.33 941 1,034 8,769,674 9,083,433 313,759 333.43

2167 1 LAKEVIEW 642 701 5,581,812 5,675,856 94,044 146.49 629 685 5,484,238 5,671,287 187,049 297.38

2168 1 NRHEG 927 1,017 7,873,552 8,008,629 135,077 145.71 904 991 7,732,015 8,000,941 268,926 297.48

2169 1 MURRAY COUNTY CENTRAL 726 793 6,713,783 6,819,162 105,379 145.15 726 793 6,714,643 6,928,001 213,358 293.88

2170 1 STAPLES-MOTLEY 1,130 1,239 10,453,123 10,630,421 177,298 156.90 1,125 1,232 10,403,325 10,759,974 356,649 317.02

2171 1 KITTSON CENTRAL 249 271 3,305,784 3,347,939 42,155 169.30 239 260 3,191,459 3,274,175 82,716 346.09

2172 1 KENYON-WANAMINGO 789 865 7,019,320 7,134,860 115,540 146.44 774 850 6,894,321 7,123,787 229,466 296.47

2174 1 PINE RIVER-BACKUS 974 1,060 8,779,646 8,932,768 153,122 157.26 993 1,083 8,937,449 9,253,092 315,643 317.97

2176 1 WARREN-ALVARADO-OSLO 462 500 5,559,270 5,639,688 80,418 173.88 467 505 5,618,436 5,783,017 164,581 352.06

2180 1 M.A.C.C.R.A.Y. 673 730 6,998,719 7,105,977 107,258 159.37 661 720 6,930,113 7,144,964 214,851 325.04

2184 1 LUVERNE 1,243 1,357 11,000,884 11,178,627 177,743 143.00 1,233 1,349 10,936,306 11,294,040 357,734 290.13

2190 1 YELLOW MEDICINE EAST 734 803 7,341,632 7,454,844 113,212 154.24 719 786 7,249,413 7,476,106 226,693 315.29

2198 1 FILMORE CENTRAL 627 682 5,764,612 5,856,861 92,249 147.13 606 659 5,609,911 5,791,707 181,796 299.99

2215 1 NORMAN COUNTY EAST 283 310 3,341,990 3,391,326 49,336 174.58 287 315 3,375,836 3,476,533 100,697 351.35

2310 1 SIBLEY EAST 1,182 1,300 10,463,542 10,639,663 176,121 149.00 1,159 1,278 10,343,504 10,696,247 352,743 304.35

2311 1 CLEARBROOK-GONVICK 422 466 4,255,864 4,325,963 70,099 166.11 417 460 4,213,646 4,354,189 140,543 337.03

2342 1 WEST CENTRAL AREA 717 780 7,522,858 7,631,656 108,798 151.74 717 783 7,521,964 7,741,683 219,719 306.44

2358 1 TRI-COUNTY 191 208 2,820,670 2,861,646 40,976 214.35 194 209 2,798,117 2,879,881 81,764 421.12

2364 1 BELGRADE-BROOTEN-ELROSA 601 660 5,618,050 5,709,640 91,590 152.40 598 660 5,592,042 5,776,359 184,317 308.22

2365 1 G.F.W. 780 852 7,251,544 7,370,385 118,841 152.36 763 833 7,156,869 7,394,436 237,567 311.36

2396 1 A.C.G.C. 752 827 7,187,086 7,301,798 114,712 152.54 737 809 7,084,744 7,313,697 228,953 310.66

2397 1 LESUEUR-HENDERSON 1,000 1,097 8,774,902 8,919,378 144,476 144.48 964 1,062 8,535,112 8,820,258 285,146 295.79

2448 1 MARTIN COUNTY WEST 730 802 7,043,014 7,154,512 111,498 152.74 710 778 6,910,559 7,132,403 221,844 312.46

2527 1 NORMAN COUNTY WEST 235 258 2,709,263 2,751,589 42,326 180.11 231 255 2,680,450 2,765,288 84,838 367.26

2534 1 BIRD ISLAND-OLIVIA-LAKE LILLIAN 687 754 6,127,184 6,231,146 103,962 151.33 683 750 6,110,493 6,320,438 209,945 307.39

2536 1 GRANADA HUNTLEY-EAST CHAIN 247 269 3,049,586 3,087,530 37,944 153.62 246 267 3,034,053 3,110,561 76,508 311.01

2580 1 EAST CENTRAL 720 786 6,934,230 7,053,842 119,612 166.13 696 759 6,807,311 7,045,336 238,025 341.99

2609 1 WIN-E-MAC 422 461 4,131,416 4,198,069 66,653 157.95 418 456 4,101,306 4,235,340 134,034 320.66

2683 1 GREENBUSH-MIDDLE RIVER 380 418 4,402,083 4,475,617 73,534 193.51 379 415 4,377,552 4,525,659 148,107 390.78

2687 1 HOWARD LAKE-WAVERLY-WINSTED 1,161 1,258 9,479,724 9,640,796 161,072 138.74 1,178 1,278 9,646,388 9,977,539 331,151 281.11

2689 1 PIPESTONE AREA 1,145 1,247 10,594,259 10,768,321 174,062 152.02 1,143 1,246 10,599,180 10,951,782 352,602 308.49

2711 1 MESABI EAST 923 1,011 8,131,567 8,272,094 140,527 152.29 921 1,009 8,114,668 8,398,849 284,181 308.64

2752 1 FAIRMONT AREA 1,717 1,881 15,770,324 16,032,414 262,090 152.64 1,702 1,866 16,744,534 17,272,443 527,909 310.17

2753 1 LONG PRAIRIE-GREY EAGLE 888 976 8,877,960 9,020,824 142,864 160.88 893 981 8,936,809 9,227,359 290,550 325.36

2754 1 CEDAR MOUNTAIN 493 542 4,464,225 4,539,033 74,808 151.74 480 528 4,382,114 4,530,896 148,782 309.96

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 9 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

2759 1 EAGLE VALLEY 220 238 2,111,014 2,143,231 32,217 146.44 229 248 2,199,635 2,267,440 67,805 296.09

2769 1 MORRIS AREA PUBLIC SCHOOLS 977 1,064 8,297,317 8,434,745 137,428 140.66 991 1,082 8,449,315 8,732,173 282,858 285.43

2805 1 ZUMBROTA-MAZEPPA 1,136 1,237 10,022,439 10,179,660 157,221 138.40 1,128 1,230 9,982,800 10,299,934 317,134 281.15

2835 1 JANESVILLE-WALDORF-PEMBERTON 558 611 5,721,092 5,804,739 83,647 149.91 535 585 5,417,748 5,577,074 159,326 297.81

2853 1 LAC QUI PARLE VALLEY 749 817 7,301,300 7,419,676 118,376 158.05 743 809 7,272,129 7,511,003 238,874 321.50

2854 1 ADA-BORUP 483 528 4,784,998 4,867,232 82,234 170.26 470 513 4,610,941 4,771,078 160,137 340.72

2856 1 STEPHEN-ARGYLE CENTRAL 299 328 3,498,776 3,552,927 54,151 181.11 291 319 3,432,177 3,539,936 107,759 370.31

2859 1 GLENCOE-SILVER LAKE 1,598 1,756 13,868,260 14,099,337 231,077 144.60 1,627 1,793 14,150,492 14,627,763 477,271 293.34

2860 1 BLUE EARTH AREA 1,135 1,245 9,922,514 10,094,058 171,544 151.14 1,117 1,226 9,814,309 10,158,134 343,825 307.81

2884 1 RED ROCK CENTRAL 379 419 4,167,122 4,230,567 63,445 167.32 364 402 4,041,579 4,166,460 124,881 342.91

2886 1 GLENVILLE-EMMONS 338 369 3,424,189 3,472,917 48,728 144.17 340 371 3,444,436 3,543,657 99,221 291.83

2888 1 CLINTON-GRACEVILLE-BEARDSLEY 336 367 3,584,256 3,643,697 59,441 176.70 337 368 3,590,916 3,711,452 120,536 357.25

2889 1 LAKE PARK AUDUBON 727 795 6,241,005 6,344,053 103,048 141.74 737 804 6,300,862 6,511,601 210,739 285.94

2890 1 RENVILLE COUNTY WEST 509 554 5,620,866 5,702,707 81,841 160.91 496 542 5,536,081 5,699,548 163,467 329.84

2895 1 JACKSON COUNTY CENTRAL 1,175 1,282 10,395,510 10,568,283 172,773 147.04 1,170 1,278 10,716,086 11,065,151 349,065 298.35

2897 1 REDWOOD AREA SCHOOLS 1,112 1,214 10,127,498 10,296,425 168,927 151.91 1,099 1,200 10,046,443 10,385,982 339,539 308.95

2898 1 WESTBROOK-WALNUT GROVE 383 419 4,292,210 4,362,234 70,024 182.64 374 407 4,194,202 4,332,834 138,632 370.28

2899 1 PLAINVIEW-ELGIN-MILLVILLE 1,454 1,589 12,012,921 12,218,114 205,193 141.12 1,464 1,603 12,100,599 12,518,984 418,385 285.78

2902 1 RTR PUBLIC SCHOOLS 609 659 5,725,592 5,822,517 96,925 159.15 624 676 5,825,979 6,025,534 199,555 319.80

2903 1 ORTONVILLE PUBLIC SCHOOLS 464 502 4,498,805 4,576,108 77,303 166.60 464 504 4,504,261 4,660,898 156,637 337.58

2904 1 TRACY AREA 708 781 6,835,379 6,948,979 113,600 160.45 705 778 7,368,344 7,597,146 228,802 324.54

2905 1 TRI-CITY UNITED 1,942 2,109 16,181,440 16,457,508 276,068 142.16 2,006 2,182 16,722,462 17,299,771 577,309 287.79

2906 1 RED LAKE COUNTY CENTRAL PUBLIC SCH 388 422 4,327,741 4,396,849 69,108 178.11 391 424 4,350,800 4,491,424 140,624 359.65

2907 1 ROUND LAKE-BREWSTER PUBLIC SCHOOLS 305 325 3,223,719 3,273,550 49,831 163.38 334 355 3,449,788 3,557,385 107,597 322.15

2908 1 BRANDON-EVANSVILLE PUBLIC SCHOOLS 476 514 4,382,686 4,453,620 70,934 149.02 484 524 4,461,462 4,607,656 146,194 302.05

3000 1 NEW REFERENDUM GROWTH 0 0 88,175 88,175 0 - 0 0 22,723,900 22,723,900 0 -

3999 1 MDE V DST EST 4,427 4,849 45,914,197 46,500,555 586,358 132.45 7,249 8,067 75,921,665 78,167,971 2,246,306 309.86

4000 7 CITY ACADEMY 110 132 1,219,108 1,242,844 23,736 215.78 30 36 760,827 791,795 30,968 1,032.27

4001 7 BLUFFVIEW MONTESSORI 204 211 1,405,275 1,431,123 25,848 126.71 205 212 1,411,424 1,463,996 52,572 256.45

4003 7 NEW HEIGHTS SCHOOL, INC. 136 152 1,062,562 1,082,855 20,293 149.21 139 156 1,089,781 1,131,901 42,120 303.02

4004 7 CEDAR RIVERSIDE COMMUNITY 176 181 1,892,971 1,928,445 35,474 201.56 185 191 1,959,579 2,033,820 74,241 401.30

4005 7 METRO DEAF SCH & NORTH STAR 36 39 387,394 395,055 7,661 212.81 36 40 392,608 408,316 15,708 436.33

4007 7 MINNESOTA NEW COUNTRY 151 165 1,287,740 1,311,167 23,427 155.15 139 150 1,120,132 1,160,997 40,865 293.99

4008 7 PACT CHARTER SCHOOL 652 697 4,707,839 4,793,089 85,250 130.75 652 697 4,707,761 4,880,370 172,609 264.74

4011 7 NEW VISIONS 1,105 1,155 9,030,404 9,194,514 164,110 148.52 1,100 1,150 9,005,197 9,336,593 331,396 301.27

4015 7 COMMUNITY OF PEACE ACADEMY 768 846 7,685,767 7,830,688 144,921 188.75 768 846 7,685,670 7,979,105 293,435 382.18

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 10 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

4016 7 WORLD LEARNER 218 230 1,469,011 1,495,775 26,764 122.77 211 221 1,429,597 1,482,322 52,725 249.88

4017 7 MINNESOTA TRANSITIONS 3,165 3,597 27,691,059 28,202,362 511,303 161.55 3,165 3,597 27,690,649 28,725,926 1,035,277 327.10

4018 7 ACHIEVE LANGUAGE ACADEMY 444 461 4,333,414 4,412,366 78,952 177.82 450 468 4,381,773 4,543,408 161,635 359.19

4020 7 DULUTH PUBLIC SCHOOLS ACADEMY 1,408 1,470 10,459,560 10,656,610 197,050 139.95 1,729 1,861 13,032,092 13,528,659 496,567 287.20

4025 7 CYBER VILLAGE 154 178 1,476,012 1,503,225 27,213 176.71 142 164 1,200,051 1,244,193 44,142 310.86

4026 7 E.C.H.O. CHARTER SCHOOL 95 107 899,013 915,697 16,684 175.62 88 100 838,946 870,407 31,461 357.51

4027 7 HIGHER GROUND 770 825 7,997,034 8,149,077 152,043 197.46 770 825 7,996,941 8,304,795 307,854 399.81

4029 7 ST. PAUL CITY SCHOOL 394 411 4,474,675 4,558,922 84,247 213.90 393 410 4,360,503 4,526,479 165,976 422.48

4030 7 ODYSSEY ACADEMY 360 373 3,313,146 3,377,447 64,301 178.61 370 384 3,385,410 3,518,360 132,950 359.32

4031 7 JENNINGS COMMUNITY LEARNING CENTER 86 103 857,053 873,366 16,313 189.69 71 85 771,117 800,941 29,824 420.06

4032 7 HARVEST PREP SCHOOL/SEED 430 430 3,711,918 3,784,718 72,800 169.30 440 440 3,776,553 3,926,418 149,865 340.60

4035 7 CONCORDIA CREATIVE LEARNING 350 350 3,198,793 3,257,388 58,595 167.41 350 350 3,198,754 3,317,397 118,643 338.98

4036 7 FACE TO FACE 48 58 650,760 663,563 12,803 266.73 48 58 603,862 627,884 24,022 500.46

4038 7 SOJOURNER TRUTH 444 460 4,147,878 4,228,704 80,826 182.04 460 478 4,268,225 4,436,407 168,182 365.61

4039 7 HIGH SCHOOL FOR RECORDING ARTS 315 378 3,392,164 3,457,556 65,392 207.59 320 384 3,431,486 3,565,367 133,881 418.38

4042 7 TWIN CITIES ACADEMY 0 0 0 0 0 - 0 0 0 0 0 -

4043 7 MATH & SCIENCE ACADEMY 487 567 3,776,738 3,845,694 68,956 141.59 492 573 3,815,493 3,956,592 141,099 286.79

4045 7 LAKES AREA CHARTER SCHOOL 0 0 0 0 0 - 0 0 0 0 0 -

4049 7 NORTHWEST PASSAGE HIGH SCHOOL 180 216 1,528,940 1,556,676 27,736 154.09 180 216 1,528,916 1,585,075 56,159 311.99

4050 7 LAFAYETTE PUBLIC CHARTER SCHOOL 96 99 721,732 735,293 13,561 141.26 104 108 781,279 811,001 29,722 285.79

4053 7 NORTH LAKES ACADEMY 420 487 3,142,335 3,199,893 57,558 137.04 417 484 3,126,113 3,242,053 115,940 278.03

4054 7 LACRESCENT MONTESSORI 67 71 478,860 487,788 8,928 133.25 78 85 560,633 581,809 21,176 271.49

4055 7 NERSTRAND 150 150 1,007,433 1,025,544 18,111 120.74 150 150 1,002,319 1,038,783 36,464 243.09

4056 7 ROCHESTER OFF-CAMPUS CHARTER HIGH 108 130 915,028 932,177 17,149 158.79 110 132 930,610 965,928 35,318 321.07

4057 7 EL COLEGIO 110 132 1,048,193 1,067,886 19,693 179.03 105 126 1,009,343 1,047,736 38,393 365.65

4058 7 SCHOOLCRAFT LEARNING COMMUNITY 187 195 1,400,015 1,426,033 26,018 139.13 189 200 1,430,101 1,483,912 53,811 284.71

4059 7 CROSSLAKE COMMUNITY 150 157 1,249,977 1,273,617 23,640 157.60 147 155 1,153,810 1,197,818 44,008 299.37

4064 7 RIVERWAY LEARNING COMMUNITY 106 115 917,686 935,367 17,681 166.80 108 118 932,137 968,490 36,353 336.60

4066 7 RIVERBEND ACADEMY 65 77 605,809 617,284 11,475 176.54 60 71 545,554 566,443 20,889 348.15

4067 7 AURORA CHARTER SCHOOL 385 402 3,938,263 4,011,810 73,547 191.03 382 399 3,919,812 4,068,054 148,242 388.07

4068 7 EXCELL ACADEMY 568 584 5,100,820 5,197,089 96,269 169.49 608 626 5,376,328 5,581,586 205,258 337.60

4070 7 HOPE COMMUNITY 520 540 5,003,681 5,091,545 87,864 168.97 530 553 5,091,528 5,272,632 181,104 341.71

4073 7 ACADEMIA CESAR CHAVEZ 580 592 5,559,906 5,661,238 101,332 174.71 642 665 6,032,456 6,255,593 223,137 347.57

4074 7 AFSA HIGH SCHOOL 465 546 3,681,683 3,749,959 68,276 146.83 425 500 3,462,035 3,592,088 130,053 306.01

4075 7 AVALON SCHOOL 200 237 1,672,517 1,703,073 30,556 152.78 173 205 1,490,954 1,545,937 54,983 317.82

4077 7 TWIN CITIES INTERNATIONAL ELEM 585 585 6,091,522 6,202,868 111,346 190.34 585 585 6,091,455 6,316,908 225,453 385.39

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 11 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

4078 7 MN INTERNATIONAL MIDDLE 458 502 5,029,634 5,121,068 91,434 199.64 476 523 5,177,633 5,368,035 190,402 400.00

4079 7 FRIENDSHIP ACADEMY OF FINE ARTS 145 145 1,292,152 1,317,833 25,681 177.11 147 147 1,304,520 1,356,988 52,468 356.93

4080 7 PILLAGER AREA CHARTER SCHOOL 43 52 446,656 455,171 8,515 198.02 44 53 450,664 468,043 17,379 394.98

4081 7 DISCOVERY PUBLIC SCHOOL FARIBAULT 64 77 592,432 603,069 10,637 166.20 64 77 592,423 613,961 21,538 336.53

4082 7 BLUESKY 490 588 4,140,786 4,217,366 76,580 156.29 460 552 3,968,928 4,117,576 148,648 323.15

4083 7 RIDGEWAY COMMUNITY SCHOOL 99 99 647,967 659,967 12,000 121.21 99 99 644,559 668,718 24,159 244.03

4084 7 NORTH SHORE COMMUNITY SCHOOL 340 340 2,480,271 2,526,726 46,455 136.63 350 350 2,549,441 2,646,135 96,694 276.27

4085 7 HARBOR CITY INTERNATIONAL 200 240 1,696,717 1,728,704 31,987 159.94 200 240 1,696,645 1,761,408 64,763 323.82

4086 7 WOODSON INSTITUTE FOR EXCELLENCE 0 0 0 0 0 - 0 0 0 0 0 -

4087 7 SAGE ACADEMY 75 90 693,258 705,966 12,708 169.44 75 90 693,247 718,979 25,732 343.09

4088 7 URBAN ACADEMY 316 316 3,095,570 3,156,042 60,472 191.37 316 316 3,095,535 3,217,976 122,441 387.47

4089 7 NEW CITY SCHOOL 275 282 1,896,298 1,931,633 35,335 128.49 309 316 2,108,850 2,188,469 79,619 257.67

4090 7 PRAIRIE CREEK COMMUNITY SCHOOL 180 180 1,159,336 1,180,429 21,093 117.18 180 180 1,159,315 1,202,023 42,708 237.27

4091 7 ARTECH 123 144 929,600 946,537 16,937 137.70 124 145 937,012 971,588 34,576 278.84

4092 7 WATERSHED HIGH SCHOOL 64 77 529,370 539,353 9,983 155.98 64 77 529,361 549,576 20,215 315.86

4093 7 NEW CENTURY 130 156 1,175,987 1,197,924 21,937 168.75 120 144 1,117,369 1,159,600 42,231 351.93

4095 7 TRIO WOLF CREEK DISTANCE LEARNING 200 240 1,543,442 1,571,717 28,275 141.38 200 240 1,543,415 1,600,668 57,253 286.27

4097 7 PARTNERSHIP ACADEMY, INC. 291 291 2,769,061 2,817,888 48,827 167.79 295 295 2,794,813 2,894,615 99,802 338.31

4098 7 NOVA CLASSICAL ACADEMY 959 1,039 6,951,199 7,078,188 126,989 132.42 992 1,078 7,204,772 7,471,542 266,770 268.92

4100 7 GREAT EXPECTATIONS 108 112 736,877 750,849 13,972 129.37 108 112 735,967 764,226 28,259 261.66

4102 7 MINNESOTA INTERNSHIP CENTER 550 660 5,850,047 5,964,954 114,907 208.92 550 660 5,849,973 6,082,635 232,662 423.02

4103 7 HMONG COLLEGE PREP 1,800 1,950 17,049,715 17,369,389 319,674 177.60 2,050 2,215 18,764,839 19,477,313 712,474 347.55

4104 7 PALADIN ACADEMY 245 294 2,406,232 2,452,108 45,876 187.25 245 294 2,406,198 2,499,088 92,890 379.14

4105 7 GREAT RIVER SCHOOL 425 485 3,263,079 3,322,703 59,624 140.29 406 462 3,154,185 3,270,851 116,666 287.35

4106 7 TREKNORTH HIGH SCHOOL 235 276 2,072,283 2,110,777 38,494 163.80 230 270 2,045,307 2,122,250 76,943 334.53

4107 7 VOYAGEURS EXPEDITIONARY 112 131 1,105,385 1,125,992 20,607 183.99 112 131 1,105,370 1,147,093 41,723 372.53

4109 7 SOBRIETY HIGH 0 0 0 0 0 - 0 0 0 0 0 -

4110 7 MAIN STREET SCH OF PERFORMING ARTS 365 438 2,935,238 2,989,810 54,572 149.51 375 450 3,012,796 3,126,247 113,451 302.54

4111 7 AUGSBURG FAIRVIEW ACADEMY 120 144 1,245,445 1,269,913 24,468 203.90 120 144 1,245,428 1,294,972 49,544 412.87

4112 7 ST PAUL CONSERVATORY PERFORMING ART 595 714 4,783,240 4,871,066 87,826 147.61 620 744 4,977,337 5,162,547 185,210 298.73

4113 7 FRASER ACADEMY 107 107 778,850 793,152 14,302 133.66 110 110 798,256 827,953 29,697 269.97

4115 7 MINNEAPOLIS ACADEMY 0 0 0 0 0 - 0 0 0 0 0 -

4116 7 LAKES INTERNATIONAL LANGUAGE 1,135 1,187 7,533,558 7,672,262 138,704 122.21 1,251 1,320 8,359,394 8,671,540 312,146 249.52

4118 7 KALEIDOSCOPE 663 701 4,565,791 4,648,304 82,513 124.45 691 736 4,786,063 4,961,488 175,425 253.87

4119 7 ACADEMIC ARTS HIGH SCHOOL 100 120 851,139 867,166 16,027 160.27 55 66 593,349 616,187 22,838 415.24

4120 7 ST. CROIX PREPARATORY 1,150 1,255 7,863,260 8,008,943 145,683 126.68 1,159 1,266 7,931,200 8,228,756 297,556 256.74

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 12 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

4121 7 UBAH MEDICAL ACADEMY 325 390 3,617,447 3,688,761 71,314 219.43 325 390 3,617,403 3,761,800 144,397 444.30

4122 7 EAGLE RIDGE ACADEMY 1,386 1,477 9,847,096 10,030,189 183,093 132.10 1,477 1,582 10,523,433 10,919,893 396,460 268.42

4123 7 DAKOTA AREA COMMUNITY 0 0 0 0 0 - 0 0 0 0 0 -

4124 7 BEACON ACADEMY 604 626 4,227,400 4,305,677 78,277 129.60 632 654 4,408,523 4,573,906 165,383 261.68

4126 7 PRAIRIE SEEDS ACADEMY 766 839 7,253,211 7,393,575 140,364 183.24 778 851 7,330,604 7,617,763 287,159 369.10

4127 7 TEAM ACADEMY 118 118 922,787 939,938 17,151 145.35 120 120 935,154 970,349 35,195 293.29

4131 7 LIGHTHOUSE ACADEMY OF NATIONS 300 352 3,170,023 3,231,057 61,034 203.45 300 352 3,169,983 3,293,565 123,582 411.94

4132 7 TWIN CITIES ACADEMY HIGH SCHOOL 620 723 5,214,733 5,310,848 96,115 155.02 630 735 5,292,300 5,489,863 197,563 313.59

4133 7 BEACON PREPARATORY SCHOOL 0 0 0 0 0 - 0 0 0 0 0 -

4135 7 ROCHESTER MATH & SCIENCE 350 369 3,560,076 3,628,440 68,364 195.33 350 369 3,560,010 3,698,433 138,423 395.49

4137 7 SWAN RIVER MONTESSORI 150 150 977,998 995,738 17,740 118.27 150 150 962,690 997,990 35,300 235.33

4138 7 MILROY AREA 49 49 319,204 325,247 6,043 123.33 48 48 314,704 326,773 12,069 251.44

4139 7 LOVEWORKS ACADEMY FOR ARTS 200 209 1,922,056 1,960,196 38,140 190.70 302 319 2,632,831 2,737,072 104,241 345.17

4140 7 YINGHUA ACADEMY 748 762 5,112,854 5,206,998 94,144 125.86 829 848 5,613,143 5,822,648 209,505 252.72

4141 7 PAIDEIA ACADEMY 0 0 14,080 14,080 0 - 0 0 14,080 14,080 0 -

4142 7 STRIDE ACADEMY 690 709 5,299,851 5,397,620 97,769 141.69 690 709 5,299,770 5,497,732 197,962 286.90

4143 7 NEW MILLENNIUM 660 683 6,183,103 6,298,609 115,506 175.01 695 720 6,422,552 6,665,530 242,978 349.61

4144 7 GREEN ISLE COMMUNITY SCHOOL 60 60 418,753 426,501 7,748 129.13 65 65 441,201 457,719 16,518 254.12

4145 7 BIRCH GROVE COMMUNITY SCHOOL 30 30 254,876 259,832 4,956 165.20 34 34 283,075 294,186 11,111 326.79

4146 7 NORTHERN LIGHTS COMMUNITY SCHOOL 90 108 893,926 911,051 17,125 190.28 80 96 812,771 844,342 31,571 394.64

4150 7 MINNESOTA ONLINE HIGH SCHOOL 158 190 1,264,533 1,287,808 23,275 147.31 158 190 1,264,513 1,311,638 47,125 298.26

4151 7 EDVISIONS OFF CAMPUS SCHOOL 115 138 948,586 966,186 17,600 153.04 112 134 930,799 965,768 34,969 312.22

4152 7 TWIN CITIES GERMAN IMMERSION 554 568 3,776,017 3,845,156 69,139 124.80 594 612 4,058,052 4,208,772 150,720 253.74

4153 7 DUGSI ACADEMY 387 401 3,727,231 3,797,245 70,014 180.91 398 414 3,807,460 3,952,275 144,815 363.86

4155 7 NAYTAUWAUSH COMMUNITY SCHOOL 108 108 914,601 932,292 17,691 163.81 108 108 914,588 950,410 35,822 331.69

4159 7 SEVEN HILLS CLASSICAL 916 944 6,276,449 6,393,451 117,002 127.73 989 1,018 6,755,095 7,010,206 255,111 257.95

4160 7 SPECTRUM HIGH SCHOOL 655 760 5,196,636 5,290,711 94,075 143.63 655 760 5,196,499 5,386,976 190,477 290.80

4161 7 NEW DISCOVERIES MONTESSORI 147 147 1,199,628 1,222,364 22,736 154.46 147 147 1,199,578 1,245,611 46,033 312.72

4162 7 SOUTHSIDE FAMILY 120 125 852,431 868,100 15,669 130.58 123 128 873,466 905,990 32,524 264.42

4163 7 LEARNING FOR LEADERSHIP 238 260 2,413,140 2,459,336 46,196 194.10 237 258 2,401,799 2,494,902 93,103 392.84

4164 7 LAURA JEFFREY ACADEMY 130 146 1,051,402 1,070,823 19,421 149.39 130 146 1,051,385 1,090,708 39,323 302.48

4166 7 EAST RANGE ACADEMY OF TECH &SCIENCE 130 156 1,392,159 1,419,118 26,959 207.38 135 162 1,421,583 1,477,266 55,683 412.47

4167 7 INTERNATIONAL SPANISH LANGUAGE 346 346 2,155,275 2,195,463 40,188 116.15 348 348 2,167,616 2,249,458 81,842 235.18

4168 7 GLACIAL HILLS ELEMENTARY 116 116 850,355 865,947 15,592 134.41 116 116 850,342 881,911 31,569 272.15

4169 7 STONEBRIDGE COMMUNITY SCHOOL 265 265 2,461,945 2,509,685 47,740 180.15 265 265 2,461,914 2,558,576 96,662 364.76

4170 7 HIAWATHA LEADERSHIP 1,425 1,520 13,898,433 14,157,900 259,467 182.08 1,484 1,578 14,272,529 14,812,115 539,586 363.60

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 13 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

4171 7 NOBLE ACADEMY 890 926 7,432,593 7,568,879 136,286 153.13 900 936 7,497,225 7,775,634 278,409 309.34

4172 7 CLARKFIELD 51 51 372,617 379,433 6,816 133.65 44 44 341,174 353,809 12,635 287.16

4173 7 METRO TECH ACADEMY 0 0 0 0 0 - 0 0 0 0 0 -

4177 7 MINISINAAKWAANG LEADERSHIP 31 34 309,631 315,701 6,070 195.81 31 34 310,985 323,328 12,343 398.16

4178 7 LINCOLN INTERNATIONAL 160 192 1,735,075 1,766,756 31,681 198.01 160 192 1,735,052 1,799,199 64,147 400.92

4180 7 EMILY O. GOODRIDGE-GREY ACCELERATED 0 0 0 0 0 - 0 0 0 0 0 -

4181 7 COMMUNITY SCHOOL OF EXCELLENCE 1,070 1,110 10,081,047 10,262,697 181,650 169.77 1,120 1,165 10,436,992 10,818,328 381,336 340.48

4182 7 QUEST ACADEMY 0 0 0 0 0 - 0 0 0 0 0 -

4183 7 LIONSGATE ACADEMY 197 236 1,577,288 1,606,448 29,160 148.02 202 242 1,616,096 1,676,616 60,520 299.60

4184 7 ASPEN ACADEMY 550 562 3,771,418 3,840,350 68,932 125.33 634 654 4,366,006 4,528,230 162,224 255.87

4185 7 DAVINCI ACADEMY 405 419 2,847,459 2,899,035 51,576 127.35 412 430 2,914,689 3,021,682 106,993 259.69

4186 7 GLOBAL ACADEMY 432 451 4,268,369 4,347,583 79,214 183.37 432 451 4,268,318 4,428,710 160,392 371.28

4187 7 NATURAL SCIENCE ACADEMY 90 90 590,583 601,018 10,435 115.94 93 93 609,141 630,972 21,831 234.74

4188 7 COLOGNE ACADEMY 643 663 4,507,421 4,590,401 82,980 129.05 676 700 4,746,137 4,923,242 177,105 261.99

4189 7 BRIGHT WATER ELEMENTARY 193 193 1,481,673 1,509,710 28,037 145.27 217 217 1,636,542 1,699,215 62,673 288.82

4190 7 RIVER'S EDGE ACADEMY 74 89 695,631 708,237 12,606 170.35 73 88 687,854 713,083 25,229 345.60

4191 7 KIPP MINNESOTA 352 374 3,142,423 3,204,086 61,663 175.18 447 471 3,775,401 3,924,319 148,918 333.15

4192 7 BEST ACADEMY 880 932 8,338,090 8,496,651 158,561 180.18 870 920 8,280,701 8,599,615 318,914 366.57

4193 7 COLLEGE PREPARATORY ELEMENTARY 408 408 3,915,604 3,986,673 71,069 174.19 426 426 4,032,090 4,180,421 148,331 348.19

4194 7 CANNON RIVER STEM SCHOOL 350 362 2,436,282 2,479,885 43,603 124.58 370 386 2,589,644 2,683,752 94,108 254.35

4195 7 OSHKI OGIMAAG 30 30 282,470 288,102 5,632 187.73 32 32 296,551 308,491 11,940 373.13

4198 7 DISCOVERY WOODS MONTESSORI SCHOOL 101 101 788,460 803,500 15,040 148.91 107 107 827,963 859,921 31,958 298.67

4199 7 PARNASSUS PREPARATORY CHARTER SCH 1,046 1,099 7,505,501 7,643,290 137,789 131.73 1,104 1,164 7,927,220 8,222,256 295,036 267.24

4200 7 STEP ACADEMY CHARTER SCHOOL 225 263 2,630,722 2,682,212 51,490 228.84 235 275 2,708,363 2,815,571 107,208 456.20

4201 7 CORNERSTONE MONTESSORI ELEMENTARY 140 140 1,014,927 1,033,384 18,457 131.84 140 140 1,014,912 1,052,283 37,371 266.94

4202 7 MINNESOTA SCHOOL OF SCIENCE 0 0 0 0 0 - 0 0 0 0 0 -

4203 7 MINNEAPOLIS COLLEGE PREPARATORY 0 0 0 0 0 - 0 0 0 0 0 -

4204 7 ROCHESTER STEM ACADEMY 106 127 1,179,519 1,202,314 22,795 215.05 106 127 1,179,496 1,225,646 46,150 435.38

4205 7 HENNEPIN ELEMENTARY SCHOOL 365 365 3,637,158 3,704,854 67,696 185.47 365 365 3,637,117 3,774,187 137,070 375.53

4207 7 VERMILION COUNTRY SCHOOL 61 73 590,555 601,913 11,358 186.20 62 74 598,847 622,161 23,314 376.03

4208 7 NASHA SHKOLA CHARTER SCHOOL 136 139 1,160,033 1,180,779 20,746 152.54 145 150 1,228,654 1,273,269 44,615 307.69

4209 7 MASTERY SCHOOL 250 250 2,052,319 2,092,028 39,709 158.84 250 250 2,052,291 2,132,693 80,402 321.61

4210 7 UPPER MISSISSIPPI ACADEMY 280 321 2,128,964 2,168,416 39,452 140.90 315 363 2,400,780 2,490,997 90,217 286.40

4211 7 ARC4H ACADEMY 0 0 0 0 0 - 0 0 0 0 0 -

4212 7 WEST SIDE SUMMIT CHARTER SCHOOL 221 224 1,890,852 1,926,402 35,550 160.86 260 266 2,165,502 2,247,915 82,413 316.97

4213 7 PRODEO ACADEMY 246 246 2,366,655 2,413,430 46,775 190.45 246 246 2,332,647 2,425,979 93,332 380.02

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 14 of 15 17, nelson fa increase sf1556.xlsx

SF1556, Formula Allowance Increase (Nelson) Senate CRFA, BArneson

3/10/2017 12:09 PM

FY 2018 FY 2019

BASE SF1556 CHANGE CHANGE BASE SF1556 CHANGE CHANGE

FROM BASE PER ADM FROM BASE PER ADM

PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED PUPILS PUPILS GEN ED GEN ED GEN ED GEN ED

DIST TYPE NAME (AADM) (APU) REVENUE REVENUE REVENUE REVENUE (AADM) (APU) REVENUE REVENUE REVENUE REVENUE

4214 7 WEST CONCORD PUBLIC CHARTER SCHOOL 0 0 0 0 0 - 0 0 0 0 0 -

4215 7 SEJONG ACADEMY 82 85 1,015,204 1,034,736 19,532 238.20 86 90 977,623 1,015,570 37,947 441.24

4216 7 FREEDOM ACADEMY CHARTER SCHOOL 0 0 147,430 150,842 3,412 - 0 0 147,430 154,339 6,909 -

4217 7 TECHNICAL ACADEMIES 150 180 1,293,605 1,317,267 23,662 157.75 150 180 1,293,584 1,341,494 47,910 319.40

4218 7 VENTURE ACADEMY 300 347 2,996,603 3,054,936 58,333 194.44 306 357 3,063,750 3,184,422 120,672 394.35

4219 7 NORTHEST COLLEGE PREP 280 280 2,632,233 2,682,594 50,361 179.86 300 300 2,761,653 2,868,544 106,891 356.30

4220 7 AGAMIM CLASSICAL ACADEMY 154 154 1,031,583 1,050,864 19,281 125.20 154 154 1,031,566 1,070,606 39,040 253.51

4221 7 DISCOVERY CHARTER SCHOOL 188 188 1,339,520 1,365,205 25,685 136.62 188 188 1,339,500 1,391,506 52,006 276.63

4223 7 ST. CLOUD MATH & SCIENCE ACADEMY 210 210 1,944,792 1,981,288 36,496 173.79 210 210 1,944,770 2,018,666 73,896 351.89

4224 7 STAR OF THE NORTH ACADEMY 155 161 1,285,733 1,309,027 23,294 150.28 160 166 1,317,394 1,365,759 48,365 302.28

4225 7 UNIVERSAL ACADEMY CHARTER SCHOOL 315 320 3,105,636 3,165,577 59,941 190.29 340 345 3,267,415 3,394,933 127,518 375.05

4226 7 BDOTE LEARNING CENTER 130 130 1,039,162 1,059,388 20,226 155.58 140 140 1,103,875 1,147,290 43,415 310.11

4227 7 ART & SCIENCE ACADEMY 255 266 1,762,277 1,794,665 32,388 127.01 260 271 1,793,196 1,859,945 66,749 256.73

4228 7 WOODBURY LEADERSHIP ACADEMY 275 285 1,806,463 1,839,643 33,180 120.65 280 291 1,843,571 1,912,159 68,588 244.96

4229 7 JANE GOODALL ENVIRONMENTAL SCIENCE 115 136 937,246 954,564 17,318 150.59 165 193 1,311,760 1,361,077 49,317 298.89

4230 7 MINNESOTA EARLY LEARNING ACADEMY 270 270 2,349,934 2,395,958 46,024 170.46 310 310 2,608,806 2,711,837 103,031 332.36

4231 7 MINNESOTA MATH & SCIENCE ACADEMY 433 451 4,776,584 4,864,709 88,125 203.52 448 462 4,793,170 4,972,090 178,920 399.38

4232 7 SUMMIT CHARTER SCHOOL 175 179 1,392,308 1,419,469 27,161 155.21 0 0 537,813 560,936 23,123 -

4233 7 LEVEL UP ACADEMY 140 144 961,120 979,241 18,121 129.44 135 139 938,650 974,508 35,858 265.61

4234 7 MILL CITY HIGH SCHOOL 0 0 0 0 0 - 0 0 0 0 0 -

4235 7 FLEX ACADEMY 155 175 1,267,532 1,291,833 24,301 156.78 145 166 1,224,550 1,272,152 47,602 328.29

4237 7 METRO EDUCAITON FOR FUTURE EMPLOY 140 164 1,258,374 1,282,659 24,285 173.46 140 164 1,258,355 1,307,528 49,173 351.24

4238 7 ROCHESTER BEACON 85 98 695,353 708,242 12,889 151.64 90 104 686,270 711,902 25,632 284.80

4239 7 TESFA INTERNATIONAL SCHOOL 190 198 1,653,327 1,685,593 32,266 169.82 200 208 1,718,031 1,785,821 67,790 338.95

4240 7 NEW SUMMIT SCHOOL 100 100 1,003,299 1,023,691 20,392 203.92 100 100 1,003,287 1,044,576 41,289 412.89

4243 7 NORTH METRO FLEX ACADEMY 157 157 1,263,762 1,288,711 24,949 158.91 157 157 1,263,744 1,314,261 50,517 321.76

4248 7 T.R.U.T.H. PREPARATORY ACADEMY CHAR 148 148 1,397,115 1,425,264 28,149 190.20 148 148 1,397,098 1,454,094 56,996 385.11

4249 7 SANKOFA UNDERGROUND NORTH ACADEMY 49 49 405,308 413,303 7,995 163.16 49 49 405,302 421,489 16,187 330.35

4250 7 ATHLOS ACADEMY OF SAINT CLOUD 540 540 4,250,334 4,331,243 80,909 149.83 530 530 4,201,954 4,363,974 162,020 305.70

4998 8 CROSSWINDS ARTS AND SCIENCE 131 152 1,065,089 1,085,189 20,100 153.44 131 152 1,064,692 1,105,374 40,682 310.55

4999 7 MDE V CHT EST -316 -314 1,391,713 1,390,614 -1,099 3.47 1,797 1,905 16,002,373 16,530,430 528,057 293.86

6000 62 COOPERATIVES & INTERMED DISTRICTS 0 0 6,270,934 6,416,072 145,138 - 0 0 5,972,519 6,252,410 279,891 -

NB: This district run displays only the changes to general education revenue,

not including other revenue formulas linked to the formula allownace Page 15 of 15 17, nelson fa increase sf1556.xlsx