{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Regular"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Regular","index":0,"n_rows":2030,"n_cols":17,"rows_kept":2030,"cut":false,"hidden":false,"merged":[[6,7,6,10],[7,7,7,10],[2026,0,2026,3],[2028,0,2028,3],[7,12,7,15],[6,12,6,15]]}
[]
["Measurement Date: 6/30/2015"]
["Membership Goup: Regular"]
[]
[]
[]
[null,null,null,null,null,null,null,"DEFERRED OUTFLOWS OF RESOURCES",null,null,null,null,"DEFERRED INFLOWS OF RESOURCES"]
[null,null,null,null,null,null,null,"(Excluding Employer Specific Amounts) *",null,null,null,null,"(Excluding Employer Specific Amounts) *"]
["Employer ID #","Employer Name","2021 Actual Employer Contributions","Employer Allocation Percentage **","Net Pension Liability (NPL)","Change in NPL due to 1% Decrease in the Actuarial Assumed Investment Return (6.00%)","Change in NPL due to 1% Increase in the Actuarial Assumed Investment Return (8.00%)","Differences Between Expected and Actual Experience","Changes of Assumptions","Difference Between Projected and Actual Investment Earnings on Pension Plan Investments","Total Deferred Outflows of Resources",null,"Differences Between Expected and Actual Experience","Difference Between Projected and Actual Investment Earnings on Pension Plan Investments","Total Deferred Inflows of Resources","Total Deferred Inflows of Resources","Total Proportionate Share of Allocable Plan Pension Expense"]
[null,null,{"$f":"766168926.67+155.29+94.4","v":766169176.3599999},1,140191093,4961824676,-3900644140,106665928,91696956,724277564,{"$f":"SUM(H10:J10)","v":922640448},null,107098862,5803631840,null,{"$f":"SUM(M10:O10)","v":5910730702},-487417535]
["00109","REGIONAL ENVIRONMENTAL IMPROVEMENT COMM (REIC)",18891.66,{"$f":"+C11/$C$10","v":2.4657295781269301E-5},{"$f":"ROUND(D11*$E$10,0)","v":3457},{"$f":"+ROUND(D11*$F$10,0)","v":122345},{"$f":"+ROUND(D11*$G$10,0)","v":-96179},{"$f":"ROUND(D11*$H$10,0)","v":2630},{"$f":"ROUND(D11*$I$10,0)","v":2261},{"$f":"ROUND(D11*$J$10,0)","v":17859},{"$f":"ROUND(SUM(H11:J11),0)","v":22750},null,{"$f":"ROUND(D11*$M$10,0)","v":2641},{"$f":"ROUND(D11*$N$10,0)","v":143102},{"$f":"ROUND(SUM(L11:N11),0)","v":145743},{"$f":"ROUND(SUM(M11:N11),0)","v":145743},{"$f":"ROUND(D11*$Q$10,0)","v":-12018}]
["00111","PAGE COUNTY SOIL & WATER CONSERVATION",5633.57,{"$f":"+C12/$C$10","v":7.3529060863092651E-6},{"$f":"ROUND(D12*$E$10,0)","v":1031},{"$f":"+ROUND(D12*$F$10,0)","v":36484},{"$f":"+ROUND(D12*$G$10,0)","v":-28681},{"$f":"ROUND(D12*$H$10,0)","v":784},{"$f":"ROUND(D12*$I$10,0)","v":674},{"$f":"ROUND(D12*$J$10,0)","v":5326},{"$f":"ROUND(SUM(H12:J12),0)","v":6784},null,{"$f":"ROUND(D12*$M$10,0)","v":787},{"$f":"ROUND(D12*$N$10,0)","v":42674},{"$f":"ROUND(SUM(L12:N12),0)","v":43461},{"$f":"ROUND(SUM(M12:N12),0)","v":43461},{"$f":"ROUND(D12*$Q$10,0)","v":-3584}]
["00115","MID IOWA COMMUNITY ACTION INC (MICA)",346466.87,4.5220674583390654E-4,63395,2243771,-1763898,48235,41466,327523,417224,null,48431,2624441,2672872,2672872,-220413]
["00116","ADAIR CO SOIL & WATER CONSERVATION DIST",49.84,6.5050907211884085E-8,9,323,-254,7,6,47,60,null,7,378,385,385,-32]
["00121","HARRISON COUNTY LANDFILL COMMISSION",23364,3.0494570547721901E-5,4275,151309,-118948,3253,2796,22087,28136,null,3266,176979,180245,180245,-14864]
["00123","SCOTT COUNTY SOIL & WATER CONS. DIST.",3500.22,4.5684688290766623E-6,640,22668,-17820,487,419,3309,4215,null,489,26514,27003,27003,-2227]
["00124","HAMPTON-DUMONT COMMUNITY SCHOOL DIST",959500.06,1.252334457721854E-3,175566,6213864,-4884911,{"$f":"ROUND(D17*$H$10,0)+1","v":133582},{"$f":"ROUND(D17*$I$10,0)+1","v":114836},907038,1155456,null,134124,7268088,7402212,7402212,-610410]
["00128","BUCHANAN CO ECONOMIC DEVELOPMENT COMM",5436.74,7.0960046002234872E-6,995,35209,-27679,757,651,5139,6547,null,760,41183,41943,41943,-3459]
["00131","PARKERSBURG ECONOMIC DEVELOPMENT",1903.77,2.4847906425114076E-6,348,12329,-9692,265,228,1800,2293,null,266,14421,14687,14687,-1211]
["00132","FREMONT COUNTY SOIL & WATER CONS DIST",1840.79,2.4025894760546565E-6,337,11921,-9372,256,220,1740,2216,null,257,13944,14201,14201,-1171]
["00133","COMMUNITY HOUSING INITIATIVES INC.",166313.64000000001,2.1707169269082451E-4,30432,1077072,-846719,23154,19905,157220,200279,null,23248,1259804,1283052,1283052,-105805]
["00137","CITY OF WESTWOOD",396.48,5.1748362141588683E-7,73,2568,-2019,55,47,375,477,null,55,3003,3058,3058,-252]
["00140","SOUTHEAST IOWA REGIONAL AIRPORT AUTH",14768.48,1.9275742819834784E-5,2702,95643,-75188,2056,1768,13961,17785,null,2064,111869,113933,113933,-9395]
["00141","AUDUBON COUNTY SOLID WASTE MANAGEMENT",11560.86,1.508917397972677E-5,2115,74870,-58857,1610,1384,10929,13923,null,1616,87572,89188,89188,-7355]
["00142","HARDIN COUNTY SOLID WASTE DISPOSAL COMM",28312.09,3.6952791724809615E-5,5180,183353,-144140,3942,3388,26764,34094,null,3958,214460,218418,218418,-18011]
["00145","NEW OPPORTUNITIES, INC.",322631.99,4.2109758517406724E-4,59034,2089412,-1642552,44917,38613,{"$f":"ROUND(D26*$J$10,0)-1","v":304991},388521,null,45099,2443895,2488994,2488994,-205250]
["00147","WHAT CHEER PUBLIC LIBRARY",955.66,1.2473224315029924E-6,175,6189,-4865,133,114,903,1150,null,134,7239,7373,7373,-608]
["00148","AMANA COLONIES LAND USE DISTRICT",1661.4,2.1684505867139689E-6,304,10759,-8458,231,199,1571,2001,null,232,12585,12817,12817,-1057]
["00149","STATE - DEPT OF CORRECTIONS/FT DODGE",174913.17,2.2829575424972926E-4,32005,1132764,-890500,24351,20934,165349,210634,null,24450,1324945,1349395,1349395,-111275]
["00150","CEDAR COUNTY ECONOMIC DEVELOPMENT COMM.",4531.2,5.9140985304672778E-6,829,29345,-23069,631,542,4283,5456,null,633,34323,34956,34956,-2883]
["00173","CITY OF SAINT DONATUS",1370.41,1.7886519613209885E-6,251,8875,-6977,191,164,1295,1650,null,192,10381,10573,10573,-872]
["00174","CALHOUN COUNTY ECONOMIC DEVELOPMENT CORP",4467.22,5.8305921692430337E-6,817,28930,-22743,622,535,4223,5380,null,624,33839,34463,34463,-2842]
["00177","WGML REFUSE COMMISSION",113.28,1.4785246326168194E-7,21,734,-577,16,14,107,137,null,16,858,874,874,-72]
["00182","IOWA COUNTY ENGINEERS ASSOCIATION",73913.52,9.647153955103809E-5,13524,478675,-376301,10290,8846,69872,89008,null,10332,559885,570217,570217,-47022]
["00189","GREENBELT HOME CARE",87386.37,1.1405623287426504E-4,15990,565927,-444893,12166,10459,82608,105233,null,12215,661940,674155,674155,-55593]
["00195","IMPACT COMMUNITY ACTION PARTNERSHIP, INC",173085.15,2.2590983211085548E-4,31671,1120925,-881194,24097,20715,163621,208433,null,24195,1311097,1335292,1335292,-110112]
["00196","SOUTHERN IOWA ECONOMIC DEV. ASSOC.",421136.74,5.496654694473385E-4,77058,2727344,-2144049,58631,50403,{"$f":"ROUND(D37*$J$10,0)-1","v":398109},507143,null,58869,3190056,3248925,3248925,-267917]
["00197","SOUTH CENTRAL IOWA COMMUNITY ACTION",175143.15,2.2859592294235742E-4,32047,1134253,-891671,24383,20962,165567,210912,null,24482,1326687,1351169,1351169,-111422]
["00198","OPERATION THRESHOLD INC.",192952.27,2.5184029318002412E-4,35306,1249587,-982339,26863,23093,182402,232358,null,26972,1461588,1488560,1488560,-122751]
["00199","WEST CENTRAL COMMUNITY ACTION",372678.78,4.8641839361192134E-4,68192,2413523,-1897345,51884,44603,{"$f":"ROUND(D40*$J$10,0)-1","v":352301},448788,null,52095,2822993,2875088,2875088,-237089]
["00200","NORTH IOWA COMMUNITY ACTION ORGANIZATION",348719.47,4.5514682756716272E-4,63808,2258359,-1775366,48549,41736,{"$f":"ROUND(D41*$J$10,0)-1","v":329652},419937,null,48746,2641505,2690251,2690251,-221847]
["00201","MID-SIOUX OPPORTUNITY INC.",285453.65999999997,3.7257262339391461E-4,52231,1848640,-1453273,39741,34164,269846,343751,null,39902,2162274,2202176,2202176,-181598]
["00202","COMMUNITY ACTION OF SOUTHEAST IOWA",274120.78999999998,3.5778102076922873E-4,50158,1775247,-1395576,38163,32807,259133,330103,null,38318,2076429,2114747,2114747,-174389]
["00203","MATURA ACTION CORPORATION",171376.26,2.2367939782463325E-4,31358,1109858,-872494,23859,20511,162006,206376,null,23956,1298153,1322109,1322109,-109025]
["00204","COMMUNITY ACTION AGENCY OF SIOUXLAND",435115.9,5.6791099593329517E-4,79616,2817875,-2215219,60577,52076,411325,523978,null,60823,3295946,3356769,3356769,-276810]
["00205","COMMUNITY ACTION OF EASTERN IOWA",315675.37,4.1201784115062548E-4,57761,2044360,-1607135,43948,37781,298415,380144,null,44127,2391200,2435327,2435327,-200825]
["00206","OPERATION NEW VIEW COMM. ACTION AGENCY",9618.6299999999992,1.2554185546457554E-5,1760,62292,-48969,1339,1151,9093,11583,null,1345,72860,74205,74205,-6119]
["00208","HAWKEYE AREA COMMUNITY ACTION PROG. INC.",768076.44,1.002489350523159E-3,140540,4974176,-3910354,{"$f":"ROUND(D48*$H$10,0)+1","v":106932},91925,726081,924938,null,107365,5818079,5925444,5925444,-488631]
["00210","CITY OF BALLTOWN",260.67,3.4022512004257267E-7,48,1688,-1327,36,31,246,313,null,36,1975,2011,2011,-166]
["00213","CITY OF KINROSS",56.64,7.392623163084097E-8,10,367,-288,8,7,54,69,null,8,429,437,437,-36]
["00215","REGIONAL TRANSIT AUTHORITY INC",109128.41,1.4243382971690295E-4,19968,706732,-555584,15193,13061,103162,131416,null,15255,826634,841889,841889,-69425]
["00216","STATE - DEPT OF HUMAN SERVICES/CCUSO",270132.95,3.5257611286762682E-4,49428,1749421,-1375274,37608,32330,255363,325301,null,37761,2046222,2083983,2083983,-171852]
["00218","FREEPORT WATER AND SANITARY DISTRICT",2295.44,2.9959962770956496E-6,420,14866,-11686,320,275,2170,2765,null,321,17388,17709,17709,-1460]
["00223","MONROE COUNTY SOIL AND WATER CONS. DIST.",5073.24,6.621566302239542E-6,928,32855,-25828,706,607,4796,6109,null,709,38429,39138,39138,-3227]
["00226","APPANOOSE COUNTY SOIL AND WATER DISTRICT",94.4,1.2321038605140164E-7,17,611,-481,13,11,89,113,null,13,715,728,728,-60]
["00227","CEDAR COUNTY SOIL & WATER CONS DISTRICT",245.44,3.2034700373364421E-7,45,1590,-1250,34,29,232,295,null,34,1859,1893,1893,-156]
["00234","THE COMMUNITY AGENCY",44776.24,5.8441714156040374E-5,8193,289978,-227960,6234,5359,42328,53921,null,6259,339174,345433,345433,-28486]
["00240","MONTGOMERY SOIL & WATER CONS. DISTRICT",143.87,1.8777837119931304E-7,26,932,-732,20,17,136,173,null,20,1090,1110,1110,-92]
["00241","INDEPENDENCE LIGHT & POWER TELECOMM",50268.91,6.5610718299609791E-5,9198,325549,-255924,6998,6016,47520,60534,null,7027,380780,387807,387807,-31980]
["00242","NODAWAY VALLEY COMMUNITY SCHOOL DISTRICT",443686.74,5.7909761145432054E-4,81184,2873381,-2258854,61770,53101,419427,534298,null,62021,3360869,3422890,3422890,-282262]
["00245","CHARLES CITY AREA DEVELOPMENT CORP",13261.19,1.7308435798739266E-5,2426,85881,-67514,1846,1587,12536,15969,null,1854,100452,102306,102306,-8436]
["00250","KOSSUTH COUNTY ECONOMIC DEVELOPMENT CORP",18739.57,2.4458788709081188E-5,3429,121360,-95405,2609,2243,17715,22567,null,2620,141950,144570,144570,-11922]
["00256","LOUISA SOIL & WATER CONSERVATION DIST",1884.49,2.4596264873941297E-6,345,12204,-9594,262,226,1781,2269,null,263,14275,14538,14538,-1199]
["00270","LUCAS COUNTY SOIL & WATER CONS DISTRICT",6220.71,8.1192381420954934E-6,1138,40286,-31670,866,745,5881,7492,null,870,47121,47991,47991,-3957]
["00278","AGWSR COMMUNITY SCHOOL DISTRICT",515356.5,6.7264060719384702E-4,94298,3337525,-2623732,71748,61679,487179,620606,null,72039,3903758,3975797,3975797,-327857]
["00279","WEST CENTRAL VALLEY COMMUNITY SCHOOL",560407.63,7.3144110633952377E-4,102542,3629283,-2853091,78020,67071,529766,674857,null,78337,4245015,4323352,4323352,-356517]
["00283","HENRY COUNTY SOIL & WATER CONS DIST",4741.62,6.1887376134432935E-6,868,30707,-24140,660,567,4482,5709,null,663,35917,36580,36580,-3016]
["00287","MADISON COUNTY SOIL & WATER",7059.82,9.2144401234470989E-6,1292,45720,-35942,983,845,6674,8502,null,987,53477,54464,54464,-4491]
["00288","CLARKE COUNTY SOIL & WATER",3502.78,4.5718101276814473E-6,641,22685,-17833,488,419,3311,4218,null,490,26533,27023,27023,-2228]
["00290","OSAGE MUNICIPAL COMMUNICATIONS UTILITY",28412.18,3.708342866908805E-5,5199,184001,-144649,3956,3400,26859,34215,null,3972,215219,219191,219191,-18075]
["00291","BALDWIN-MONMOUTH WASTEWATER TREATMENT AG",543.67999999999995,7.0960829119095369E-7,99,3521,-2768,76,65,514,655,null,76,4118,4194,4194,-346]
["00293","COUNCIL BLUFFS AIRPORT AUTHORITY",20034.57,2.6149015932985481E-5,3666,129747,-101998,2789,2398,18939,24126,null,2801,151759,154560,154560,-12745]
["00294","COMMUNITY & FAMILY RESOURCES",377506.26,4.9271919524810162E-4,69075,2444786,-1921922,52556,45181,356865,454602,null,52770,2859561,2912331,2912331,-240160]
["00296","E POTTAWATTAMIE SOIL & WATER CONS DIST",1903.1,2.4839161620171867E-6,348,12325,-9689,265,228,1799,2292,null,266,14416,14682,14682,-1211]
["00300","CITY OF MAHARISHI VEDIC CITY",7622.8,9.9492386736506818E-6,1395,49366,-38808,1061,912,7206,9179,null,1066,57742,58808,58808,-4849]
["00301","CITY OF SAGEVILLE",1548.2,{"$f":"+C76/$C$10","v":2.0207025390336865E-6},{"$f":"ROUND(D76*$E$10,0)","v":283},{"$f":"+ROUND(D76*$F$10,0)","v":10026},{"$f":"+ROUND(D76*$G$10,0)","v":-7882},{"$f":"ROUND(D76*$H$10,0)","v":216},{"$f":"ROUND(D76*$I$10,0)","v":185},{"$f":"ROUND(D76*$J$10,0)","v":1464},{"$f":"ROUND(SUM(H76:J76),0)","v":1865},null,{"$f":"ROUND(D76*$M$10,0)","v":216},{"$f":"ROUND(D76*$N$10,0)","v":11727},{"$f":"ROUND(SUM(L76:N76),0)","v":11943},{"$f":"ROUND(SUM(M76:N76),0)","v":11943},{"$f":"ROUND(D76*$Q$10,0)","v":-985}]
["00303","CITY OF UDELL",94.4,1.2321038605140164E-7,17,611,-481,13,11,89,113,null,13,715,728,728,-60]
["00304","CITY OF TURIN",126.06,1.6453285239025095E-7,23,816,-642,18,15,119,152,null,18,955,973,973,-80]
["00306","CITY OF GIBSON",169.92,2.217786948925229E-7,31,1100,-865,24,20,161,205,null,24,1287,1311,1311,-108]
["00307","CITY OF OAKLAND ACRES",396.48,5.1748362141588683E-7,73,2568,-2019,55,47,375,477,null,55,3003,3058,3058,-252]
["00308","CITY OF GILLETT GROVE",403.56,5.2672440036974192E-7,74,2614,-2055,56,48,381,485,null,56,3057,3113,3113,-257]
["00309","IOWA NORTHLAND REGIONAL HOUSING",6562.63,8.5655103369969271E-6,1201,42501,-33411,914,785,6204,7903,null,917,49711,50628,50628,-4175]
["00314","LYTTON LIBRARY",984.6,1.2850947680742588E-6,180,6376,-5013,137,118,931,1186,null,138,7458,7596,7596,-626]
["00316","CROSSROADS MENTAL HEALTH CENTER",132663.79,1.7315208454387791E-4,24274,859150,-675405,18469,15878,125410,159757,null,18544,1004911,1023455,1023455,-84397]
["00317","KIDS WORLD INC",22590.58,2.9485106810646956E-5,4134,146300,-115011,3145,2704,21355,27204,null,3158,171121,174279,174279,-14372]
["00319","STATE - DEPARTMENT OF REVENUE",1906265.6,2.4880478865731649E-3,348802,12345257,-9704989,{"$f":"ROUND(D86*$H$10,0)+1","v":265391},{"$f":"ROUND(D86*$I$10,0)+1","v":228147},1802037,2295575,null,266467,14439714,14706181,14706181,-1212718]
["00320","ZION RECOVERY SERVICES INC",262412.17,3.4249899121065706E-4,48015,1699420,-1335967,36533,31406,248064,316003,null,36681,1987738,2024419,2024419,-166940]
["00321","GEORGE-LITTLE ROCK COMMUNITY SCHOOL",275239.34999999998,3.5924095942835641E-4,50362,1782491,-1401271,38319,32941,260190,331450,null,38474,2084902,2123376,2123376,-175100]
["00322","BOARD OF PROFESSIONAL ETHICS AND CONDUCT",85766.6,1.1194211754572186E-4,15693,555437,-436646,11940,10265,81077,103282,null,11989,649671,661660,661660,-54563]
["00324","MONONA COUNTY SANITARY LANDFILL",14888.36,1.9432209568561926E-5,2724,96419,-75798,2073,1782,14074,17929,null,2081,112777,114858,114858,-9472]
["00325","APLINGTON-PARKERSBURG COMM SCHOOL DIST",563877.15,7.3596950568923837E-4,103176,3651752,-2870755,78503,67486,533046,679035,null,78821,4271296,4350117,4350117,-358724]
["00326","MUSCATINE CO JOINT COMMUNICATIONS COMM",65106.98,8.4977289623314463E-5,11913,421642,-331466,9064,7792,61547,78403,null,9101,493177,502278,502278,-41419]
["00327","HAMILTON SOIL AND WATER CONS DIST",243.08,3.1726674408235921E-7,44,1574,-1238,34,29,230,293,null,34,1841,1875,1875,-155]
["00329","MARION CO FAIR ASSOC",25576,3.3381661373417882E-5,4680,165634,-130210,3561,3061,24178,30800,null,3575,193735,197310,197310,-16271]
["00330","SOUTHEAST WEBSTER-GRAND COMMUNITY SCHOOL",350071.57,4.5691158141229098E-4,64055,2267115,-1782249,48737,41897,330931,421565,null,48935,2651747,2700682,2700682,-222707]
["00331","BATTLE CREEK COMMUNITY AMBULANCE",1192.7,1.5567057991896899E-6,218,7724,-6072,166,143,1127,1436,null,167,9035,9202,9202,-759]
["00332","CLARINDA ECONOMIC DEVELOPMENT CORP",5425.5,7.0813342110368595E-6,993,35136,-27622,755,649,5129,6533,null,758,41097,41855,41855,-3452]
["00334","ROCK RAPIDS MUNICIPAL UTILITY",64516.27,8.420629802220827E-5,11805,417817,-328459,8982,7721,60989,77692,null,9018,488702,497720,497720,-41044]
["00335","CRAWFORD COUNTY SWCD",36.82,4.805727133911661E-8,7,238,-187,5,4,35,44,null,5,279,284,284,-23]
["00336","ADLM CO ENVIRONMENTAL PUBLIC HEALTH",17185.810000000001,2.243082928714024E-5,3145,111298,-87495,2393,2057,16246,20696,null,2402,130180,132582,132582,-10933]
["00338","CLAYTON RIDGE COMM SCH DIST",384273.51,5.0155177453842313E-4,70313,2488612,-1956375,53498,45991,363263,462752,null,53716,2910822,2964538,2964538,-244465]
["00339","SIOUXLAND HUMAN INVEST PARTNERSHIP(SHIP)",248936.78,3.2491098269272069E-4,45550,1612151,-1267362,34657,29793,235326,299776,null,34798,1885664,1920462,1920462,-158367]
["00340","UNITED COMMUNITY HEALTH CENTER, INC",206282.73,2.6923913982030773E-4,37745,1335917,-1050206,28719,24688,195004,248411,null,28835,1562565,1591400,1591400,-131232]
["00341","MITCHELL CO ECON DEV COMMISSION",5390.66,7.0358612253373801E-6,986,34911,-27444,750,645,5096,6491,null,754,40834,41588,41588,-3429]
["00342","O'BRIEN COUNTY ECONOMIC DEVELPMENT CORP.",9249.14,1.2071929131816321E-5,1692,59899,-47088,1288,1107,8743,11138,null,1293,70061,71354,71354,-5884]
["00343","UNION CO SOIL & WATER CONS DISTRICT",2330.17,3.0413256913707045E-6,426,15091,-11863,324,279,2203,2806,null,326,17651,17977,17977,-1482]
["00344","SOUTHERN IOWA RC&D AREA",9116.01,1.189816855241989E-5,1668,59037,-46411,1269,1091,8618,10978,null,1274,69053,70327,70327,-5799]
["00345","MASON CITY HOUSING AUTHORITY",21794.78,2.8446432814675496E-5,3988,141146,-110959,3034,2608,20603,26245,null,3047,165093,168140,168140,-13865]
["00350","LINKING FAMILIES AND COMMUNITIES",6453.73,8.4233746268168665E-6,1181,41795,-32857,898,772,6101,7771,null,902,48886,49788,49788,-4106]
["00352","CHARITON VALLEY PLANNING & DEVELOPMENT",14018.08,1.8296324666307543E-5,2565,90783,-71367,1952,1678,13252,16882,null,1960,106185,108145,108145,-8918]
["00354","GREAT PRAIRIE AREA EDUCATION AGENCY",1588573.32,2.0733975850440334E-3,{"$f":"ROUND(D111*$E$10,0)+1","v":290673},10287835,-8087586,{"$f":"ROUND(D111*$H$10,0)+1","v":221162},190124,1501715,1913001,null,222059,12033236,12255295,12255295,-1010610]
["00357","STATE - DEPT OF CORRECTIONS/PRISON INDUSTRIES",194771.81,2.5421514726726958E-4,35639,1261371,-991603,27116,23311,184122,234549,null,27226,1475371,1502597,1502597,-123909]
["00358","HUDSON MUNICIPAL ELECTRIC UTILITIES",14580.11,1.9029883281482007E-5,2668,94423,-74229,2030,1745,13783,17558,null,2038,110442,112480,112480,-9275]
["00359","STATE - IOWA DEPT OF VETERAN AFFAIRS",79679.06,1.0399669219081348E-4,14579,516013,-405654,11093,9536,75322,95951,null,11138,603559,614697,614697,-50690]
["00361","GRAETTINGER-TERRIL CSD",299060.27,3.9033189956924158E-4,54721,1936758,-1522546,41635,35792,282709,360136,null,41804,2265343,2307147,2307147,-190255]
["00363","JOINT EMERGENCY COMMUNICATIONS SERVICES ASSOC.",175664.77,2.2927673863697747E-4,32143,1137631,-894327,24456,21024,166060,211540,null,24555,1330638,1355193,1355193,-111754]
["00365","GREEN HILLS AEA",1814212.98,2.3679012886150823E-3,{"$f":"ROUND(D117*$E$10,0)+1","v":331960},11749111,-9236340,252574,{"$f":"ROUND(D117*$I$10,0)+1","v":217130},1715018,2184722,null,253600,13742427,13996027,13996027,-1154157]
["00366","ST. CHARLES TOWNSHIP/SUNNYSIDE MEMORY GARDENS",3593.09,4.6896822671337994E-6,657,23269,-18293,500,430,3397,4327,null,502,27217,27719,27719,-2286]
["00367","WEST FORK COMMUNITY SCHOOL DISTRICT",469160.31,6.1234558172770402E-4,85845,3038351,-2388542,65316,56150,443508,564974,null,65582,3553828,3619410,3619410,-298468]
["00368","EAST SAC COUNTY COMMUNITY SCHOOL DISTRICT",548390.48,7.1575638503933723E-4,100343,3551458,-2791911,76347,65633,518406,660386,null,76657,4153987,4230644,4230644,-348872]
["00369","IKM-MANNING COMMUNITY SCHOOL DISTRICT",481843.93,6.2890017618458195E-4,88166,3120492,-2453116,67082,57668,455498,580248,null,67354,3649905,3717259,3717259,-306537]
["00370","NORTH BUTLER COMMUNITY SCHOOL DISTRICT",422099.11,5.5092154973573134E-4,77234,2733576,-2148949,58765,50518,399020,508303,null,59003,3197346,3256349,3256349,-268529]
["00371","CAM COMMUNITY SCHOOL DISTRICT",352310.26,4.5983350788633134E-4,64465,2281613,-1793647,49049,42165,333047,424261,null,49248,2668704,2717952,2717952,-224131]
["00373","EAST MILLS COMMUNITY SCHOOL DISTRICT",320355.12,4.1812582636380392E-4,58618,2074667,-1630960,44600,38341,302839,385780,null,44781,2426648,2471429,2471429,-203802]
["00374","CENTRAL SPRINGS COMMUNITY SCHOOL DISTRICT",517170.71,6.7500850459298171E-4,94630,3349274,-2632968,72000,61896,488894,622790,null,72293,3917501,3989794,3989794,-329011]
["00377","DES MOINES AIRPORT AUTHORITY",413337.64,5.3948612493617864E-4,75631,2676836,-2104343,57545,49469,390738,497752,null,57778,3130979,3188757,3188757,-262955]
["00380","IOWA ASSOC OF AREA EDUCATION AGENCIES",43724.29,5.7068714520375419E-5,8001,283165,-222605,6087,5233,41334,52654,null,6112,331206,337318,337318,-27816]
["00381","EDDYVILLE-BLAKESBURG-FREMONT COMM SCH DIST",683117.46,8.9160133437556034E-4,124995,4423970,-3477820,95103,81757,645767,822627,null,95489,5174526,5270015,5270015,-434582]
["00382","MAPLE VALLEY - ANTHON OTO COMM SCHOOL DIST",484125.95,6.3187865674789792E-4,88584,3135271,-2464734,67400,57941,457656,582997,null,67673,3667191,3734864,3734864,-307989]
["00383","SOUTHERN IOWA TROLLEY",76614.27,9.9996544319346591E-5,14019,496165,-390051,10666,9169,72425,92260,null,10710,580343,591053,591053,-48740]
["00386","IOWA PUBLIC POWER AGENCY",1359.36,1.7742295591401832E-6,249,8803,-6921,189,163,1285,1637,null,190,10297,10487,10487,-865]
["00388","OSCEOLA WATER WORKS",39941.32,5.213120187078992E-5,7308,258666,-203345,5561,4780,37757,48098,null,5583,302550,308133,308133,-25410]
["00389","STATE - HOMELAND SEC & EMERG MNGMNT",496423.12,6.4792885868687788E-4,90834,3214909,-2527340,69112,59413,469280,597805,null,69392,3760341,3829733,3829733,-315812]
["00390","STATE - IOWA PUBLIC INFORMATION BOARD",19770.849999999999,2.5804809968902051E-5,3618,128039,-100655,2752,2366,18690,23808,null,2764,149762,152526,152526,-12578]
["00391","NORTHEAST IOWA AREA AGENCY ON AGING",247236.66,3.226919949646094E-4,45239,1601141,-1258707,34420,29590,233719,297729,null,34560,1872786,1907346,1907346,-157286]
["00392","MILESTONES AREA AGENCY ON AGING",208020.73,2.7150756832621171E-4,38063,1347173,-1059054,28961,24896,196647,250504,null,29078,1575730,1604808,1604808,-132338]
["00393","THE HERITAGE AREA AGENCY ON AGING",88129.82,1.1502657992415822E-4,16126,570742,-448678,12269,10548,83311,106128,null,12319,667572,679891,679891,-56066]
["00394","AGING RESOURCES OF CENTRAL IOWA",83792.25,1.0936520625652074E-4,15332,542651,-426595,11666,10028,79211,100905,null,11713,634715,646428,646428,-53307]
["00395","CONNECTIONS AREA AGENCY ON AGING",172713.75,2.2542508277420832E-4,31603,1118520,-879303,24045,20671,163270,207986,null,24143,1308284,1332427,1332427,-109876]
["00396","EASTON VALLEY COMM SCHOOL DIST",339359.55,{"$f":"+C140/$C$10","v":4.4293030895900347E-4},{"$f":"ROUND(D140*$E$10,0)","v":62095},{"$f":"+ROUND(D140*$F$10,0)","v":2197743},{"$f":"+ROUND(D140*$G$10,0)","v":-1727714},{"$f":"ROUND(D140*$H$10,0)","v":47246},{"$f":"ROUND(D140*$I$10,0)","v":40615},{"$f":"ROUND(D140*$J$10,0)","v":320804},{"$f":"ROUND(SUM(H140:J140),0)","v":408665},null,{"$f":"ROUND(D140*$M$10,0)","v":47437},{"$f":"ROUND(D140*$N$10,0)","v":2570604},{"$f":"ROUND(SUM(L140:N140),0)","v":2618041},{"$f":"ROUND(SUM(M140:N140),0)","v":2618041},{"$f":"ROUND(D140*$Q$10,0)","v":-215892}]
["00397","CITY OF URBANDALE WATER UTILITY",135440.31,1.7677598391971941E-4,24782,877131,-689540,18856,16210,128035,163101,null,18933,1025943,1044876,1044876,-86164]
["00398","SOUTHWEST IOWA JUVENILE DETENTION CENTER",89716.32,1.1709727142278692E-4,16416,581016,-456755,12490,10737,84811,108038,null,12541,679589,692130,692130,-57075]
["00399","10-15 REGIONAL TRANSIT AGENCY",256812.56,3.3519040953865193E-4,46991,1663156,-1307459,35753,30736,242771,309260,null,35899,1945322,1981221,1981221,-163378]
["00400","TWO RIVERS LEVEE & DRAINAGE DIST",24065.88,3.1410660651130352E-5,4403,155854,-122522,3350,2880,22750,28980,null,3364,182296,185660,185660,-15310]
["00402","GREENE COUNTY COMMUNITY SCHOOL DIST",896004.75,1.1694607113494661E-3,163948,5802659,-4561650,124742,107236,847014,1078992,null,125248,6787119,6912367,6912367,-570016]
["00403","CLARION-GOLDFIELD-DOWS COMMUNITY SCHOOL DIST",706538.11,9.221698442068608E-4,129280,4575645,-3597056,98364,84560,667907,850831,null,98763,5351934,5450697,5450697,-449482]
["00404","SUMNER-FREDERICKSBURG COMM SCHOOL DIST",556254.75,7.2602078909349461E-4,101782,3602388,-2831949,77442,66574,525841,669857,null,77756,4213557,4291313,4291313,-353875]
["00405","SOUTH CENTRAL CALHOUN COMMUNITY SCHOOL DIST",665560.4,8.6868595153098823E-4,121782,4310267,-3388435,92659,79656,629170,801485,null,93035,5041533,5134568,5134568,-423413]
["00406","STATE - OFFICE OF THE CHIEF INFORMATION OFFICER",1037133.5,1.3536612173923872E-3,189771,6716630,-5280151,144390,124127,980426,1248943,null,144976,7856151,8001127,8001127,-659798]
["00407","EXIRA-ELK HORN-KIMBALLTON COMM SCHOOL DIST",265485,3.4650963284805467E-4,48578,1719320,-1351611,36961,31774,250969,319704,null,37111,2011014,2048125,2048125,-168895]
["00408","NORTH UNION COMMUNITY SCHOOL DIST",271186.62,3.5395135743829188E-4,49621,1756245,-1380638,37755,32456,256359,326570,null,37908,2054203,2092111,2092111,-172522]
["00409","DES MOINES CO EMERGENCY COMM CTR",60996.92,7.9612860817229451E-5,11161,395025,-310541,8492,7300,57662,73454,null,8526,462044,470570,470570,-38805]
["00410","DELAWARE TOWNSHIP FIRE DEPT - POLK CO",20.39,2.6612921309195755E-8,4,132,-104,3,2,19,24,null,3,154,157,157,-13]
["00411","BENTON CO SOLID WASTE DISPOSAL COMMISSION",20313.23,2.6512721506895265E-5,3717,131551,-103417,2828,2431,19203,24462,null,2839,153870,156709,156709,-12923]
["00412","SOUTHWEST WEBSTER AMBULANCE SERVICE",1748.66,2.2823418821254657E-6,320,11325,-8903,243,209,1653,2105,null,244,13246,13490,13490,-1112]
["00413","CLAYTON COUNTY DEVELOPMENT GROUP",4916.63,6.4171597497023594E-6,900,31841,-25031,684,588,4648,5920,null,687,37243,37930,37930,-3128]
["00414","GARNER-HAYFIELD-VENTURA COMM SCHOOL DIST",554628.81999999995,7.2389863376518362E-4,101484,3591858,-2823671,77215,66379,524304,667898,null,77529,4201241,4278770,4278770,-352841]
["00415","DUBUQUE COUNTY LIBRARY DISTRICT",47062.19,6.1425324134792509E-5,8611,304782,-239598,6552,5633,44489,56674,null,6579,356490,363069,363069,-29940]
["00416","AHSTW COMM SCHOOL DIST",494262.36,6.4510864604106822E-4,90438,3200916,-2516339,68811,59154,467238,595203,null,69090,3743973,3813063,3813063,-314437]
["00417","MUNICIPAL HOUSING AGENCY OF COUNCIL BLUFFS",84847.98,1.1074313952840682E-4,15525,549488,-431970,11813,10155,80209,102177,null,11860,642712,654572,654572,-53978]
["00418","PRAIRIE SOLID WASTE AGENCY",6528.95,8.52155137722774E-6,1195,42282,-33240,909,781,6172,7862,null,913,49456,50369,50369,-4154]
["00419","OABCIG COMMUNITY SCHOOL DISTRICT",702078.63,9.1634935424511827E-4,128464,4546765,-3574353,97743,84026,663691,845460,null,98140,5318154,5416294,5416294,-446645]
["00420","STATE - BOARD OF EDUCATIONAL EXAMINERS",97702.79,1.27521170277532E-4,17877,632738,-497415,13602,11693,92361,117656,null,13657,740086,753743,753743,-62156]
["00421","ALTA-AURELIA COMMUNITY SCHOOL DISTRICT",550237.61,7.1816724945021788E-4,100681,3563420,-2801315,76604,65854,520152,662610,null,76915,4167978,4244893,4244893,-350047]
["00422","NORTH FAYETTE VALLEY COMMUNITY SCHOOL DIST",890629.2,1.1624445716170654E-3,162964,5767846,-4534283,123993,106593,841933,1072519,null,124496,6746400,6870896,6870896,-566596]
["00423","VAN BUREN COUNTY COMMUNITY SCHOOL DISTRICT",597004.23,7.7920679716758222E-4,109238,3866288,-3039408,83115,71451,564362,718928,null,83452,4522229,4605681,4605681,-379799]
["00424","MANNING MUNICIPAL UTILITIES",48190.43,6.2897897079269556E-5,8818,312088,-245342,6709,5768,45556,58033,null,6736,365036,371772,371772,-30658]
["00425","COUNTY SOCIAL SERVICES",227257.85,2.9661575669185936E-4,41583,1471755,-1156993,31639,27199,214832,273670,null,31767,1721449,1753216,1753216,-144576]
["01201","ADAIR COUNTY",213125.81,2.781706920298482E-4,38997,1380234,-1085045,29671,25507,201473,256651,null,29792,1614400,1644192,1644192,-135585]
["01203","ADAIR COUNTY AGRI EXT DIST",9234.33,1.2052599197309741E-5,1690,59803,-47013,1286,1105,8729,11120,null,1291,69949,71240,71240,-5875]
["01204","ADAIR COUNTY HEALTH SYSTEM",431004.56,5.6254489647790775E-4,78864,2791249,-2194287,60004,51584,407439,519027,null,60248,3264803,3325051,3325051,-274194]
["01205","ADAIR CO ASSESSOR",15720.02,2.0517687848895704E-5,2876,101805,-80032,2189,1881,14861,18931,null,2197,119077,121274,121274,-10001]
["01207","ADAIR CO SANITARY LANDFILL",11289.34,1.4734787496456889E-5,2066,73111,-57475,1572,1351,10672,13595,null,1578,85515,87093,87093,-7182]
["01301","CITY OF FONTANELLE",26767.439999999999,3.4936722627200529E-5,4898,173350,-136276,3727,3204,25304,32235,null,3742,202760,206502,206502,-17029]
["01302","CITY OF GREENFIELD",96466.89,1.2590808006438659E-4,17651,624734,-491123,13430,11545,91192,116167,null,13485,730724,744209,744209,-61370]
["01303","CITY OF CASEY",12661.44,1.6525645236934942E-5,2317,81997,-64461,1763,1515,11969,15247,null,1770,95909,97679,97679,-8055]
["01306","CITY OF ADAIR",15713.25,2.0508851680319772E-5,2875,101761,-79998,2188,1881,14854,18923,null,2196,119026,121222,121222,-9996]
["01308","CITY OF ORIENT",9960.8700000000008,1.3000875403684586E-5,1823,64508,-50712,1387,1192,9416,11995,null,1392,75452,76844,76844,-6337]
["01309","CITY OF BRIDGEWATER",632.79999999999995,8.2592724886998877E-7,116,4098,-3222,88,76,598,762,null,88,4793,4881,4881,-403]
["01401","GREENFIELD TOWNSHIP - ADAIR COUNTY",2984.6,3.8954843030615816E-6,546,19329,-15195,416,357,2821,3594,null,417,22608,23025,23025,-1899]
["01403","SUMMERSET TOWNSHIP - ADAIR COUNTY",991.18,1.2936829496443671E-6,181,6419,-5046,138,119,937,1194,null,139,7508,7647,7647,-631]
["01528","ADAIR CASEY COMMUNITY SCHOOL DISTRICT",196369.74,2.5630075714209072E-4,35931,1271719,-999738,27339,23502,185633,236474,null,27450,1487475,1514925,1514925,-124925]
["01530","ORIENT MACKSBURG COMMUNITY SCHOOL DIST",126785.65,1.654799669732827E-4,23199,821083,-645478,17651,15174,119853,152678,null,17723,960385,978108,978108,-80658]
["02201","ADAMS COUNTY",169606.56,2.2136959464459972E-4,31034,1098397,-863484,23613,20299,160333,204245,null,23708,1284748,1308456,1308456,-107899]
["02203","ADAMS CO AGR EXT DIST",5089.79,6.6431672756415624E-6,931,32962,-25913,709,609,4811,6129,null,711,38554,39265,39265,-3238]
["02301","CITY OF CORNING",33331.699999999997,4.3504360431668461E-5,6099,215861,-169695,4640,3989,31509,40138,null,4659,252483,257142,257142,-21205]
["02303","CITY OF PRESCOTT",2759.81,3.6020895712766814E-6,505,17873,-14050,384,330,2609,3323,null,386,20905,21291,21291,-1756]
["02306","CORNING HOUSING COMM",8595.1200000000008,1.1218305649980118E-5,1573,55663,-43759,1197,1029,8125,10351,null,1201,65107,66308,66308,-5468]
["02546","CORNING COMMUNITY SCHOOL DISTRICT",337738.32,4.4081428804609976E-4,61798,2187243,-1719460,47020,40421,319272,406713,null,47211,2558324,2605535,2605535,-214861]
["02701","CORNING MUNICIPAL UTILITIES",47225.21,6.1638096985789322E-5,8641,305837,-240428,6575,5652,44643,56870,null,6601,357725,364326,364326,-30043]
["03201","ALLAMAKEE COUNTY",328651.74,4.2895453137568721E-4,60136,2128397,-1673199,45755,39334,310682,395771,null,45941,2489494,2535435,2535435,-209080]
["03203","ALLAMAKEE CO AGR EXT DIST",15546.32,2.0290975517782056E-5,2845,100680,-79148,2164,1861,14696,18721,null,2173,117761,119934,119934,-9890]
["03206","ALLAMAKEE CO SOIL & WATER CONS DIST",4765.29,6.2196315735898693E-6,872,30861,-24261,663,570,4505,5738,null,666,36096,36762,36762,-3032]
["03301","CITY OF HARPERS FERRY",10777.7,1.4066997645616433E-5,1972,69798,-54870,1500,1290,10188,12978,null,1507,81640,83147,83147,-6857]
["03302","CITY OF WAUKON",94975.59,1.2396164310762329E-4,17378,615076,-483530,13222,11367,89783,114372,null,13276,719428,732704,732704,-60421]
["03303","CITY OF NEW ALBIN",10949.9,1.4291752184578841E-5,2004,70913,-55747,1524,1311,10351,13186,null,1531,82944,84475,84475,-6966]
["03304","CITY OF LANSING",18034.77,2.3538887436951657E-5,3300,116796,-91817,2511,2158,17049,21718,null,2521,136611,139132,139132,-11473]
["03306","CITY OF POSTVILLE",32987.49,4.3055099340749474E-5,6036,213632,-167943,4593,3948,31184,39725,null,4611,249876,254487,254487,-20986]
["03310","CITY OF WATERVILLE",2643.7,3.450543406822992E-6,484,17121,-13459,368,316,2499,3183,null,370,20026,20396,20396,-1682]
["03312","VETERAN'S MEMORIAL HOSPITAL",871968.39,1.1380885800478721E-3,159550,5646996,-4439279,121395,104359,824292,1050046,null,121888,6605047,6726935,6726935,-554724]
["03566","POSTVILLE COMMUNITY SCHOOL DISTRICT",576142.25,7.5197785003202483E-4,105421,3731182,-2933198,80210,68954,544641,693805,null,80536,4364203,4444739,4444739,-366527]
["03567","ALLAMAKEE COMMUNITY SCHOOL DISTRICT",765445.4,9.9905533088209255E-4,140059,4957137,-3896959,106565,91610,723593,921768,null,106998,5798149,5905147,5905147,-486957]
["03568","EASTERN ALLAMAKEE COMMUNITY SCHOOL DIST",228966.72,2.9884616487418626E-4,41896,1482822,-1165693,31877,27403,216448,275728,null,32006,1734393,1766399,1766399,-145663]
["03601","UPPER EXPLORERLAND REGIONAL PLANNING COM",71289.84,{"$f":"+C204/$C$10","v":9.3047126143460307E-5},{"$f":"ROUND(D204*$E$10,0)","v":13044},{"$f":"+ROUND(D204*$F$10,0)","v":461684},{"$f":"+ROUND(D204*$G$10,0)","v":-362944},{"$f":"ROUND(D204*$H$10,0)","v":9925},{"$f":"ROUND(D204*$I$10,0)","v":8532},{"$f":"ROUND(D204*$J$10,0)","v":67392},{"$f":"ROUND(SUM(H204:J204),0)","v":85849},null,{"$f":"ROUND(D204*$M$10,0)","v":9965},{"$f":"ROUND(D204*$N$10,0)","v":540011},{"$f":"ROUND(SUM(L204:N204),0)","v":549976},{"$f":"ROUND(SUM(M204:N204),0)","v":549976},{"$f":"ROUND(D204*$Q$10,0)","v":-45353}]
["04201","APPANOOSE COUNTY",147129.57999999999,1.9203275795954002E-4,26921,952833,-749051,20483,17609,139085,177177,null,20566,1114487,1135053,1135053,-93600]
["04203","APPANOOSE COUNTY AGRI",8248.69,1.076614702667729E-5,1509,53420,-41995,1148,987,7798,9933,null,1153,62483,63636,63636,-5248]
["04207","APPANOOSE CO SECONDARY RD DEPT",125189.61,1.6339682391657213E-4,22907,810746,-637353,17429,14983,118345,150757,null,17500,948295,965795,965795,-79642]
["04301","CITY OF CENTERVILLE",128296.62,1.6745207711112259E-4,23475,830868,-653171,17861,15355,121282,154498,null,17934,971830,989764,989764,-81619]
["04304","CITY OF MOULTON",13507.83,1.7630349036193901E-5,2472,87479,-68770,1881,1617,12769,16267,null,1888,102320,104208,104208,-8593]
["04305","CITY OF MYSTIC",7215.57,9.4177242084842362E-6,1320,46729,-36735,1005,864,6821,8690,null,1009,54657,55666,55666,-4590]
["04307","CITY OF MORAVIA",14423.06,1.8824902443247126E-5,2639,93406,-73429,2008,1726,13634,17368,null,2016,109253,111269,111269,-9176]
["04311","CITY OF CINCINNATI",7911.77,1.0326400805613324E-5,1448,51238,-40280,1101,947,7479,9527,null,1106,59931,61037,61037,-5033]
["04312","CITY OF PLANO",23.6,3.080259651285041E-8,4,153,-120,3,3,22,28,null,3,179,182,182,-15]
["04313","CITY OF UNIONVILLE",84.96,1.1088934744626145E-7,16,550,-433,12,10,80,102,null,12,644,656,656,-54]
["04314","CITY OF NUMA",198.24,2.5874181070794341E-7,36,1284,-1009,28,24,187,239,null,28,1502,1530,1530,-126]
["04315","CITY OF EXLINE",821.28,1.071930358647194E-6,150,5319,-4181,114,98,776,988,null,115,6221,6336,6336,-522]
["04316","CITY OF RATHBUN",469.92,6.1333712514062135E-7,86,3043,-2392,65,56,444,565,null,66,3560,3626,3626,-299]
["04317","LOW RENT HOUSING AGENCY OF CENTERVILLE",15988.83,2.0868537254345674E-5,2926,103546,-81401,2226,1914,15115,19255,null,2235,121113,123348,123348,-10172]
["04321","GARRETT MEMORIAL LIBRARY",927.39,1.2104245754259464E-6,170,6006,-4721,129,111,877,1117,null,130,7025,7155,7155,-590]
["04510","CENTERVILLE COMMUNITY SCHOOL DISTRICT",896143.85,1.1696422639416245E-3,163973,5803560,-4562358,124761,107253,847146,1079160,null,125267,6788173,6913440,6913440,-570104]
["04545","MORAVIA COMMUNITY SCHOOL DISTRICT",246382.16,3.2157670603578605E-4,45082,1595607,-1254356,34301,29488,232911,296700,null,34440,1866313,1900753,1900753,-156742]
["04547","MOULTON UDELL COMMUNITY SCHOOL DISTRICT",150139.18,1.9596087213178895E-4,27472,972323,-764374,20902,17969,141930,180801,null,20987,1137285,1158272,1158272,-95515]
["04703","RATHBUN AREA SOLID WASTE COMM.",24665.99,3.2193921083050978E-5,4513,159741,-125577,3434,2952,23317,29703,null,3448,186842,190290,190290,-15692]
["05201","AUDUBON COUNTY",229401.32,2.9941340252013897E-4,41975,1485637,-1167905,31937,27455,216858,276250,null,32067,1737685,1769752,1769752,-145939]
["05203","AUDUBON COUNTY AGRI EXTENSION DISTRICT",6867.5,8.9634250657627178E-6,1257,44475,-34963,956,822,6492,8270,null,960,52020,52980,52980,-4369]
["05205","AUDUBON COUNTY MEMORIAL HOSPITAL",549464.32999999996,7.1715796844041028E-4,100539,3558412,-2797378,76496,65761,519421,661678,null,76807,4162121,4238928,4238928,-349555]
["05301","CITY OF EXIRA",14301.58,1.8666347382891997E-5,2617,92619,-72811,1991,1712,13520,17223,null,1999,108333,110332,110332,-9098]
["05302","CITY OF AUDUBON",31613.040000000001,4.1261174392567814E-5,5784,204731,-160945,4401,3784,29885,38070,null,4419,239465,243884,243884,-20111]
["05303","CITY OF KIMBALLTON",5764.49,7.5237821852695351E-6,1055,37332,-29348,803,690,5449,6942,null,806,43665,44471,44471,-3667]
["05305","CITY OF BRAYTON",3864.21,5.0435466724966806E-6,707,25025,-19673,538,462,3653,4653,null,540,29271,29811,29811,-2458]
["05306","CITY OF GRAY",329.24,4.2972232524961302E-7,60,2132,-1676,46,39,311,396,null,46,2494,2540,2540,-209]
["05520","AUDUBON COMMUNITY SCHOOL DISTRICT",402550.64,5.2540698897922454E-4,73657,2606977,-2049426,56043,48178,380540,484761,null,56270,3049269,3105539,3105539,-256093]
["06001","IOWA BRAILLE AND SIGHT SAVING SCHOOL",298275.64,3.8930780459882304E-4,54577,1931677,-1518551,41526,35698,281967,359191,null,41694,2259399,2301093,2301093,-189755]
["06201","BENTON COUNTY",460335.77,6.008278382941656E-4,84231,2981202,-2343616,64088,55094,435166,554348,null,64348,3486984,3551332,3551332,-292854]
["06203","BENTON COUNTY AGR EXT DIST",13714.85,1.7900550456960441E-5,2509,88819,-69824,1909,1641,12965,16515,null,1917,103888,105805,105805,-8725]
["06301","CITY OF VINTON",204460.74,2.668610880058819E-4,37412,1324118,-1040930,28465,24470,193281,246216,null,28581,1548764,1577345,1577345,-130073]
["06302","CITY OF BELLE PLAINE",47928.67,6.2556249296930418E-5,8770,310393,-244010,6673,5736,45308,57717,null,6700,363053,369753,369753,-30491]
["06303","CITY OF BLAIRSTOWN",19908.240000000002,2.598413067800801E-5,3643,128929,-101355,2772,2383,18820,23975,null,2783,150802,153585,153585,-12665]
["06306","CITY OF NEWHALL",15404.05,2.0105285458210731E-5,2819,99759,-78424,2145,1844,14562,18551,null,2153,116684,118837,118837,-9800]
["06307","CITY OF VAN HORNE",18113.490000000002,2.364163236904876E-5,3314,117306,-92218,2522,2168,17123,21813,null,2532,137207,139739,139739,-11523]
["06308","CITY OF ATKINS",27283.599999999999,3.5610411958390055E-5,4992,176693,-138904,3798,3265,25792,32855,null,3814,206670,210484,210484,-17357]
["06309","CITY OF NORWAY",9926.3799999999992,1.2955859236153728E-5,1816,64285,-50536,1382,1188,9384,11954,null,1388,75191,76579,76579,-6315]
["06311","CITY OF KEYSTONE",9623.34,1.256033301381245E-5,1761,62322,-48993,1340,1152,9097,11589,null,1345,72896,74241,74241,-6122]
["06312","CITY OF GARRISON",3956.04,5.1634027079956239E-6,724,25620,-20141,551,473,3740,4764,null,553,29966,30519,30519,-2517]
["06314","CITY OF SHELLSBURG",22173.06,2.8940161891323004E-5,4057,143596,-112885,3087,2654,20961,26702,null,3099,167958,171057,171057,-14106]
["06315","CITY OF URBANA",25857.87,3.3749556622531316E-5,4731,167459,-131645,3600,3095,24444,31139,null,3615,195870,199485,199485,-16450]
["06317","CITY OF WALFORD",16643.68,2.1723244047838899E-5,3045,107787,-84735,2317,1992,15734,20043,null,2327,126074,128401,128401,-10588]
["06318","CITY OF LUZERNE",187.24,2.4438466826551313E-7,34,1213,-953,26,22,177,225,null,26,1418,1444,1444,-119]
["06550","VINTON-SHELLSBURG COMM SCH DIST",1180901.72,1.5413067458682646E-3,216077,7647694,-6012089,164405,141333,1116334,1422072,null,165072,8945177,9110249,9110249,-751260]
["06551","BELLE PLAINE COMMUNITY SCHOOL DISTRICT",398854.49,5.2058279333935277E-4,72981,2583041,-2030608,55528,47736,377046,480310,null,55754,3021271,3077025,3077025,-253741]
["06552","BENTON COMMUNITY SCHOOL DISTRICT",1119524.57,1.4611976108445911E-3,204847,7250206,-5699612,155860,133987,1058313,1348160,null,156493,8480253,8636746,8636746,-712213]
["07001","UNIVERSITY OF NORTHERN IOWA",2151328.3199999998,2.8079024664249288E-3,{"$f":"ROUND(D252*$E$10,0)+1","v":393644},13932320,-10952628,299508,257476,2033701,2590685,null,300723,16296032,16596755,16596755,-1368621]
["07003","1ST JUDICIAL DIST DEPT CORR SERVICES",1172098.8600000001,1.5298172990572856E-3,214467,7590685,-5967273,163179,140280,1108012,1411471,null,163842,8878496,9042338,9042338,-745660]
["07201","BLACK HAWK COUNTY",1525190.95,1.9906712473686861E-3,279074,9877362,-7764900,212337,182538,1441799,1836674,null,213199,11553123,11766322,11766322,-970288]
["07204","BLACK HAWK COUNTY AGRI",31438.35,4.1033169918634344E-5,5752,203599,-160056,4377,3763,29719,37859,null,4395,238141,242536,242536,-20000]
["07302","CITY OF CEDAR FALLS",1047512.18,1.3672074162218782E-3,191670,6783843,-5332990,145834,125369,990238,1261441,null,146426,7934768,8081194,8081194,-666401]
["07303","CITY OF WATERLOO",1792018.33,2.3389329475687294E-3,327898,11605375,-9123345,249484,214473,1694037,2157994,null,250497,13574306,13824803,13824803,-1140037]
["07304","CITY OF GILBERTVILLE",22080.99,2.8819992609079861E-5,4040,143000,-112417,3074,2643,20874,26591,null,3087,167261,170348,170348,-14047]
["07305","CITY OF HUDSON",45826.559999999998,5.9812586324234311E-5,8385,296780,-233308,6380,5485,43321,55186,null,6406,347130,353536,353536,-29154]
["07306","CITY OF DUNKERTON",20456.439999999999,2.669963844954803E-5,3743,132479,-104146,2848,2448,19338,24634,null,2860,154955,157815,157815,-13014]
["07311","CITY OF LA PORTE CITY",39192.44,5.115376761330927E-5,7171,253816,-199533,5456,4691,37050,47197,null,5479,296878,302357,302357,-24933]
["07319","CITY OF EVANSDALE",50710.75,6.6187405555679176E-5,9279,328410,-258174,7060,6069,47938,61067,null,7089,384127,391216,391216,-32261]
["07321","CITY OF ELK RUN HEIGHTS",12048.91,1.5726174286002051E-5,2205,78031,-61342,1677,1442,11390,14509,null,1684,91269,92953,92953,-7665]
["07327","CITY OF RAYMOND",4361.7299999999996,5.6929071732201267E-6,798,28247,-22206,607,522,4123,5252,null,610,33040,33650,33650,-2775]
["07333","EVANSDALE MUNIC HOUSING AUTHORITY",9652.02,1.2597765999744169E-5,1766,62508,-49139,1344,1155,9124,11623,null,1349,73113,74462,74462,-6140]
["07504","WATERLOO COMMUNITY SCHOOL DISTRICT",7864495.0700000003,1.0264697814343696E-2,{"$f":"ROUND(D266*$E$10,0)+1","v":1439020},50931631,{"$f":"+ROUND(D266*$G$10,0)+1","v":-40038932},1094894,{"$f":"ROUND(D266*$I$10,0)+1","v":941243},7434490,9470627,null,{"$f":"ROUND(D266*$M$10,0)-1","v":1099336},{"$f":"ROUND(D266*$N$10,0)-1","v":59572526},60671862,60671862,{"$f":"ROUND(D266*$Q$10,0)-1","v":-5003195}]
["07538","CEDAR FALLS COMMUNITY SCHOOL DISTRICT",3842676.52,5.0154412870747509E-3,703120,24885740,-19563452,534977,459901,3632572,4627450,null,537148,29107775,29644923,29644923,-2444614]
["07539","DUNKERTON COMMUNITY SCHOOL DISTRICT",291651.26,{"$f":"+C268/$C$10","v":3.8066169848493338E-4},{"$f":"ROUND(D268*$E$10,0)","v":53365},{"$f":"+ROUND(D268*$F$10,0)","v":1888777},{"$f":"+ROUND(D268*$G$10,0)","v":-1484826},{"$f":"ROUND(D268*$H$10,0)","v":40604},{"$f":"ROUND(D268*$I$10,0)","v":34906},{"$f":"ROUND(D268*$J$10,0)","v":275705},{"$f":"ROUND(SUM(H268:J268),0)","v":351215},null,{"$f":"ROUND(D268*$M$10,0)","v":40768},{"$f":"ROUND(D268*$N$10,0)","v":2209220},{"$f":"ROUND(SUM(L268:N268),0)","v":2249988},{"$f":"ROUND(SUM(M268:N268),0)","v":2249988},{"$f":"ROUND(D268*$Q$10,0)","v":-185541}]
["07542","HUDSON COMMUNITY SCHOOL DISTRICT",502759.87,6.5619955162979338E-4,91993,3255947,-2559601,69994,60172,475271,605437,null,70278,3808341,3878619,3878619,-319843]
["07546","HAWKEYE COMMUNITY COLLEGE",1032146.97,1.347152824528437E-3,188859,6684336,-5254764,143695,123530,975713,1242938,null,144279,7818379,7962658,7962658,-656626]
["07548","UNION COMMUNITY SCHOOL DISTRICT",721754.77,9.4203054921759095E-4,132064,4674190,-3674526,100483,86381,682292,869156,null,100890,5467198,5568088,5568088,-459162]
["07601","IA NORTHLAND REG COUNCIL OF GOVTS",93150.76,1.2157988454005783E-4,17044,603258,-474240,12968,11149,88058,112175,null,13021,705605,718626,718626,-59260]
["07604","CENTRAL RIVERS AREA EDUCATION AGENCY",3243679.5,4.2336335108264555E-3,593518,21006547,-16513898,451584,388211,3066326,3906121,null,453417,24570450,25023867,25023867,-2063547]
["07608","MET OF BLACK HAWK COUNTY",228292.59,2.979662939255757E-4,41772,1478457,-1162260,31783,27323,215810,274916,null,31912,1729287,1761199,1761199,-145234]
["07609","REGIONAL TRANSIT COMMISSION",32874.269999999997,4.2907325189173841E-5,6015,212899,-167366,4577,3934,31077,39588,null,4595,249018,253613,253613,-20914]
["07701","WATERLOO WATER WORKS",159372.47,2.080121139265405E-4,29161,1032120,-811381,22188,19074,150659,191921,null,22278,1207226,1229504,1229504,-101389]
["07702","LA PORTE CITY UTILITY",28722.240000000002,3.7488117358697139E-5,5256,186009,-146228,3999,3438,27152,34589,null,4015,217567,221582,221582,-18272]
["07703","CEDAR FALLS UTILITIES",1415636.43,1.8476812611094066E-3,259028,9167870,-7207147,197085,169427,1338234,1704746,null,197885,10723262,10921147,10921147,-900592]
["07704","EVANSDALE WATER WORKS",14800.75,1.9317861454981806E-5,2708,95852,-75352,2061,1771,13991,17823,null,2069,112114,114183,114183,-9416]
["08001","STATE - WOODWARD RESOURCE CENTER",2940106.95,3.8374122070117477E-3,537971,19040567,-14968379,409321,351879,2779352,3540552,null,410982,22270928,22681910,22681910,-1870422]
["08201","BOONE COUNTY",548444.21,7.1582651315419462E-4,100353,3551806,-2792184,76354,65639,518457,660450,null,76664,4154394,4231058,4231058,-348906]
["08203","BOONE COUNTY AGRI",14428.62,1.883215932615439E-5,2640,93442,-73458,2009,1727,13640,17376,null,2017,109295,111312,111312,-9179]
["08204","BOONE COUNTY HOSPITAL",1814993.7,2.3689202802739599E-3,332102,11754167,-9240315,252683,217223,1715756,2185662,null,253709,13748341,14002050,14002050,-1154653]
["08301","CITY OF BOONE",218686.95,2.8542906285914792E-4,40015,1416249,-1113357,30446,26173,206730,263349,null,30569,1656525,1687094,1687094,-139123]
["08302","CITY OF OGDEN",27003.68,3.5245061839073229E-5,4941,174880,-137478,3759,3232,25527,32518,null,3775,204549,208324,208324,-17179]
["08303","CITY OF MADRID",55004.27,7.1791285393808566E-5,10064,356216,-280032,7658,6583,51997,66238,null,7689,416650,424339,424339,-34992]
["08307","CITY OF BOXHOLM",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
["08308","CITY OF PILOT MOUND",2173.35,2.8366450479323483E-6,398,14075,-11065,303,260,2055,2618,null,304,16463,16767,16767,-1383]
["08311","CITY OF BERKLEY",5.35,6.982792006091087E-9,1,35,-27,1,1,5,7,null,1,41,42,42,-3]
["08312","CITY OF LUTHER",1054.1600000000001,1.375884116101118E-6,193,6827,-5367,147,126,997,1270,null,147,7985,8132,8132,-671]
["08313","CITY OF SHELDAHL",10713.26,1.3982890894799141E-5,1960,69381,-54542,1491,1282,10127,12900,null,1498,81152,82650,82650,-6816]
["08314","CITY OF BEAVER",169.92,2.217786948925229E-7,31,1100,-865,24,20,161,205,null,24,1287,1311,1311,-108]
["08537","UNITED COMMUNITY SCHOOL DISTRICT",216336.68,2.8236150275295056E-4,39585,1401028,-1101392,30118,25892,204508,260518,null,30241,1638722,1668963,1668963,-137628]
["08538","OGDEN COMMUNITY SCHOOL DISTRICT",446899.74,5.8329120224227761E-4,81772,2894189,-2275211,62217,53486,422465,538168,null,62470,3385207,3447677,3447677,-284306]
["08539","BOONE COMMUNITY SCHOOL DISTRICT",1503897.2,1.9628787562883682E-3,275178,9739460,-7656492,209372,179990,1421669,1811031,null,210222,11391826,11602048,11602048,-956742]
["08542","MADRID COMMUNITY SCHOOL DISTRICT",440455.96,5.7488081430339733E-4,80593,2852458,-2242405,61320,52715,416373,530408,null,61569,3336397,3397966,3397966,-280207]
["08701","OGDEN MUNICIPAL UTILITIES",43072.97,5.6218615064411447E-5,7881,278947,-219289,5997,5155,40718,51870,null,6021,326272,332293,332293,-27402]
["09201","BREMER COUNTY",589612.29,7.6955887575795524E-4,107885,3818416,-3001775,82086,70566,557374,710026,null,82419,4466236,4548655,4548655,-375096]
["09203","BREMER COUNTY AGRI EXTEN DISTRICT",14712.7,1.9202939055703992E-5,2692,95282,-74904,2048,1761,13908,17717,null,2057,111447,113504,113504,-9360]
["09301","CITY OF DENVER",46780.78,6.1058029275272118E-5,8560,302959,-238166,6513,5599,44223,56335,null,6539,354358,360897,360897,-29761]
["09302","CITY OF SUMNER",44184.99,5.7670017749759746E-5,8085,286149,-224950,6151,5288,41769,53208,null,6176,334696,340872,340872,-28109]
["09303","CITY OF WAVERLY",369438.03,4.8218858366916626E-4,67599,2392535,-1880846,51433,44215,349238,444886,null,51642,2798445,2850087,2850087,-235027]
["09304","CITY OF TRIPOLI",20156.14,2.6307688460869684E-5,3688,130534,-102617,2806,2412,19054,24272,null,2818,152680,155498,155498,-12823]
["09305","CITY OF JANESVILLE",19374.650000000001,2.5287691802021065E-5,3545,125473,-98638,2697,2319,18315,23331,null,2708,146760,149468,149468,-12326]
["09307","CITY OF READLYN",19491.490000000002,2.5440190758655024E-5,3566,126230,-99233,2714,2333,18426,23473,null,2725,147646,150371,150371,-12400]
["09310","CITY OF FREDERIKA",1478.02,1.929103970250981E-6,270,9572,-7525,206,177,1397,1780,null,207,11196,11403,11403,-940]
["09311","CITY OF PLAINFIELD",9528.08,1.2436000160261004E-5,1743,61705,-48508,1326,1140,9007,11473,null,1332,72174,73506,73506,-6062]
["09313","WAVERLY UTILITIES",247990.01,3.2367526344270075E-4,45376,1606020,-1262542,34525,29680,234431,298636,null,34665,1878492,1913157,1913157,-157765]
["09315","WAVERLY LOW RENT HOUSING AGENCY",17583.400000000001,2.2949761674748043E-5,3217,113873,-89519,2448,2104,16622,21174,null,2458,133192,135650,135650,-11186]
["09318","WAVERLY HEALTH CENTER",2377980.75,3.103728032100652E-3,435115,15400154,-12106539,331062,284602,2247961,2863625,null,332406,18012895,18345301,18345301,-1512811]
["09519","JANESVILLE CONSOLIDATED SCH DIST",268485.93,3.5042643098166939E-4,49127,1738755,-1366889,37379,32133,253806,323318,null,37530,2033746,2071276,2071276,-170804]
["09562","DENVER COMM SCH DIST",571558.68999999994,7.459954115035315E-4,104582,3701498,-2909863,79572,68406,540308,688286,null,79895,4329483,4409378,4409378,-363611]
["09563","TRIPOLI COMMUNITY SCHOOL DISTRICT",302028.51,3.9420603088590698E-4,55264,1955981,-1537657,42048,36147,285515,363710,null,42219,2287827,2330046,2330046,-192143]
["09566","WAPSIE VALLEY COMM SCH DIST",484685.79,6.326093569865315E-4,88686,3138897,-2467584,67478,58008,458185,583671,null,67752,3671432,3739184,3739184,-308345]
["09568","WAVERLY SHELL ROCK COMMUNITY SCHOOL DIST",1754850.31,2.2904214423466293E-3,321097,11364670,-8934119,244310,210025,1658901,2113236,null,245302,13292763,13538065,13538065,-1116392]
["09602","NORTH IOWA JUVENILE DETENTION SVC",133066.04999999999,1.7367711219104989E-4,24348,861755,-677453,18525,15926,125790,160241,null,18601,1007958,1026559,1026559,-84653]
["09701","SUMNER MUNIC LGT PLT",27734.78,3.6199289733587847E-5,5075,179615,-141201,3861,3319,26218,33398,null,3877,210087,213964,213964,-17644]
["09702","TRIPOLI-READLYN SANITATION AGENCY",5054.38,6.5969503289246118E-6,925,32733,-25732,704,605,4778,6087,null,707,38286,38993,38993,-3215]
[10001,"STATE - DEPT OF HUMAN SERVICES/INDEPENDENCE",1123230.79,1.4660349497957715E-3,205525,7274208,-5718481,156376,134431,1061816,1352623,null,157011,8508327,8665338,8665338,-714571]
[10004,"BUCHANAN COUNTY SOIL & WATER CONSER",1290.26,1.6840406007063713E-6,236,8356,-6569,180,154,1220,1554,null,180,9774,9954,9954,-821]
[10201,"BUCHANAN COUNTY",425041.44,5.5476186345597097E-4,77773,2752631,-2163929,59174,50870,401802,511846,null,59414,3219634,3279048,3279048,-270401]
[10203,"BUCHANAN COUNTY AGRI - ISU EXT",15331,2.0009940980445321E-5,2805,99286,-78052,2134,1835,14493,18462,null,2143,116130,118273,118273,-9753]
[10205,"BUCHANAN COUNTY HEALTH CENTER",1481223.26,1.9332848484419028E-3,271029,9592620,-7541056,206216,177276,1400235,1783727,null,207053,11220074,11427127,11427127,-942317]
[10301,"CITY OF FAIRBANK",30372.57,3.9642119439334953E-5,5557,196697,-154630,4228,3635,28712,36575,null,4246,230068,234314,234314,-19322]
[10302,"CITY OF INDEPENDENCE",138684.91,1.8101081886232935E-4,25376,898144,-706059,19308,16598,131102,167008,null,19386,1050520,1069906,1069906,-88228]
[10303,"CITY OF JESUP",35530.400000000001,4.6374092166956786E-5,6501,230100,-180889,4947,4252,33588,42787,null,4967,269138,274105,274105,-22604]
[10305,"CITY OF QUASQUETON",5224.92,6.8195382445729804E-6,956,33837,-26601,727,625,4939,6291,null,730,39578,40308,40308,-3324]
[10306,"CITY OF LAMONT",10422.200000000001,1.3603000905772438E-5,1907,67496,-53060,1451,1247,9852,12550,null,1457,78947,80404,80404,-6630]
[10307,"CITY OF BRANDON",5617.8,7.33232316482589E-6,1028,36382,-28601,782,672,5311,6765,null,785,42554,43339,43339,-3574]
[10308,"CITY OF HAZLETON",10001.49,1.3053892415140177E-5,1830,64771,-50919,1392,1197,9455,12044,null,1398,75760,77158,77158,-6363]
[10309,"CITY OF WINTHROP",13573.91,1.7716596306429884E-5,2484,87907,-69106,1890,1625,12832,16347,null,1897,102821,104718,104718,-8635]
[10310,"CITY OF ROWLEY",1504.59,{"$f":"+C332/$C$10","v":1.9637829952232876E-6},{"$f":"ROUND(D332*$E$10,0)","v":275},{"$f":"+ROUND(D332*$F$10,0)","v":9744},{"$f":"+ROUND(D332*$G$10,0)","v":-7660},{"$f":"ROUND(D332*$H$10,0)","v":209},{"$f":"ROUND(D332*$I$10,0)","v":180},{"$f":"ROUND(D332*$J$10,0)","v":1422},{"$f":"ROUND(SUM(H332:J332),0)","v":1811},null,{"$f":"ROUND(D332*$M$10,0)","v":210},{"$f":"ROUND(D332*$N$10,0)","v":11397},{"$f":"ROUND(SUM(L332:N332),0)","v":11607},{"$f":"ROUND(SUM(M332:N332),0)","v":11607},{"$f":"ROUND(D332*$Q$10,0)","v":-957}]
[10311,"CITY OF AURORA",1900.05,2.4799353179763311E-6,348,12305,-9673,265,227,1796,2288,null,266,14393,14659,14659,-1209]
[10312,"CITY OF STANLEY",1181.92,1.5426357995961081E-6,216,7654,-6017,165,141,1117,1423,null,165,8953,9118,9118,-752]
[10556,"JESUP COMMUNITY SCHOOL DISTRICT",672403.52,8.7761755594831941E-4,123034,4354584,-3423274,93612,80475,635639,809726,null,93992,5093369,5187361,5187361,-427766]
[10557,"EAST BUCHANAN COMMUNITY SCHOOL DISTRICT",404832.8,5.2838565226980786E-4,74075,2621757,-2061044,56361,48451,382698,487510,null,56590,3066556,3123146,3123146,-257544]
[10559,"INDEPENDENCE COMMUNITY SCHOOL DISTRICT",949007.33,1.2386394014291301E-3,173646,6145912,-4831492,132121,113579,897119,1142819,null,132657,7188607,7321264,7321264,-603735]
[10701,"INDEPENDENCE LIGHT & POWER",83956.12,1.0957908852306991E-4,15362,543712,-427429,11688,10048,79366,101102,null,11736,635957,647693,647693,-53411]
[11201,"BUENA VISTA COUNTY",555649.98,7.2523144645395747E-4,101671,3598471,-2828870,77357,66502,525269,669128,null,77671,4208976,4286647,4286647,-353491]
[11203,"BUENA VISTA COUNTY AGRI",12452.86,1.6253407712331115E-5,2279,80647,-63399,1734,1490,11772,14996,null,1741,94329,96070,96070,-7922]
[11204,"BUENA VISTA REGIONAL MEDICAL CENTER",1817788.16,2.3725675948439301E-3,332613,11772264,-9254542,253072,217557,1718397,2189026,null,254099,13769509,14023608,14023608,-1156431]
[11205,"BUENA VISTA COUNTY ASSESSOR",27298.17,3.5629428646152434E-5,4995,176787,-138978,3800,3267,25806,32873,null,3816,206780,210596,210596,-17366]
[11207,"BUENA VISTA CO SOIL & WATER CONS DT",6156.43,8.0353402224410013E-6,1126,39870,-31343,857,737,5820,7414,null,861,46634,47495,47495,-3917]
[11301,"CITY OF SIOUX RAPIDS",14279.78,1.8637894136960633E-5,2613,92478,-72700,1988,1709,13499,17196,null,1996,108167,110163,110163,-9084]
[11302,"CITY OF NEWELL",23509.25,3.0684150087700358E-5,4302,152249,-119688,3273,2814,22224,28311,null,3286,178080,181366,181366,-14956]
[11303,"CITY OF MARATHON",10996.53,1.4352613416587071E-5,2012,71215,-55984,1531,1316,10395,13242,null,1537,83297,84834,84834,-6996]
[11304,"CITY OF REMBRANDT",1933.33,2.5233721998385202E-6,354,12521,-9843,269,231,1828,2328,null,270,14645,14915,14915,-1230]
[11306,"CITY OF ALTA",33510.07,4.3737168022346313E-5,6132,217016,-170603,4665,4011,31678,40354,null,4684,253834,258518,258518,-21318]
[11307,"CITY OF STORM LAKE",232550.15,3.0352323895986604E-4,42551,1506029,-1183936,32376,27832,219835,280043,null,32507,1761537,1794044,1794044,-147943]
[11318,"CITY OF LINN GROVE",2338.11,3.0516889378246043E-6,428,15142,-11904,326,280,2210,2816,null,327,17711,18038,18038,-1487]
[11319,"CITY OF ALBERT CITY",13448.21,1.755253332415593E-5,2461,87093,-68466,1872,1610,12713,16195,null,1880,101868,103748,103748,-8555]
[11321,"CITY OF TRUESDALE",295,3.8503245641063005E-7,54,1910,-1502,41,35,279,355,null,41,2235,2276,2276,-188]
[11322,"STORM LAKE CEMETERY",2949.99,3.8503115121586252E-6,540,19105,-15019,411,353,2789,3553,null,412,22346,22758,22758,-1877]
[11325,"CITY OF LAKESIDE",7906.09,1.0318987299333961E-5,1447,51201,-40251,1101,946,7474,9521,null,1105,59888,60993,60993,-5030]
[11529,"ALBERT CITY-TRUESDALE COMM SCH DIST",99344.15,1.2966346476110541E-4,18178,643367,-505771,13831,11890,93912,119633,null,13887,752519,766406,766406,-63200]
[11531,"STORM LAKE COMMUNITY SCHOOL DISTRICT",1775150.59,2.3169172615812856E-3,324811,11496137,-9037470,247136,212454,1678091,2137681,null,248139,13446535,13694674,13694674,-1129306]
[11535,"SIOUX CENTRAL COMM SCH DIST",446010.75,5.8213089714592345E-4,81610,2888431,-2270685,62094,53380,421624,537098,null,62346,3378473,3440819,3440819,-283741]
[11536,"NEWELL-FONDA COMM SCH DIST",425835.18,5.5579784875072142E-4,77918,2757771,-2167970,59285,50965,402552,512802,null,59525,3225646,3285171,3285171,-270906]
[11601,"BUENA VISTA CO SOLID WASTE COMM",34189.370000000003,4.4623786827904761E-5,6256,221415,-174062,4760,4092,32320,41172,null,4779,258980,263759,263759,-21750]
[11701,"ALTA MUNICIPAL ULTILITIES",53649.42,7.0022942263069777E-5,9817,347442,-273135,7469,6421,50716,64606,null,7499,406387,413886,413886,-34130]
[12201,"BUTLER COUNTY",410669.1,5.3600316049133112E-4,75143,2659554,-2090758,57173,49150,388215,494538,null,57405,3110765,3168170,3168170,-261257]
[12203,"BUTLER COUNTY AGRI EXTENSION DIST",12611.38,1.6460307186874209E-5,2308,81673,-64206,1756,1509,11922,15187,null,1763,95530,97293,97293,-8023]
[12206,"BUTLER COUNTY SOLID WASTE COMMISSION",18567.240000000002,2.4233864494799009E-5,3397,120244,-94528,2585,2222,17552,22359,null,2595,140644,143239,143239,-11812]
[12207,"BUTLER CO SOIL & WATER CONS DIST",172.75,2.2547239608452997E-7,32,1119,-879,24,21,163,208,null,24,1309,1333,1333,-110]
[12301,"CITY OF GREENE",20708.13,2.7028142920578512E-5,3789,134109,-105427,2883,2478,19576,24937,null,2895,156861,159756,159756,-13174]
[12302,"CITY OF PARKERSBURG",30634.01,3.9983349559348494E-5,5605,198390,-155961,4265,3666,28959,36890,null,4282,232049,236331,236331,-19489]
[12303,"CITY OF SHELL ROCK",24261.37,3.1665813176227685E-5,4439,157120,-123517,3378,2904,22935,29217,null,3391,183777,187168,187168,-15434]
[12304,"CITY OF ALLISON",20577.490000000002,2.685763227615314E-5,3765,133263,-104762,2865,2463,19452,24780,null,2876,155872,158748,158748,-13091]
[12305,"CITY OF CLARKSVILLE",24223.25,3.1616059151690833E-5,4432,156873,-123323,3372,2899,22899,29170,null,3386,183488,186874,186874,-15410]
[12307,"CITY OF DUMONT",14651.94,1.9123635421631077E-5,2681,94888,-74594,2040,1754,13851,17645,null,2048,110987,113035,113035,-9321]
[12309,"GREENE PUBLIC LIBRARY",6144.67,8.019991131975275E-6,1124,39794,-31283,855,735,5809,7399,null,859,46545,47404,47404,-3909]
[12310,"CITY OF APLINGTON",20664.8,2.6971588831303008E-5,3781,133828,-105207,2877,2473,19535,24885,null,2889,156533,159422,159422,-13146]
[12314,"CITY OF NEW HARTFORD",11151.82,1.4555297112031161E-5,2041,72221,-56775,1553,1335,10542,13430,null,1559,84474,86033,86033,-7095]
[12318,"CITY OF AREDALE",720.78,9.4075828451408117E-7,132,4668,-3670,100,86,681,867,null,101,5460,5561,5561,-459]
[12321,"CITY OF BRISTOW",1964.71,2.564329211642471E-6,359,12724,-10003,274,235,1857,2366,null,275,14882,15157,15157,-1250]
[12571,"CLARKSVILLE COMMUNITY SCHOOL DISTRICT",198765.8,2.5942808211669156E-4,36370,1287237,-1011937,27672,23789,187898,239359,null,27784,1505625,1533409,1533409,-126450]
[13001,"STATE - DEPT OF CORRECTIONS/ROCKWELL CITY",50852.95,6.6373004251616782E-5,9305,329331,-258897,7080,6086,48072,61238,null,7108,385204,392312,392312,-32351]
[13201,"CALHOUN COUNTY",371128.5,4.8439497626777124E-4,67908,2403483,-1889452,51668,44418,350836,446922,null,51878,2811250,2863128,2863128,-236103]
[13203,"CALHOUN COUNTY AGRICULTURAL EXTENSION",11649.54,1.5204918651708107E-5,2132,75444,-59309,1622,1394,11013,14029,null,1628,88244,89872,89872,-7411]
[13209,"TWIN LAKES UTILITIES",9029.7199999999993,1.1785543295932861E-5,1652,58478,-45971,1257,1081,8536,10874,null,1262,68399,69661,69661,-5744]
[13301,"CITY OF ROCKWELL CITY",25660.47,3.3491911175428073E-5,4695,166181,-130640,3572,3071,24257,30900,null,3587,194375,197962,197962,-16325]
[13302,"CITY OF MANSON",20828.41,2.7185131747212649E-5,3811,134888,-106040,2900,2493,19690,25083,null,2911,157772,160683,160683,-13251]
[13303,"CITY OF LAKE CITY",34296.76,4.4763951693985904E-5,6276,222111,-174608,4775,4105,32422,41302,null,4794,259793,264587,264587,-21819]
[13304,"CITY OF LOHRVILLE",10809.75,1.4108829137914605E-5,1978,70006,-55034,1505,1294,10219,13018,null,1511,81882,83393,83393,-6877]
[13307,"CITY OF POMEROY",11831.18,1.5441994229275657E-5,2165,76620,-60234,1647,1416,11184,14247,null,1654,89620,91274,91274,-7527]
[13309,"CITY OF FARNHAMVILLE",9472.73,1.2363757629880229E-5,1733,61347,-48227,1319,1134,8955,11408,null,1324,71755,73079,73079,-6026]
[13310,"CITY OF SOMERS",2288.77,2.9872906279964671E-6,419,14822,-11652,319,274,2164,2757,null,320,17337,17657,17657,-1456]
[13311,"CITY OF JOLLEY",155.76,2.0329713698481266E-7,29,1009,-793,22,19,147,188,null,22,1180,1202,1202,-99]
[13312,"CITY OF KNIERIM",750.11,9.7903964704467019E-7,137,4858,-3819,104,90,709,903,null,105,5682,5787,5787,-477]
[13313,"CITY OF RINARD",226.56,2.9570492652336388E-7,41,1467,-1153,32,27,214,273,null,32,1716,1748,1748,-144]
[13314,"CITY OF YETTER",1276.27,1.665780925909135E-6,234,8265,-6498,178,153,1206,1537,null,178,9668,9846,9846,-812]
[13537,"MANSON NORTHWEST WEBSTER COMM SCHOOL DIS",558924.27,7.2950503262921441E-4,102270,3619676,-2845540,77813,66893,528364,673070,null,78129,4233779,4311908,4311908,-355574]
[14201,"CARROLL COUNTY",396383.96,5.1735827051041679E-4,72529,2567041,-2018031,55185,47440,374711,477336,null,55408,3002557,3057965,3057965,-252169]
[14203,"CARROLL COUNTY AGRICULTURAL EXTENSION",13866.08,1.8097935061648505E-5,2537,89799,-70594,1930,1660,13108,16698,null,1938,105034,106972,106972,-8821]
[14206,"CARROLL CO SOLID WASTE MGMT COMM",53481.91,6.9804309087566927E-5,9786,346357,-272282,7446,6401,50558,64405,null,7476,405119,412595,412595,-34024]
[14301,"CITY OF DEDHAM",1382.06,{"$f":"+C396/$C$10","v":1.8038574803622895E-6},{"$f":"ROUND(D396*$E$10,0)","v":253},{"$f":"+ROUND(D396*$F$10,0)","v":8950},{"$f":"+ROUND(D396*$G$10,0)","v":-7036},{"$f":"ROUND(D396*$H$10,0)","v":192},{"$f":"ROUND(D396*$I$10,0)","v":165},{"$f":"ROUND(D396*$J$10,0)","v":1306},{"$f":"ROUND(SUM(H396:J396),0)","v":1663},null,{"$f":"ROUND(D396*$M$10,0)","v":193},{"$f":"ROUND(D396*$N$10,0)","v":10469},{"$f":"ROUND(SUM(L396:N396),0)","v":10662},{"$f":"ROUND(SUM(M396:N396),0)","v":10662},{"$f":"ROUND(D396*$Q$10,0)","v":-879}]
[14302,"CITY OF CARROLL",289203.58,3.7746699935643449E-4,52918,1872925,-1472364,40263,34613,273391,348267,null,40426,2190679,2231105,2231105,-183984]
[14303,"CITY OF TEMPLETON",10442.4,1.3629365840075808E-5,1911,67627,-53163,1454,1250,9871,12575,null,1460,79100,80560,80560,-6643]
[14304,"CITY OF LIDDERDALE",2876.84,3.7548365149164648E-6,526,18631,-14646,401,344,2720,3465,null,402,21792,22194,22194,-1830]
[14305,"CITY OF BREDA",14039.75,1.832460823691913E-5,2569,90923,-71478,1955,1680,13272,16907,null,1963,106349,108312,108312,-8932]
[14308,"CITY OF MANNING",42792.24,5.5852207737332951E-5,7830,277129,-217860,5958,5121,40453,51532,null,5982,324146,330128,330128,-27223]
[14309,"CITY OF COON RAPIDS",24729.81,3.2277218613112418E-5,4525,160154,-125902,3443,2960,23378,29781,null,3457,187325,190782,190782,-15732]
[14310,"CITY OF HALBUR",1740.13,2.2712085707587449E-6,318,11269,-8859,242,208,1645,2095,null,243,13181,13424,13424,-1107]
[14311,"CITY OF GLIDDEN",26786.02,3.4960973145980557E-5,4901,173470,-136370,3729,3206,25321,32256,null,3744,202901,206645,206645,-17041]
[14312,"CITY OF ARCADIA",9296.02,1.2133116662516425E-5,1701,60202,-47327,1294,1113,8788,11195,null,1299,70416,71715,71715,-5914]
[14314,"CITY OF WILLEY",1.1299999999999999,1.474870087267837E-9,0,7,-6,0,0,1,1,null,0,9,9,9,-1]
[14315,"CITY OF RALSTON",1076.1600000000001,1.4045984009859785E-6,197,6969,-5479,150,129,1017,1296,null,150,8152,8302,8302,-685]
[14316,"CITY OF LANESBORO",948.72,1.2382643798165863E-6,174,6144,-4830,132,114,897,1143,null,133,7186,7319,7319,-604]
[14317,"THOMAS REST HAVEN",197267.87,2.5747299171861979E-4,36095,1277536,-1004311,27464,23609,186482,237555,null,27575,1494278,1521853,1521853,-125497]
[14318,"MANNING MUNICIPAL HOUSING AGENCY",8604.51,1.1230561428846883E-5,1574,55724,-43806,1198,1030,8134,10362,null,1203,65178,66381,66381,-5474]
[14401,"UNION TOWNSHIP - CARROLL COUNTY",1640.28,2.1408848732245025E-6,300,10623,-8351,228,196,1551,1975,null,229,12425,12654,12654,-1044]
[14510,"CARROLL COMMUNITY SCHOOL DISTRICT",1141552.19,1.4899479452089297E-3,208877,7392860,-5811757,158927,136624,1079136,1374687,null,159572,8647109,8806681,8806681,-726227]
[14534,"COON RAPIDS-BAYARD COMMUNITY SCHOOL DIST",292978.44,3.823939268764556E-4,53608,1897372,-1491583,40788,35064,276959,352811,null,40954,2219274,2260228,2260228,-186386]
[14535,"GLIDDEN RALSTON COMMUNITY SCHOOL DISTRIC",245025.3,3.1980573946356459E-4,44834,1586820,-1247448,34112,29325,231628,295065,null,34251,1856035,1890286,1890286,-155879]
[14601,"REGION XII COUNCIL OF GOVT",182252.5,2.3787500936263851E-4,33348,1180294,-927866,25373,21812,172288,219473,null,25476,1380539,1406015,1406015,-115944]
[14603,"REGION XII REGIONAL HOUSING AUTH",24670.11,3.2199298485493051E-5,4514,159767,-125598,3435,2953,23321,29709,null,3449,186873,190322,190322,-15695]
[14701,"COON RAPIDS MUNICIPAL UTILITIES",78312.62,1.0221322185271944E-4,14329,507164,-398697,10903,9373,74031,94307,null,10947,593208,604155,604155,-49821]
[15201,"CASS COUNTY",348200.88,4.5446996661268826E-4,63713,2255000,-1772726,48476,41674,329162,419312,null,48673,2637576,2686249,2686249,-221517]
[15203,"CASS COUNTY AGRI",15564.64,2.031488668592254E-5,2848,100799,-79241,2167,1863,14714,18744,null,2176,117900,120076,120076,-9902]
[15205,"CASS COUNTY MEMORIAL HOSPITAL",2182319.59,2.8483521098669118E-3,399314,14133024,-11110408,303822,261185,2062998,2628005,null,305055,16530787,16835842,16835842,-1388337]
[15301,"CITY OF WIOTA",1035.0999999999999,1.3510071038326885E-6,189,6703,-5270,144,124,979,1247,null,145,7841,7986,7986,-659]
[15302,"CITY OF ATLANTIC",135268.48000000001,1.7655171230282097E-4,24751,876019,-688665,18832,16189,127872,162893,null,18908,1024641,1043549,1043549,-86054]
[15305,"CITY OF ANITA",17906.66,2.3371678935288043E-5,3277,115966,-91165,2493,2143,16928,21564,null,2503,135641,138144,138144,-11392]
[15306,"CITY OF GRISWOLD",21671.74,2.828584165048308E-5,3965,140349,-110333,3017,2594,20487,26098,null,3029,164161,167190,167190,-13787]
[15309,"CITY OF LEWIS",10618.97,1.3859824080172163E-5,1943,68770,-54062,1478,1271,10038,12787,null,1484,80437,81921,81921,-6756]
[15310,"CITY OF CUMBERLAND",9387.15,1.2252059061678122E-5,1718,60793,-47791,1307,1123,8874,11304,null,1312,71106,72418,72418,-5972]
[15311,"CITY OF MASSENA",13928.74,1.8179718565779659E-5,2549,90205,-70913,1939,1667,13167,16773,null,1947,105508,107455,107455,-8861]
[15542,"ATLANTIC COMMUNITY SCHOOL DISTRICT #2",1060193.6299999999,1.3837591784061107E-3,193991,6865970,-5397552,147600,126887,1002226,1276713,null,148199,8030829,8179028,8179028,-674468]
[15543,"GRISWOLD COMM SCH DIST NO 4",338739.72,4.4212131008626788E-4,61981,2193728,-1724558,47159,40541,320219,407919,null,47351,2565909,2613260,2613260,-215498]
[15601,"SOUTHWEST IOWA PLANNING COUNCIL",252947.17,3.3014532273632964E-4,46283,1638123,-1287779,35215,30273,239117,304605,null,35358,1916042,1951400,1951400,-160919]
[15701,"ATLANTIC LIGHT & WATER DEPT",200920.31,2.6224013729520435E-4,36764,1301190,-1022905,27972,24047,189935,241954,null,28086,1521945,1550031,1550031,-127820]
[15702,"ANITA MUNICIPAL UTILITIES",20768.099999999999,2.7106415450785103E-5,3800,134497,-105732,2891,2486,19633,25010,null,2903,157316,160219,160219,-13212]
[16201,"CEDAR COUNTY",481626.49,6.2861637463433812E-4,88126,3119084,-2452009,67052,57642,455293,579987,null,67324,3648258,3715582,3715582,-306399]
[16203,"CEDAR COUNTY AGRICULTURAL EXT OFFICE",16461.75,2.1485789963788779E-5,3012,106609,-83808,2292,1970,15562,19824,null,2301,124696,126997,126997,-10473]
[16301,"CITY OF BENNETT",7406.95,9.667512383087174E-6,1355,47969,-37710,1031,886,7002,8919,null,1035,56107,57142,57142,-4712]
[16302,"CITY OF STANWOOD",12297.32,1.605039771819515E-5,2250,79639,-62607,1712,1472,11625,14809,null,1719,93151,94870,94870,-7823]
[16303,"CITY OF TIPTON",144917.72,1.8914584986111149E-4,26517,938509,-737791,20175,17344,136994,174513,null,20257,1097733,1117990,1117990,-92193]
[16304,"CITY OF WEST BRANCH",70527.539999999994,9.2052176172199881E-5,12905,456747,-359063,9819,8441,66671,84931,null,9859,534237,544096,544096,-44868]
[16305,"CITY OF DURANT",35859.94,4.6804206050636644E-5,6562,232234,-182567,4992,4292,33899,43183,null,5013,271634,276647,276647,-22813]
[16306,"CITY OF MECHANICSVILLE",17316.62,2.2601561814676083E-5,3169,112145,-88161,2411,2072,16370,20853,null,2421,131171,133592,133592,-11016]
[16307,"CITY OF CLARENCE",18282.13,2.3861740414638889E-5,3345,118398,-93076,2545,2188,17283,22016,null,2556,138485,141041,141041,-11631]
[16308,"CITY OF LOWDEN",17219.29,2.2474527207955926E-5,3151,111515,-87665,2397,2061,16278,20736,null,2407,130434,132841,132841,-10954]
[16542,"TIPTON COMM SCH DIST",619167.62,8.0813433782550364E-4,113293,4009821,-3152244,86200,74103,585314,745617,null,86550,4690114,4776664,4776664,-393899]
[16544,"WEST BRANCH COMMUNITY SCHOOL DISTRICT",582434.42000000004,7.6019035739220545E-4,106572,3771931,-2965232,81086,69707,550589,701382,null,81416,4411865,4493281,4493281,-370530]
[16545,"BENNETT COMM SCH DIST",74311.070000000007,9.6990419730855193E-5,13597,481249,-378325,10346,8894,70248,89488,null,10388,562897,573285,573285,-47275]
[16547,"DURANT COMMUNITY SCHOOL DISTRICT",452467.34,5.9055800462977544E-4,82791,2930245,-2303557,62992,54152,427728,544872,null,63248,3427381,3490629,3490629,-287848]
[16548,"NORTH CEDAR COMMUNITY SCHOOL DISTRICT",545610.79,7.1212834819608288E-4,99834,3533456,-2777759,75960,65300,515779,657039,null,76268,4132931,4209199,4209199,-347104]
[16701,"DURANT MUNIC ELEC PLT",31837.360000000001,4.1553955682811994E-5,5825,206183,-162087,4432,3810,30097,38339,null,4450,241164,245614,245614,-20254]
[17201,"CERRO GORDO COUNTY",944476.1,1.23272526374282E-3,172817,6116567,-4808423,131490,113037,892835,1137362,null,132023,7154284,7286307,7286307,-600852]
[17203,"CERRO GORDO CO AGRI EXT",17299.419999999998,2.2579112464675192E-5,3165,112034,-88073,2408,2070,16354,20832,null,2418,131041,133459,133459,-11005]
[17204,"CERRO GORDO CO. ASSESSOR",27500.25,3.5893182404767556E-5,5032,178096,-140007,3829,3291,25997,33117,null,3844,208311,212155,212155,-17495]
[17205,"CERRO GORDO CITY ASSESSORS OFFICE",24408.33,3.1857624599258562E-5,4466,158072,-124265,3398,2921,23074,29393,null,3412,184890,188302,188302,-15528]
[17206,"CERRO GORDO COUNTY MUNIC EMERG MANA",6732.09,8.7866886422964024E-6,1232,43598,-34274,937,806,6364,8107,null,941,50995,51936,51936,-4283]
[17301,"CITY OF PLYMOUTH",8137.75,1.0621348719171542E-5,1489,52701,-41430,1133,974,7693,9800,null,1138,61642,62780,62780,-5177]
[17302,"CITY OF MASON CITY",886671.66,1.1572792111169186E-3,162240,5742217,-4514134,123442,106119,838191,1067752,null,123943,6716422,6840365,6840365,-564078]
[17303,"CITY OF CLEAR LAKE",192842.29,2.5169674785949518E-4,35286,1248875,-981779,26847,23080,182298,232225,null,26956,1460755,1487711,1487711,-122681]
[17305,"CITY OF THORNTON",12167.48,1.5880931229583771E-5,2226,78798,-61946,1694,1456,11502,14652,null,1701,92167,93868,93868,-7741]
[17306,"CITY OF MESERVEY",1285.72,1.6781150164619501E-6,235,8327,-6546,179,154,1215,1548,null,180,9739,9919,9919,-818]
[17308,"CITY OF ROCKWELL",13226.6,1.726328911173166E-5,2420,85657,-67338,1841,1583,12503,15927,null,1849,100190,102039,102039,-8414]
[17310,"CITY OF DOUGHERTY",728.4,{"$f":"+C460/$C$10","v":9.5070386864238281E-7},{"$f":"ROUND(D460*$E$10,0)","v":133},{"$f":"+ROUND(D460*$F$10,0)","v":4717},{"$f":"+ROUND(D460*$G$10,0)","v":-3708},{"$f":"ROUND(D460*$H$10,0)","v":101},{"$f":"ROUND(D460*$I$10,0)","v":87},{"$f":"ROUND(D460*$J$10,0)","v":689},{"$f":"ROUND(SUM(H460:J460),0)","v":877},null,{"$f":"ROUND(D460*$M$10,0)","v":102},{"$f":"ROUND(D460*$N$10,0)","v":5518},{"$f":"ROUND(SUM(L460:N460),0)","v":5620},{"$f":"ROUND(SUM(M460:N460),0)","v":5620},{"$f":"ROUND(D460*$Q$10,0)","v":-463}]
[17312,"CLEAR LAKE SANITARY DISTRICT",64664.29,8.4399492951692679E-5,11832,418775,-329212,9003,7739,61129,77871,null,9039,489824,498863,498863,-41138]
[17313,"CITY OF ROCK FALLS",898.68,1.1729524336512033E-6,164,5820,-4575,125,108,850,1083,null,126,6807,6933,6933,-572]
[17315,"ROCKWELL PUB LIBRARY",4638.63,6.0543156043391224E-6,849,30040,-23616,646,555,4385,5586,null,648,35137,35785,35785,-2951]
[17316,"CITY OF VENTURA",19572.91,2.5546459716624356E-5,3581,126757,-99648,2725,2343,18503,23571,null,2736,148262,150998,150998,-12452]
[17318,"MESERVEY PUB LIBRARY",1110.94,1.449993074999408E-6,203,7195,-5656,155,133,1050,1338,null,155,8415,8570,8570,-707]
[17320,"CITY OF SWALEDALE",4797.76,6.2620112476903888E-6,878,31071,-24426,668,574,4535,5777,null,671,36342,37013,37013,-3052]
[17326,"SWALEDALE PUBLIC LIBRARY",695.77,9.0811536337906468E-7,127,4506,-3542,97,83,658,838,null,97,5270,5367,5367,-443]
[17516,"MASON CITY COMMUNITY SCHOOL DISTRICT",2982049.56,3.892155482118775E-3,545646,19312193,-15181913,415160,356899,2819001,3591060,null,416845,22588637,23005482,23005482,-1897105]
[17552,"CLEAR LAKE COMMUNITY SCHOOL DISTRICT",921008.07,1.2020949137834355E-3,168523,5964584,-4688944,128223,110228,870650,1109101,null,128743,6976516,7105259,7105259,-585922]
[17556,"NORTH IOWA AREA COMMUNITY COLLEGE",803717.11,1.0490073665171274E-3,147061,5204991,-4091804,111893,96191,759773,967857,null,112347,6088053,6200400,6200400,-511305]
[17602,"NORTH IA AREA COUNCIL OF GOV'TS",147425.18,1.9241857353281114E-4,26975,954747,-750556,20525,17644,139364,177533,null,20608,1116727,1137335,1137335,-93788]
[17606,"NORTH IOWA REGIONAL HOUSING AUTHORI",27441.13,3.5816019290113334E-5,5021,177713,-139706,3820,3284,25941,33045,null,3836,207863,211699,211699,-17457]
[17607,"LANDFILL OF NORTH IOWA",76402.23,9.9719790820847228E-5,13980,494792,-388971,10637,9144,72225,92006,null,10680,578737,589417,589417,-48605]
[17608,"ELDERBRIDGE AGENCY ON AGING",143600.74,1.8742693445621768E-4,26276,929980,-731086,19992,17186,135749,172927,null,20073,1087757,1107830,1107830,-91355]
[18001,"STATE - DEPT OF HUMAN SERVICES/CHEROKEE",853646.26,1.1141746318425335E-3,156197,5528339,-4345999,118844,102166,806972,1027982,null,119327,6466259,6585586,6585586,-543068]
[18201,"CHEROKEE COUNTY",331636.14,4.3284975463979533E-4,60682,2147725,-1688393,46170,39691,313503,399364,null,46358,2512101,2558459,2558459,-210979]
[18203,"CHEROKEE COUNTY AGRI EXTENSION DISTRICT",12763.53,1.665889257074837E-5,2335,82659,-64980,1777,1528,12066,15371,null,1784,96682,98466,98466,-8120]
[18206,"CHEROKEE CO SOIL & WATER CONS DIST",326.39,4.2600252016225606E-7,60,2114,-1662,45,39,309,393,null,46,2472,2518,2518,-208]
[18207,"CHEROKEE COUNTY SOLID WASTE COMMISSION",19784.2,2.5822234319048093E-5,3620,128125,-100723,2754,2368,18702,23824,null,2766,149863,152629,152629,-12586]
[18301,"CITY OF CLEGHORN",3579.21,4.6715661637609876E-6,655,23179,-18222,498,428,3384,4310,null,500,27112,27612,27612,-2277]
[18302,"CITY OF CHEROKEE",121707.36,1.5885180943746733E-4,22270,788195,-619624,16944,14566,115053,146563,null,17013,921917,938930,938930,-77427]
[18303,"CITY OF WASHTA",4036.75,5.2687449776800371E-6,739,26143,-20551,562,483,3816,4861,null,564,30578,31142,31142,-2568]
[18305,"CITY OF MERIDEN",1971.5,2.5731914841137529E-6,361,12768,-10037,274,236,1864,2374,null,276,14934,15210,15210,-1254]
[18306,"CITY OF MARCUS",19851,2.5909421329516671E-5,3632,128558,-101063,2764,2376,18766,23906,null,2775,150369,153144,153144,-12629]
[18308,"CITY OF LARRABEE",1849.86,2.414427592595824E-6,338,11980,-9418,258,221,1749,2228,null,259,14012,14271,14271,-1177]
[18309,"CITY OF AURELIA",30019.02,3.9180667829287565E-5,5493,194408,-152830,4179,3593,28378,36150,null,4196,227390,231586,231586,-19097]
[18310,"CITY OF QUIMBY",5951.07,7.767305424988503E-6,1089,38540,-30297,829,712,5626,7167,null,832,45079,45911,45911,-3786]
[18507,"CHEROKEE COMMUNITY SCHOOL DISTRICT",710267.79,9.2703780302728662E-4,129962,4599799,-3616045,98883,85007,671433,855323,null,99285,5380186,5479471,5479471,-451854]
[18528,"MARCUS-MERIDEN-CLEGHORN COMM SCH DIST",242458.04,3.1645496514476882E-4,44364,1570194,-1234378,33755,29018,229201,291974,null,33892,1836588,1870480,1870480,-154246]
[18601,"NORTHWEST IOWA MULTICOUNTY JUVENILE",43460.86,5.6724887062774561E-5,7952,281459,-221264,6051,5201,41085,52337,null,6075,329210,335285,335285,-27649]
[19201,"CHICKASAW COUNTY",338610.15,4.4195219600024377E-4,61958,2192889,-1723898,47141,40526,320096,407763,null,47333,2564928,2612261,2612261,-215415]
[19203,"CHICKASAW COUNTY AGRI",12446.71,1.6245380764511027E-5,2277,80607,-63367,1733,1490,11766,14989,null,1740,94282,96022,96022,-7918]
[19206,"CHICKASAW CO SOIL & WATER CONS DIST",1004.42,1.3109637283659832E-6,184,6505,-5114,140,120,950,1210,null,140,7608,7748,7748,-639]
[19301,"CITY OF FREDERICKSBURG",24874.91,3.2466602373875746E-5,4552,161094,-126641,3463,2977,23515,29955,null,3477,188424,191901,191901,-15825]
[19302,"CITY OF LAWLER",9511.81,1.2414764641393881E-5,1740,61600,-48426,1324,1138,8992,11454,null,1330,72051,73381,73381,-6051]
[19303,"CITY OF NASHUA",21232.69,2.7712795887814985E-5,3885,137506,-108098,2956,2541,20072,25569,null,2968,160835,163803,163803,-13508]
[19304,"CITY OF NEW HAMPTON",142852.96,1.8645093591298129E-4,26139,925137,-727279,19888,17097,135042,172027,null,19969,1082093,1102062,1102062,-90879]
[19306,"CITY OF ALTA VISTA",7726.58,1.0084691786621172E-5,1414,50038,-39337,1076,925,7304,9305,null,1080,58528,59608,59608,-4915]
[19308,"CITY OF NORTH WASHINGTON",261.48,3.4128232780424256E-7,48,1693,-1331,36,31,247,314,null,37,1981,2018,2018,-166]
[19309,"CITY OF BASSETT",350.03,4.5685732446580619E-7,64,2267,-1782,49,42,331,422,null,49,2651,2700,2700,-223]
[19311,"CITY OF IONIA",5334.76,6.9629008378344844E-6,976,34549,-27160,743,638,5043,6424,null,746,40410,41156,41156,-3394]
[19579,"NASHUA-PLAINFIELD COMM SCHOOL DISTRICT",441182.93,5.7582965174352225E-4,80726,2857166,-2246107,61421,52802,417060,531283,null,61671,3341903,3403574,3403574,-280669]
[19581,"NEW HAMPTON COMMUNITY SCHOOL DISTRICT",671259.67,8.7612460891352186E-4,122825,4347177,-3417450,93453,80338,634557,808348,null,93832,5084705,5178537,5178537,-427038]
[20201,"CLARKE COUNTY",263313,3.4367474981305841E-4,48180,1705254,-1340553,36658,31514,248916,317088,null,36807,1994562,2031369,2031369,-167513]
[20203,"CLARKE COUNTY AGRI EXT DIST",9096.41,1.1872586734977014E-5,1664,58910,-46311,1266,1089,8599,10954,null,1272,68904,70176,70176,-5787]
[20204,"CLARKE COUNTY HOSPITAL",961908.85,1.2554783978258449E-3,176007,6229464,-4897174,133917,115124,909315,1158356,null,134460,7286334,7420794,7420794,-611942]
[20301,"CITY OF OSCEOLA",109332.59,1.4270032438452979E-4,20005,708054,-556623,15221,13085,103355,131661,null,15283,828180,843463,843463,-69555]
[20302,"CITY OF MURRAY",12191.2,1.5911890449468725E-5,2231,78952,-62067,1697,1459,11525,14681,null,1704,92347,94051,94051,-7756]
[20303,"CITY OF WOODBURN",758.39,9.8984665971951763E-7,139,4911,-3861,106,91,717,914,null,106,5745,5851,5851,-482]
[20306,"CITY OF WELDON",978.81,1.2775376903704706E-6,179,6339,-4983,136,117,925,1178,null,137,7414,7551,7551,-623]
[20536,"MURRAY COMM SCH DIST",199468.13,2.6034475955774539E-4,36498,1291785,-1015512,27770,23873,188562,240205,null,27883,1510945,1538828,1538828,-126897]
[20539,"CLARKE COMMUNITY SCHOOL DISTRICT",921021.75,1.2021127688478549E-3,168526,5964673,-4689014,128224,110230,870663,1109117,null,128745,6976620,7105365,7105365,-585931]
[21201,"CLAY COUNTY",393439.36,5.1351499399805484E-4,71990,2547971,-2003039,54775,47088,371927,473790,null,54997,2980252,3035249,3035249,-250296]
[21203,"CLAY COUNTY AG EXTENSION SERVICE",16260.27,2.1222819322034156E-5,2975,105304,-82783,2264,1946,15371,19581,null,2273,123169,125442,125442,-10344]
[21207,"IOWA LAKES REGIONAL WATER",185038.09,2.4151074685502117E-4,33858,1198334,-942047,25761,22146,174921,222828,null,25866,1401639,1427505,1427505,-117717]
[21301,"CITY OF EVERLY",22134.85,2.8890290399257067E-5,4050,143349,-112691,3082,2649,20925,26656,null,3094,167669,170763,170763,-14082]
[21302,"SPENCER HOSPITAL",2385013.59,3.1129072580692719E-3,436402,15445700,-12142343,332041,285444,2254609,2872094,null,333389,18066168,18399557,18399557,-1517286]
[21303,"CITY OF SPENCER",333202.34999999998,4.3489396373659151E-4,60968,2157868,-1696367,46388,39878,314984,401250,null,46577,2523964,2570541,2570541,-211975]
[21304,"CITY OF ROYAL",6479.04,8.4564091063821311E-6,1186,41959,-32985,902,775,6125,7802,null,906,49078,49984,49984,-4122]
[21307,"CITY OF PETERSON",8279.59,1.0806477544992843E-5,1515,53620,-42152,1153,991,7827,9971,null,1157,62717,63874,63874,-5267]
[21308,"CITY OF WEBB",1395.47,1.8213601421943795E-6,255,9037,-7104,194,167,1319,1680,null,195,10571,10766,10766,-888]
[21309,"CITY OF DICKENS",1444.83,1.8857845559178665E-6,264,9357,-7356,201,173,1366,1740,null,202,10944,11146,11146,-919]
[21310,"CITY OF FOSTORIA",1620.46,2.1150159129327783E-6,297,10494,-8250,226,194,1532,1952,null,227,12275,12502,12502,-1031]
[21312,"WEBB PUBLIC LIBRARY",404.51,{"$f":"+C524/$C$10","v":5.2796433539886091E-7},{"$f":"ROUND(D524*$E$10,0)","v":74},{"$f":"+ROUND(D524*$F$10,0)","v":2620},{"$f":"+ROUND(D524*$G$10,0)","v":-2059},{"$f":"ROUND(D524*$H$10,0)","v":56},{"$f":"ROUND(D524*$I$10,0)","v":48},{"$f":"ROUND(D524*$J$10,0)","v":382},{"$f":"ROUND(SUM(H524:J524),0)","v":486},null,{"$f":"ROUND(D524*$M$10,0)","v":57},{"$f":"ROUND(D524*$N$10,0)","v":3064},{"$f":"ROUND(SUM(L524:N524),0)","v":3121},{"$f":"ROUND(SUM(M524:N524),0)","v":3121},{"$f":"ROUND(D524*$Q$10,0)","v":-257}]
[21313,"CITY OF GREENVILLE",72.69,9.4874607649114234E-8,13,471,-370,10,9,69,88,null,10,551,561,561,-46]
[21314,"CITY OF ROSSIE",252.29,3.2928758789097579E-7,46,1634,-1284,35,30,238,303,null,35,1911,1946,1946,-161]
[21529,"SPENCER COMMUNITY SCHOOL DISTRICT",1518971.27,1.9825533535772016E-3,277936,9837082,-7733235,211471,181794,1435919,1829184,null,212329,11506010,11718339,11718339,-966331]
[21531,"CLAY CENTRAL-EVERLY COMM SCHOOL DISTRICT",91049.03,1.1883671754137339E-4,16660,589647,-463540,12676,10897,86071,109644,null,12727,689685,702412,702412,-57923]
[21602,"NORTHWEST IA PLAN & DEVELOPMENT",56356.37,7.3556039238936751E-5,10312,364972,-286916,7846,6745,53275,67866,null,7878,426892,434770,434770,-35853]
[21603,"NORTHWEST REGIONAL HOUSING AUTHORITY",24648.31,3.217084523956169E-5,4510,159626,-125487,3432,2950,23301,29683,null,3445,186708,190153,190153,-15681]
[21701,"SPENCER MUNICIPAL UTILITIES",303382.56,3.9597332986083172E-4,55512,1964750,-1544551,42237,36310,286795,365342,null,42408,2298083,2340491,2340491,-193004]
[22201,"CLAYTON COUNTY",388240.76,5.0672980847976234E-4,71039,2514304,-1976573,54051,46466,367013,467530,null,54270,2940873,2995143,2995143,-246989]
[22203,"CLAYTON CO AGRICUL EXTENSION DISTRI",15036.79,1.9625939627901012E-5,2751,97380,-76554,2093,1800,14215,18108,null,2102,113902,116004,116004,-9566]
[22207,"CLAYTON CO SOIL & WATER CONS DIST",2904.51,3.7909512541330144E-6,531,18810,-14787,404,348,2746,3498,null,406,22001,22407,22407,-1848]
[22301,"CITY OF FARMERSBURG",3974.04,5.1868962138105097E-6,727,25736,-20232,553,476,3757,4786,null,556,30103,30659,30659,-2528]
[22302,"CITY OF GUTTENBERG",64895.82,8.4701684696210497E-5,11874,420275,-330391,9035,7767,61348,78150,null,9071,491577,500648,500648,-41285]
[22303,"CITY OF STRAWBERRY POINT",28816.01,3.7610505472045013E-5,5273,186617,-146705,4012,3449,27240,34701,null,4028,218278,222306,222306,-18332]
[22305,"CITY OF LUANA",7454.14,9.7291045241651999E-6,1364,48274,-37950,1038,892,7047,8977,null,1042,56464,57506,57506,-4742]
[22306,"CITY OF ELKADER",32167.85,4.1985309501520968E-5,5886,208324,-163770,4478,3850,30409,38737,null,4497,243667,248164,248164,-20464]
[22308,"CITY OF MONONA",24292.23,3.1706091486752545E-5,4445,157320,-123674,3382,2907,22964,29253,null,3396,184010,187406,187406,-15454]
[22309,"CITY OF MCGREGOR",25294.41,3.3014131578839342E-5,4628,163810,-128776,3521,3027,23911,30459,null,3536,191602,195138,195138,-16092]
[22311,"CITY OF GARNAVILLO",17510.27,2.2854312781401231E-5,3204,113399,-89147,2438,2096,16553,21087,null,2448,132638,135086,135086,-11140]
[22312,"CITY OF MARQUETTE",18965.37,2.4753501687581257E-5,3470,122823,-96555,2640,2270,17928,22838,null,2651,143660,146311,146311,-12065]
[22313,"CITY OF VOLGA",7940.07,1.0363337817533394E-5,1453,51421,-40424,1105,950,7506,9561,null,1110,60145,61255,61255,-5051]
[22316,"CITY OF ST OLAF",1720.69,2.2458355844786681E-6,315,11143,-8760,240,206,1627,2073,null,241,13034,13275,13275,-1095]
[22319,"CITY OF OSTERDOCK",37.770000000000003,4.929720636823559E-8,7,245,-192,5,5,36,46,null,5,286,291,291,-24]
[22323,"CITY OF NORTH BUENA VISTA",280.06,3.6553284658427477E-7,51,1814,-1426,39,34,265,338,null,39,2121,2160,2160,-178]
[22324,"GUTTENBERG MUNIC HOSP",781035.51,1.019403460878743E-3,142911,5058101,-3976330,108736,93476,738331,940543,null,109177,5916242,6025419,6025419,-496875]
[22327,"CITY OF CLAYTON",1061.9100000000001,1.3859993755491938E-6,194,6877,-5406,148,127,1004,1279,null,148,8044,8192,8192,-676]
[22329,"CITY OF GARBER",459.37,5.9956732034356321E-7,84,2975,-2339,64,55,434,553,null,64,3480,3544,3544,-292]
[22402,"CASS TOWNSHIP - CLAYTON COUNTY",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
[22559,"M F L MARMAC COMMUNITY SCHOOL DISTRICT",549456.94999999995,7.1714833610302619E-4,100538,3558364,-2797340,76495,65760,519414,661669,null,76806,4162065,4238871,4238871,-349551]
[22564,"CENTRAL COMMUNITY SCHOOL DISTRICT",306962.99,4.0064648836220907E-4,56167,1987938,-1562779,42735,36738,290179,369652,null,42909,2325205,2368114,2368114,-195282]
[22569,"STARMONT COMMUNITY SCHOOL DISTRICT",427997.44,5.5862001918868223E-4,78314,2771775,-2178978,59586,51224,404596,515406,null,59828,3242025,3301853,3301853,-272281]
[22601,"AEA 1 - KEYSTONE",1366952.85,1.7841397072305477E-3,250120,8852588,-6959294,190307,163600,1292212,1646119,null,191079,10354490,10545569,10545569,-869621]
[22701,"MCGREGOR MUNICIPAL UTILITIES",15390.33,2.008737818600072E-5,2816,99670,-78354,2143,1842,14549,18534,null,2151,116580,118731,118731,-9791]
[23201,"CLINTON COUNTY",706244.4,9.2178649545170035E-4,129226,4573743,-3595561,98323,84525,667629,850477,null,98722,5349709,5448431,5448431,-449295]
[23203,"CLINTON CO ASSESSOR'S OFFICE",38292.769999999997,4.9979523036838243E-5,7007,247990,-194952,5331,4583,36199,46113,null,5353,290063,295416,295416,-24361]
[23204,"CLINTON COUNTY AGRI",14896.43,1.94427424903356E-5,2726,96471,-75839,2074,1783,14082,17939,null,2082,112839,114921,114921,-9477]
[23206,"CLINTON CO SOIL & WATER CONS DISTRICT",182.76,2.3853739570714153E-7,33,1184,-930,25,22,173,220,null,26,1384,1410,1410,-116]
[23301,"CITY OF WHEATLAND",15927.34,2.0788280828092492E-5,2914,103148,-81088,2217,1906,15056,19179,null,2226,120648,122874,122874,-10133]
[23303,"CITY OF DEWITT",142950.6,1.8657837513007939E-4,26157,925769,-727776,19902,17109,135135,172146,null,19982,1082832,1102814,1102814,-90942]
[23306,"CITY OF CHARLOTTE",4675.63,6.1026078107363876E-6,856,30280,-23804,651,560,4420,5631,null,654,35417,36071,36071,-2975]
[23307,"CITY OF CLINTON",544885.05000000005,7.1118111614552209E-4,99701,3528756,-2774064,75859,65213,515093,656165,null,76167,4127433,4203600,4203600,-346642]
[23310,"CITY OF LOST NATION",5705.48,7.4467626420397337E-6,1044,36950,-29047,794,683,5394,6871,null,798,43218,44016,44016,-3630]
[23311,"CITY OF GOOSE LAKE",3524.87,4.6006418800953818E-6,645,22828,-17945,491,422,3332,4245,null,493,26700,27193,27193,-2242]
[23312,"CITY OF GRAND MOUND",11795.09,1.539488975011681E-5,2158,76387,-60050,1642,1412,11150,14204,null,1649,89346,90995,90995,-7504]
[23313,"CITY OF CALAMUS",5791.29,7.5587614050383655E-6,1060,37505,-29484,806,693,5475,6974,null,810,43868,44678,44678,-3684]
[23315,"CITY OF DELMAR",6002.67,7.8346534749911752E-6,1098,38874,-30560,836,718,5674,7228,null,839,45469,46308,46308,-3819]
[23316,"CITY OF CAMANCHE",55999.43,7.3090163018627561E-5,10247,362661,-285099,7796,6702,52938,67436,null,7828,424188,432016,432016,-35625]
[23318,"CITY OF TORONTO",226.56,2.9570492652336388E-7,41,1467,-1153,32,27,214,273,null,32,1716,1748,1748,-144]
[23319,"CITY OF WELTON",1393.58,1.8188933240838164E-6,255,9025,-7095,194,167,1317,1678,null,195,10556,10751,10751,-887]
[23320,"CITY OF LOW MOOR",2866.12,3.7408448270089323E-6,524,18561,-14592,399,343,2709,3451,null,401,21710,22111,22111,-1823]
[23321,"CITY OF ANDOVER",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
[23322,"CALAMUS PUB LIBRARY",709.14,9.2556581742045494E-7,130,4592,-3610,99,85,670,854,null,99,5372,5471,5471,-451]
[23328,"CITY OF CLINTON IA HOUSING AUTH",66554.89,8.68670941791162E-5,12178,431019,-338838,9266,7965,62916,80147,null,9303,504145,513448,513448,-42341]
[23569,"CAMANCHE COMMUNITY SCHOOL DISTRICT",620406.46,8.0975126531126541E-4,113520,4017844,-3158552,86373,74252,586485,747110,null,86723,4699498,4786221,4786221,-394687]
[23570,"CALAMUS WHEATLAND CSD",340906.56,4.4494945831626389E-4,62378,2207761,-1735589,47461,40801,322267,410529,null,47654,2582323,2629977,2629977,-216876]
[23572,"CLINTON COMMUNITY SCHOOL DISTRICT",2388751.19,3.1177855540322564E-3,437086,15469905,-12161372,332561,285891,2258142,2876594,null,333911,18094480,18428391,18428391,-1519663]
[23573,"CENTRAL DEWITT COMMUNITY SCHOOL DISTRICT",1048082.53,1.3679518340575182E-3,191775,6787537,-5335893,145914,125437,990777,1262128,null,146506,7939089,8085595,8085595,-666764]
[23574,"NORTHEAST COMMUNITY SCHOOL DISTRICT",566962.68000000005,7.3999672330018313E-4,103741,3671734,-2886464,78932,67855,535963,682750,null,79253,4294669,4373922,4373922,-360687]
[23577,"DELWOOD COMM SCH DIST",135402.04999999999,1.7672604716791507E-4,24775,876884,-689345,18851,16205,127999,163055,null,18927,1025653,1044580,1044580,-86139]
[23602,"CLINTON CO AREA SOLID WASTE AGCY",29119.24,3.8006279681392122E-5,5328,188580,-148249,4054,3485,27527,35066,null,4070,220574,224644,224644,-18525]
[23701,"ELWOOD COMMUNITY SANITARY DISTRICT",96.28,1.256641522142897E-7,18,624,-490,13,12,91,116,null,13,729,742,742,-61]
[24201,"CRAWFORD COUNTY",520679.77,6.7958851134380309E-4,95272,3371999,-2650833,72489,62316,492211,627016,null,72783,3944082,4016865,4016865,-331243]
[24203,"CRAWFORD COUNTY AGRI",7723.5,1.0080671786737292E-5,1413,50019,-39321,1075,924,7301,9300,null,1080,58505,59585,59585,-4913]
[24204,"CRAWFORD COUNTY MEMORIAL HOSPITAL",1302660.19,1.7002252638102986E-3,238356,8436220,-6631974,181356,155905,1231435,1568696,null,182092,9867481,10049573,10049573,-828720]
[24301,"CITY OF DENISON",134489.82,{"$f":"+C588/$C$10","v":1.7553540934516437E-4},{"$f":"ROUND(D588*$E$10,0)","v":24609},{"$f":"+ROUND(D588*$F$10,0)","v":870976},{"$f":"+ROUND(D588*$G$10,0)","v":-684701},{"$f":"ROUND(D588*$H$10,0)","v":18724},{"$f":"ROUND(D588*$I$10,0)","v":16096},{"$f":"ROUND(D588*$J$10,0)","v":127136},{"$f":"ROUND(SUM(H588:J588),0)","v":161956},null,{"$f":"ROUND(D588*$M$10,0)","v":18800},{"$f":"ROUND(D588*$N$10,0)","v":1018743},{"$f":"ROUND(SUM(L588:N588),0)","v":1037543},{"$f":"ROUND(SUM(M588:N588),0)","v":1037543},{"$f":"ROUND(D588*$Q$10,0)","v":-85559}]
[24302,"CITY OF WESTSIDE",5680.94,7.4147331624454395E-6,1039,36791,-28922,791,680,5370,6841,null,794,43032,43826,43826,-3614]
[24303,"CITY OF MANILLA",34689.67,4.5276775770081832E-5,6347,224655,-176609,4829,4152,32793,41774,null,4849,262770,267619,267619,-22069]
[24305,"CITY OF CHARTER OAK",10000.57,1.3052691635954083E-5,1830,64765,-50914,1392,1197,9454,12043,null,1398,75753,77151,77151,-6362]
[24306,"CITY OF DOW CITY",12378.64,1.6156536156687735E-5,2265,80166,-63021,1723,1482,11702,14907,null,1730,93767,95497,95497,-7875]
[24307,"CITY OF VAIL",5358.87,6.9943690836787564E-6,981,34705,-27283,746,641,5066,6453,null,749,40593,41342,41342,-3409]
[24308,"CITY OF DELOIT",4296.1400000000003,5.6072994484202183E-6,786,27822,-21872,598,514,4061,5173,null,601,32543,33144,33144,-2733]
[24310,"CITY OF SCHLESWIG",10320.799999999999,1.3470654156348578E-5,1888,66839,-52544,1437,1235,9756,12428,null,1443,78179,79622,79622,-6566]
[24311,"CITY OF ARION",226.56,2.9570492652336388E-7,41,1467,-1153,32,27,214,273,null,32,1716,1748,1748,-144]
[24312,"CITY OF RICKETTS",1769.91,2.310077270934706E-6,324,11462,-9011,246,212,1673,2131,null,247,13407,13654,13654,-1126]
[24315,"CITY OF KIRON",3269.54,4.2673865001112253E-6,598,21174,-16646,455,391,3091,3937,null,457,24766,25223,25223,-2080]
[24316,"CITY OF BUCK GROVE",20.309999999999999,2.6508505727796259E-8,4,132,-103,3,2,19,24,null,3,154,157,157,-13]
[24317,"CITY OF ASPINWALL",127.44,1.663340211693922E-7,23,825,-649,18,15,120,153,null,18,965,983,983,-81]
[24536,"DENISON COMMUNITY SCHOOL DISTRICT",1599421.56,2.087556651128549E-3,292657,10358090,-8142816,222671,191423,1511970,1926064,null,223575,12115410,12338985,12338985,-1017512]
[24539,"SCHLESWIG COMM SCH DIST",146088.57999999999,1.9067405020657913E-4,26731,946091,-743752,20338,17484,138101,175923,null,20421,1106602,1127023,1127023,-92938]
[24540,"AR WE VA COMM SCH DIST",151403.01,1.9761041643479049E-4,27703,980508,-770808,21078,18120,143125,182323,null,21164,1146858,1168022,1168022,-96319]
[24541,"CHARTER OAK-UTE COMMUNITY SCHOOL DIST",154978.09,2.0227659214416171E-4,28357,1003661,-789009,21576,18548,146504,186628,null,21664,1173939,1195603,1195603,-98593]
[24701,"DENISON MUNICIPAL UTILITIES",187931.8,2.4528760200566522E-4,34387,1217074,-956780,26164,22492,177656,226312,null,26270,1423559,1449829,1449829,-119557]
[25201,"DALLAS COUNTY",1036387.06,1.3526869678101392E-3,189635,6711796,-5276350,144286,124037,979721,1248044,null,144871,7850497,7995368,7995368,-659323]
[25203,"DALLAS COUNTY AGRI",28050.67,3.6611587708691418E-5,5133,181660,-142809,3905,3357,26517,33779,null,3921,212480,216401,216401,-17845]
[25204,"DALLAS COUNTY HOSPITAL",505056.91,6.5919763621851693E-4,92414,3270823,-2571295,70314,60446,477442,608202,null,70599,3825740,3896339,3896339,-321304]
[25301,"CITY OF WOODWARD",27296.57,3.5627340334524447E-5,4995,176777,-138970,3800,3267,25804,32871,null,3816,206768,210584,210584,-17365]
[25302,"CITY OF DAWSON",2354.81,3.0734856904417483E-6,431,15250,-11989,328,282,2226,2836,null,329,17837,18166,18166,-1498]
[25303,"CITY OF MINBURN",10203,1.3316902212737825E-5,1867,66076,-51944,1420,1221,9645,12286,null,1426,77286,78712,78712,-6491]
[25304,"CITY OF REDFIELD",19333.61,2.5234126608763125E-5,3538,125207,-98429,2692,2314,18277,23283,null,2703,146450,149153,149153,-12300]
[25305,"CITY OF VAN METER",26834.53,3.5024288144151675E-5,4910,173784,-136617,3736,3212,25367,32315,null,3751,203268,207019,207019,-17071]
[25306,"CITY OF DALLAS CENTER",39566.53,5.1642027923880972E-5,7240,256239,-201437,5508,4735,37403,47646,null,5531,299711,305242,305242,-25171]
[25308,"CITY OF PERRY",206378.95,2.6936472566083596E-4,37763,1336541,-1050696,28732,24700,195095,248527,null,28849,1563294,1592143,1592143,-131293]
[25311,"CITY OF DEXTER",12325.83,1.6087608821016395E-5,2255,79824,-62752,1716,1475,11652,14843,null,1723,93367,95090,95090,-7841]
[25312,"CITY OF ADEL",105645.56,1.3788803212093763E-4,19331,684176,-537852,14708,12644,99869,127221,null,14768,800251,815019,815019,-67209]
[25314,"CITY OF GRANGER",34195.9,4.4632309749736489E-5,6257,221458,-174095,4761,4093,32326,41180,null,4780,259029,263809,263809,-21755]
[25315,"CITY OF WAUKEE",570058.85,7.4403782818345391E-4,104307,3691785,-2902227,79363,68226,538890,686479,null,79686,4318122,4397808,4397808,-362657]
[25316,"CITY OF LINDEN",1333.77,1.7408296250400205E-6,244,8638,-6790,186,160,1261,1607,null,186,10103,10289,10289,-849]
[25318,"CITY OF DE SOTO",20907.259999999998,2.7288046354629523E-5,3826,135399,-106441,2911,2502,19764,25177,null,2923,158370,161293,161293,-13301]
[25320,"CITY OF BOUTON",940.7,1.2277967177812873E-6,172,6092,-4789,131,113,889,1133,null,131,7126,7257,7257,-598]
[25545,"VAN METER COMMUNITY SCHOOL DISTRICT",553470.49,7.2238678751015278E-4,101272,3584357,-2817774,77054,66241,523209,666504,null,77367,4192467,4269834,4269834,-352104]
[25546,"WAUKEE COMMUNITY SCHOOL DIST",7796778.1299999999,1.0176314018585013E-2,{"$f":"ROUND(D624*$E$10,0)+1","v":1426630},50493086,{"$f":"+ROUND(D624*$G$10,0)+1","v":-39694179},1085466,{"$f":"ROUND(D624*$I$10,0)+1","v":933138},7370476,9389080,null,{"$f":"ROUND(D624*$M$10,0)-1","v":1089871},{"$f":"ROUND(D624*$N$10,0)-1","v":59059579},60149450,60149450,-4960114]
[25550,"DALLAS CENTER GRIMES COMM SCHOOL DIST",2039085.61,2.6614038686436207E-3,373105,13205419,-10381189,283881,244043,1927595,2455519,null,285033,15445808,15730841,15730841,-1297215]
[25553,"PERRY COMMUNITY SCHOOL DISTRICT",1257607.53,1.6414227677166277E-3,230113,8144452,-6402606,175084,150513,1188846,1514443,null,175795,9526213,9702008,9702008,-800058]
[25556,"WOODWARD-GRANGER CSD",858190.51,1.1201057631647167E-3,157029,5557768,-4369134,119477,102710,811267,1033454,null,119962,6500681,6620643,6620643,-545959]
[25559,"ADEL-DESOTO-MINBURN CSD",1234818.31,1.6116783970173659E-3,225943,7996866,-6286584,171911,147786,1167303,1487000,null,172609,9353588,9526197,9526197,-785560]
[25701,"PERRY WATER WORKS",53767.51,7.0177072713163103E-5,9838,348206,-273736,7486,6435,50828,64749,null,7516,407282,414798,414798,-34206]
[25702,"XENIA RURAL WATER DISTRICT",159814.04999999999,2.0858846183197035E-4,29242,1034979,-813629,22249,19127,151076,192452,null,22340,1210571,1232911,1232911,-101670]
[25704,"SOUTH DALLAS COUNTY LANDFILL AGCY",24992.89,3.2620589252544649E-5,4573,161858,-127241,3480,2991,23626,30097,null,3494,189318,192812,192812,-15900]
[26201,"DAVIS COUNTY",193054.58,2.5197382765668641E-4,35324,1250250,-982860,26877,23105,182499,232481,null,26986,1462363,1489349,1489349,-122816]
[26203,"DAVIS COUNTY HOSPITAL",941748.6,1.2291653450144809E-3,172318,6098903,-4794537,131110,112711,890257,1134078,null,131642,7133623,7265265,7265265,-599117]
[26204,"DAVIS COUNTY AGRI",5064.74,6.6104721467158454E-6,927,32800,-25785,705,606,4788,6099,null,708,38365,39073,39073,-3222]
[26207,"DAVIS SOIL & WATER CONS DIST",554.44000000000005,7.2365218688918558E-7,101,3591,-2823,77,66,524,667,null,78,4200,4278,4278,-353]
[26301,"CITY OF BLOOMFIELD",120685.59,1.5751820057988532E-4,22083,781578,-614422,16802,14444,114087,145333,null,16870,914178,931048,931048,-76777]
[26303,"CITY OF FLORIS",316.81,4.1349875428966682E-7,58,2052,-1613,44,38,299,381,null,44,2400,2444,2444,-202]
[26304,"CITY OF DRAKESVILLE",158.12,2.0637739663609771E-7,29,1024,-805,22,19,149,190,null,22,1198,1220,1220,-101]
[26305,"CITY OF PULASKI",816.56,1.065769839344624E-6,149,5288,-4157,114,98,772,984,null,114,6185,6299,6299,-519]
[26572,"DAVIS COUNTY COMMUNITY SCHOOL DISTRICT",930853.34,1.214944908671998E-3,170324,6028344,-4739068,129593,111407,879957,1120957,null,130119,7051093,7181212,7181212,-592185]
[27201,"DECATUR COUNTY",243803.84,3.182114962628618E-4,44610,1578910,-1241230,33942,29179,230473,293594,null,34080,1846782,1880862,1880862,-155102]
[27203,"DECATUR COUNTY AGRI",3803.34,4.9640994669993413E-6,696,24631,-19363,530,455,3595,4580,null,532,28810,29342,29342,-2420]
[27204,"DECATUR COUNTY HOSPITAL",508083.46,6.6314787344207496E-4,92967,3290423,-2586704,70735,60809,480303,611847,null,71022,3848666,3919688,3919688,-323230]
[27301,"CITY OF LAMONI",38516.83,5.0271964976442875E-5,7048,249441,-196093,5362,4610,36411,46383,null,5384,291760,297144,297144,-24503]
[27302,"CITY OF LEON",44364.83,5.790474397674581E-5,8118,287313,-225866,6176,5310,41939,53425,null,6202,336058,342260,342260,-28224]
[27305,"CITY OF DAVIS CITY",508.8,6.6408309770077483E-7,93,3295,-2590,71,61,481,613,null,71,3854,3925,3925,-324]
[27306,"CITY OF GARDEN GROVE",3256.05,4.2497794226977362E-6,596,21087,-16577,453,390,3078,3921,null,455,24664,25119,25119,-2071]
[27309,"CITY OF PLEASANTON",127.44,1.663340211693922E-7,23,825,-649,18,15,120,153,null,18,965,983,983,-81]
[27312,"CITY OF GRAND RIVER",1617,2.1104999390372502E-6,296,10472,-8232,225,194,1529,1948,null,226,12249,12475,12475,-1029]
[27313,"CITY OF DECATUR",1719.97,2.2448958442460724E-6,315,11139,-8757,239,206,1626,2071,null,240,13029,13269,13269,-1094]
[27314,"CITY OF VAN WERT",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
[27315,"CITY OF LEROY",16.920000000000002,{"$f":"+C652/$C$10","v":2.2083895465992751E-8},{"$f":"ROUND(D652*$E$10,0)","v":3},{"$f":"+ROUND(D652*$F$10,0)","v":110},{"$f":"+ROUND(D652*$G$10,0)","v":-86},{"$f":"ROUND(D652*$H$10,0)","v":2},{"$f":"ROUND(D652*$I$10,0)","v":2},{"$f":"ROUND(D652*$J$10,0)","v":16},{"$f":"ROUND(SUM(H652:J652),0)","v":20},null,{"$f":"ROUND(D652*$M$10,0)","v":2},{"$f":"ROUND(D652*$N$10,0)","v":128},{"$f":"ROUND(SUM(L652:N652),0)","v":130},{"$f":"ROUND(SUM(M652:N652),0)","v":130},{"$f":"ROUND(D652*$Q$10,0)","v":-11}]
[27316,"LOW RENT HOUSING AGENCY OF LEON",7498.5,9.7870029640512182E-6,1372,48561,-38176,1044,897,7089,9030,null,1048,56800,57848,57848,-4770]
[27554,"MORMON TRAIL COMMUNITY SCHOOL DISTRICT",213250.64,2.7833361949267446E-4,39020,1381043,-1085680,29689,25522,201591,256802,null,29809,1615346,1645155,1645155,-135665]
[27555,"LAMONI COMM SCH DIST",259690.79,3.3894706027429525E-4,47517,1681796,-1322112,36154,31080,245492,312726,null,36301,1967124,2003425,2003425,-165209]
[27556,"CENTRAL DECATUR COMMUNITY SCHOOL  DIST",466827.04,6.093002099325541E-4,85418,3023241,-2376663,64992,55871,441302,562165,null,65255,3536154,3601409,3601409,-296984]
[27701,"LAMONI MUNICIPAL UTILITIES",61989.06,8.0907796753850616E-5,11343,401450,-315593,8630,7419,58600,74649,null,8665,469559,478224,478224,-39436]
[28201,"DELAWARE COUNTY",378507.91,4.9402654358696163E-4,69258,2451273,-1927022,52696,45301,357812,455809,null,52910,2867148,2920058,2920058,-240797]
[28203,"DELAWARE COUNTY AGRICULTURAL COMMISSION",14864.27,1.9400767426613005E-5,2720,96263,-75675,2069,1779,14052,17900,null,2078,112595,114673,114673,-9456]
[28204,"REGIONAL MEDICAL CENTER",2438666.56,3.1829348337737667E-3,446219,15793165,-12415496,339511,291865,2305328,2936704,null,340889,18472582,18813471,18813471,-1551418]
[28207,"DELAWARE CO SOIL & WATER CONS DIST",1339.54,1.748360598848459E-6,245,8675,-6820,186,160,1266,1612,null,187,10147,10334,10334,-852]
[28301,"CITY OF EDGEWOOD",21033.87,2.7453297064141894E-5,3849,136218,-107086,2928,2517,19884,25329,null,2940,159329,162269,162269,-13381]
[28302,"CITY OF HOPKINTON",11104.38,1.449337867226126E-5,2032,71914,-56534,1546,1329,10497,13372,null,1552,84114,85666,85666,-7064]
[28303,"CITY OF COLESBURG",8532.86,1.1137044223755963E-5,1561,55260,-43442,1188,1021,8066,10275,null,1193,64635,65828,65828,-5428]
[28304,"CITY OF MANCHESTER",138558.42000000001,1.8084572477618908E-4,25353,897325,-705415,19290,16583,130983,166856,null,19368,1049562,1068930,1068930,-88147]
[28305,"CITY OF EARLVILLE",15592.72,2.035153655499376E-5,2853,100981,-79384,2171,1866,14740,18777,null,2180,118113,120293,120293,-9920]
[28309,"CITY OF DELHI",11244.04,1.4675662173489427E-5,2057,72818,-57245,1565,1346,10629,13540,null,1572,85172,86744,86744,-7153]
[28310,"CITY OF RYAN",7777.56,1.0151230615868E-5,1423,50369,-39596,1083,931,7352,9366,null,1087,58914,60001,60001,-4948]
[28312,"CITY OF GREELEY",2587.58,3.3772958764712477E-6,473,16758,-13174,360,310,2446,3116,null,362,19601,19963,19963,-1646]
[28314,"CITY OF DELAWARE",2210.6799999999998,2.8853679686028869E-6,405,14317,-11255,308,265,2090,2663,null,309,16746,17055,17055,-1406]
[28315,"CITY OF MASONVILLE",1626.76,2.1232386399679883E-6,298,10535,-8282,226,195,1538,1959,null,227,12322,12549,12549,-1035]
[28317,"CITY OF DUNDEE",1273.98,1.6627920298915746E-6,233,8250,-6486,177,152,1204,1533,null,178,9650,9828,9828,-810]
[28534,"MAQUOKETA VALLEY COMMUNITY SCHOOL DIST",468853.66,6.1194534375225206E-4,85789,3036366,-2386981,65274,56114,443218,564606,null,65539,3551505,3617044,3617044,-298273]
[28535,"WEST DELAWARE COUNTY COMM SCH DIST",1048213.75,1.3681231017149088E-3,191799,6788387,-5336561,145932,125453,990901,1262286,null,146524,7940083,8086607,8086607,-666847]
[28536,"EDGEWOOD-COLESBURG COMMUNITY SCHOOL DIST",368041.45,4.8036577476077996E-4,67343,2383491,-1873736,51239,44048,347918,443205,null,51447,2787866,2839313,2839313,-234139]
[28601,"DELAWARE COUNTY ECONOMIC DEVELOPMENT CO",7478.19,9.7604944583234217E-6,1368,48430,-38072,1041,895,7069,9005,null,1045,56646,57691,57691,-4757]
[28701,"HOPKINTON MUNICIPAL UTILITIES",11826.89,1.5436394943723107E-5,2164,76593,-60212,1647,1415,11180,14242,null,1653,89587,91240,91240,-7524]
[29201,"DES MOINES COUNTY",555314,7.2479292711597496E-4,101610,3596295,-2827159,77311,66461,524951,668723,null,77624,4206431,4284055,4284055,-353277]
[29204,"DES MOINES COUNTY AGRI",11968.26,1.5620910328003685E-5,2190,77508,-60932,1666,1432,11314,14412,null,1673,90658,92331,92331,-7614]
[29302,"CITY OF MEDIAPOLIS",25175.31,3.2858682882030846E-5,4606,163039,-128170,3505,3013,23799,30317,null,3519,190700,194219,194219,-16016]
[29303,"CITY OF BURLINGTON",691271.43,9.0224385335386083E-4,126487,4476776,-3519332,96239,82733,653475,832447,null,96629,5236291,5332920,5332920,-439769]
[29305,"CITY OF WEST BURLINGTON",85136.72,1.1112000146557294E-4,15578,551358,-433440,11853,10189,80482,102524,null,11901,644900,656801,656801,-54162]
[29306,"CITY OF DANVILLE",17853.28,2.3302007638599231E-5,3267,115620,-90893,2486,2137,16877,21500,null,2496,135236,137732,137732,-11358]
[29307,"CITY OF MIDDLETOWN",7723.1,1.0080149708830295E-5,1413,50016,-39319,1075,924,7301,9300,null,1080,58501,59581,59581,-4913]
[29309,"LOW RENT HOUSING AGENCY OF BURLINGTON",40267.39,5.2556786728626577E-5,7368,260778,-205005,5606,4819,38066,48491,null,5629,305020,310649,310649,-25617]
[29506,"WEST BURLINGTON INDEPENDENT SCHOOL DIST",527796.14,6.8887676023135188E-4,96574,3418086,-2687063,73480,63168,498938,635586,null,73778,3997987,4071765,4071765,-335771]
[29542,"DANVILLE COMMUNITY SCHOOL DISTRICT",436468.54,5.6967645458359773E-4,79864,2826635,-2222105,60765,52238,412604,525607,null,61012,3306192,3367204,3367204,-277670]
[29543,"MEDIAPOLIS COMM SCH DIST",626242.31999999995,8.173681992470909E-4,114588,4055638,-3188262,87185,74950,592001,754136,null,87539,4743704,4831243,4831243,-398400]
[29544,"BURLINGTON COMMUNITY SCHOOL DISTRICT",2647298.91,3.4552406853236729E-3,484394,17144298,-13477664,368556,316835,2502553,3187944,null,370052,20052945,20422997,20422997,-1684145]
[29546,"SOUTHEASTERN COMMUNITY COLLEGE",754344.59,9.8456661175515118E-4,138027,4885247,-3840444,105020,90282,713100,908402,null,105446,5714062,5819508,5819508,-479895]
[29603,"SOUTHEAST IOWA REGIONAL HOUSING",7585.03,9.8999414672824444E-6,1388,49122,-38616,1056,908,7170,9134,null,1060,57456,58516,58516,-4825]
[29604,"DES MOINES CO REG SOLID WASTE COMM",98750.62,1.288887925107549E-4,18069,639524,-502749,13748,11819,93351,118918,null,13804,748023,761827,761827,-62823]
[29701,"BURLINGTON MUNICIPAL WATERWORKS",68827.600000000006,8.9833423379146729E-5,12594,445738,-350408,9582,8237,65064,82883,null,9621,521360,530981,530981,-43786]
[30201,"DICKINSON COUNTY",391639.95,5.1116641348147916E-4,71661,2536318,-1993878,54524,46872,370226,471622,null,54745,2966622,3021367,3021367,-249151]
[30203,"ISU DICKINSON COUNTY EXTENSION OFFICE",14824.83,1.9349290544983055E-5,2713,96008,-75475,2064,1774,14014,17852,null,2072,112296,114368,114368,-9431]
[30204,"LAKES REGIONAL HEALTHCARE",1363295.62,1.7793663097710269E-3,249451,8828904,-6940675,189798,163162,1288755,1641715,null,190568,10326787,10517355,10517355,-867294]
[30207,"DICKINSON CO SOIL & WATER CONS DIST",5567.82,7.2670895303465569E-6,1019,36058,-28346,775,666,5263,6704,null,778,42176,42954,42954,-3542]
[30301,"CITY OF SPIRIT LAKE",148341.04,1.9361394921256793E-4,27143,960678,-755219,20652,17754,140230,178636,null,20736,1123664,1144400,1144400,-94371]
[30302,"CITY OF ARNOLDS PARK",47916.78,6.2540730531144916E-5,8768,310316,-243949,6671,5735,45297,57703,null,6698,362963,369661,369661,-30483]
[30303,"CITY OF TERRIL",6818.89,8.8999795481148528E-6,1248,44160,-34716,949,816,6446,8211,null,953,51652,52605,52605,-4338]
[30304,"CITY OF SUPERIOR",3123.4,4.0766453367897017E-6,572,20228,-15902,435,374,2953,3762,null,437,23659,24096,24096,-1987]
[30305,"CITY OF LAKE PARK",21517.52,2.8084554513440205E-5,3937,139351,-109548,2996,2575,20341,25912,null,3008,162992,166000,166000,-13689]
[30306,"CITY OF OKOBOJI",27624.78,3.605571830916354E-5,5055,178902,-140641,3846,3306,26114,33266,null,3862,209254,213116,213116,-17574]
[30307,"CITY OF MILFORD",57979.360000000001,7.567435729463128E-5,10609,375483,-295179,8072,6939,54809,69820,null,8105,439186,447291,447291,-36885]
[30310,"IOWA GREAT LAKES SANITARY DISTRICT",87313.36,1.1396094060429034E-4,15976,565454,-444521,12156,10450,82539,105145,null,12205,661387,673592,673592,-55547]
[30313,"CITY OF ORLEANS",2477.58,3.2337244520469449E-6,453,16045,-12614,345,297,2342,2984,null,346,18767,19113,19113,-1576]
[30314,"CITY OF WAHPETON",16295.52,2.1268827437588306E-5,2982,105532,-82962,2269,1950,15405,19624,null,2278,123436,125714,125714,-10367]
[30315,"CITY OF WEST OKOBOJI",11508.55,1.5020899241439174E-5,2106,74531,-58591,1602,1377,10879,13858,null,1609,87176,88785,88785,-7321]
[30317,"L H A OF SPIRIT LAKE",5380.8,7.0229920049298928E-6,985,34847,-27394,749,644,5087,6480,null,752,40759,41511,41511,-3423]
[30401,"CENTER GROVE TOWNSHIP - DICKINSON COUNTY",4251.12,5.5485395799876531E-6,778,27531,-21643,592,509,4019,5120,null,594,32202,32796,32796,-2704]
[30524,"SPIRIT LAKE COMMUNITY SCHOOL DISTRICT",828694.1,1.0816072031728688E-3,151632,5366745,-4218965,115371,99180,783384,997935,null,115839,6277250,6393089,6393089,-527194]
[30528,"HARRIS LAKE PARK COMM SCH DIST",197831.89,2.582091476713816E-4,36199,1281189,-1007182,27542,23677,187015,238234,null,27654,1498551,1526205,1526205,-125856]
[30529,"OKOBOJI COMMUNITY SCHOOL DISTRICT",750195.44,9.791511628856049E-4,137268,4858376,-3819320,104442,89785,709177,903404,null,104866,5682633,5787499,5787499,-477255]
[30602,"CENTRAL WATER SYSTEM APK OKJ",16515.849999999999,2.1556401000710185E-5,3022,106959,-84084,2299,1977,15613,19889,null,2309,125105,127414,127414,-10507]
[30701,"MILFORD MUNICIPAL UTILITIES",56722.39,7.4033766627734778E-5,10379,367343,-288779,7897,6789,53621,68307,null,7929,429665,437594,437594,-36085]
[30702,"LAKE PARK MUNICIPAL UTILITIES",31263.48,{"$f":"+C716/$C$10","v":4.0804930509642731E-5},{"$f":"ROUND(D716*$E$10,0)","v":5720},{"$f":"+ROUND(D716*$F$10,0)","v":202467},{"$f":"+ROUND(D716*$G$10,0)","v":-159166},{"$f":"ROUND(D716*$H$10,0)","v":4352},{"$f":"ROUND(D716*$I$10,0)","v":3742},{"$f":"ROUND(D716*$J$10,0)","v":29554},{"$f":"ROUND(SUM(H716:J716),0)","v":37648},null,{"$f":"ROUND(D716*$M$10,0)","v":4370},{"$f":"ROUND(D716*$N$10,0)","v":236817},{"$f":"ROUND(SUM(L716:N716),0)","v":241187},{"$f":"ROUND(SUM(M716:N716),0)","v":241187},{"$f":"ROUND(D716*$Q$10,0)","v":-19889}]
[31201,"DUBUQUE COUNTY",1478626.41,1.9298954534099368E-3,270554,9575803,-7527835,205854,176966,1397780,1780600,null,206690,11200403,11407093,11407093,-940665]
[31203,"DUBUQUE COUNTY AGRICULTURAL EXTENSION",24793.97,3.2360959909394811E-5,4537,160569,-126229,3452,2967,23438,29857,null,3466,187811,191277,191277,-15773]
[31204,"DUBUQUE COUNTY ASSESSOR",43526.98,5.6811186540801247E-5,7964,281887,-221600,6060,5209,41147,52416,null,6084,329711,335795,335795,-27691]
[31205,"CITY ASSESSORS OFFICE DUBUQUE CO",38517.050000000003,5.0272252119291728E-5,7048,249442,-196094,5362,4610,36411,46383,null,5384,291762,297146,297146,-24504]
[31209,"DUBUQUE SOIL & WATER CONS DIST",14989.41,1.9564099499817159E-5,2743,97074,-76313,2087,1794,14170,18051,null,2095,113543,115638,115638,-9536]
[31301,"CITY OF CASCADE",40503.919999999998,5.2865504446981856E-5,7411,262309,-206210,5639,4848,38289,48776,null,5662,306812,312474,312474,-25768]
[31302,"CITY OF WORTHINGTON",10269.93,1.3404258898526177E-5,1879,66510,-52285,1430,1229,9708,12367,null,1436,77793,79229,79229,-6533]
[31303,"CITY OF FARLEY",21879.88,2.8557504889389209E-5,4004,141697,-111393,3046,2619,20684,26349,null,3058,165737,168795,168795,-13919]
[31305,"CITY OF DUBUQUE",2467957.71,3.2211654894876386E-3,451579,15982858,-12564620,343589,295371,2333018,2971978,null,344983,18694459,19039442,19039442,-1570053]
[31306,"CITY OF DYERSVILLE",91333.15,1.1920754947871368E-4,16712,591487,-464986,12715,10931,86339,109985,null,12767,691837,704604,704604,-58104]
[31307,"CITY OF EPWORTH",25909.53,3.3816982984220039E-5,4741,167794,-131908,3607,3101,24493,31201,null,3622,196261,199883,199883,-16483]
[31308,"CITY OF NEW VIENNA",8341.39,1.088713858162395E-5,1526,54020,-42467,1161,998,7885,10044,null,1166,63185,64351,64351,-5307]
[31310,"CITY OF BANKSTON",70.8,9.2407789538551216E-8,13,459,-360,10,8,67,85,null,10,536,546,546,-45]
[31311,"CITY OF PEOSTA",58793.15,7.6736511744469952E-5,10758,380753,-299322,8185,7037,55579,70801,null,8218,445350,453568,453568,-37403]
[31312,"CITY OF CENTRALIA",184.08,2.4026025280023318E-7,34,1192,-937,26,22,174,222,null,26,1394,1420,1420,-117]
[31313,"CITY OF LUXEMBURG",4276.1000000000004,5.5811433452796452E-6,782,27693,-21770,595,512,4042,5149,null,598,32391,32989,32989,-2720]
[31314,"CITY OF BERNARD",1643.72,2.1453747432246808E-6,301,10645,-8368,229,197,1554,1980,null,230,12451,12681,12681,-1046]
[31316,"CITY OF SHERRILL",1113.46,1.4532821658134921E-6,204,7211,-5669,155,133,1053,1341,null,156,8434,8590,8590,-708]
[31317,"CITY OF GRAF",133.09,1.7370837160573137E-7,24,862,-678,19,16,126,161,null,19,1008,1027,1027,-85]
[31318,"CITY OF HOLY CROSS",2982.76,3.8930827446893935E-6,546,19317,-15186,415,357,2820,3592,null,417,22594,23011,23011,-1898]
[31319,"CITY OF ASBURY",78970.600000000006,1.0307201390583493E-4,14450,511425,-402047,10994,9451,74653,95098,null,11039,598192,609231,609231,-50239]
[31320,"CITY OF RICKARDSVILLE",1008.18,1.3158712606917594E-6,184,6529,-5133,140,121,953,1214,null,141,7637,7778,7778,-641]
[31321,"CITY OF ZWINGLE",679.68,8.8711477957009159E-7,124,4402,-3460,95,81,643,819,null,95,5148,5243,5243,-432]
[31551,"DUBUQUE COMMUNITY SCHOOL DISTRICT",8099316.0199999996,1.0571184889581585E-2,{"$f":"ROUND(D740*$E$10,0)+1","v":1481987},52452366,{"$f":"+ROUND(D740*$G$10,0)+1","v":-41234429},1127585,{"$f":"ROUND(D740*$I$10,0)+1","v":969346},7656472,9753403,null,{"$f":"ROUND(D740*$M$10,0)-1","v":1132161},{"$f":"ROUND(D740*$N$10,0)-1","v":61351264},62483425,62483425,{"$f":"ROUND(D740*$Q$10,0)-1","v":-5152582}]
[31553,"WESTERN DUBUQUE COMMUNITY SCHOOL DIST",2427656.2799999998,3.1685642739291264E-3,444204,15721860,-12359442,337978,290548,2294920,2923446,null,339350,18389181,18728531,18728531,-1544414]
[31602,"EAST CENTRAL INTERGOVERNMENTAL ASSOC",309824.23,4.043809638387526E-4,56691,2006467,-1577346,43134,37081,292884,373099,null,43309,2346878,2390187,2390187,-197102]
[31703,"CASCADE MUNICIPAL ELECTRIC AND GAS",28269.360000000001,3.6897020752394611E-5,5173,183077,-143922,3936,3383,26724,34043,null,3952,214137,218089,218089,-17984]
[32201,"EMMET COUNTY",269646.75,3.5194152717167143E-4,49339,1746272,-1372799,37540,32272,254903,324715,null,37693,2042539,2080232,2080232,-171542]
[32203,"EMMET CO AGR EXT DIST",7931.32,1.0351917363317825E-5,1451,51364,-40379,1104,949,7498,9551,null,1109,60079,61188,61188,-5046]
[32301,"CITY OF ARMSTRONG",12505.52,1.632213926878733E-5,2288,80988,-63667,1741,1497,11822,15060,null,1748,94728,96476,96476,-7956]
[32302,"CITY OF RINGSTED",9524.7999999999993,1.2431719121423623E-5,1743,61684,-48492,1326,1140,9004,11470,null,1331,72149,73480,73480,-6059]
[32303,"CITY OF ESTHERVILLE",257508.71,3.3609902087604262E-4,47118,1667664,-1311003,35850,30819,243429,310098,null,35996,1950595,1986591,1986591,-163821]
[32307,"CITY OF DOLLIVER",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
[32308,"CITY OF WALLINGFORD",621.15,8.1072172982868766E-7,114,4023,-3162,86,74,587,747,null,87,4705,4792,4792,-395]
[32309,"CITY OF GRUVER",377.6,4.9284154420560655E-7,69,2445,-1922,53,45,357,455,null,53,2860,2913,2913,-240]
[32521,"ESTHERVILLE LINCOLN CENTRAL CSD",923728.62,1.2056457614081405E-3,169021,5982203,-4702795,128601,110554,873222,1112377,null,129123,6997124,7126247,7126247,-587653]
[32525,"IOWA LAKES COMMUNITY COLLEGE",634654.98,8.2834835905979418E-4,116127,4110119,-3231092,88357,75957,599954,764268,null,88715,4807429,4896144,4896144,-403752]
[32601,"EMMET COUNTY COUNCIL GOVTS",8620.36,1.1251248765911658E-5,1577,55827,-43887,1200,1032,8149,10381,null,1205,65298,66503,66503,-5484]
[33201,"FAYETTE COUNTY",497763.86,6.4967878551944734E-4,91079,3223592,-2534166,69299,59574,470548,599421,null,69580,3770496,3840076,3840076,-316665]
[33203,"FAYETTE COUNTY AGRI EXTENSION DISTRICT",11352.05,1.4816636260326416E-5,2077,73518,-57794,1580,1359,10731,13670,null,1587,85990,87577,87577,-7222]
[33301,"CITY OF OELWEIN",161839.78,2.112324340283253E-4,29613,1048098,-823943,22531,19369,152991,194891,null,22623,1225915,1248538,1248538,-102958]
[33302,"CITY OF WEST UNION",49214.69,6.4234755871822621E-5,9005,318722,-250557,6852,5890,46524,59266,null,6879,372795,379674,379674,-31309]
[33303,"CITY OF WAUCOMA",2765.42,3.6094117139223208E-6,506,17909,-14079,385,331,2614,3330,null,387,20948,21335,21335,-1759]
[33305,"CITY OF FAYETTE",27254.74,3.557274403740019E-5,4987,176506,-138757,3794,3262,25765,32821,null,3810,206451,210261,210261,-17339]
[33306,"CITY OF CLERMONT",11221.47,1.4646203927587094E-5,2053,72672,-57130,1562,1343,10608,13513,null,1569,85001,86570,86570,-7139]
[33307,"CITY OF ELGIN",12474.83,1.628208284137295E-5,2283,80789,-63511,1737,1493,11793,15023,null,1744,94495,96239,96239,-7936]
[33308,"CITY OF HAWKEYE",7916.25,1.0332248078171695E-5,1448,51267,-40302,1102,947,7483,9532,null,1107,59965,61072,61072,-5036]
[33309,"CITY OF WESTGATE",2234.92,2.9170058897669336E-6,409,14474,-11378,311,267,2113,2691,null,312,16929,17241,17241,-1422]
[33310,"CITY OF ARLINGTON",9538.31,1.2449352302732464E-5,1745,61772,-48560,1328,1142,9017,11487,null,1333,72251,73584,73584,-6068]
[33311,"CITY OF MAYNARD",9981.4,1.3027671052261229E-5,1826,64641,-50816,1390,1195,9436,12021,null,1395,75608,77003,77003,-6350]
[33316,"CITY OF RANDALIA",207.97,2.7144135579565674E-7,38,1347,-1059,29,25,197,251,null,29,1575,1604,1604,-132]
[33317,"CITY OF ST LUCAS",1574.02,2.0544026679303727E-6,288,10194,-8013,219,188,1488,1895,null,220,11923,12143,12143,-1001]
[33321,"CITY OF WADENA",3378.55,4.4096657817157096E-6,618,21880,-17201,470,404,3194,4068,null,472,25592,26064,26064,-2149]
[33324,"WESTGATE PUBLIC LIBRARY",763.32,9.9628126992326149E-7,140,4943,-3886,106,91,722,919,null,107,5782,5889,5889,-486]
[33565,"WEST CENTRAL COMMUNITY SCHOOL DISTRICT",223751.2,2.920388954604277E-4,40941,1449046,-1139140,31151,26779,211517,269447,null,31277,1694886,1726163,1726163,-142345]
[33566,"OELWEIN COMMUNITY SCHOOL DISTRICT",942273.56,1.2298505200596245E-3,172414,6102303,-4797209,131183,112774,890753,1134710,null,131716,7137600,7269316,7269316,-599451]
[33570,"TURKEY VALLEY COMMUNITY SCHOOL DISTRICT",261519.87,3.4133436591962251E-4,47852,1693641,-1331424,36409,31299,247221,314929,null,36557,1980979,2017536,2017536,-166372]
[34201,"FLOYD COUNTY",436366.81,5.6954367711990067E-4,79845,2825976,-2221587,60751,52225,412508,525484,null,60997,3305422,3366419,3366419,-277606]
[34203,"FLOYD CO AGRICULTURAL EXTENSION",16280.61,2.1249366983604976E-5,2979,105436,-82886,2267,1949,15390,19606,null,2276,123324,125600,125600,-10357]
[34205,"FLOYD COUNTY MEMORIAL HOSP",1115827.1100000001,1.4563717053995742E-3,204170,7226261,-5680788,155345,133545,1054817,1343707,null,155976,8452245,8608221,8608221,-709861]
[34207,"FLOYD COUNTY SOIL & WATER CONS DIST",5041.8599999999997,6.5806092904355907E-6,923,32652,-25669,702,603,4766,6071,null,705,38191,38896,38896,-3208]
[34302,"CITY OF CHARLES CITY",235876.85,3.0786523039288722E-4,43160,1527573,-1200873,32839,28230,222980,284049,null,32972,1786736,1819708,1819708,-150059]
[34303,"CITY OF ROCKFORD",21443.5,2.7987943996750325E-5,3924,138871,-109171,2985,2566,20271,25822,null,2997,162432,165429,165429,-13642]
[34305,"CITY OF NORA SPRINGS",19555.349999999999,{"$f":"+C780/$C$10","v":2.5523540496507166E-5},{"$f":"ROUND(D780*$E$10,0)","v":3578},{"$f":"+ROUND(D780*$F$10,0)","v":126643},{"$f":"+ROUND(D780*$G$10,0)","v":-99558},{"$f":"ROUND(D780*$H$10,0)","v":2722},{"$f":"ROUND(D780*$I$10,0)","v":2340},{"$f":"ROUND(D780*$J$10,0)","v":18486},{"$f":"ROUND(SUM(H780:J780),0)","v":23548},null,{"$f":"ROUND(D780*$M$10,0)","v":2734},{"$f":"ROUND(D780*$N$10,0)","v":148129},{"$f":"ROUND(SUM(L780:N780),0)","v":150863},{"$f":"ROUND(SUM(M780:N780),0)","v":150863},{"$f":"ROUND(D780*$Q$10,0)","v":-12441}]
[34306,"CITY OF FLOYD",7166.65,9.3538740804584476E-6,1311,46412,-36486,998,858,6775,8631,null,1002,54286,55288,55288,-4559]
[34309,"CITY OF RUDD",8524.66,1.1126341626662514E-5,1560,55207,-43400,1187,1020,8059,10266,null,1192,64573,65765,65765,-5423]
[34311,"CITY OF MARBLE ROCK",7285.32,9.5087615435169199E-6,1333,47181,-37090,1014,872,6887,8773,null,1018,55185,56203,56203,-4635]
[34314,"CITY OF COLWELL",448.4,5.8524933374415766E-7,82,2904,-2283,62,54,424,540,null,63,3397,3460,3460,-285]
[34529,"RUDD ROCKFORD MARBLE ROCK COMM SCH DIST",310432.36,4.0517469193270851E-4,56802,2010406,-1580442,43218,37153,293459,373830,null,43394,2351485,2394879,2394879,-197489]
[34530,"CHARLES CITY COMMUNITY SCHOOL DISTRICT",1096306.21,1.4308931288628068E-3,200598,7099841,-5581405,152628,131209,1036364,1320201,null,153247,8304377,8457624,8457624,-697442]
[34601,"FLOYD-MITCHELL-CHICKASAW SOLID WASTE MANGT AG",21517.56,2.8084606721230908E-5,3937,139351,-109548,2996,2575,20341,25912,null,3008,162993,166001,166001,-13689]
[34701,"ROCKFORD MUNIC LIGHT PLANT",12785.9,1.6688089777697202E-5,2340,82803,-65094,1780,1530,12087,15397,null,1787,96852,98639,98639,-8134]
[35201,"FRANKLIN COUNTY",391943.03,5.1156199191161112E-4,71716,2538281,-1995421,54566,46909,370513,471988,null,54788,2968917,3023705,3023705,-249344]
[35203,"FRANKLIN CO AGRI EXT DIST",16964.419999999998,2.2141872217564816E-5,3104,109864,-86368,2362,2030,16037,20429,null,2371,128503,130874,130874,-10792]
[35205,"FRANKLIN GEN HOSP",595985.57999999996,7.7787726051767477E-4,109051,3859691,-3034222,82973,71329,563399,717701,null,83310,4514513,4597823,4597823,-379151]
[35207,"FRANKLIN CO SOIL & WATER CONS DIST",579.99,7.5699991319864862E-7,106,3756,-2953,81,69,548,698,null,81,4393,4474,4474,-369]
[35301,"CITY OF HAMPTON",91364.08,1.1924791915287227E-4,16717,591687,-465144,12720,10935,86369,110024,null,12771,692071,704842,704842,-58124]
[35302,"CITY OF LATIMER",9213.83,1.2025842704576121E-5,1686,59670,-46909,1283,1103,8710,11096,null,1288,69794,71082,71082,-5862]
[35305,"CITY OF COULTER",2152.54,2.8094839448208056E-6,394,13940,-10959,300,258,2035,2593,null,301,16305,16606,16606,-1369]
[35308,"CITY OF ALEXANDER",2581.77,3.3697126948721096E-6,472,16720,-13144,359,309,2441,3109,null,361,19557,19918,19918,-1642]
[35309,"CITY OF SHEFFIELD",17583.73,2.2950192389021315E-5,3217,113875,-89521,2448,2104,16622,21174,null,2458,133194,135652,135652,-11186]
[35310,"CITY OF GENEVA",1362.15,1.7778710525414908E-6,249,8821,-6935,190,163,1288,1641,null,190,10318,10508,10508,-867]
[35311,"CITY OF HANSELL",1339.38,1.7481517676856601E-6,245,8674,-6819,186,160,1266,1612,null,187,10146,10333,10333,-852]
[35312,"CITY OF POPEJOY",188.76,2.4636856431210351E-7,35,1222,-961,26,23,178,227,null,26,1430,1456,1456,-120]
[35313,"ALEXANDER PUB LIBRARY",1347.28,1.7584628063488598E-6,247,8725,-6859,188,161,1274,1623,null,188,10205,10393,10393,-857]
[35314,"COULTER PUBLIC LIBRARY",753.93,9.8402549105649589E-7,138,4883,-3838,105,90,713,908,null,105,5711,5816,5816,-480]
[35548,"CAL COMMUNITY SCHOOL DISTRICT",111914.33,1.4606999792355889E-4,20478,724774,-569767,15581,13394,105795,134770,null,15644,847736,863380,863380,-71197]
[36201,"FREMONT COUNTY",239150.12,3.1213748526948116E-4,43759,1548771,-1217537,33294,28622,226074,287990,null,33430,1811531,1844961,1844961,-152141]
[36203,"FREMONT COUNTY AGRI EXTENSION DIST",15428.19,2.0136792859898031E-5,2823,99915,-78546,2148,1846,14585,18579,null,2157,116867,119024,119024,-9815]
[36301,"CITY OF HAMBURG",28336.02,3.6984025035595738E-5,5185,183508,-144262,3945,3391,26787,34123,null,3961,214642,218603,218603,-18027]
[36302,"CITY OF RANDOLPH",3104.16,4.0515333894631237E-6,568,20103,-15804,432,372,2934,3738,null,434,23514,23948,23948,-1975]
[36303,"CITY OF SIDNEY",20356.72,2.6569484427333566E-5,3725,131833,-103638,2834,2436,19244,24514,null,2846,154200,157046,157046,-12950]
[36304,"CITY OF RIVERTON",3536.44,4.6157429835552838E-6,647,22903,-18004,492,423,3343,4258,null,494,26788,27282,27282,-2250]
[36305,"CITY OF FARRAGUT",9784.59,1.2770795670070803E-5,1790,63366,-49814,1362,1171,9250,11783,null,1368,74117,75485,75485,-6225]
[36306,"CITY OF TABOR",17677.759999999998,2.3072919853008744E-5,3235,114484,-89999,2461,2116,16711,21288,null,2471,133907,136378,136378,-11246]
[36308,"CITY OF THURMAN",1820.04,2.375506684629163E-6,333,11787,-9266,253,218,1721,2192,null,254,13787,14041,14041,-1158]
[36315,"LOW RENT HOUSING AGENCY OF TABOR",1720.6,2.2457181169495934E-6,315,11143,-8760,240,206,1627,2073,null,241,13033,13274,13274,-1095]
[36316,"LOW RENT HOUSING AGENCY OF FARRAGUT",4348,5.674986849062439E-6,796,28158,-22136,605,520,4110,5235,null,608,32936,33544,33544,-2766]
[36317,"LOW RENT HOUSING AGENCY OF HAMBURG",2237.2800000000002,2.9200861494182185E-6,409,14489,-11390,311,268,2115,2694,null,313,16947,17260,17260,-1423]
[36318,"LOW RENT HOUSING AGENCY OF SIDNEY",1716.46,2.24031461061217E-6,314,11116,-8739,239,205,1623,2067,null,240,13002,13242,13242,-1092]
[36532,"SIDNEY COMMUNITY SCHOOL DISTRICT",345154.83,4.5049427809116421E-4,63155,2235274,-1757218,48052,41309,326283,415644,null,48247,2614503,2662750,2662750,-219579]
[36536,"HAMBURG COMMUNITY SCHOOL DISTRICT",139217.19,1.8170554793317086E-4,25473,901591,-708769,19382,16662,131605,167649,null,19460,1054552,1074012,1074012,-88566]
[36537,"FREMONT-MILLS COMMUNITY SCHOOL DISTRICT",306650.34000000003,4.0023841921815219E-4,56110,1985913,-1561188,42692,36701,289884,369277,null,42865,2322836,2365701,2365701,-195083]
[36601,"FREMONT CO LANDFILL COMMISSION",11450.71,1.494540677608734E-5,2095,74156,-58297,1594,1370,10825,13789,null,1601,86738,88339,88339,-7285]
[37201,"GREENE COUNTY",299369.65999999997,3.9073571377835637E-4,54778,1938762,-1524121,41678,35829,283001,360508,null,41847,2267686,2309533,2309533,-190451]
[37203,"GREENE CO AGR EXT DIS",11141.8,1.4542219060460874E-5,2039,72156,-56724,1551,1333,10533,13417,null,1557,84398,85955,85955,-7088]
[37204,"GREENE COUNTY MEDICAL CENTER",1106849.1100000001,1.4446536667770159E-3,202528,7168118,-5635080,154095,132470,1046330,1332895,null,154721,8384238,8538959,8538959,-704150]
[37208,"GREENE CO SOIL & WATER CONS DIST",2181.8200000000002,2.8477000476130203E-6,399,14130,-11108,304,261,2063,2628,null,305,16527,16832,16832,-1388]
[37301,"CITY OF RIPPEY",1613.81,2.1063363677289455E-6,295,10451,-8216,225,193,1526,1944,null,226,12224,12450,12450,-1027]
[37302,"CITY OF SCRANTON",8169.09,1.0662253523184793E-5,1495,52904,-41590,1137,978,7722,9837,null,1142,61880,63022,63022,-5197]
[37303,"CITY OF JEFFERSON",138384.47,1.8061868614638354E-4,25321,896198,-704529,19266,16562,130818,166646,null,19344,1048244,1067588,1067588,-88037]
[37304,"CITY OF GRAND JUNCTION",9723.0400000000009,1.269046093213157E-5,1779,62968,-49501,1354,1164,9191,11709,null,1359,73651,75010,75010,-6186]
[37306,"CITY OF PATON",7683.78,1.0028829450572445E-5,1406,49761,-39119,1070,920,7264,9254,null,1074,58204,59278,59278,-4888]
[37307,"CITY OF CHURDAN",8929.08,1.16541884945323E-5,1634,57826,-45459,1243,1069,8441,10753,null,1248,67637,68885,68885,-5680]
[37309,"CITY OF DANA",317.16000000000003,4.1395557245828962E-7,58,2054,-1615,44,38,300,382,null,44,2402,2446,2446,-202]
[37536,"PATON-CHURDAN COMMUNITY SCHOOL DISTRICT",141982.91,1.8531535120552343E-4,25980,919502,-722849,19767,16993,134220,170980,null,19847,1075502,1095349,1095349,-90326]
[37701,"GRAND JUNCTION MUNICIPAL LIGHT & WATER",15720.25,2.0517988043692229E-5,2876,101807,-80033,2189,1881,14861,18931,null,2197,119079,121276,121276,-10001]
[38201,"GRUNDY COUNTY",304549.24,3.9749607449217122E-4,55725,1972306,-1550491,42399,36449,287897,366745,null,42571,2306921,2349492,2349492,-193747]
[38204,"GRUNDY COUNTY AGRICULTURAL EXT OFFICE",11452.4,1.4947612555244405E-5,2096,74167,-58305,1594,1371,10826,13791,null,1601,86750,88351,88351,-7286]
[38210,"GRUNDY CO SOIL & WATER CONS DIST",3805.57,4.967010051330853E-6,696,24645,-19375,530,455,3597,4582,null,532,28827,29359,29359,-2421]
[38301,"CITY OF CONRAD",24497.119999999999,3.1973512842664318E-5,4482,158647,-124717,3410,2932,23158,29500,null,3424,185562,188986,188986,-15584]
[38302,"CITY OF DIKE",28450.49,3.7133430680630738E-5,5206,184250,-144844,3961,3405,26895,34261,null,3977,215509,219486,219486,-18099]
[38303,"CITY OF GRUNDY CENTER",57912.35,7.5586896193261533E-5,10597,375049,-294838,8063,6931,54746,69740,null,8095,438679,446774,446774,-36842]
[38304,"CITY OF WELLSBURG",14444.43,1.8852794455428464E-5,2643,93544,-73538,2011,1729,13655,17395,null,2019,109415,111434,111434,-9189]
[38305,"CITY OF REINBECK",34327.800000000003,4.4804464939568907E-5,6281,222312,-174766,4779,4108,32451,41338,null,4799,260029,264828,264828,-21838]
[38307,"CITY OF BEAMAN",3742.39,4.8845478459206031E-6,685,24236,-19053,521,448,3538,4507,null,523,28348,28871,28871,-2381]
[38310,"CITY OF STOUT",2830.73,3.6946539841873318E-6,518,18332,-14412,394,339,2676,3409,null,396,21442,21838,21838,-1801]
[38313,"CITY OF MORRISON",141.6,{"$f":"+C844/$C$10","v":1.8481557907710243E-7},{"$f":"ROUND(D844*$E$10,0)","v":26},{"$f":"+ROUND(D844*$F$10,0)","v":917},{"$f":"+ROUND(D844*$G$10,0)","v":-721},{"$f":"ROUND(D844*$H$10,0)","v":20},{"$f":"ROUND(D844*$I$10,0)","v":17},{"$f":"ROUND(D844*$J$10,0)","v":134},{"$f":"ROUND(SUM(H844:J844),0)","v":171},null,{"$f":"ROUND(D844*$M$10,0)","v":20},{"$f":"ROUND(D844*$N$10,0)","v":1073},{"$f":"ROUND(SUM(L844:N844),0)","v":1093},{"$f":"ROUND(SUM(M844:N844),0)","v":1093},{"$f":"ROUND(D844*$Q$10,0)","v":-90}]
[38318,"CITY OF HOLLAND",1516.25,1.9790015662122639E-6,277,9819,-7719,211,181,1433,1825,null,212,11485,11697,11697,-965]
[38575,"GRUNDY CENTER COMMUNITY SCHOOL DISTRICT",472814.52,6.1711503749902711E-4,86514,3062017,-2407146,65825,56588,446963,569376,null,66092,3581508,3647600,3647600,-300793]
[38577,"DIKE-NEW HARTFORD COMMUNITY SCHOOL DIS",640104.61,8.3546118762057068E-4,117124,4145412,-3258837,89115,76609,605106,770830,null,89477,4848709,4938186,4938186,-407218]
[38579,"GLADBROOK-REINBECK COMM SCHOOL DISTRICT",320235.92,4.1797024714751869E-4,58596,2073895,-1630353,44583,38327,302726,385636,null,44764,2425745,2470509,2470509,-203726]
[38581,"BCLUW COMMUNITY SCHOOL DISTRICT",391624.63,5.1114641789764116E-4,71658,2536219,-1993800,54522,46871,370212,471605,null,54743,2966506,3021249,3021249,-249142]
[38701,"GRUNDY CENTER MUNIC LIGHT&POWER DEPT",50842.78,6.6359730420831369E-5,9303,329265,-258846,7078,6085,48063,61226,null,7107,385127,392234,392234,-32345]
[39201,"GUTHRIE COUNTY",405186.7,5.2884756069802386E-4,74140,2624049,-2062846,56410,48494,383032,487936,null,56639,3069237,3125876,3125876,-257770]
[39203,"GUTHRIE COUNTY AGRI",9933.6,1.2965282742375034E-5,1818,64331,-50573,1383,1189,9390,11962,null,1389,75246,76635,76635,-6320]
[39204,"GUTHRIE COUNTY HOSPITAL",797797.21,1.0412807440130416E-3,145978,5166652,-4061666,111069,95482,754176,960727,null,111520,6043210,6154730,6154730,-507538]
[39205,"GUTHRIE CO ASSESSOR",15370.78,2.0061861628296218E-5,2812,99543,-78254,2140,1840,14530,18510,null,2149,116432,118581,118581,-9779]
[39301,"CITY OF PANORA",48256.59,6.2984248765086932E-5,8830,312517,-245679,6718,5775,45618,58111,null,6746,365537,372283,372283,-30700]
[39302,"CITY OF GUTHRIE CTR",51812.17,6.7624973176492044E-5,9480,335543,-263781,7213,6201,48979,62393,null,7243,392470,399713,399713,-32962]
[39303,"CITY OF STUART",75560.570000000007,9.862126059283853E-5,13826,489341,-384686,10520,9043,71429,90992,null,10562,572361,582923,582923,-48070]
[39304,"CITY OF BAYARD",9763.2800000000007,1.2742981969575514E-5,1786,63228,-49706,1359,1168,9229,11756,null,1365,73956,75321,75321,-6211]
[39305,"CITY OF JAMAICA",1496.37,1.9530542942344896E-6,274,9691,-7618,208,179,1415,1802,null,209,11335,11544,11544,-952]
[39306,"CITY OF BAGLEY",6249.47,8.1567755436086113E-6,1144,40472,-31817,870,748,5908,7526,null,874,47339,48213,48213,-3976]
[39307,"CITY OF MENLO",8217.26,1.0725124755134964E-5,1504,53216,-41835,1144,983,7768,9895,null,1149,62245,63394,63394,-5228]
[39311,"CITY OF YALE",2820.65,3.6814976209309956E-6,516,18267,-14360,393,338,2666,3397,null,394,21366,21760,21760,-1794]
[39313,"JAMAICA PUB LIBRARY",996.84,1.3010703520283813E-6,182,6456,-5075,139,119,942,1200,null,139,7551,7690,7690,-634]
[39540,"GUTHRIE COMM SCH DIST",350458.71,4.5741687451457847E-4,64126,2269622,-1784220,48791,41944,331297,422032,null,48989,2654679,2703668,2703668,-222953]
[39544,"PANORAMA COMMUNITY SCHOOL DISTRICT",482336.94,6.2954365025690408E-4,88256,3123685,-2455626,67151,57727,455964,580842,null,67423,3653640,3721063,3721063,-306851]
[40201,"HAMILTON COUNTY",461183.47,6.0193425189856986E-4,84386,2986692,-2347931,64206,55196,435967,555369,null,64466,3493405,3557871,3557871,-293393]
[40202,"HAMILTON HOSPITAL",1288930.69,1.6823055922499943E-3,235844,8347305,-6562075,179445,154262,1218456,1552163,null,180173,9763482,9943655,9943655,-819985]
[40204,"HAMILTON COUNTY AGRICULTURAL EXT. DIST.",11694.24,1.5263260857815074E-5,2140,75734,-59537,1628,1400,11055,14083,null,1635,88582,90217,90217,-7440]
[40301,"CITY OF ELLSWORTH",19800.54,2.584356120154894E-5,3623,128231,-100807,2757,2370,18718,23845,null,2768,149987,152755,152755,-12597]
[40302,"CITY OF WEBSTER CITY",302271.28000000003,3.945228930196114E-4,55309,1957553,-1538893,42082,36177,285744,364003,null,42253,2289666,2331919,2331919,-192297]
[40303,"CITY OF STRATFORD",16835.89,2.1974115534098856E-5,3081,109032,-85713,2344,2015,15915,20274,null,2353,127530,129883,129883,-10711]
[40304,"CITY OF JEWELL",15896.21,2.0747650114980411E-5,2909,102946,-80929,2213,1902,15027,19142,null,2222,120412,122634,122634,-10113]
[40305,"KENDALL YOUNG LIBRARY",33072.03,4.316544050639339E-5,6051,214179,-168373,4604,3958,31264,39826,null,4623,250516,255139,255139,-21040]
[40307,"CITY OF BLAIRSBURG",3171.84,4.1398689713270946E-6,580,20541,-16148,442,380,2998,3820,null,443,24026,24469,24469,-2018]
[40308,"CITY OF WILLIAMS",8874.67,1.158317284723297E-5,1624,57474,-45182,1236,1062,8389,10687,null,1241,67224,68465,68465,-5646]
[40309,"CITY OF STANHOPE",10380.9,1.3549096361874948E-5,1899,67228,-52850,1445,1242,9813,12500,null,1451,78634,80085,80085,-6604]
[40310,"CITY OF RANDALL",3521.78,4.5966088282638266E-6,644,22808,-17930,490,421,3329,4240,null,492,26677,27169,27169,-2240]
[40311,"CITY OF KAMRAR",1582.44,2.0653924078726695E-6,290,10248,-8056,220,189,1496,1905,null,221,11987,12208,12208,-1007]
[40540,"STRATFORD COMM SCH DIST",96389.27,1.2580677084653375E-4,17637,624231,-490727,13419,11536,91119,116074,null,13474,730136,743610,743610,-61320]
[40541,"WEBSTER CITY COMM SCH DIST",1312599.81,1.713198403825174E-3,240175,8500590,-6682577,182740,157095,1240831,1580666,null,183482,9942773,10126255,10126255,-835043]
[40542,"SOUTH HAMILTON COMMUNITY SCHOOL DISTRICT",467370.14,6.1000906121077994E-4,85518,3026758,-2379428,65067,55936,441816,562819,null,65331,3540268,3605599,3605599,-297329]
[40601,"HAMILTON CO SOLID WASTE COMM",17549.759999999998,2.2905854922769556E-5,3211,113655,-89348,2443,2100,16590,21133,null,2453,132937,135390,135390,-11165]
[41201,"HANCOCK COUNTY",273972.59000000003,3.5758759090468622E-4,50131,1774287,-1394822,38142,32790,258993,329925,null,38297,2075307,2113604,2113604,-174294]
[41203,"HANCOCK COUNTY AGRI EXT DIST",11105.64,1.4495023217668303E-5,2032,71922,-56540,1546,1329,10498,13373,null,1552,84124,85676,85676,-7065]
[41204,"HANCOCK COUNTY HEALTH SYSTEM",868025.94,1.1329429149367666E-3,158829,5621464,-4419207,120846,103887,820565,1045298,null,121337,6575184,6696521,6696521,-552216]
[41301,"CITY OF KLEMME",9178.15,1.1979273355271946E-5,1679,59439,-46727,1278,1098,8676,11052,null,1283,69523,70806,70806,-5839]
[41302,"CITY OF BRITT",34934.01,4.5595687059571237E-5,6392,226238,-177853,4864,4181,33024,42069,null,4883,264621,269504,269504,-22224]
[41303,"CITY OF GARNER",60936.66,7.9534209780540298E-5,11150,394635,-310235,8484,7293,57605,73382,null,8518,461587,470105,470105,-38766]
[41304,"CITY OF CORWITH",9960.4699999999993,1.3000353325777587E-5,1823,64505,-50710,1387,1192,9416,11995,null,1392,75449,76841,76841,-6337]
[41305,"CITY OF KANAWHA",11851.82,1.5468933449276725E-5,2169,76754,-60339,1650,1418,11204,14272,null,1657,89776,91433,91433,-7540]
[41306,"CITY OF CRYSTAL LAKE",4683.6499999999996,6.1130754727716859E-6,857,30332,-23845,652,561,4428,5641,null,655,35478,36133,36133,-2980]
[41308,"CITY OF WODEN",3858.31,5.0358460233684677E-6,706,24987,-19643,537,462,3647,4646,null,539,29226,29765,29765,-2455]
[41309,"CITY OF GOODELL",1178.21,1.5377935270087067E-6,216,7630,-5998,164,141,1114,1419,null,165,8925,9090,9090,-750]
[41404,"CONCORD TOWNSHIP - HANCOCK COUNTY",906.24,1.1828197060934555E-6,166,5869,-4614,126,108,857,1091,null,127,6865,6992,6992,-577]
[41407,"ELL TOWNSHIP - HANCOCK COUNTY",1246.08,1.6263770958785013E-6,228,8070,-6344,173,149,1178,1500,null,174,9439,9613,9613,-793]
[41540,"WEST HANCOCK COMMUNITY SCHOOL DISTRICT",388724.68,5.0736141833164787E-4,71128,2517438,-1979036,54118,46523,367470,468111,null,54338,2944539,2998877,2998877,-247297]
[42001,"STATE - DEPT OF HUMAN SERVICES/ELDORA",898726.94,1.1730136994935897E-3,164446,5820288,-4575509,125121,107562,849588,1082271,null,125628,6807740,6933368,6933368,-571747]
[42201,"HARDIN COUNTY",410070.77,5.3522222330609662E-4,75033,2655679,-2087711,57090,49078,387649,493817,null,57322,3106233,3163555,3163555,-260877]
[42203,"HARDIN COUNTY AGRI",11915.32,1.5551813317012571E-5,2180,77165,-60662,1659,1426,11264,14349,null,1666,90257,91923,91923,-7580]
[42207,"RURAL IOWA WASTE MANAGEMENT ASSOCIATION",18795.57,2.4531879616060833E-5,3439,121723,-95690,2617,2249,17768,22634,null,2627,142374,145001,145001,-11957]
[42301,"CITY OF RADCLIFFE",10728.83,1.4003212777329018E-5,1963,69481,-54622,1494,1284,10142,12920,null,1500,81269,82769,82769,-6825]
[42302,"CITY OF ACKLEY",22988.73,3.0004770107324555E-5,4206,148878,-117038,3200,2751,21732,27683,null,3213,174137,177350,177350,-14625]
[42303,"CITY OF ELDORA",58609.5,7.649681272541974E-5,10724,379564,-298387,8160,7015,55405,70580,null,8193,443959,452152,452152,-37286]
[42304,"CITY OF IOWA FALLS",138609.97,1.8091300756645337E-4,25362,897659,-705677,19297,16589,131031,166917,null,19376,1049952,1069328,1069328,-88180]
[42307,"ELLSWORTH MUNICIPAL HOSPITAL",766482.23,1.000408595972873E-3,140248,4963852,-3902238,106710,91734,724574,923018,null,107143,5806003,5913146,5913146,-487617]
[42310,"CITY OF ALDEN",19499.150000000001,2.5450188550574028E-5,3568,126279,-99272,2715,2334,18433,23482,null,2726,147704,150430,150430,-12405]
[42311,"CITY OF STEAMBOAT ROCK",3224.9,4.2091226056903079E-6,590,20885,-16418,449,386,3049,3884,null,451,24428,24879,24879,-2052]
[42313,"CITY OF BUCKEYE",847.66,{"$f":"+C908/$C$10","v":1.1063613966136769E-6},{"$f":"ROUND(D908*$E$10,0)","v":155},{"$f":"+ROUND(D908*$F$10,0)","v":5490},{"$f":"+ROUND(D908*$G$10,0)","v":-4316},{"$f":"ROUND(D908*$H$10,0)","v":118},{"$f":"ROUND(D908*$I$10,0)","v":101},{"$f":"ROUND(D908*$J$10,0)","v":801},{"$f":"ROUND(SUM(H908:J908),0)","v":1020},null,{"$f":"ROUND(D908*$M$10,0)","v":118},{"$f":"ROUND(D908*$N$10,0)","v":6421},{"$f":"ROUND(SUM(L908:N908),0)","v":6539},{"$f":"ROUND(SUM(M908:N908),0)","v":6539},{"$f":"ROUND(D908*$Q$10,0)","v":-539}]
[42314,"CITY OF UNION",6444.04,8.4107272895198521E-6,1179,41733,-32807,897,771,6092,7760,null,901,48813,49714,49714,-4100]
[42315,"CITY OF HUBBARD",18229.84,2.3793491780246646E-5,3336,118059,-92810,2538,2182,17233,21953,null,2548,138089,140637,140637,-11597]
[42317,"CITY OF WHITTEN",674.96,8.809542602675216E-7,124,4371,-3436,94,81,638,813,null,94,5113,5207,5207,-429]
[42326,"CITY OF NEW PROVIDENCE",2502.02,3.2656234121644903E-6,458,16203,-12738,348,299,2365,3012,null,350,18952,19302,19302,-1592]
[42327,"CITY OF OWASA",127.44,1.663340211693922E-7,23,825,-649,18,15,120,153,null,18,965,983,983,-81]
[42333,"CENTRAL IOWA JUVENILE DETENTION CTR",486219.47,6.3461110809754121E-4,88967,3148829,-2475392,67691,58192,459635,585518,null,67966,3683049,3751015,3751015,-309321]
[42549,"ELDORA NEW PROVIDENCE COMM SCH DIST",405059.88,5.2868203589761034E-4,74117,2623228,-2062200,56392,48479,382913,487784,null,56621,3068276,3124897,3124897,-257689]
[42550,"HUBBARD-RADCLIFFE COM SCHOOL DISTRICT",253822.83,3.3128822958643309E-4,46444,1643794,-1292237,35337,30378,239945,305660,null,35481,1922675,1958156,1958156,-161476]
[42555,"IOWA FALLS COMMUNITY SCHOOL DISTRICT",843538.45,1.1009819711197133E-3,154348,5462880,-4294539,117437,100957,797417,1015811,null,117914,6389694,6507608,6507608,-536638]
[42556,"ALDEN COMMUNITY SCHOOL DISTRICT",150973.4,1.9704969171072752E-4,27625,977726,-768621,21018,18069,142719,181806,null,21104,1143604,1164708,1164708,-96045]
[43201,"HARRISON COUNTY",465355.32,6.0737932868933835E-4,85149,3013710,-2369171,64787,55695,439911,560393,null,65050,3525006,3590056,3590056,-296047]
[43203,"HARRISON COUNTY AGR EXT DIST",13500.49,1.7620768906600497E-5,2470,87431,-68732,1880,1616,12762,16258,null,1887,102264,104151,104151,-8589]
[43301,"CITY OF MISSOURI VALLEY",53534.17,6.9872518566116139E-5,9796,346695,-272548,7453,6407,50607,64467,null,7483,405514,412997,412997,-34057]
[43303,"CITY OF WOODBINE",23740.35,3.0985780598468136E-5,4344,153746,-120865,3305,2841,22442,28588,null,3319,179830,183149,183149,-15103]
[43305,"CITY OF DUNLAP",18124.189999999999,2.365559795306094E-5,3316,117375,-92272,2523,2169,17133,21825,null,2533,137288,139821,139821,-11530]
[43306,"CITY OF LOGAN",29113.41,3.7998670395897633E-5,5327,188543,-148219,4053,3484,27522,35059,null,4070,220530,224600,224600,-18521]
[43307,"CITY OF PERSIA",2758.82,3.6007974284568628E-6,505,17867,-14045,384,330,2608,3322,null,386,20898,21284,21284,-1755]
[43308,"CITY OF PISGAH",9346.4,1.2198872374902755E-5,1710,60529,-47583,1301,1119,8835,11255,null,1306,70798,72104,72104,-5946]
[43309,"CITY OF MODALE",6071.6,7.924620550314514E-6,1111,39321,-30911,845,727,5740,7312,null,849,45992,46841,46841,-3863]
[43310,"CITY OF MONDAMIN",7144.38,9.3248073929863637E-6,1307,46268,-36373,995,855,6754,8604,null,999,54118,55117,55117,-4545]
[43311,"WOODBINE PUBLIC LIBRARY",4335.54,5.658724122259468E-6,793,28078,-22073,604,519,4098,5221,null,606,32841,33447,33447,-2758]
[43315,"CITY OF MAGNOLIA",2443.08,3.1886952325684139E-6,447,15822,-12438,340,292,2310,2942,null,342,18506,18848,18848,-1554]
[43317,"CITY OF LITTLE SIOUX",1672.61,2.1830818200575724E-6,306,10832,-8515,233,200,1581,2014,null,234,12670,12904,12904,-1064]
[43318,"LOW RENT HOUSING AGENCY OF MISSOURI VAL",10903.44,1.4231112835681086E-5,1995,70612,-55511,1518,1305,10307,13130,null,1524,82592,84116,84116,-6936]
[43522,"MISSOURI VALLEY COMMUNITY SCHOOL DIST",520122.35,6.7886096967650661E-4,95170,3368389,-2647995,72411,62249,491684,626344,null,72705,3939859,4012564,4012564,-330889]
[43563,"WEST HARRISON COMM SCH DIST",222018.6,2.8977751500626817E-4,40624,1437825,-1130319,30909,26572,209879,267360,null,31035,1681762,1712797,1712797,-141243]
[43564,"LOGAN MAGNOLIA COMM SCH DIST",426310.67,5.564184558107169E-4,78005,2760851,-2170390,59351,51022,403001,513374,null,59592,3229248,3288840,3288840,-271208]
[43565,"WOODBINE COMMUNITY SCHOOL DISTRICT 2",335904.45,4.3842073051783618E-4,61463,2175367,-1710123,46765,40202,317538,404505,null,46954,2544433,2591387,2591387,-213694]
[43567,"BOYER VALLEY COMMUNITY SCHOOL DISTRICT",307455.8,4.0128970139557762E-4,56257,1991129,-1565288,42804,36797,290645,370246,null,42978,2328938,2371916,2371916,-195596]
[43701,"MUNIC LIGHT&POWER PLT",26662.41,3.4799638020770666E-5,4879,172670,-135741,3712,3191,25205,32108,null,3727,201964,205691,205691,-16962]
[44005,"STATE - DEPT OF CORRECTIONS/MT PLEASANT",147176.54999999999,1.920940629577692E-4,26930,953137,-749291,20490,17614,139129,177233,null,20573,1114843,1135416,1135416,-93630]
[44201,"HENRY COUNTY",432941.57,5.6507307179449063E-4,79218,2803794,-2204149,60274,51815,409270,521359,null,60519,3279476,3339995,3339995,-275427]
[44203,"HENRY COUNTY AGRICULTURAL EXT OFFICE",29040.9,3.7904030723306665E-5,5314,188073,-147850,4043,3476,27453,34972,null,4059,219981,224040,224040,-18475]
[44204,"HENRY COUNTY HEALTH CENTER",1170884.19,1.5282319181290538E-3,214245,7582819,-5961089,163010,140134,1106864,1410008,null,163672,8869295,9032967,9032967,-744887]
[44301,"CITY OF MOUNT PLEASANT",105933.47,1.3826381074644674E-4,19383,686041,-539318,14748,12678,100141,127567,null,14808,802432,817240,817240,-67392]
[44302,"CITY OF WINFIELD",25561.43,3.3362644685655497E-5,4677,165540,-130136,3559,3059,24164,30782,null,3573,193625,197198,197198,-16262]
[44303,"CITY OF NEW LONDON",69781.009999999995,9.1077809122422839E-5,12768,451912,-355262,9715,8352,65966,84033,null,9754,528582,538336,538336,-44393]
[44306,"CITY OF WAYLAND",27491.69,3.5882009937557809E-5,5030,178040,-139963,3827,3290,25989,33106,null,3843,208246,212089,212089,-17490]
[44307,"CITY OF SALEM",6031.15,7.8718254219693949E-6,1104,39059,-30705,840,722,5701,7263,null,843,45685,46528,46528,-3837]
[44308,"CITY OF OLDS",3757.7,4.9045303778109305E-6,688,24335,-19131,523,450,3552,4525,null,525,28464,28989,28989,-2391]
[44310,"CITY OF ROME",1283.3800000000001,1.6750608607060151E-6,235,8311,-6534,179,154,1213,1546,null,179,9721,9900,9900,-816]
[44313,"CITY OF HILLSBORO",2449.19,3.1966699725978004E-6,448,15861,-12469,341,293,2315,2949,null,342,18552,18894,18894,-1558]
[44563,"NEW LONDON COMMUNITY SCHOOL DISTRICT",391173.05,5.1055701804453627E-4,71576,2533294,-1991501,54459,46817,369785,471061,null,54680,2963085,3017765,3017765,-248854]
[44564,"MT PLEASANT COMMUNITY SCHOOL DISTRICT",1390843.24,1.8153213192519304E-3,254492,9007306,-7080922,193633,166459,1314797,1674889,null,194419,10535457,10729876,10729876,-884819]
[44567,"WINFIELD MT UNION COMMUNITY SCHOOL DIST",270656.27,3.5325914739335162E-4,49524,1752810,-1377938,37681,32393,255858,325932,null,37834,2050186,2088020,2088020,-172185]
[44568,"WACO COMMUNITY SCHOOL DISTRICT",339216.97,4.4274421428905424E-4,62069,2196819,-1726988,47226,40598,320670,408494,null,47417,2569524,2616941,2616941,-215801]
[44701,"MT PLEASANT UTILITIES",209660.55,2.7364785280984311E-4,38363,1357793,-1067403,29189,25093,198197,252479,null,29307,1588151,1617458,1617458,-133381]
[45201,"HOWARD COUNTY",265335.73,3.4631480642511084E-4,48550,1718353,-1350851,36940,31756,250828,319524,null,37090,2009884,2046974,2046974,-168800]
[45203,"HOWARD COUNTY AGRI EXT DIST",8070.41,1.0533456903528518E-5,1477,52265,-41087,1124,966,7629,9719,null,1128,61132,62260,62260,-5134]
[45205,"REGIONAL HEALTH SERVICES OF HOWARD CO",949117.38,1.2387830381132929E-3,173666,6146624,-4832052,132136,113593,897223,1142952,null,132672,7189441,7322113,7322113,-603805]
[45207,"HOWARD SOIL & WTR. CONS. DIST.",18745.89,2.446703754001175E-5,3430,121401,-95437,2610,2244,17721,22575,null,2620,141998,144618,144618,-11926]
[45301,"CITY OF ELMA",11904.33,1.5537469226517817E-5,2178,77094,-60606,1657,1425,11253,14335,null,1664,90174,91838,91838,-7573]
[45302,"CITY OF CRESCO",109551.34,1.4298583573991902E-4,20045,709471,-557737,15252,13111,103561,131924,null,15314,829837,845151,845151,-69694]
[45303,"CITY OF CHESTER",1940.28,2.5324433034726009E-6,355,12566,-9878,270,232,1834,2336,null,271,14697,14968,14968,-1234]
[45304,"CITY OF LIME SPRINGS",9235.0400000000009,1.2053525885594662E-5,1690,59807,-47017,1286,1105,8730,11121,null,1291,69954,71245,71245,-5875]
[45305,"CITY OF PROTIVIN",5242.94,6.843057854283216E-6,959,33954,-26692,730,627,4956,6313,null,733,39715,40448,40448,-3335]
[45526,"HOWARD WINNESHIEK COMM SCH DIST",793736.5,1.0359807265687324E-3,145235,5140355,-4040992,110504,94996,750338,955838,null,110952,6012451,6123403,6123403,-504955]
[45527,"RICEVILLE COMMUNITY SCHOOL DISTRICT",237647.34,3.1017606467678704E-4,43484,1539039,-1209886,33085,28442,224654,286181,null,33220,1800148,1833368,1833368,-151185]
[46201,"HUMBOLDT COUNTY",280439.06,3.6602759371284093E-4,51314,1816165,-1427743,39043,33564,265106,337713,null,39201,2124289,2163490,2163490,-178408]
[46203,"HUMBOLDT COUNTY AGRI",6004.1,7.8365199035086917E-6,1099,38883,-30567,836,719,5676,7231,null,839,45480,46319,46319,-3820]
[46205,"HUMBOLDT COUNTY MEMORIAL HOSPITAL",815236.72,1.064042701212695E-3,149169,5279593,-4150452,113497,97569,770662,981728,null,113958,6175312,6289270,6289270,-518633]
[46301,"CITY OF RENWICK",16148.47,2.1076898547028364E-5,2955,104580,-82213,2248,1933,15266,19447,null,2257,122323,124580,124580,-10273]
[46302,"CITY OF HUMBOLDT",110394.1,1.44085801682172E-4,20200,714928,-562027,15369,13212,104358,132939,null,15431,836221,851652,851652,-70230]
[46303,"CITY OF RUTLAND",1473.31,{"$f":"+C972/$C$10","v":1.9229565028960859E-6},{"$f":"ROUND(D972*$E$10,0)","v":270},{"$f":"+ROUND(D972*$F$10,0)","v":9541},{"$f":"+ROUND(D972*$G$10,0)","v":-7501},{"$f":"ROUND(D972*$H$10,0)","v":205},{"$f":"ROUND(D972*$I$10,0)","v":176},{"$f":"ROUND(D972*$J$10,0)","v":1393},{"$f":"ROUND(SUM(H972:J972),0)","v":1774},null,{"$f":"ROUND(D972*$M$10,0)","v":206},{"$f":"ROUND(D972*$N$10,0)","v":11160},{"$f":"ROUND(SUM(L972:N972),0)","v":11366},{"$f":"ROUND(SUM(M972:N972),0)","v":11366},{"$f":"ROUND(D972*$Q$10,0)","v":-937}]
[46304,"CITY OF DAKOTA CITY",20580.310000000001,2.6861312925397474E-5,3766,133281,-104776,2865,2463,19455,24783,null,2877,155893,158770,158770,-13093]
[46305,"CITY OF LIVERMORE",11376.77,1.4848900674978861E-5,2082,73678,-57920,1584,1362,10755,13701,null,1590,86178,87768,87768,-7238]
[46307,"CITY OF BODE",9027.82,1.1783063425874625E-5,1652,58465,-45962,1257,1080,8534,10871,null,1262,68385,69647,69647,-5743]
[46308,"CITY OF OTTOSEN",836.66,1.0920042541712466E-6,153,5418,-4260,116,100,791,1007,null,117,6338,6455,6455,-532]
[46309,"CITY OF THOR",3216.35,4.197963190428237E-6,589,20830,-16375,448,385,3040,3873,null,450,24363,24813,24813,-2046]
[46311,"CITY OF BRADGATE",306.8,4.0043375466705529E-7,56,1987,-1562,43,37,290,370,null,43,2324,2367,2367,-195]
[46314,"CITY OF HARDY",1411.28,1.8419952714684541E-6,258,9140,-7185,196,169,1334,1699,null,197,10690,10887,10887,-898]
[46315,"LU VERNE PUB LIBRARY",1476.72,1.9274072170532396E-6,270,9563,-7518,206,177,1396,1779,null,206,11186,11392,11392,-939]
[46531,"TWIN RIVERS COMMUNITY SCHOOL",69543.149999999994,9.0767355495026801E-5,12725,450372,-354051,9682,8323,65741,83746,null,9721,526780,536501,536501,-44242]
[46533,"HUMBOLDT COMMUNITY SCHOOL DISTRICT",924843.18,1.2071004792881983E-3,169225,5989421,-4708469,128756,110687,874276,1113719,null,129279,7005567,7134846,7134846,-588362]
[46534,"GILMORE CITY & BRADGATE COMM SCH DIST",133599.09,1.7437283320991472E-4,24446,865207,-680166,18600,15989,126294,160883,null,18675,1011996,1030671,1030671,-84992]
[46601,"NORTH IOWA MUNICIPAL ELECTRIC COOP ASSOC",17582.04,2.2947986609864253E-5,3217,113864,-89512,2448,2104,16621,21173,null,2458,133182,135640,135640,-11185]
[47201,"IDA COUNTY",156650.38,2.0445925630189368E-4,28663,1014491,-797523,21809,18748,148085,188642,null,21897,1186606,1208503,1208503,-99657]
[47204,"IDA COUNTY AGRI",6651.31,8.6812550089782642E-6,1217,43075,-33862,926,796,6288,8010,null,930,50383,51313,51313,-4231]
[47301,"CITY OF ARTHUR",5014.8100000000004,6.5453037719748875E-6,918,32477,-25531,698,600,4741,6039,null,701,37987,38688,38688,-3190]
[47302,"CITY OF BATTLE CREEK",10918.44,1.4250690757193492E-5,1998,70709,-55587,1520,1307,10321,13148,null,1526,82706,84232,84232,-6946]
[47303,"CITY OF IDA GROVE",53883.06,7.0327887968546992E-5,9859,348955,-274324,7502,6449,50937,64888,null,7532,408157,415689,415689,-34279]
[47304,"CITY OF HOLSTEIN",35726.79,4.6630419367344866E-5,6537,231372,-181889,4974,4276,33773,43023,null,4994,270626,275620,275620,-22728]
[47306,"CITY OF GALVA",8222.19,1.0731559365338707E-5,1504,53248,-41860,1145,984,7773,9902,null,1149,62282,63431,63431,-5231]
[47308,"IDA GROVE CEMETERY",1227.3399999999999,1.60191774593567E-6,225,7948,-6249,171,147,1160,1478,null,172,9297,9469,9469,-781]
[47310,"HOLSTEIN CEMETERY ASSOCIATION",835.44,1.0904119165549044E-6,153,5410,-4253,116,100,790,1006,null,117,6328,6445,6445,-531]
[47523,"GALVA-HOLSTEIN COMMUNITY SCHOOL DISTRICT",329294.21000000002,4.2979307985795888E-4,60253,2132558,-1676470,45844,39411,311289,396544,null,46030,2494361,2540391,2540391,-209489]
[48201,"IOWA COUNTY",470542.48,6.1414958277949071E-4,86098,3047303,-2395579,65509,56316,444815,566640,null,65775,3564298,3630073,3630073,-299347]
[48203,"IOWA COUNTY AGRICULTURAL EXTENSION DIST",10898.39,1.4224521602105242E-5,1994,70580,-55485,1517,1304,10303,13124,null,1523,82554,84077,84077,-6933]
[48301,"CITY OF VICTOR",17835.259999999998,2.3278488028888995E-5,3263,115504,-90801,2483,2135,16860,21478,null,2493,135100,137593,137593,-11346]
[48302,"CITY OF LADORA",1095.04,1.4292404781962587E-6,200,7092,-5575,152,131,1035,1318,null,153,8295,8448,8448,-697]
[48303,"CITY OF WILLIAMSBURG",46023.41,6.0069513914215447E-5,8421,298054,-234310,6407,5508,43507,55422,null,6433,348621,355054,355054,-29279]
[48305,"CITY OF MARENGO",42282.75,5.5187224055242606E-5,7737,273829,-215266,5887,5061,39971,50919,null,5910,320286,326196,326196,-26899]
[48307,"CITY OF PARNELL",1424.32,1.8590150112365715E-6,261,9224,-7251,198,170,1346,1714,null,199,10789,10988,10988,-906]
[48308,"CITY OF NORTH ENGLISH",15499.21,2.0229487792285428E-5,2836,100375,-78908,2158,1855,14652,18665,null,2167,117404,119571,119571,-9860]
[48310,"MARENGO MEMORIAL HOSPITAL",1064769.3700000001,1.3897314103115223E-3,194828,6895604,-5420848,148237,127434,1006551,1282222,null,148839,8065489,8214328,8214328,-677379]
[48311,"CITY OF MILLERSBURG",1573.63,2.0538936419710505E-6,288,10191,-8012,219,188,1488,1895,null,220,11920,12140,12140,-1001]
[48556,"WILLIAMSBURG COMMUNITY SCHOOL DISTRICT",830634.1,1.0841392810218065E-3,151987,5379309,-4228842,115641,99412,785218,1000271,null,116110,6291945,6408055,6408055,-528428]
[48558,"ENGLISH VALLEY COMMUNITY SCHOOL DISTRIC",343681.89,4.4857180451033209E-4,62886,2225735,-1749719,47847,41133,324890,413870,null,48042,2603346,2651388,2651388,-218642]
[48559,"IOWA VALLEY COMMUNITY SCHOOL DISTRICT",346604,4.5238572719237297E-4,63420,2244659,-1764596,48254,41482,327653,417389,null,48450,2625480,2673930,2673930,-220501]
[48561,"H L V COMMUNITY SCHOOL DISTRICT",246972.42,3.2234711029924685E-4,45190,1599430,-1257361,34383,29558,233469,297410,null,34523,1870784,1905307,1905307,-157118]
[49201,"JACKSON COUNTY",384461.93,5.0179769933651427E-4,70348,2489832,-1957334,53525,46013,363441,462979,null,53742,2912249,2965991,2965991,-244585]
[49202,"JACKSON COUNTY REGIONAL HEALTH CENTER",543091.63,7.0884035374560353E-4,99373,3517142,-2764934,75609,64999,513397,654005,null,75916,4113848,4189764,4189764,-345501]
[49204,"JACKSON COUNTY AGRI",15445.89,2.0159894807282667E-5,2826,100030,-78637,2150,1849,14601,18600,null,2159,117001,119160,119160,-9826]
[49208,"JACKSON CO SOIL & WATER CONS DIST",2409.09,3.1443316624213044E-6,441,15602,-12265,335,288,2277,2900,null,337,18249,18586,18586,-1533]
[49301,"CITY OF MAQUOKETA",119026.35,1.5535256921386914E-4,21779,770832,-605975,16571,14245,112518,143334,null,16638,901609,918247,918247,-75722]
[49302,"CITY OF SABULA",21221.65,2.7698386537581858E-5,3883,137435,-108042,2954,2540,20061,25555,null,2966,160751,163717,163717,-13501]
[49303,"CITY OF PRESTON",31456.39,4.1056715632239931E-5,5756,203716,-160148,4379,3765,29736,37880,null,4397,238278,242675,242675,-20012]
[49304,"CITY OF BELLEVUE",88110.53,1.1500140271709327E-4,16122,570617,-448580,12267,10545,83293,106105,null,12317,667426,679743,679743,-56054]
[49307,"CITY OF BALDWIN",1495.53,1.951957930629795E-6,274,9685,-7614,208,179,1414,1801,null,209,11328,11537,11537,-951]
[49308,"CITY OF MILES",8565.02,1.1179019287478559E-5,1567,55468,-43605,1192,1025,8097,10314,null,1197,64879,66076,66076,-5449]
[49309,"CITY OF LA MOTTE",1804.9,2.3557460358493093E-6,330,11689,-9189,251,216,1706,2173,null,252,13672,13924,13924,-1148]
[49311,"CITY OF ANDREW",4554.41,5.9443921010208059E-6,833,29495,-23187,634,545,4305,5484,null,637,34499,35136,35136,-2897]
[49312,"CITY OF MONMOUTH",1335.29,1.7428135210866109E-6,244,8648,-6798,186,160,1262,1608,null,187,10115,10302,10302,-849]
[49316,"CITY OF SPRINGBROOK",1794.47,2.3421328544243503E-6,328,11621,-9136,250,215,1696,2161,null,251,13593,13844,13844,-1142]
[49317,"CITY OF SPRAGUEVILLE",784.49,1.0239122431511023E-6,144,5080,-3994,109,94,742,945,null,110,5942,6052,6052,-499]
[49560,"ANDREW COMMUNITY SCHOOL DISTRICT",148470.01999999999,1.9378229323367921E-4,27167,961514,-755876,20670,17769,140352,178791,null,20754,1124641,1145395,1145395,-94453]
[49561,"BELLEVUE COMMUNITY SCHOOL DISTRICT",452883.07,5.9110061325046549E-4,82867,2932938,-2305673,63050,54202,428121,545373,null,63306,3430530,3493836,3493836,-288113]
[49562,"MAQUOKETA COMMUNITY SCHOOL DISTRICT",999926.68,1.3050990706133087E-3,182963,6475673,-5090727,139210,119674,945254,1204138,null,139775,7574315,7714090,7714090,-636128]
[49601,"WASTE AUTHORITY OF JACKSON COUNTY",19891.52,2.5962307821495513E-5,3640,128820,-101270,2769,2381,18804,23954,null,2781,150676,153457,153457,-12654]
[49701,"MAQUOKETA MUNIC ELECTRIC UTILITY",97145.59,1.2679391575308455E-4,17775,629129,-494578,13525,11627,91834,116986,null,13579,735865,749444,749444,-61802]
[50001,"STATE - DEPT OF CORRECTIONS/NEWTON",165466.03,2.1596539655394917E-4,30276,1071582,-842404,23036,19803,156419,199258,null,23130,1253384,1276514,1276514,-105265]
[50201,"JASPER COUNTY",715906.72,9.3439770495754959E-4,130994,4636318,-3644753,99668,85681,676763,862112,null,100073,5422900,5522973,5522973,-455442]
[50204,"JASPER COUNTY AGRICULTURAL EXT",25635.22,3.3458955007548855E-5,4691,166017,-130511,3569,3068,24234,30871,null,3583,194183,197766,197766,-16308]
[50210,"JASPER CO SOIL & WATER CONS DIST",1530.23,1.9972481890618253E-6,280,9910,-7791,213,183,1447,1843,null,214,11591,11805,11805,-973]
[50301,"CITY OF COLFAX",46461.64,6.0641489417174191E-5,8501,300892,-236541,6468,5561,43921,55950,null,6495,351941,358436,358436,-29558]
[50302,"CITY OF MINGO",8178.53,1.0674574561789933E-5,1496,52965,-41638,1139,979,7731,9849,null,1143,61951,63094,63094,-5203]
[50303,"CITY OF NEWTON",490543.41,6.4025469196049773E-4,89758,3176832,-2497406,68293,58709,463722,590724,null,68571,3715803,3784374,3784374,-312071]
[50304,"CITY OF KELLOGG",8437.26,{"$f":"+C1036/$C$10","v":1.1012267603983568E-5},{"$f":"ROUND(D1036*$E$10,0)","v":1544},{"$f":"+ROUND(D1036*$F$10,0)","v":54641},{"$f":"+ROUND(D1036*$G$10,0)","v":-42955},{"$f":"ROUND(D1036*$H$10,0)","v":1175},{"$f":"ROUND(D1036*$I$10,0)","v":1010},{"$f":"ROUND(D1036*$J$10,0)","v":7976},{"$f":"ROUND(SUM(H1036:J1036),0)","v":10161},null,{"$f":"ROUND(D1036*$M$10,0)","v":1179},{"$f":"ROUND(D1036*$N$10,0)","v":63911},{"$f":"ROUND(SUM(L1036:N1036),0)","v":65090},{"$f":"ROUND(SUM(M1036:N1036),0)","v":65090},{"$f":"ROUND(D1036*$Q$10,0)","v":-5368}]
[50307,"CITY OF MONROE",25364.86,3.3106082550209267E-5,4641,164267,-129135,3531,3036,23978,30545,null,3546,192136,195682,195682,-16136]
[50310,"CITY OF PRAIRIE CITY",34693.440000000002,4.5281696354355291E-5,6348,224680,-176628,4830,4152,32797,41779,null,4850,262798,267648,267648,-22071]
[50311,"CITY OF SULLY",12543.1,1.6371188488149743E-5,2295,81231,-63858,1746,1501,11857,15104,null,1753,95012,96765,96765,-7980]
[50312,"CITY OF BAXTER",19534.34,2.5496118354442127E-5,3574,126507,-99451,2720,2338,18466,23524,null,2731,147970,150701,150701,-12427]
[50314,"CITY OF LYNNVILLE",7575.49,9.8874899092005557E-6,1386,49060,-38568,1055,907,7161,9123,null,1059,57383,58442,58442,-4819]
[50316,"CITY OF REASNOR",1453.76,1.8974399451915849E-6,266,9415,-7401,202,174,1374,1750,null,203,11012,11215,11215,-925]
[50317,"CITY OF LAMBS GROVE",669.22,8.7346244230210796E-7,122,4334,-3407,93,80,633,806,null,94,5069,5163,5163,-426]
[50318,"CITY OF VALERIA",45.32,5.9151426862812729E-8,8,293,-231,6,5,43,54,null,6,343,349,349,-29]
[50556,"BAXTER COMMUNITY SCHOOL DISTRICT",301262.87,3.9320672156412307E-4,55124,1951023,-1533759,41942,36056,284791,362789,null,42112,2282027,2324139,2324139,-191656]
[50559,"NEWTON COMMUNITY SCHOOL DISTRICT",1993535.93,2.6019526646466097E-3,364771,12910433,-10149291,277540,238591,1884536,2400667,null,278666,15100775,15379441,15379441,-1268237]
[50562,"LYNNVILLE SULLY COMMUNITY SCHOOL DIST",355089.63,4.6346112706726022E-4,64973,2299613,-1807797,49436,42498,335674,427608,null,49636,2689758,2739394,2739394,-225899]
[50563,"COLFAX-MINGO COMMUNITY SCHOOL DISTRICT",481019.58,6.2782423887799857E-4,88015,3115154,-2448919,66967,57570,454719,579256,null,67239,3643661,3710900,3710900,-306013]
[50566,"PCM COMMUNITY SCHOOL DISTRICT",698394.33,9.1154062516324123E-4,127790,4522905,-3555596,97230,83586,660208,841024,null,97625,5290246,5387871,5387871,-444301]
[51002,"8TH JUDICIAL DIST DEPT CORR SERVICES",558440.52,7.2887364466043929E-4,102182,3616543,-2843077,77746,66835,527907,672488,null,78062,4230114,4308176,4308176,-355266]
[51201,"JEFFERSON COUNTY",331883.09999999998,4.3317208553957548E-4,60727,2149324,-1689650,46205,39721,313737,399663,null,46392,2513971,2560363,2560363,-211136]
[51202,"JEFFERSON COUNTY HEALTH CENTER",1802349.47,2.3524170974389734E-3,329788,11672281,-9175942,250923,215709,1703803,2170435,null,251941,13652563,13904504,13904504,-1146609]
[51204,"JEFFERSON COUNTY AGRI",8292.92,1.0823875791243534E-5,1517,53706,-42220,1155,993,7839,9987,null,1159,62818,63977,63977,-5276]
[51301,"CITY OF FAIRFIELD",237338.14,3.0977249845467802E-4,43427,1537037,-1208312,33042,28405,224361,285808,null,33176,1797806,1830982,1830982,-150989]
[51302,"CITY OF LOCKRIDGE",1955.96,2.5529087574269017E-6,358,12667,-9958,272,234,1849,2355,null,273,14816,15089,15089,-1244]
[51305,"CITY OF LIBERTYVILLE",4488.1499999999996,5.8579098957266749E-6,821,29066,-22850,625,537,4243,5405,null,627,33997,34624,34624,-2855]
[51306,"CITY OF BATAVIA",6229.88,8.1312067781134109E-6,1140,40346,-31717,867,746,5889,7502,null,871,47191,48062,48062,-3963]
[51307,"CITY OF PACKWOOD",1075.72,1.4040241152882813E-6,197,6967,-5477,150,129,1017,1296,null,150,8148,8298,8298,-684]
[51308,"CITY OF PLEASANT PLAIN",396.48,5.1748362141588683E-7,73,2568,-2019,55,47,375,477,null,55,3003,3058,3058,-252]
[51535,"FAIRFIELD COMMUNITY SCHOOL DISTRICT",1184785.08,1.546375287020559E-3,216788,7672843,-6031860,164946,141798,1120005,1426749,null,165615,8974593,9140208,9140208,-753730]
[51601,"SOUTH IOWA AREA CRIME COMMISSION",24295.57,3.1710450837275972E-5,4446,157342,-123691,3382,2908,22967,29257,null,3396,184036,187432,187432,-15456]
[52003,"UNIVERSITY OF IOWA",15685741.52,2.0472947756162069E-2,{"$f":"ROUND(D1062*$E$10,0)+1","v":2870126},{"$f":"+ROUND(D1062*$F$10,0)-1","v":101583176},{"$f":"+ROUND(D1062*$G$10,0)","v":-79857684},{"$f":"ROUND(D1062*$H$10,0)+1","v":2183767},{"$f":"ROUND(D1062*$I$10,0)+1","v":1877308},{"$f":"ROUND(D1062*$J$10,0)-1","v":14828096},18889171,null,{"$f":"ROUND(D1062*$M$10,0)","v":2192629},{"$f":"ROUND(D1062*$N$10,0)-1","v":118817450},121010079,121010079,{"$f":"ROUND(D1062*$Q$10,0)-1","v":-9978875}]
[52201,"JOHNSON COUNTY",2198246.71,2.8691401035521556E-3,402228,14236170,-11191495,306039,263091,2078054,2647184,null,307282,16651433,16958715,16958715,-1398469]
[52203,"JOHNSON COUNTY AGRICULTURAL EXTENSION",45453.03,5.9325056922732409E-5,8317,294361,-231406,6328,5440,42968,54736,null,6354,344301,350655,350655,-28916]
[52207,"JOHNSON COUNTY SOIL & WATER CONS DIST",7123.14,9.2970850561247979E-6,1303,46131,-36265,992,853,6734,8579,null,996,53957,54953,54953,-4532]
[52302,"CITY OF IOWA CITY",3028076.59,3.9522297208380488E-3,554067,19610271,-15416242,421568,362407,2862511,3646486,null,423279,22937286,23360565,23360565,-1926386]
[52303,"CITY OF CORALVILLE",803649.67,1.0489193441820077E-3,147049,5204554,-4091461,111884,96183,759709,967776,null,112338,6087542,6199880,6199880,-511262]
[52304,"CITY OF LONE TREE",19212.23,2.5075702067884744E-5,3515,124421,-97811,2675,2299,18162,23136,null,2686,145530,148216,148216,-12222]
[52305,"CITY OF SOLON",77316.27,1.0091279104612715E-4,14147,500712,-393625,10764,9253,73089,93106,null,10808,585661,596469,596469,-49187]
[52308,"CITY OF OXFORD",15800.56,2.0622808235469644E-5,2891,102327,-80442,2200,1891,14937,19028,null,2209,119687,121896,121896,-10052]
[52310,"CITY OF HILLS",11220.83,1.4645368602935898E-5,2053,72668,-57126,1562,1343,10607,13512,null,1569,84996,86565,86565,-7138]
[52311,"CITY OF UNIVERSITY HEIGHTS",6476.23,8.4527415090854733E-6,1185,41941,-32971,902,775,6122,7799,null,905,49057,49962,49962,-4120]
[52312,"CITY OF TIFFIN",76315.09,9.9606056148807834E-5,13964,494228,-388528,10625,9134,72142,91901,null,10668,578077,588745,588745,-48550]
[52314,"LONE TREE HOUSING COMMISSION",3536.38,4.6156646718692337E-6,647,22902,-18004,492,423,3343,4258,null,494,26788,27282,27282,-2250]
[52315,"CITY OF NORTH LIBERTY",476022.37,6.2130190653393157E-4,87101,3082791,-2423478,66272,56971,449995,573238,null,66541,3605808,3672349,3672349,-302833]
[52316,"CITY OF SWISHER",12360.43,1.6132768559971677E-5,2262,80048,-62928,1721,1479,11685,14885,null,1728,93629,95357,95357,-7863]
[52317,"CITY OF SHUEYVILLE",1851.08,2.4160199302121664E-6,339,11988,-9424,258,222,1750,2230,null,259,14022,14281,14281,-1178]
[52564,"SOLON COMMUNITY SCHOOL DISTRICT",812683.65,1.06071044760765E-3,148702,5263059,-4137454,113142,97264,768249,978655,null,113601,6155973,6269574,6269574,-517009]
[52565,"IOWA CITY COMMUNITY SCHOOL DISTRICT",11227390.01,1.4653930693662606E-2,{"$f":"ROUND(D1079*$E$10,0)+1","v":2054352},{"$f":"+ROUND(D1079*$F$10,0)+1","v":72710236},{"$f":"+ROUND(D1079*$G$10,0)","v":-57159769},{"$f":"ROUND(D1079*$H$10,0)+1","v":1563076},{"$f":"ROUND(D1079*$I$10,0)+1","v":1343722},{"$f":"ROUND(D1079*$J$10,0)-1","v":10613512},13520310,null,{"$f":"ROUND(D1079*$M$10,0)","v":1569419},{"$f":"ROUND(D1079*$N$10,0)-1","v":85046018},86615437,86615437,{"$f":"ROUND(D1079*$Q$10,0)-1","v":-7142584}]
[52567,"LONE TREE COMMUNITY SCHOOL DISTRICT",297267.77,3.8799233794850916E-4,54393,1925150,-1513420,41386,35578,281014,357978,null,41554,2251765,2293319,2293319,-189114]
[52571,"CLEAR CREEK-AMANA COMMUNITY SCHOOL DIST",2098441.4500000002,2.7388748004318116E-3,383966,13589817,-10683376,292145,251146,1983706,2526997,null,293330,15895421,16188751,16188751,-1334976]
[52602,"EAST CENTRAL IOWA COUNCIL OF GOVERNMENTS",100572.6,1.31266831273233E-4,18402,651323,-512025,14002,12037,95074,121113,null,14059,761824,775883,775883,-63982]
[53001,"STATE - DEPT OF CORRECTIONS/ANAMOSA",139028.99,1.8145991027792855E-4,25439,900372,-707811,19356,16639,131427,167422,null,19434,1053127,1072561,1072561,-88447]
[53002,"STATE - DEPT OF CORRECTIONS/OAKDALE",850723.12,1.1103593648098822E-3,155662,5509408,-4331117,118438,101817,804208,1024463,null,118918,6444117,6563035,6563035,-541209]
[53201,"JONES COUNTY",456745.19,5.9614143206589815E-4,83574,2957949,-2325336,63588,54664,431772,550024,null,63846,3459785,3523631,3523631,-290570]
[53203,"JONES COUNTY AGRI",7883.8,1.0289894507966527E-5,1443,51057,-40137,1098,944,7453,9495,null,1102,59719,60821,60821,-5015]
[53301,"CITY OF OXFORD JUNCTION",10256.33,1.3386508249688262E-5,1877,66422,-52216,1428,1228,9696,12352,null,1434,77690,79124,79124,-6525]
[53302,"CITY OF WYOMING",11454.57,1.4950444827889868E-5,2096,74181,-58316,1595,1371,10828,13794,null,1601,86767,88368,88368,-7287]
[53303,"CITY OF ONSLOW",3193.95,4.1687268276363788E-6,584,20684,-16261,445,382,3019,3846,null,446,24194,24640,24640,-2032]
[53304,"CITY OF ANAMOSA",95808.07,1.2504819164766643E-4,17531,620467,-487768,13338,11467,90570,115375,null,13393,725734,739127,739127,-60951]
[53305,"CITY OF MONTICELLO",73500.62,9.5932624631539935E-5,13449,476001,-374199,10233,8797,69482,88512,null,10274,556758,567032,567032,-46759]
[53307,"CITY OF OLIN",11815,1.5420876177937608E-5,2162,76516,-60151,1645,1414,11169,14228,null,1652,89497,91149,91149,-7516]
[53308,"CITY OF MARTELLE",3067.69,4.0039329362926295E-6,561,19867,-15618,427,367,2900,3694,null,429,23237,23666,23666,-1952]
[53314,"CITY OF MORLEY",1733.16,2.262111363229314E-6,317,11224,-8824,241,207,1638,2086,null,242,13128,13370,13370,-1103]
[53518,"OLIN CONSOLIDATED INDEPENDENT SCHOOL DIS",85362.65,1.1141488411939277E-4,15619,552821,-434590,11884,10216,80695,102795,null,11932,646611,658543,658543,-54306]
[53546,"MONTICELLO COMM SCH DIST",755713.82,9.8635372358664647E-4,138278,4894114,-3847415,105210,90446,714394,910050,null,105637,5724434,5830071,5830071,-480766]
[53547,"MIDLAND COMMUNITY SCHOOL DISTRICT",364946.09,4.7632572708527078E-4,66777,2363445,-1857977,50808,43678,344992,439478,null,51014,2764419,2815433,2815433,-232170]
[53548,"ANAMOSA COMMUNITY SCHOOL DISTRICT",849015.89,1.1081310971469739E-3,155350,5498352,-4322425,118200,101612,802594,1022406,null,118680,6431185,6549865,6549865,-540123]
[53601,"JONES CO SOLID WASTE MANGT COMM",13269.12,1.7318785993245491E-5,2428,85933,-67554,1847,1588,12544,15979,null,1855,100512,102367,102367,-8441]
[53602,"ADVANCEMENT SERVICES",95445.94,{"$f":"+C1100/$C$10","v":1.2457554146651394E-4},{"$f":"ROUND(D1100*$E$10,0)","v":17464},{"$f":"+ROUND(D1100*$F$10,0)","v":618122},{"$f":"+ROUND(D1100*$G$10,0)","v":-485925},{"$f":"ROUND(D1100*$H$10,0)","v":13288},{"$f":"ROUND(D1100*$I$10,0)","v":11423},{"$f":"ROUND(D1100*$J$10,0)","v":90227},{"$f":"ROUND(SUM(H1100:J1100),0)","v":114938},null,{"$f":"ROUND(D1100*$M$10,0)","v":13342},{"$f":"ROUND(D1100*$N$10,0)","v":722991},{"$f":"ROUND(SUM(L1100:N1100),0)","v":736333},{"$f":"ROUND(SUM(M1100:N1100),0)","v":736333},{"$f":"ROUND(D1100*$Q$10,0)","v":-60720}]
[54201,"KEOKUK COUNTY",262060.95,3.4204058070441798E-4,47951,1697145,-1334179,36484,31364,247732,315580,null,36632,1985078,2021710,2021710,-166717]
[54203,"KEOKUK COUNTY AGRICULTURAL EXTENSION OFF",9884.7099999999991,1.2901471770192267E-5,1809,64015,-50324,1376,1183,9344,11903,null,1382,74875,76257,76257,-6288]
[54205,"KEOKUK COUNTY HEALTH CENTER",561500.46,7.328674623372838E-4,102741,3636360,-2858655,78172,67202,530799,676173,null,78489,4253293,4331782,4331782,-357212]
[54301,"CITY OF SIGOURNEY",42152.33,5.5017000553666086E-5,7713,272985,-214602,5868,5045,39848,50761,null,5892,319298,325190,325190,-26816]
[54302,"CITY OF WHAT CHEER",9972.9,1.3016576896737535E-5,1825,64586,-50773,1388,1194,9428,12010,null,1394,75543,76937,76937,-6345]
[54304,"CITY OF KEOTA",15322.32,1.9998611889863475E-5,2804,99230,-78007,2133,1834,14485,18452,null,2142,116065,118207,118207,-9748]
[54305,"CITY OF SOUTH ENGLISH",2479.33,3.2360085428900591E-6,454,16057,-12623,345,297,2344,2986,null,347,18781,19128,19128,-1577]
[54306,"CITY OF THORNBURG",283.2,3.6963115815420486E-7,52,1834,-1442,39,34,268,341,null,40,2145,2185,2185,-180]
[54307,"CITY OF RICHLAND",8293.8799999999992,1.0825128778220327E-5,1518,53712,-42225,1155,993,7840,9988,null,1159,62825,63984,63984,-5276]
[54308,"CITY OF HEDRICK",10014.19,1.3070468388687348E-5,1832,64853,-50983,1394,1199,9467,12060,null,1400,75856,77256,77256,-6371]
[54309,"CITY OF DELTA",5109.46,6.6688404567181626E-6,935,33090,-26013,711,612,4830,6153,null,714,38703,39417,39417,-3251]
[54312,"CITY OF OLLIE",826.92,1.0792916571358583E-6,151,5355,-4210,115,99,782,996,null,116,6264,6380,6380,-526]
[54313,"CITY OF MARTINSBURG",519.20000000000005,6.7765712328270899E-7,95,3362,-2643,72,62,491,625,null,73,3933,4006,4006,-330]
[54314,"CITY OF KESWICK",1653.92,2.1586877298531164E-6,303,10711,-8420,230,198,1563,1991,null,231,12528,12759,12759,-1052]
[54318,"CITY OF HARPER",424.8,5.5444673723130729E-7,78,2751,-2163,59,51,402,512,null,59,3218,3277,3277,-270]
[54319,"CITY OF WEBSTER",674.58,8.80458286255874E-7,123,4369,-3434,94,81,638,813,null,94,5110,5204,5204,-429]
[54320,"CITY OF HAYESVILLE",45.69,5.9634348926785382E-8,8,296,-233,6,5,43,54,null,6,346,352,352,-29]
[54552,"SIGOURNEY COMMUNITY SCHOOL DISTRICT",325436.55,4.2475808221118926E-4,59547,2107575,-1656830,45307,38949,307643,391899,null,45491,2465140,2510631,2510631,-207035]
[54582,"TRI-COUNTY COMMUNITY SCHOOL DISTRICT",165509.64000000001,2.1602231609775958E-4,30284,1071865,-842626,23042,19809,156460,199311,null,23136,1253714,1276850,1276850,-105293]
[54583,"KEOTA COMMUNITY SCHOOL DISTRICT",206459.65,2.6947005487857267E-4,37777,1337063,-1051107,28743,24710,195171,248624,null,28860,1563905,1592765,1592765,-131344]
[54585,"PEKIN COMMUNITY SCHOOL DISTRICT",483342.01,6.3085546236186889E-4,88440,3130194,-2460743,67291,57848,456914,582053,null,67564,3661253,3728817,3728817,-307490]
[55201,"KOSSUTH COUNTY",483437.87,6.3098057833228078E-4,88458,3130815,-2461231,67304,57859,457005,582168,null,67577,3661979,3729556,3729556,-307551]
[55203,"KOSSUTH COUNTY AGRI",9789.6299999999992,1.2777373851698971E-5,1791,63399,-49840,1363,1172,9254,11789,null,1368,74155,75523,75523,-6228]
[55205,"KOSSUTH REGIONAL HEALTH CENTER",1182944.8600000001,1.5439734415055217E-3,216451,7660926,-6022491,164689,141578,1118265,1424532,null,165358,8960653,9126011,9126011,-752560]
[55301,"CITY OF ALGONA",145274.48000000001,1.8961149114636255E-4,26582,940819,-739607,20225,17387,137331,174943,null,20307,1100435,1120742,1120742,-92420]
[55302,"CITY OF LAKOTA",7668.34,1.0008677243362342E-5,1403,49661,-39040,1068,918,7249,9235,null,1072,58087,59159,59159,-4878]
[55303,"CITY OF WESLEY",13943.44,1.8198904928861816E-5,2551,90300,-70987,1941,1669,13181,16791,null,1949,105620,107569,107569,-8870]
[55304,"CITY OF FENTON",8927.14,1.1651656416683363E-5,1633,57813,-45449,1243,1068,8439,10750,null,1248,67622,68870,68870,-5679]
[55305,"CITY OF SWEA CITY",13808.99,1.8023421492372292E-5,2527,89429,-70303,1922,1653,13054,16629,null,1930,104601,106531,106531,-8785]
[55306,"CITY OF BANCROFT",38181.14,4.9833824144942926E-5,6986,247267,-194384,5316,4570,36094,45980,null,5337,289217,294554,294554,-24290]
[55307,"CITY OF WHITTEMORE",19318,2.5213752518442549E-5,3535,125106,-98350,2689,2312,18262,23263,null,2700,146331,149031,149031,-12290]
[55309,"CITY OF BURT",15896.97,2.0748642063003708E-5,2909,102951,-80933,2213,1903,15028,19144,null,2222,120417,122639,122639,-10113]
[55313,"CITY OF LEDYARD",2448.0100000000002,3.1951298427721579E-6,448,15854,-12463,341,293,2314,2948,null,342,18543,18885,18885,-1557]
[55314,"CITY OF TITONKA",13690.33,1.7868547081261494E-5,2505,88661,-69699,1906,1638,12942,16486,null,1914,103702,105616,105616,-8709]
[55315,"CITY OF LONE ROCK",3017.08,3.9378770291097751E-6,552,19539,-15360,420,361,2852,3633,null,422,22854,23276,23276,-1919]
[55320,"LAKOTA PUBLIC LIBRARY",1735.98,2.2657920124736462E-6,318,11242,-8838,242,208,1641,2091,null,243,13150,13393,13393,-1104]
[55321,"CITY OF LU VERNE",6367.74,8.3111409287600869E-6,1165,41238,-32419,887,762,6020,7669,null,890,48235,49125,49125,-4051]
[55548,"ALGONA COMMUNITY SCHOOL DISTRICT",947981.81,1.2373008980911702E-3,173459,6139270,-4826270,131978,113457,896149,1141584,null,132514,7180839,7313353,7313353,-603082]
[55555,"LUVERNE COMMUNITY SCHOOL DISTRICT",70203.89,9.1629749885700572E-5,12846,454651,-357415,9774,8402,66365,84541,null,9813,531785,541598,541598,-44662]
[55558,"NORTH KOSSUTH COMMUNITY SCHOOL DISTRICT",232005.18,3.0281194696742499E-4,42452,1502500,-1181162,32300,27767,219320,279387,null,32431,1757409,1789840,1789840,-147596]
[55701,"ALGONA MUNICIPAL UTILITIES",247742.22,3.2335184923126348E-4,45331,1604415,-1261280,34491,29650,234196,298337,null,34631,1876615,1911246,1911246,-157607]
[56001,"STATE - DEPT OF CORRECTIONS/FT MADISON",207625.47,2.7099167704241215E-4,37991,1344613,-1057042,28906,24849,196273,250028,null,29023,1572736,1601759,1601759,-132086]
[56201,"LEE COUNTY",734888.41,9.5917250742373649E-4,134467,4759246,-3741391,102311,87953,694707,884971,null,102726,5566684,5669410,5669410,-467517]
[56203,"LEE COUNTY AGRICULTURAL EXTENSION OFFICE",12474.48,1.6281626023204327E-5,2283,80787,-63509,1737,1493,11792,15022,null,1744,94493,96237,96237,-7936]
[56211,"GREAT RIVER REGIONAL WASTE AUTHORITY",70980.98,9.2644003687572209E-5,12988,459683,-361371,9882,8495,67100,85477,null,9922,537672,547594,547594,-45156]
[56301,"CITY OF KEOKUK",279000.12,3.6414949675410359E-4,51051,1806846,-1420418,38842,33391,263745,335978,null,39000,2113390,2152390,2152390,-177493]
[56302,"CITY OF DONNELLSON",12493.2,1.6306059269251808E-5,2286,80908,-63604,1739,1495,11810,15044,null,1746,94634,96380,96380,-7948]
[56303,"CITY OF FORT MADISON",293755.7,3.834084025614377E-4,53750,1902405,-1495540,40897,35157,277694,353748,null,41063,2225161,2266224,2266224,-186880]
[56304,"CITY OF WEST POINT",40186.15,5.2450752705715398E-5,7353,260251,-204592,5595,4810,37989,48394,null,5617,304405,310022,310022,-25565]
[56310,"CITY OF MONTROSE",13432.54,1.7532080922149306E-5,2458,86991,-68386,1870,1608,12698,16176,null,1878,101750,103628,103628,-8545]
[56312,"CITY OF FRANKLIN",132.16,1.7249454047196227E-7,24,856,-673,18,16,125,159,null,18,1001,1019,1019,-84]
[56313,"CITY OF ST PAUL",203.92,2.6615531698730737E-7,37,1321,-1038,28,24,193,245,null,29,1545,1574,1574,-130]
[56314,"KEOKUK HOUSING AUTHORITY",39940.39,5.2129988039656149E-5,7308,258660,-203341,5560,4780,37757,48097,null,5583,302543,308126,308126,-25409]
[56315,"FT MADISON HOUSING AUTHORITY",27309.93,3.5644777736618162E-5,4997,176863,-139038,3802,3269,25817,32888,null,3818,206869,210687,210687,-17374]
[56316,"DONNELLSON PUBLIC LIBRARY",4801.93,6.2674539098708372E-6,879,31098,-24447,669,575,4539,5783,null,671,36374,37045,37045,-3055]
[56317,"CITY OF HOUGHTON",342.72,4.4731635071542759E-7,63,2220,-1745,48,41,324,413,null,48,2596,2644,2644,-218]
[56544,"KEOKUK COMMUNITY SCHOOL DISTRICT",1279204.3500000001,1.6696108241751302E-3,234065,8284316,-6512558,178091,153098,1209262,1540451,null,178813,9689807,9868620,9868620,-813798]
[56545,"CENTRAL LEE COMMUNITY SCHOOL DISTRICT",744565.71,9.718032687472028E-4,136238,4821917,-3790659,103658,89111,703855,896624,null,104079,5639988,5744067,5744067,-473674]
[56546,"FORT MADISON COMMUNITY SCHOOL DISTRICT",1373725,1.7929786819752297E-3,251360,8896446,-6993772,191250,164411,1298614,1654275,null,192026,10405788,10597814,10597814,-873929]
[56601,"SOUTHEAST IOWA PLANNING COMMISSION",106690.35,1.3925168656206736E-4,19522,690942,-543171,14853,12769,100857,128479,null,14914,808166,823080,823080,-67874]
[56702,"KEOKUK MUNICIPAL WATER WORKS",125509.95,1.6381493000839105E-4,22965,812821,-638984,17473,15021,118647,151141,null,17544,950722,968266,968266,-79846]
[57004,"6TH JUDICIAL DIST DEPT CORR SERVICES",928308.09,1.2116228616900347E-3,169859,6011860,-4726110,129239,111102,877551,1117892,null,129763,7031813,7161576,7161576,-590566]
[57202,"LINN COUNTY",3550449.07,4.6340275484167354E-3,649649,22993232,-18075692,494293,424926,3356322,4275541,null,496299,26894190,27390489,27390489,-2258706]
[57204,"LINN COUNTY ASSESSOR",85071.77,{"$f":"+C1164/$C$10","v":1.1103522906542423E-4},{"$f":"ROUND(D1164*$E$10,0)","v":15566},{"$f":"+ROUND(D1164*$F$10,0)","v":550937},{"$f":"+ROUND(D1164*$G$10,0)","v":-433109},{"$f":"ROUND(D1164*$H$10,0)","v":11844},{"$f":"ROUND(D1164*$I$10,0)","v":10182},{"$f":"ROUND(D1164*$J$10,0)","v":80420},{"$f":"ROUND(SUM(H1164:J1164),0)","v":102446},null,{"$f":"ROUND(D1164*$M$10,0)","v":11892},{"$f":"ROUND(D1164*$N$10,0)","v":644408},{"$f":"ROUND(SUM(L1164:N1164),0)","v":656300},{"$f":"ROUND(SUM(M1164:N1164),0)","v":656300},{"$f":"ROUND(D1164*$Q$10,0)","v":-54121}]
[57205,"LINN COUNTY AGRI",36935.83,4.8208452049035401E-5,6758,239202,-188044,5142,4421,34916,44479,null,5163,279784,284947,284947,-23498]
[57206,"CITY ASSESSOR'S OFFICE LINN COUNTY",115563.52,1.5083290161714907E-4,21145,748406,-588345,16089,13831,109245,139165,null,16154,875379,891533,891533,-73519]
[57301,"CITY OF CEDAR RAPIDS",6037024.4400000004,7.8794927103193503E-3,1104635,39096661,{"$f":"+ROUND(D1167*$G$10,0)+1","v":-30735096},840473,{"$f":"ROUND(D1167*$I$10,0)+1","v":722526},5706940,7269939,null,843885,45729675,46573560,46573560,-3840603]
[57302,"CITY OF CENTRAL CITY",32653.15,4.2618720522185648E-5,5975,211467,-166240,4546,3908,30868,39322,null,4564,247343,251907,251907,-20773]
[57303,"CITY OF COGGON",13627.08,1.778599351221752E-5,2493,88251,-69377,1897,1631,12882,16410,null,1905,103223,105128,105128,-8669]
[57304,"CITY OF LISBON",44721.57,5.8370359158101499E-5,8183,289623,-227682,6226,5352,42276,53854,null,6251,338760,345011,345011,-28451]
[57305,"CITY OF MOUNT VERNON",126004.64,1.6446059680792248E-4,23056,816025,-641502,17542,15081,119115,151738,null,17614,954469,972083,972083,-80161]
[57307,"CITY OF SPRINGVILLE",21504.38,2.8067404254195339E-5,3935,139266,-109481,2994,2574,20329,25897,null,3006,162893,165899,165899,-13681]
[57308,"CITY OF MARION",897640.58,1.1715957881059751E-3,164247,5813253,-4569978,124969,107432,848561,1080962,null,125477,6799511,6924988,6924988,-571056]
[57309,"CITY OF CENTER POINT",50960,6.6512725351476978E-5,9324,330024,-259442,7095,6099,48174,61368,null,7123,386015,393138,393138,-32419]
[57310,"CITY OF WALKER",13146.15,1.7158286192686795E-5,2405,85136,-66928,1830,1573,12427,15830,null,1838,99580,101418,101418,-8363]
[57311,"CITY OF PRAIRIEBURG",1927.54,2.5158151221347317E-6,353,12483,-9813,268,231,1822,2321,null,269,14601,14870,14870,-1226]
[57313,"MARION MUNICIPAL WATER DEPARTMENT",103174.09,1.3466228240892008E-4,18878,668171,-525270,14364,12348,97533,124245,null,14422,781530,795952,795952,-65637]
[57314,"CITY OF ALBURNETT",10694.52,1.395843154485631E-5,1957,69259,-54447,1489,1280,10110,12879,null,1495,81010,82505,82505,-6804]
[57315,"CITY OF PALO",25417.19,3.3174383392392213E-5,4651,164605,-129401,3539,3042,24027,30608,null,3553,192532,196085,196085,-16170]
[57316,"CITY OF BERTRAM",1618.28,2.1121705883396419E-6,296,10480,-8239,225,194,1530,1949,null,226,12258,12484,12484,-1030]
[57317,"CITY OF ROBINS",25115.37,3.2780449507667275E-5,4596,162651,-127865,3497,3006,23742,30245,null,3511,190246,193757,193757,-15978]
[57318,"CITY OF ELY",54464.800000000003,7.1087171972588763E-5,9966,352722,-277286,7583,6518,51487,65588,null,7613,412564,420177,420177,-34649]
[57319,"CITY OF HIAWATHA",208703.1,2.7239819407970633E-4,38188,1351592,-1062528,29056,24978,197292,251326,null,29174,1580899,1610073,1610073,-132772]
[57323,"CITY OF FAIRFAX",60439.199999999997,7.8884927591502888E-5,11059,391413,-307702,8414,7234,57135,72783,null,8448,457819,466267,466267,-38450]
[57501,"CEDAR RAPIDS COMMUNITY SCHOOL DISTRICT",13738816.609999999,1.7931831550927001E-2,{"$f":"ROUND(D1185*$E$10,0)+1","v":2513884},{"$f":"+ROUND(D1185*$F$10,0)+1","v":88974605},{"$f":"+ROUND(D1185*$G$10,0)","v":-69945694},{"$f":"ROUND(D1185*$H$10,0)+1","v":1912716},{"$f":"ROUND(D1185*$I$10,0)+1","v":1644295},{"$f":"ROUND(D1185*$J$10,0)-1","v":12987622},16544633,null,{"$f":"ROUND(D1185*$M$10,0)","v":1920479},{"$f":"ROUND(D1185*$N$10,0)-1","v":104069748},105990227,105990227,{"$f":"ROUND(D1185*$Q$10,0)-1","v":-8740290}]
[57503,"MARION INDEPENDENT SCHOOL DISTRICT",1614622.23,2.1073964860749469E-3,295438,10456532,-8220204,224787,193242,1526340,1944369,null,225700,12230553,12456253,12456253,-1027182]
[57508,"ALBURNETT COMMUNITY SCHOOL DISTRICT",432967.85,5.6510737231298038E-4,79223,2803964,-2204283,60278,51819,409295,521392,null,60522,3279675,3340197,3340197,-275443]
[57551,"CENTER POINT-URBANA COMMUNITY SCHOOL DIS",1017969.69,1.3286487128551443E-3,186265,6592522,-5182586,141722,121833,962310,1225865,null,142297,7710988,7853285,7853285,-647607]
[57573,"COLLEGE COMMUNITY SCHOOL DISTRICT",4209045.53,5.4936242018985846E-3,770157,27258400,-21428673,585983,503749,3978909,5068641,null,588361,31882972,32471333,32471333,-2677689]
[57575,"CENTRAL CITY COMMUNITY SCHOOL DISTRICT",282867.40000000002,3.691970503745365E-4,51758,1831891,-1440106,39381,33854,267401,340636,null,39541,2142684,2182225,2182225,-179953]
[57577,"LINN-MAR COMMUNITY SCHOOL DISTRICT",5852812.1399999997,7.6390597802513775E-3,1070928,37903675,-29797254,814827,{"$f":"ROUND(D1191*$I$10,0)+1","v":700480},5532800,7048107,null,818135,44334291,45152426,45152426,-3723412]
[57578,"MOUNT VERNON COMMUNITY SCHOOL DISTRICT",1074328.5,1.4022079367693137E-3,196577,6957510,-5469514,149568,128578,1015588,1293734,null,150175,8137899,8288074,8288074,-683461]
[57579,"SPRINGVILLE COMMUNITY SCHOOL DISTRICT",242311.43,3.1626361053990656E-4,44337,1569245,-1233632,33735,29000,229063,291798,null,33871,1835478,1869349,1869349,-154152]
[57582,"LISBON COMMUNITY SCHOOL DISTRICT",457828.91,5.9755589773932629E-4,83772,2964968,-2330853,63739,54794,432796,551329,null,63998,3467994,3531992,3531992,-291259]
[57583,"NORTH LINN COMMUNITY SCHOOL DISTRICT",371780.85,4.8524642007434569E-4,68027,2407708,-1892774,51759,44496,351453,447708,null,51969,2816192,2868161,2868161,-236518]
[57584,"KIRKWOOD COMMUNITY COLLEGE",1919378.65,2.5051629708190471E-3,351202,12430179,-9771749,267216,229716,1814433,2311365,null,268300,14539044,14807344,14807344,-1221060]
[57603,"AEA 10 - GRANT WOOD",3202899.87,4.1804081511301276E-3,586056,20742452,-16306285,445907,383331,3027776,3857014,null,447717,24261550,24709267,24709267,-2037604]
[57702,"COGGON MUNICIPAL LIGHT PLANT",4969.09,6.4856302672050777E-6,909,32181,-25298,692,595,4697,5984,null,695,37640,38335,38335,-3161]
[57703,"CEDAR RAPIDS / LINN CO SOLID WASTE AGCY",228172.62,2.9780970970931953E-4,41750,1477680,-1161650,31766,27308,215697,274771,null,31895,1728378,1760273,1760273,-145158]
[58201,"LOUISA COUNTY",287281.5,3.7495831059773026E-4,52566,1860477,-1462579,39995,34383,271574,345952,null,40158,2176120,2216278,2216278,-182761]
[58203,"LOUISA COUNTY AGRI EXT DISTRICT",16665.48,2.1751697293770259E-5,3049,107928,-84846,2320,1995,15754,20069,null,2330,126239,128569,128569,-10602]
[58205,"LOUISA COUNTY ASSESSOR",18555.43,2.4218450144594906E-5,3395,120168,-94468,2583,2221,17541,22345,null,2594,140555,143149,143149,-11804]
[58301,"CITY OF WAPELLO",31557.74,4.1188997121925412E-5,5774,204373,-160664,4393,3777,29832,38002,null,4411,239046,243457,243457,-20076]
[58302,"CITY OF MORNING SUN",16510.3,2.1549157169750596E-5,3021,106923,-84056,2299,1976,15608,19883,null,2308,125063,127371,127371,-10503]
[58303,"CITY OF COLUMBUS JUNCTION",25707.14,3.3552824615227E-5,4704,166483,-130878,3579,3077,24302,30958,null,3593,194728,198321,198321,-16354]
[58305,"CITY OF GRANDVIEW",7270.19,9.4890139466847411E-6,1330,47083,-37013,1012,870,6873,8755,null,1016,55071,56087,56087,-4625]
[58306,"CITY OF COLUMBUS CITY",2588.5,3.3784966556573422E-6,474,16764,-13178,360,310,2447,3117,null,362,19608,19970,19970,-1647]
[58307,"CITY OF COTTER",94.4,1.2321038605140164E-7,17,611,-481,13,11,89,113,null,13,715,728,728,-60]
[58308,"CITY OF FREDONIA",1428.74,1.8647839721088935E-6,261,9253,-7274,199,171,1351,1721,null,200,10823,11023,11023,-909]
[58311,"CITY OF OAKVILLE",3950.64,5.1563546562511581E-6,723,25585,-20113,550,473,3735,4758,null,552,29926,30478,30478,-2513]
[58314,"CITY OF LETTS",4348.55,5.6757047061845605E-6,796,28162,-22139,605,520,4111,5236,null,608,32940,33548,33548,-2766]
[58320,"LOUISA REGIONAL SOLID WASTE",453.12,5.9140985304672776E-7,83,2934,-2307,63,54,428,545,null,63,3432,3495,3495,-288]
[58530,"WAPELLO COMMUNITY SCHOOL DISTRICT",436213.12,5.6934308173608452E-4,79817,2824981,-2220805,60730,52207,412362,525299,null,60976,3304258,3365234,3365234,-277508]
[58531,"COLUMBUS COMMUNITY SCHOOL DISTRICT",449526.86,5.8672010551985554E-4,82253,2911202,-2288586,62583,53800,424948,541331,null,62837,3405107,3467944,3467944,-285978]
[58532,"MORNING SUN COMMUNITY SCHOOL DISTRICT",100804.83,1.3156993665408806E-4,18445,652827,-513208,14034,12065,95293,121392,null,14091,763583,777674,777674,-64129]
[58533,"LOUISA MUSCATINE COMMUNITY SCHOOL DIST",584455.51,7.6282827348483917E-4,106942,3785020,-2975522,81368,69949,552499,703816,null,81698,4427174,4508872,4508872,-371816]
[59201,"LUCAS COUNTY",220522.72,2.8782510025746977E-4,40351,1428138,-1122703,30701,26393,208465,265559,null,30826,1670431,1701257,1701257,-140291]
[59203,"LUCAS COUNTY AGRI",5232.76,6.829770971550131E-6,957,33888,-26641,729,626,4947,6302,null,731,39637,40368,40368,-3329]
[59204,"LUCAS COUNTY HEALTH CENTER",942897.8,1.2306652748412849E-3,172528,6106345,-4800387,131270,112848,891343,1135461,null,131803,7142328,7274131,7274131,-599848]
[59301,"CITY OF RUSSELL",6620.03,8.6404285166510626E-6,1211,42872,-33703,922,792,6258,7972,null,925,50146,51071,51071,-4211]
[59302,"CITY OF CHARITON",68089.58,8.8870163536841046E-5,12459,440958,-346651,9479,8149,64367,81995,null,9518,515770,525288,525288,-43317]
[59304,"CITY OF LUCAS",460.44,6.0096387874478134E-7,84,2982,-2344,64,55,435,554,null,64,3488,3552,3552,-293]
[59305,"CITY OF DERBY",236.94,3.0925284820994808E-7,43,1534,-1206,33,28,224,285,null,33,1795,1828,1828,-151]
[59307,"CITY OF WILLIAMSON",385.16,5.0270881664785863E-7,70,2494,-1961,54,46,364,464,null,54,2918,2972,2972,-245]
[59308,"HOUSING BOARD",6446.69,8.4141860556537101E-6,1180,41750,-32821,898,772,6094,7764,null,901,48833,49734,49734,-4101]
[59309,"CHARITON MUNICIPAL WATER",26381.01,3.4432356213197948E-5,4827,170847,-134308,3673,3157,24939,31769,null,3688,199833,203521,203521,-16783]
[59562,"CHARITON COMMUNITY SCHOOL DISTRICT",813785.86,1.0621490463323291E-3,148904,5270197,-4143065,113295,97396,769291,979982,null,113755,6164322,6278077,6278077,-517710]
[59603,"SOUTH IA AREA DETENTION SERV. AGCY.",53704.31,{"$f":"+C1228/$C$10","v":7.0094584403857497E-5},{"$f":"ROUND(D1228*$E$10,0)","v":9827},{"$f":"+ROUND(D1228*$F$10,0)","v":347797},{"$f":"+ROUND(D1228*$G$10,0)","v":-273414},{"$f":"ROUND(D1228*$H$10,0)","v":7477},{"$f":"ROUND(D1228*$I$10,0)","v":6427},{"$f":"ROUND(D1228*$J$10,0)","v":50768},{"$f":"ROUND(SUM(H1228:J1228),0)","v":64672},null,{"$f":"ROUND(D1228*$M$10,0)","v":7507},{"$f":"ROUND(D1228*$N$10,0)","v":406803},{"$f":"ROUND(SUM(L1228:N1228),0)","v":414310},{"$f":"ROUND(SUM(M1228:N1228),0)","v":414310},{"$f":"ROUND(D1228*$Q$10,0)","v":-34165}]
[60201,"LYON COUNTY",344144.35,4.4917540488250714E-4,62970,2228730,-1752073,47912,41188,325328,414428,null,48106,2606849,2654955,2654955,-218936]
[60204,"LYON COUNTY AGRICULTURAL EXT DISTRICT",8711.9500000000007,1.1370791554666403E-5,1594,56420,-44353,1213,1043,8236,10492,null,1218,65992,67210,67210,-5542]
[60301,"CITY OF ALVORD",3030.38,3.9552361195174415E-6,554,19625,-15428,422,363,2865,3650,null,424,22955,23379,23379,-1928]
[60302,"CITY OF LITTLE ROCK",9116.01,1.189816855241989E-5,1668,59037,-46411,1269,1091,8618,10978,null,1274,69053,70327,70327,-5799]
[60303,"CITY OF GEORGE",19432.919999999998,2.5363745501122919E-5,3556,125850,-98935,2705,2326,18370,23401,null,2716,147202,149918,149918,-12363]
[60304,"CITY OF LARCHWOOD",17087.060000000001,2.230194130385024E-5,3127,110658,-86992,2379,2045,16153,20577,null,2389,129432,131821,131821,-10870]
[60305,"CITY OF INWOOD",16389.66,2.139169847300016E-5,2999,106142,-83441,2282,1962,15494,19738,null,2291,124150,126441,126441,-10427]
[60306,"CITY OF DOON",8567.4,1.1182125651025192E-5,1568,55484,-43617,1193,1025,8099,10317,null,1198,64897,66095,66095,-5450]
[60307,"CITY OF ROCK RAPIDS",54920.91,7.1682484357990303E-5,10049,355676,-279608,7646,6573,51918,66137,null,7677,416019,423696,423696,-34939]
[60308,"CITY OF LESTER",2954.81,3.8566025509379448E-6,541,19136,-15043,411,354,2793,3558,null,413,22382,22795,22795,-1880]
[60309,"ROCK RAPIDS PUBLIC LIBRARY",8985.5,1.1727827583314293E-5,1644,58191,-45746,1251,1075,8494,10820,null,1256,68064,69320,69320,-5716]
[60312,"ROCK RAPIDS MUNICIPAL HOUSING AGENCY",9077.16,1.1847461735702761E-5,1661,58785,-46213,1264,1086,8581,10931,null,1269,68758,70027,70027,-5775]
[60536,"WEST LYON COMMUNITY SCHOOL DISTRICT",569739.79,7.436213927409374E-4,104249,3689719,-2900602,79319,68188,538588,686095,null,79641,4315705,4395346,4395346,-362454]
[60538,"CENTRAL LYON COMMUNITY SCHOOL DISTRICT",535822.82999999996,6.9935315401964556E-4,98043,3470068,-2727928,74597,64129,506526,645252,null,74900,4058788,4133688,4133688,-340877]
[61201,"MADISON COUNTY",393585.87,5.1370621808344036E-4,72017,2548920,-2003785,54795,47105,372066,473966,null,55017,2981362,3036379,3036379,-250389]
[61203,"MADISON COUNTY AGRI EXT DISTRICT",11985.25,1.5643085587103403E-5,2193,77618,-61018,1669,1434,11330,14433,null,1675,90787,92462,92462,-7625]
[61204,"MADISON COUNTY MEMORIAL HOSPITAL",926613.06,1.2094105174032901E-3,169549,6000883,-4717480,129003,110899,875949,1115851,null,129526,7018973,7148499,7148499,-589488]
[61301,"CITY OF WINTERSET",187625.85,2.4488827766655058E-4,34331,1215093,-955222,26121,22456,177367,225944,null,26227,1421241,1447468,1447468,-119363]
[61303,"CITY OF EARLHAM",26964.51,3.5193937360030504E-5,4934,174626,-137279,3754,3227,25490,32471,null,3769,204253,208022,208022,-17154]
[61304,"CITY OF TRURO",6910.42,9.0194440251835473E-6,1264,44753,-35182,962,827,6533,8322,null,966,52346,53312,53312,-4396]
[61308,"CITY OF ST CHARLES",5818.91,7.59481088451654E-6,1065,37684,-29625,810,696,5501,7007,null,813,44077,44890,44890,-3702]
[61309,"CITY OF EAST PERU",226.56,2.9570492652336388E-7,41,1467,-1153,32,27,214,273,null,32,1716,1748,1748,-144]
[61311,"CITY OF MACKSBURG",377.6,4.9284154420560655E-7,69,2445,-1922,53,45,357,455,null,53,2860,2913,2913,-240]
[61312,"CITY OF BEVINGTON",141.6,1.8481557907710243E-7,26,917,-721,20,17,134,171,null,20,1073,1093,1093,-90]
[61313,"NORTH WARD PLAZA",9895.59,1.2915672289262599E-5,1811,64085,-50379,1378,1184,9355,11917,null,1383,74958,76341,76341,-6295]
[61315,"CITY OF PATTERSON",566.4,7.3926231630840973E-7,104,3668,-2884,79,68,535,682,null,79,4290,4369,4369,-360]
[61538,"EARLHAM COMMUNITY SCHOOL DISTRICT",381500.43,4.9793236503258183E-4,69806,2470653,-1942257,53112,45659,360641,459412,null,53328,2889816,2943144,2943144,-242701]
[61540,"WINTERSET COMMUNITY SCHOOL DISTRICT",1153197.32,1.5051471079517134E-3,211008,7468276,-5871043,160548,138017,1090144,1388709,null,161200,8735320,8896520,8896520,-733635]
[61542,"INTERSTATE 35 COMMUNITY SCHOOL DISTRICT",527663.75,6.887039654960834E-4,96550,3417228,-2686389,73461,63152,498813,635426,null,73759,3996984,4070743,4070743,-335686]
[61601,"SOUTH CENTRAL IOWA LANDFILL AGENCY",18410.18,2.4028870604616452E-5,3369,119227,-93728,2563,2203,17404,22170,null,2573,139455,142028,142028,-11712]
[62201,"MAHASKA COUNTY",417336.66,5.4470562491528113E-4,76363,2702734,-2124703,58102,49948,394518,502568,null,58337,3161271,3219608,3219608,-265499]
[62203,"MAHASKA COUNTY AGRI",12517.54,1.6337827709892606E-5,2290,81065,-63728,1743,1498,11833,15074,null,1750,94819,96569,96569,-7963]
[62204,"MAHASKA HEALTH PARTNERSHIP",2636433.46,3.4410591568372088E-3,482406,17073932,-13422347,367044,315535,2492282,3174861,null,368534,19970640,20339174,20339174,-1677233]
[62208,"MAHASKA CO SOIL & WATER CONS DIST",9097.99,1.1874648942709655E-5,1665,58920,-46319,1267,1089,8601,10957,null,1272,68916,70188,70188,-5788]
[62209,"S C IA SOLID WASTE AGENCY",77786.679999999993,1.0152676771670382E-4,14233,503758,-396020,10829,9310,73534,93673,null,10873,589224,600097,600097,-49486]
[62301,"CITY OF NEW SHARON",18068.16,2.3582467890238271E-5,3306,117012,-91987,2515,2162,17080,21757,null,2526,136864,139390,139390,-11495]
[62302,"CITY OF OSKALOOSA",132850.18,1.7339535979659103E-4,24308,860357,-676354,18495,15900,125586,159981,null,18570,1006323,1024893,1024893,-84516]
[62304,"CITY OF FREMONT",4379.28,5.7158133413896406E-6,801,28361,-22295,610,524,4140,5274,null,612,33172,33784,33784,-2786]
[62305,"CITY OF UNIVERSITY PARK",1112.03,1.451415737295976E-6,203,7202,-5661,155,133,1051,1339,null,155,8423,8578,8578,-707]
[62306,"CITY OF LEIGHTON",283.2,3.6963115815420486E-7,52,1834,-1442,39,34,268,341,null,40,2145,2185,2185,-180]
[62307,"CITY OF BEACON",927.72,1.2108552896992194E-6,170,6008,-4723,129,111,877,1117,null,130,7027,7157,7157,-590]
[62308,"CITY OF ROSE HILL",725.04,9.4631841422360414E-7,133,4695,-3691,101,87,685,873,null,101,5492,5593,5593,-461]
[62309,"CITY OF BARNES CITY",944,1.2321038605140163E-6,173,6113,-4806,131,113,892,1136,null,132,7151,7283,7283,-601]
[62580,"NORTH MAHASKA COMMUNITY SCHOOL DISTRICT",353674.3,4.6161384575698337E-4,64714,2290447,-1800591,49238,42329,334337,425904,null,49438,2679037,2728475,2728475,-224999]
[62581,"OSKALOOSA COMMUNITY SCHOOL DISTRICT",1371898.79,1.7905951222388853E-3,251025,8884619,-6984474,190995,164192,1296888,1652075,null,191771,10391955,10583726,10583726,-872767]
[62601,"MAHASKA CO SOLID WASTE MGMT COMM",27701.89,3.6156361877684981E-5,5069,179402,-141033,3857,3315,26187,33359,null,3872,209838,213710,213710,-17623]
[62701,"OSKALOOSA WATER DEPT",94109.94,1.2283180125714243E-4,17220,609470,-479123,13102,11263,88964,113329,null,13155,712871,726026,726026,-59870]
[63201,"MARION COUNTY",669022.61,8.7320480990695241E-4,122416,4332689,-3406061,93141,80070,632443,805654,null,93519,5067759,5161278,5161278,-425615]
[63204,"MARION COUNTY AGRI",11473.76,1.4975491515478071E-5,2099,74306,-58414,1597,1373,10846,13816,null,1604,86912,88516,88516,-7299]
[63209,"MARION COUNTY RURAL WATER DIST",26656.400000000001,3.4791793800218035E-5,4877,172631,-135710,3711,3190,25199,32100,null,3726,201919,205645,205645,-16958]
[63301,"CITY OF KNOXVILLE",142020.71,1.8536468756773469E-4,25986,919747,-723042,19772,16997,134255,171024,null,19852,1075788,1095640,1095640,-90350]
[63302,"CITY OF PELLA",554579.02,7.2383363506576257E-4,101475,3591536,-2823417,77208,66373,524256,667837,null,77522,4200864,4278386,4278386,-352809]
[63306,"CITY OF PLEASANTVILLE",30670.07,4.0030414882664317E-5,5612,198624,-156144,4270,3671,28993,36934,null,4287,232322,236609,236609,-19512]
[63307,"CITY OF BUSSEY",5530.74,7.2186929083678919E-6,1012,35818,-28158,770,662,5228,6660,null,773,41895,42668,42668,-3519]
[63316,"CITY OF SWAN",345.11,4.5043576620973742E-7,63,2235,-1757,48,41,326,415,null,48,2614,2662,2662,-220]
[63317,"CITY OF HARVEY",4021.44,5.2487624457897088E-6,736,26043,-20474,560,481,3802,4843,null,562,30462,31024,31024,-2558]
[63321,"CITY OF MELCHER-DALLAS",18122.77,2.3653744576491099E-5,3316,117366,-92265,2523,2169,17132,21824,null,2533,137278,139811,139811,-11529]
[63324,"KNOXVILLE LOW RENT HOUSING AGCY",17580.64,2.2946159337189761E-5,3217,113855,-89505,2448,2104,16619,21171,null,2458,133171,135629,135629,-11184]
[63589,"PLEASANTVILLE COMMUNITY SCHOOL DISTRICT",464857.49,6.0672956357823689E-4,85058,3010486,-2366636,64717,55635,439441,559793,null,64980,3521235,3586215,3586215,-295731]
[63591,"TWIN CEDARS COMMUNITY SCHOOL DISTRICT",260251.5,3.396788960323766E-4,47620,1685427,-1324966,36232,31148,246022,313402,null,36379,1971371,2007750,2007750,-165565]
[63592,"KNOXVILLE COMMUNITY SCHOOL DISTRICT",1142370.4099999999,1.4910158816715884E-3,209027,7398159,-5815922,159041,136722,1079909,1375672,null,159686,8653307,8812993,8812993,-726747]
[63593,"PELLA COMMUNITY SCHOOL DISTRICT",1636664.15,2.1361654847244604E-3,299471,10599279,-8332421,227856,195880,1547177,1970913,null,228781,12397518,12626299,12626299,-1041205]
[63594,"MELCHER-DALLAS COMMUNITY SCHOOL DISTRICT",229049.43,2.9895411753340563E-4,41911,1483358,-1166114,31888,27413,216526,275827,null,32018,1735020,1767038,1767038,-145715]
[63701,"KNOXVILLE WATERWORKS",47501.69,{"$f":"+C1292/$C$10","v":6.1998957235105971E-5},{"$f":"ROUND(D1292*$E$10,0)","v":8692},{"$f":"+ROUND(D1292*$F$10,0)","v":307628},{"$f":"+ROUND(D1292*$G$10,0)","v":-241836},{"$f":"ROUND(D1292*$H$10,0)","v":6613},{"$f":"ROUND(D1292*$I$10,0)","v":5685},{"$f":"ROUND(D1292*$J$10,0)","v":44904},{"$f":"ROUND(SUM(H1292:J1292),0)","v":57202},null,{"$f":"ROUND(D1292*$M$10,0)","v":6640},{"$f":"ROUND(D1292*$N$10,0)","v":359819},{"$f":"ROUND(SUM(L1292:N1292),0)","v":366459},{"$f":"ROUND(SUM(M1292:N1292),0)","v":366459},{"$f":"ROUND(D1292*$Q$10,0)","v":-30219}]
[64001,"STATE - DEPT OF HUMAN SERVICES/MARSHALLTOWN",3799481.12,4.9590628770149556E-3,695216,24606001,-19343540,528963,454731,3591738,4575432,null,531110,28780575,29311685,29311685,-2417134]
[64201,"MARSHALL COUNTY",567984.51,7.4133041046945108E-4,103928,3678352,-2891666,79075,67978,536929,683982,null,79396,4302409,4381805,4381805,-361337]
[64203,"MARSHALL COUNTY AGRI EXT DISTRICT",16839.509999999998,2.1978840339157182E-5,3081,109055,-85732,2344,2015,15919,20278,null,2354,127557,129911,129911,-10713]
[64302,"CITY OF STATE CENTER",51461.26,6.7166967280630851E-5,9416,333271,-261994,7164,6159,48648,61971,null,7194,389812,397006,397006,-32738]
[64303,"CITY OF MARSHALLTOWN",637246.73,8.3173109759844587E-4,116601,4126904,-3244287,88717,76267,602404,767388,null,89077,4827061,4916138,4916138,-405400]
[64305,"GUTEKUNST PUBLIC LIBRARY",5897.53,7.6974252971368915E-6,1079,38193,-30025,821,706,5575,7102,null,824,44673,45497,45497,-3752]
[64306,"CITY OF MELBOURNE",16535.849999999999,2.1582504896060058E-5,3026,107089,-84186,2302,1979,15632,19913,null,2311,125257,127568,127568,-10520]
[64307,"CITY OF RHODES",2353.44,3.0716975736102823E-6,431,15241,-11982,328,282,2225,2835,null,329,17827,18156,18156,-1497]
[64308,"CITY OF GILMAN",4240.84,5.5351221777778185E-6,776,27464,-21591,590,508,4009,5107,null,593,32124,32717,32717,-2698]
[64309,"CITY OF ALBION",5815.07,7.5897989366093641E-6,1064,37659,-29605,810,696,5497,7003,null,813,44048,44861,44861,-3699]
[64310,"CITY OF LISCOMB",2241.5100000000002,2.9256071232847171E-6,410,14516,-11412,312,268,2119,2699,null,313,16979,17292,17292,-1426]
[64312,"CITY OF ST ANTHONY",304.45,3.9736654696344517E-7,56,1972,-1550,42,36,288,366,null,43,2306,2349,2349,-194]
[64313,"CITY OF CLEMONS",1132.8,1.4785246326168195E-6,207,7336,-5767,158,136,1071,1365,null,158,8581,8739,8739,-721]
[64316,"CITY OF LAUREL",5517.81,7.2018167400241993E-6,1010,35734,-28092,768,660,5216,6644,null,771,41797,42568,42568,-3510]
[64317,"CITY OF LE GRAND",14008.7,1.8284081939388454E-5,2563,90722,-71320,1950,1677,13243,16870,null,1958,106114,108072,108072,-8912]
[64318,"CITY OF FERGUSON",651.36,8.5015166375467123E-7,119,4218,-3316,91,78,616,785,null,91,4934,5025,5025,-414]
[64319,"CITY OF HAVERHILL",1098.33,1.4335345689813128E-6,201,7113,-5592,153,131,1038,1322,null,154,8320,8474,8474,-699]
[64543,"MARSHALLTOWN COMMUNITY SCHOOL DISTRICT",3600780.39,4.6997197239217851E-3,658859,23319185,-18331934,501300,430950,3403902,4336152,null,503335,27275443,27778778,27778778,-2290726]
[64548,"WEST MARSHALL COMMUNITY SCHOOL DISTRICT",584595.37,7.6301081802502082E-4,106967,3785926,-2976234,81387,69966,552632,703985,null,81718,4428234,4509952,4509952,-371905]
[64551,"IOWA VALLEY COMMUNITY COLLEGE DISTRICT",641798.39,8.3767190041385612E-4,117434,4156381,-3267460,89351,76812,606707,772870,null,89714,4861539,4951253,4951253,-408296]
[64553,"EAST MARSHALL COMMUNITY SCHOOL DISTRICT",482965.89,6.3036455250591917E-4,88371,3127758,-2458828,67238,57803,456559,581600,null,67511,3658404,3725915,3725915,-307251]
[64601,"REGION SIX PLANNING COMMISSION",69088.960000000006,9.0174549083578865E-5,12642,447430,-351739,9619,8269,65311,83199,null,9658,523340,532998,532998,-43953]
[64603,"SOLID WASTE MANGT COMM MARSHALL CO",47011.86,6.1359633682144552E-5,8602,304456,-239342,6545,5626,44441,56612,null,6572,356109,362681,362681,-29908]
[64701,"MARSHALLTOWN WATER WORKS",64116.36,8.3684337582739886E-5,11732,415227,-326423,8926,7674,60611,77211,null,8962,485673,494635,494635,-40789]
[65001,"STATE - DEPT OF HUMAN SERVICES/GLENWOOD",3425327.95,4.4707201172897899E-3,626755,22182929,-17438688,476874,409951,3238042,4124867,null,478809,25946414,26425223,26425223,-2179107]
[65201,"MILLS COUNTY",480417.85,6.2703886403055458E-4,87905,3111257,-2445855,66884,57498,454150,578532,null,67155,3639103,3706258,3706258,-305630]
[65203,"MILLS COUNTY AGRI",14985.26,1.9558682941532063E-5,2742,97047,-76291,2086,1793,14166,18045,null,2095,113511,115606,115606,-9533]
[65301,"CITY OF GLENWOOD",74411.539999999994,9.7121552649145258E-5,13616,481900,-378837,10360,8906,70343,89609,null,10402,563658,574060,574060,-47339]
[65302,"CITY OF MALVERN",18839.650000000001,2.4589412601411958E-5,3447,122008,-95915,2623,2255,17810,22688,null,2633,142708,145341,145341,-11985]
[65303,"CITY OF SILVER CITY",2895.42,3.7790870336964968E-6,530,18751,-14741,403,347,2737,3487,null,405,21932,22337,22337,-1842]
[65306,"CITY OF EMERSON",8712.18,1.1371091749462926E-5,1594,56421,-44355,1213,1043,8236,10492,null,1218,65994,67212,67212,-5542]
[65307,"CITY OF HASTINGS",1823,2.3793700611409443E-6,334,11806,-9281,254,218,1723,2195,null,255,13809,14064,14064,-1160]
[65311,"CITY OF PACIFIC JUNCTION",4798.78,6.2633425463532312E-6,878,31078,-24431,668,574,4536,5778,null,671,36350,37021,37021,-3053]
[65312,"GLENWOOD MUNICIPAL UTILITIES",47013.599999999999,6.1361904721039985E-5,8602,304467,-239351,6545,5627,44443,56615,null,6572,356122,362694,362694,-29909]
[65314,"LOW RENT HOUSING AGENCY OF MALVERN",1594.71,2.0814071476698166E-6,292,10328,-8119,222,191,1508,1921,null,223,12080,12303,12303,-1015]
[65315,"CITY OF HENDERSON",3596.64,4.6943157085584013E-6,658,23292,-18311,501,430,3400,4331,null,503,27244,27747,27747,-2288]
[65555,"GLENWOOD COMMUNITY SCHOOL DISTRICT",1302072.22,1.6994578484428554E-3,238249,8432412,-6628980,181274,155835,1230879,1567988,null,182010,9863028,10045038,10045038,-828346]
[66201,"MITCHELL COUNTY",328889.51,4.2926486753555419E-4,60179,2129937,-1674409,45788,39362,310907,396057,null,45974,2491295,2537269,2537269,-209231]
[66203,"MITCHELL COUNTY REGIONAL HEALTH CENTER",910866.95,1.1888587770229103E-3,166667,5898909,-4637315,126811,109015,861064,1096890,null,127325,6899699,7027024,7027024,-579471]
[66204,"MITCHELL COUNTY AGRI EXT",12794.09,1.6698779322842975E-5,2341,82856,-65136,1781,1531,12095,15407,null,1788,96914,98702,98702,-8139]
[66208,"MITCHELL CO SOIL & WATER CONS DIST",5502.36,7.1816514808664211E-6,1007,35634,-28013,766,659,5202,6627,null,769,41680,42449,42449,-3500]
[66301,"CITY OF OSAGE",87184.12,1.1379225723253945E-4,15953,564617,-443863,12138,10434,82417,104989,null,12187,660408,672595,672595,-55464]
[66303,"CITY OF RICEVILLE",19533.150000000001,2.5494565172668811E-5,3574,126500,-99445,2719,2338,18465,23522,null,2730,147961,150691,150691,-12426]
[66306,"CITY OF STACYVILLE",5886.94,7.6836032845491332E-6,1077,38125,-29971,820,705,5565,7090,null,823,44593,45416,45416,-3745]
[66307,"CITY OF SAINT ANSGAR",33317.82,4.3486244328295656E-5,6096,215771,-169624,4639,3988,31496,40123,null,4657,252378,257035,257035,-21196]
[66309,"CITY OF MITCHELL",182.36,2.3801531780014408E-7,33,1181,-928,25,22,172,219,null,25,1381,1406,1406,-116]
[66312,"CITY OF ORCHARD",311.52,4.0659427396962533E-7,57,2017,-1586,43,37,294,374,null,44,2360,2404,2404,-198]
[66313,"CITY OF CARPENTER",509.76,6.653360846775688E-7,93,3301,-2595,71,61,482,614,null,71,3861,3932,3932,-324]
[66314,"CITY OF MCINTIRE",311.52,4.0659427396962533E-7,57,2017,-1586,43,37,294,374,null,44,2360,2404,2404,-198]
[66315,"STACYVILLE PUBLIC LIBRARY",4061.72,5.3013356910243534E-6,743,26304,-20679,565,486,3840,4891,null,568,30767,31335,31335,-2584]
[66553,"OSAGE COMMUNITY SCHOOL DISTRICT",634012.1,8.2750927544766786E-4,116009,4105956,-3227819,88267,75880,599346,763493,null,88625,4802559,4891184,4891184,-403343]
[66555,"ST ANSGAR COMMUNITY SCHOOL DISTRICT",395322.4,5.1597272795303613E-4,72335,2560166,-2012626,55037,47313,373707,476057,null,55260,2994516,3049776,3049776,-251494]
[66701,"OSAGE MUNICIPAL LIGHT AND POWER",60899.19,7.9485304132602297E-5,11143,394392,-310044,8478,7289,57569,73336,null,8513,461303,469816,469816,-38743]
[66702,"OSAGE MUNICIPAL GASWORKS",30509.54,3.9820891966638559E-5,5583,197584,-155327,4248,3651,28841,36740,null,4265,231106,235371,235371,-19409]
[67201,"MONONA COUNTY",291917.90000000002,3.8100971561773789E-4,53414,1890503,-1486183,40641,34937,275957,351535,null,40806,2211240,2252046,2252046,-185711]
[67203,"MONONA COUNTY AGRI EXTENSION DISTRI",11926.42,1.5566300978931753E-5,2182,77237,-60719,1660,1427,11274,14361,null,1667,90341,92008,92008,-7587]
[67205,"MONONA COUNTY ASSESSOR",20381.39,2.6601683582247632E-5,3729,131993,-103764,2837,2439,19267,24543,null,2849,154386,157235,157235,-12966]
[67206,"MONONA CO SOIL & WATER CONS DIST",128.03,1.6710408608221345E-7,23,829,-652,18,15,121,154,null,18,970,988,988,-81]
[67207,"LITTLE SIOUX DRAINAGE DISTRICT",18604.96,2.4283096441428866E-5,3404,120488,-94720,2590,2227,17588,22405,null,2601,140930,143531,143531,-11836]
[67301,"CITY OF ONAWA",94908.43,1.2387398622703841E-4,17366,614641,-483188,13213,11359,89719,114291,null,13267,718919,732186,732186,-60378]
[67302,"CITY OF MAPLETON",50944.69,6.6492742819586657E-5,9322,329925,-259365,7093,6097,48159,61349,null,7121,385899,393020,393020,-32410]
[67303,"CITY OF UTE",8630.85,1.1264940259022667E-5,1579,55895,-43941,1202,1033,8159,10394,null,1206,65378,66584,66584,-5491]
[67304,"CITY OF WHITING",9719.32,1.2685605607596491E-5,1778,62944,-49482,1353,1163,9188,11704,null,1359,73623,74982,74982,-6183]
[67305,"CITY OF MOORHEAD",3716.25,{"$f":"+C1356/$C$10","v":4.8504300546983187E-6},{"$f":"ROUND(D1356*$E$10,0)","v":680},{"$f":"+ROUND(D1356*$F$10,0)","v":24067},{"$f":"+ROUND(D1356*$G$10,0)","v":-18920},{"$f":"ROUND(D1356*$H$10,0)","v":517},{"$f":"ROUND(D1356*$I$10,0)","v":445},{"$f":"ROUND(D1356*$J$10,0)","v":3513},{"$f":"ROUND(SUM(H1356:J1356),0)","v":4475},null,{"$f":"ROUND(D1356*$M$10,0)","v":519},{"$f":"ROUND(D1356*$N$10,0)","v":28150},{"$f":"ROUND(SUM(L1356:N1356),0)","v":28669},{"$f":"ROUND(SUM(M1356:N1356),0)","v":28669},{"$f":"ROUND(D1356*$Q$10,0)","v":-2364}]
[67306,"CITY OF SOLDIER",4236.6899999999996,5.529705619492719E-6,775,27437,-21569,590,507,4005,5102,null,592,32092,32684,32684,-2695]
[67308,"CITY OF CASTANA",1855.9,2.422310968991486E-6,340,12019,-9449,258,222,1754,2234,null,259,14058,14317,14317,-1181]
[67311,"CITY OF RODNEY",283.2,3.6963115815420486E-7,52,1834,-1442,39,34,268,341,null,40,2145,2185,2185,-180]
[67312,"CITY OF BLENCOE",6572.23,8.5780402067648651E-6,1203,42563,-33460,915,787,6213,7915,null,919,49784,50703,50703,-4181]
[67313,"LOW RENT HOUSING AGENCY OF ONAWA",13025.82,1.7001232106314283E-5,2383,84357,-66316,1813,1559,12314,15686,null,1821,98669,100490,100490,-8287]
[67545,"WHITING COMMUNITY SCHOOL DISTRICT",142003.48000000001,1.8534219906189079E-4,25983,919635,-722954,19770,16995,134239,171004,null,19850,1075658,1095508,1095508,-90339]
[67549,"WEST MONONA COMMUNITY SCHOOL DISTRICT",426749.11,5.5699070540457681E-4,78085,2763690,-2172623,59412,51074,403416,513902,null,59653,3232569,3292222,3292222,-271487]
[68201,"MONROE COUNTY",249550.64,3.2571218955269437E-4,45662,1616127,-1270487,34742,29867,235906,300515,null,34883,1890314,1925197,1925197,-158758]
[68203,"MONROE COUNTY AGRICULTURAL EXT. DISTRICT",8472.42,1.1058158252008645E-5,1550,54869,-43134,1180,1014,8009,10203,null,1184,64177,65361,65361,-5390]
[68204,"MONROE COUNTY HOSPITAL",911619.4,1.189840870825711E-3,166805,5903782,-4641146,126915,109105,861775,1097795,null,127431,6905398,7032829,7032829,-579949]
[68301,"CITY OF ALBIA",52856.7,6.8988288266982195E-5,9672,342308,-269099,7359,6326,49967,63652,null,7389,400383,407772,407772,-33626]
[68304,"CITY OF LOVILIA",8282.58,1.0810380077347648E-5,1516,53639,-42167,1153,991,7830,9974,null,1158,62739,63897,63897,-5269]
[68305,"CITY OF MELROSE",467.28,6.0989141095443794E-7,86,3026,-2379,65,56,442,563,null,65,3540,3605,3605,-297]
[68307,"ALBIA LOW RENT HOUSING AGENCY",17266.47,2.2536106297086278E-5,3159,111820,-87905,2404,2066,16322,20792,null,2414,130791,133205,133205,-10984]
[68549,"ALBIA COMMUNITY SCHOOL DISTRICT",713494.29,9.3124901394460501E-4,130553,4620694,-3632471,99333,85393,674483,859209,null,99736,5404626,5504362,5504362,-453907]
[68701,"ALBIA MUNICIPAL WATERWORKS",18192.09,2.3744220677773759E-5,3329,117815,-92618,2533,2177,17197,21907,null,2543,137803,140346,140346,-11573]
[69201,"MONTGOMERY COUNTY",264282.99,3.4494077568557958E-4,48358,1711536,-1345491,36793,31630,249833,318256,null,36943,2001909,2038852,2038852,-168130]
[69203,"MONTGOMERY CO AGRI EXTENSION DISTRI",10415.98,1.3594882594318624E-5,1906,67455,-53029,1450,1247,9846,12543,null,1456,78900,80356,80356,-6626]
[69205,"MONTGOMERY COUNTY MEMORIAL HOSPITAL",1861930.4,2.4301818155173798E-3,340690,12058136,-9479274,259218,222840,1760126,2242184,null,260270,14103881,14364151,14364151,-1184513]
[69301,"CITY OF RED OAK",116990.16,1.5269494468024623E-4,21406,757646,-595609,16287,14002,110594,140883,null,16353,886185,902538,902538,-74426]
[69303,"CITY OF VILLISCA",24961.89,3.2580128214752349E-5,4567,161657,-127083,3475,2987,23597,30059,null,3489,189083,192572,192572,-15880]
[69304,"CITY OF STANTON",16545.36,2.1594917298298924E-5,3027,107150,-84234,2303,1980,15641,19924,null,2313,125329,127642,127642,-10526]
[69308,"CITY OF ELLIOTT",5762.69,7.5214328346880465E-6,1054,37320,-29338,802,690,5448,6940,null,806,43652,44458,44458,-3666]
[69312,"STANTON HOUSING COMMISSION",3208.34,4.1875085803406135E-6,587,20778,-16334,447,384,3033,3864,null,448,24303,24751,24751,-2041]
[69313,"CITY OF GRANT",723.23,9.4395601169444068E-7,132,4684,-3682,101,87,684,872,null,101,5478,5579,5579,-460]
[69314,"LOW RENT HOUSING AGENCY OF RED OAK",17850.91,2.3298914327000271E-5,3266,115605,-90881,2485,2136,16875,21496,null,2495,135218,137713,137713,-11356]
[69315,"VILLISCA LOW RENT HOUSING",3027.11,3.9509681326277369E-6,554,19604,-15411,421,362,2862,3645,null,423,22930,23353,23353,-1926]
[69530,"VILLISCA COMMUNITY SCHOOL DISTRICT",205526.35,2.6825191660207083E-4,37607,1331019,-1046355,28613,24598,194289,247500,null,28729,1556835,1585564,1585564,-130751]
[69531,"RED OAK COMMUNITY SCHOOL DISTRICT",643837.55000000005,8.4033340137593853E-4,117807,4169587,-3277842,89635,77056,608635,775326,null,89999,4876986,4966985,4966985,-409593]
[69532,"STANTON COMMUNITY SCHOOL DISTRICT",159775.01,2.0853750702824742E-4,29235,1034727,-813431,22244,19122,151039,192405,null,22334,1210275,1232609,1232609,-101645]
[69701,"VILLISCA MUNICIPAL POWER PLANT",21493.43,2.8053112371491283E-5,3933,139195,-109425,2992,2572,20318,25882,null,3004,162810,165814,165814,-13674]
[70201,"MUSCATINE COUNTY",602749.89,7.8670600253537986E-4,110289,3903497,-3068660,83915,72139,569794,725848,null,84255,4565752,4650007,4650007,-383454]
[70204,"MUSCATINE COUNTY AGRI EXTENSION OFFICE",20200.759999999998,2.6365926251395251E-5,3696,130823,-102844,2812,2418,19096,24326,null,2824,153018,155842,155842,-12851]
[70205,"MUSCATINE LOUISA DRAINAGE DIST 13",4310.29,5.6257679543802534E-6,789,27914,-21944,600,516,4075,5191,null,603,32650,33253,33253,-2742]
[70302,"CITY OF WILTON",69493.62,9.0702709198192834E-5,12716,450051,-353799,9675,8317,65694,83686,null,9714,526405,536119,536119,-44210]
[70303,"CITY OF WEST LIBERTY",130388.55,1.7018245320108563E-4,23858,844415,-663821,18153,15605,123259,157017,null,18226,987676,1005902,1005902,-82950]
[70304,"CITY OF MUSCATINE",826080.14,1.0781954762584312E-3,151153,5349817,-4205657,115007,98867,780913,994787,null,115474,6257450,6372924,6372924,-525531]
[70307,"CITY OF NICHOLS",1842.64,2.4050040863745199E-6,337,11933,-9381,257,221,1742,2220,null,258,13958,14216,14216,-1172]
[70316,"CITY OF ATALISSA",689.37,8.9976211686710525E-7,126,4464,-3510,96,83,652,831,null,96,5222,5318,5318,-439]
[70317,"CITY OF CONESVILLE",1312.1,1.7125460544284328E-6,240,8497,-6680,183,157,1240,1580,null,183,9939,10122,10122,-835]
[70318,"CITY OF STOCKTON",2420.1999999999998,3.1588323762881588E-6,443,15674,-12321,337,290,2288,2915,null,338,18333,18671,18671,-1540]
[70319,"CITY OF FRUITLAND",8275.3700000000008,1.080096962307402E-5,1514,53593,-42131,1152,990,7823,9965,null,1157,62685,63842,63842,-5265]
[70507,"MUSCATINE COMMUNITY SCHOOL DISTRICT",3336314.8799999999,4.354540724087242E-3,610468,21606468,-16985514,464481,399298,3153896,4017675,null,466366,25272151,25738517,25738517,-2122480]
[70542,"WEST LIBERTY COMMUNITY SCHOOL DISTRICT",854818.64,1.1157048160840477E-3,156412,5535932,-4351967,119008,102307,808080,1029395,null,119491,6475140,6594631,6594631,-543814]
[70543,"WILTON COMMUNITY SCHOOL DISTRICT",579225.68000000005,7.560023267339579E-4,105985,3751151,-2948896,80640,69323,547556,697519,null,80967,4387559,4468526,4468526,-368489]
[70703,"MUSCATINE POWER AND WATER",81443.17,1.0629919933209672E-4,14902,527438,-414635,11339,9747,76990,98076,null,11385,616921,628306,628306,-51812]
[70704,"WILTON MUNICIPAL LIGHT & POWER",32347.94,4.2220362027198901E-5,5919,209490,-164687,4503,3871,30579,38953,null,4522,245031,249553,249553,-20579]
[71201,"O'BRIEN COUNTY",384271.91,5.0154968622679512E-4,70313,2488602,-1956367,53498,45991,363261,462750,null,53715,2910810,2964525,2964525,-244464]
[71203,"O'BRIEN COUNTY AGRI EXT DISTRICT",15802.77,2.0625692715905806E-5,2892,102341,-80453,2200,1891,14939,19030,null,2209,119704,121913,121913,-10053]
[71301,"CITY OF PRIMGHAR",32193.79,4.2019166253789759E-5,5891,208492,-163902,4482,3853,30434,38769,null,4500,243864,248364,248364,-20481]
[71302,"CITY OF SHELDON",136503,1.7816300134718724E-4,24977,884014,-694950,19004,16337,129039,164380,null,19081,1033992,1053073,1053073,-86840]
[71303,"CITY OF HARTLEY",67923.259999999995,8.8653083543111495E-5,12428,439881,-345804,9456,8129,64209,81794,null,9495,514510,524005,524005,-43211]
[71306,"CITY OF PAULLINA",28391.47,3.7056398085453259E-5,5195,183867,-144544,3953,3398,26839,34190,null,3969,215062,219031,219031,-18062]
[71310,"CITY OF SUTHERLAND",7785.5,1.0161593862321899E-5,1425,50420,-39637,1084,932,7360,9376,null,1088,58974,60062,60062,-4953]
[71312,"CITY OF SANBORN",41598.11,5.4293635509625749E-5,7611,269396,-211780,5791,4979,39324,50094,null,5815,315100,320915,320915,-26464]
[71317,"CITY OF ARCHER",781.53,1.020048866639321E-6,143,5061,-3979,109,94,739,942,null,109,5920,6029,6029,-497]
[71319,"CITY OF CALUMET",2138.25,2.790832711593321E-6,391,13848,-10886,298,256,2021,2575,null,299,16197,16496,16496,-1360]
[71401,"PRAIRIE VIEW CEMETERY - O'BRIEN COUNTY",1854.96,2.4210840859100418E-6,339,12013,-9444,258,222,1754,2234,null,259,14051,14310,14310,-1180]
[71530,"HARTLEY-MELVIN-SANBORN COMM SCHOOL DIST",428900.84,5.59799132141636E-4,78479,2777625,-2183577,59711,51332,405450,516493,null,59954,3248868,3308822,3308822,-272856]
[71534,"SHELDON COMMUNITY SCHOOL DISTRICT",731260.31,9.5443713028779274E-4,133804,4735750,-3722920,101806,87519,691277,880602,null,102219,5539202,5641421,5641421,-465209]
[71535,"NORTHWEST IOWA COMMUNITY COLLEGE",342818.14,4.4744444252990944E-4,62728,2220141,-1745322,47727,41029,324074,412830,null,47921,2596803,2644724,2644724,-218092]
[71537,"SOUTH O'BRIEN COMMUNITY SCHOOL DISTRICT",432163.98,5.6405816539523525E-4,79076,2798758,-2200190,60166,51722,408535,520423,null,60410,3273586,3333996,3333996,-274932]
[71701,"SANBORN MUNICIPAL LIGHT PLANT",28771.58,3.7552515668525278E-5,5265,186329,-146479,4006,3443,27198,34647,null,4022,217941,221963,221963,-18304]
[72201,"OSCEOLA COUNTY",200347.59,{"$f":"+C1420/$C$10","v":2.6149262614796534E-4},{"$f":"ROUND(D1420*$E$10,0)","v":36659},{"$f":"+ROUND(D1420*$F$10,0)","v":1297481},{"$f":"+ROUND(D1420*$G$10,0)","v":-1019990},{"$f":"ROUND(D1420*$H$10,0)","v":27892},{"$f":"ROUND(D1420*$I$10,0)","v":23978},{"$f":"ROUND(D1420*$J$10,0)","v":189393},{"$f":"ROUND(SUM(H1420:J1420),0)","v":241263},null,{"$f":"ROUND(D1420*$M$10,0)","v":28006},{"$f":"ROUND(D1420*$N$10,0)","v":1517607},{"$f":"ROUND(SUM(L1420:N1420),0)","v":1545613},{"$f":"ROUND(SUM(M1420:N1420),0)","v":1545613},{"$f":"ROUND(D1420*$Q$10,0)","v":-127456}]
[72203,"OSCEOLA COUNTY AGRI EXTENSION DISTRICT",8653.08,1.129395473870405E-5,1583,56039,-44054,1205,1036,8180,10421,null,1210,65546,66756,66756,-5505]
[72206,"OSCEOLA CO SOIL & WATER CONS DIST",889.75,1.1612970443774852E-6,163,5762,-4530,124,106,841,1071,null,124,6740,6864,6864,-566]
[72301,"CITY OF SIBLEY",130496.41,1.703232315087075E-4,23878,845114,-664370,18168,15618,123361,157147,null,18241,988493,1006734,1006734,-83019]
[72302,"CITY OF MELVIN",2677.63,3.4948286652840522E-6,490,17341,-13632,373,320,2531,3224,null,374,20283,20657,20657,-1703]
[72304,"CITY OF OCHEYEDAN",9589.3799999999992,1.2516008599508363E-5,1755,62102,-48820,1335,1148,9065,11548,null,1340,72638,73978,73978,-6101]
[72306,"CITY OF ASHTON",9461.16,1.2348656526420328E-5,1731,61272,-48168,1317,1132,8944,11393,null,1323,71667,72990,72990,-6019]
[72308,"CITY OF HARRIS",1616.09,2.1093122117988311E-6,296,10466,-8228,225,193,1528,1946,null,226,12242,12468,12468,-1028]
[72310,"MELVIN PUBLIC LIBRARY",395.87,5.1668745260771572E-7,72,2564,-2015,55,47,374,476,null,55,2999,3054,3054,-252]
[72401,"EAST WEST HOLMAN TOWNSHIP - OSCEOLA CO",283.2,3.6963115815420486E-7,52,1834,-1442,39,34,268,341,null,40,2145,2185,2185,-180]
[72511,"SIBLEY-OCHEYEDAN COMMUNITY SCHOOL DIST",502970.79,6.5647484331015304E-4,92032,3257313,-2560675,70023,60197,475470,605690,null,70308,3809938,3880246,3880246,-319977]
[72601,"OSCEOLA COUNTY ECONOMIC DEVELOPMENT COMM",6568.83,8.5736025445553871E-6,1202,42541,-33443,915,786,6210,7911,null,918,49758,50676,50676,-4179]
[73201,"PAGE COUNTY",332386.59000000003,4.3382923805306093E-4,60819,2152585,-1692213,46275,39781,314213,400269,null,46463,2517785,2564248,2564248,-211456]
[73203,"PAGE COUNTY AGRICULTURAL EXT OFFICE",12041.46,1.5716450584984221E-5,2203,77982,-61304,1676,1441,11383,14500,null,1683,91212,92895,92895,-7660]
[73301,"CITY OF SHENANDOAH",143915,1.8783710496385024E-4,26333,932015,-732686,20036,17224,136046,173306,null,20117,1090137,1110254,1110254,-91555]
[73302,"CITY OF CLARINDA",79621.47,1.0392152602415353E-4,14569,515640,-405361,11085,9529,75268,95882,null,11130,603122,614252,614252,-50653]
[73303,"CLARINDA REGIONAL HEALTH CENTER",1629608.64,2.1269566699904613E-3,298180,10553586,-8296501,226874,195035,1540507,1962416,null,227795,12344073,12571868,12571868,-1036716]
[73304,"CITY OF COIN",5278.51,6.8894836321629664E-6,966,34184,-26873,735,632,4990,6357,null,738,39984,40722,40722,-3358]
[73306,"CITY OF BLANCHARD",94.4,1.2321038605140164E-7,17,611,-481,13,11,89,113,null,13,715,728,728,-60]
[73309,"CITY OF ESSEX",14049.6,1.8337464405378944E-5,2571,90987,-71528,1956,1681,13281,16918,null,1964,106424,108388,108388,-8938]
[73311,"CITY OF COLLEGE SPRINGS",1472.64,1.9220820224018655E-6,269,9537,-7497,205,176,1392,1773,null,206,11155,11361,11361,-937]
[73312,"CITY OF BRADDYVILLE",453.12,5.9140985304672776E-7,83,2934,-2307,63,54,428,545,null,63,3432,3495,3495,-288]
[73313,"CITY OF HEPBURN",37.76,4.9284154420560649E-8,7,245,-192,5,5,36,46,null,5,286,291,291,-24]
[73316,"CITY OF SHAMBAUGH",2296.75,2.9977060822410664E-6,420,14874,-11693,320,275,2171,2766,null,321,17398,17719,17719,-1461]
[73319,"CITY OF YORKTOWN",283.33,3.6980083347397904E-7,52,1835,-1442,39,34,268,341,null,40,2146,2186,2186,-180]
[73321,"SOUTHVIEW VILLAGE LOW RENT HOUSING",2925.57,3.8184386559364304E-6,535,18946,-14894,407,350,2766,3523,null,409,22161,22570,22570,-1861]
[73323,"CLARINDA LOW RENT HOUSING AGENCY",11150.93,1.4554135488688092E-5,2040,72215,-56771,1552,1335,10541,13428,null,1559,84467,86026,86026,-7094]
[73324,"SHENANDOAH LOW RENT HOUSING",9596.99,1.2525941131688992E-5,1756,62152,-48859,1336,1149,9072,11557,null,1342,72696,74038,74038,-6105]
[73552,"SHENANDOAH COMMUNITY SCHOOL DISTRICT",774014.23,1.0102393229616353E-3,141627,5012630,-3940584,107758,92636,731694,932088,null,108195,5863057,5971252,5971252,-492408]
[73553,"SOUTH PAGE COMMUNITY SCHOOL DISTRICT",104806.25,1.3679256910063253E-4,19177,678741,-533579,14591,12543,99076,126210,null,14650,793894,808544,808544,-66675]
[73555,"CLARINDA COMMUNITY SCHOOL DISTRICT",662902.92000000004,8.6521742254026921E-4,121296,4293057,-3374905,92289,79338,626658,798285,null,92664,5021403,5114067,5114067,-421722]
[73556,"ESSEX COMMUNITY SCHOOL DISTRICT",154151.53,2.0119777035714214E-4,28206,998308,-784801,21461,18449,145723,185633,null,21548,1167678,1189226,1189226,-98067]
[73601,"PAGE COUNTY LANDFILL ASSOCIATION",22091.57,2.8833801569719942E-5,4042,143068,-112470,3076,2644,20884,26604,null,3088,167341,170429,170429,-14054]
[74201,"PALO ALTO COUNTY",327306.8,4.2719912272509426E-4,59890,2119687,-1666352,45568,39173,309411,394152,null,45753,2479306,2525059,2525059,-208224]
[74203,"PALO ALTO COUNTY EXTENSION OFFICE",9363.76,1.2221530556066446E-5,1713,60641,-47672,1304,1121,8852,11277,null,1309,70929,72238,72238,-5957]
[74205,"PALO ALTO COUNTY HEALTH SYSTEM",989440.41,1.2914124458787829E-3,181045,6407762,-5037340,137750,118419,935341,1191510,null,138309,7494882,7633191,7633191,-629457]
[74207,"PALO ALTO CO SOIL & WATER CONS DIST",3186.73,4.1593033214150747E-6,583,20638,-16224,444,381,3012,3837,null,445,24139,24584,24584,-2027]
[74301,"CITY OF EMMETSBURG",95074.65,1.240909357012912E-4,17396,615717,-484035,13236,11379,89876,114491,null,13290,720178,733468,733468,-60484]
[74302,"CITY OF GRAETTINGER",20989.72,2.7395672715157052E-5,3841,135933,-106861,2922,2512,19842,25276,null,2934,158994,161928,161928,-13353]
[74303,"CITY OF WEST BEND",28575.78,3.7296958533050015E-5,5229,185061,-145482,3978,3420,27013,34411,null,3994,216458,220452,220452,-18179]
[74305,"CITY OF RUTHVEN",15988.83,2.0868537254345674E-5,2926,103546,-81401,2226,1914,15115,19255,null,2235,121113,123348,123348,-10172]
[74306,"CITY OF AYRSHIRE",532.41999999999996,6.9491179810897505E-7,97,3448,-2711,74,64,503,641,null,74,4033,4107,4107,-339]
[74307,"CITY OF CYLINDER",396.48,5.1748362141588683E-7,73,2568,-2019,55,47,375,477,null,55,3003,3058,3058,-252]
[74308,"CITY OF MALLARD",6841.78,8.9298554563427807E-6,1252,44308,-34832,953,819,6468,8240,null,956,51826,52782,52782,-4353]
[74311,"CITY OF CURLEW",151.04,1.971366176822426E-7,28,978,-769,21,18,143,182,null,21,1144,1165,1165,-96]
[74312,"CITY OF RODMAN",169.92,2.217786948925229E-7,31,1100,-865,24,20,161,205,null,24,1287,1311,1311,-108]
[74314,"EMMETSBURG LOW RENT HOUSING",2926.44,3.8195741753841505E-6,535,18952,-14899,407,350,2766,3523,null,409,22167,22576,22576,-1862]
[74508,"RUTHVEN-AYRSHIRE COMMUNITY SCHOOL DIST",155898.54999999999,2.034779717198489E-4,28526,1009622,-793695,21704,18658,147375,187737,null,21792,1180911,1202703,1202703,-99179]
[74529,"WEST BEND-MALLARD COMMUNITY SCHOOL DIST",229069.07,2.9897975155863921E-4,41914,1483485,-1166214,31891,27416,216544,275851,null,32020,1735168,1767188,1767188,-145728]
[74530,"EMMETSBURG COMMUNITY SCHOOL DISTRICT",523151.18,6.8281418274413451E-4,95724,3388004,-2663415,72833,62612,494547,629992,null,73129,3962802,4035931,4035931,-332816]
[74602,"UPPER DES MOINES OPPORTUNITY INC",568386.19999999995,7.4185469415560563E-4,104001,3680953,-2893711,79131,68026,537309,684466,null,79452,4305452,4384904,4384904,-361593]
[74603,"LOST ISLAND SANITARY DISTRICT",1756.22,2.2922091545677177E-6,321,11374,-8941,245,210,1660,2115,null,245,13303,13548,13548,-1117]
[74701,"GRAETTINGER MUNICIPAL LIGHT PLANT",14734.96,1.9231992691228399E-5,2696,95426,-75017,2051,1764,13929,17744,null,2060,111615,113675,113675,-9374]
[74702,"EMMETSBURG MUNICIPAL UTILITIES",40789.24,5.3237902618043146E-5,7463,264157,-207662,5679,4882,38559,49120,null,5702,308973,314675,314675,-25949]
[75201,"PLYMOUTH COUNTY",464836.98,6.0670279403355568E-4,85054,3010353,-2366532,64715,55633,439421,559769,null,64977,3521080,3586057,3586057,-295718]
[75203,"PLYMOUTH COUNTY AGRI EXT DISTRICT",13622.66,1.7780224551345199E-5,2493,88222,-69354,1897,1630,12878,16405,null,1904,103190,105094,105094,-8666]
[75207,"PLYMOUTH CO SOIL & WATER CONS DEPT",4643.66,6.0608807340196144E-6,850,30073,-23641,646,556,4390,5592,null,649,35175,35824,35824,-2954]
[75301,"CITY OF AKRON",40295.72,5.259376289638968E-5,7373,260961,-205150,5610,4823,38092,48525,null,5633,305235,310868,310868,-25635]
[75302,"CITY OF REMSEN",43609.83,5.6919321927288092E-5,7980,282424,-222022,6071,5219,41225,52515,null,6096,330339,336435,336435,-27743]
[75303,"CITY OF HINTON",29738.32,3.8814299658052093E-5,5441,192590,-151401,4140,3559,28112,35811,null,4157,225264,229421,229421,-18919]
[75304,"CITY OF KINGSLEY",18769.009999999998,2.4497213643036201E-5,3434,121551,-95555,2613,2246,17743,22602,null,2624,142173,144797,144797,-11940]
[75305,"CITY OF LE MARS",271983.02,3.5499081455112383E-4,49767,1761402,-1384693,37865,32552,257112,327529,null,38019,2060236,2098255,2098255,-173029]
[75306,"CITY OF MERRILL",10521.84,1.3733050512405504E-5,1925,68141,-53568,1465,1259,9947,12671,null,1471,79702,81173,81173,-6694]
[75311,"CITY OF WESTFIELD",1981.57,2.5863347954224143E-6,363,12833,-10088,276,237,1873,2386,null,277,15010,15287,15287,-1261]
[75312,"AKRON CARE CENTER, INC",182032.62,{"$f":"+C1484/$C$10","v":2.3758802313716198E-4},{"$f":"ROUND(D1484*$E$10,0)","v":33308},{"$f":"+ROUND(D1484*$F$10,0)","v":1178870},{"$f":"+ROUND(D1484*$G$10,0)","v":-926746},{"$f":"ROUND(D1484*$H$10,0)","v":25343},{"$f":"ROUND(D1484*$I$10,0)","v":21786},{"$f":"ROUND(D1484*$J$10,0)","v":172080},{"$f":"ROUND(SUM(H1484:J1484),0)","v":219209},null,{"$f":"ROUND(D1484*$M$10,0)","v":25445},{"$f":"ROUND(D1484*$N$10,0)","v":1378873},{"$f":"ROUND(SUM(L1484:N1484),0)","v":1404318},{"$f":"ROUND(SUM(M1484:N1484),0)","v":1404318},{"$f":"ROUND(D1484*$Q$10,0)","v":-115805}]
[75313,"CITY OF BRUNSVILLE",188.8,2.4642077210280328E-7,35,1223,-961,26,23,178,227,null,26,1430,1456,1456,-120]
[75314,"CITY OF CRAIG",339.84,4.4355738978504579E-7,62,2201,-1730,47,41,321,409,null,48,2574,2622,2622,-216]
[75315,"CITY OF OYENS",575.84,7.5158335491354992E-7,105,3729,-2932,80,69,544,693,null,80,4362,4442,4442,-366]
[75316,"FLOYD VALLEY HOSPITAL",1411957.97,1.8428801543649718E-3,258355,9144048,-7188420,196573,168987,1334757,1700317,null,197370,10695398,10892768,10892768,-898252]
[75317,"CITY OF STRUBLE",89.68,1.1704986674883154E-7,16,581,-457,12,11,85,108,null,13,679,692,692,-57]
[75550,"HINTON COMMUNITY SCHOOL DISTRICT",501453.24,6.5449414499074308E-4,91754,3247485,-2552949,69812,60015,474035,603862,null,70096,3798443,3868539,3868539,-319012]
[75553,"LE MARS COMMUNITY SCHOOL DISTRICT",1508456.8,1.9688299223502323E-3,276012,9768989,-7679705,210007,180536,1425979,1816522,null,210859,11426364,11637223,11637223,-959642]
[75554,"AKRON-WESTFIELD COMMUNITY SCHOOL DISTRIC",455577.86,5.946178390579597E-4,83360,2950389,-2319393,63425,54525,430668,548618,null,63683,3450943,3514626,3514626,-289827]
[75557,"KINGSLEY-PIERSON COMMUNITY SCHOOL DIST",306849.59999999998,4.0049849232752293E-4,56146,1987203,-1562202,42720,36724,290072,369516,null,42893,2324346,2367239,2367239,-195210]
[75558,"REMSEN-UNION COMMUNITY SCHOOL DISTRICT",256279.47,3.3449462326004873E-4,46893,1659704,-1304744,35679,30672,242267,308618,null,35824,1941284,1977108,1977108,-163039]
[75601,"PLYMOUTH CO SOLID WASTE AGY",23487.46,3.065570989371667E-5,4298,152108,-119577,3270,2811,22203,28284,null,3283,177914,181197,181197,-14942]
[76201,"POCAHONTAS COUNTY",319660.3,4.1721895093545399E-4,58490,2070167,-1627423,44503,38258,302182,384943,null,44684,2421385,2466069,2466069,-203360]
[76203,"POCAHONTAS COUNTY AGR EXT DISTRICT",10989.3,1.4343176858418091E-5,2011,71168,-55948,1530,1315,10388,13233,null,1536,83243,84779,84779,-6991]
[76301,"CITY OF FONDA",21306.080000000002,2.7808584131801348E-5,3899,137981,-108471,2966,2550,20141,25657,null,2978,161391,164369,164369,-13554]
[76302,"CITY OF POCAHONTAS",62537.45,8.1623552512396458E-5,11443,405002,-318384,8706,7485,59118,75309,null,8742,473713,482455,482455,-39785]
[76303,"CITY OF ROLFE",14118.62,1.8427548948231355E-5,2583,91434,-71879,1966,1690,13347,17003,null,1974,106947,108921,108921,-8982]
[76304,"CITY OF GILMORE CITY",17814.62,2.3251548808887927E-5,3260,115370,-90696,2480,2132,16841,21453,null,2490,134943,137433,137433,-11333]
[76305,"CITY OF LAURENS",41623.56,5.4326852716458453E-5,7616,269560,-211910,5795,4982,39348,50125,null,5818,315293,321111,321111,-26480]
[76306,"CITY OF PALMER",2546.87,3.324161397486581E-6,466,16494,-12966,355,305,2408,3068,null,356,19292,19648,19648,-1620]
[76307,"CITY OF HAVELOCK",1946.04,2.5399612253333643E-6,356,12603,-9907,271,233,1840,2344,null,272,14741,15013,15013,-1238]
[76309,"CITY OF PLOVER",768.42,1.0029377632374791E-6,141,4976,-3912,107,92,726,925,null,107,5821,5928,5928,-489]
[76313,"CITY OF VARINA",1024.1400000000001,1.3367021691809584E-6,187,6632,-5214,143,123,968,1234,null,143,7758,7901,7901,-652]
[76315,"POCAHONTAS COMMUNITY HOSPITAL",341666.99,4.4594196757330906E-4,62517,2212686,-1739461,47567,40892,322986,411445,null,47760,2588083,2635843,2635843,-217360]
[76539,"POCAHONTAS AREA COMMUNITY SCHOOL DISTRIC",539973.05000000005,7.0476999944759321E-4,98802,3496945,-2749057,75175,64625,510449,650249,null,75480,4090226,4165706,4165706,-343517]
[76540,"LAURENS-MARATHON COMMUNITY SCHOOL DIST",110018.86,1.4359604039761766E-4,20131,712498,-560117,15317,13167,104003,132487,null,15379,833379,848758,848758,-69991]
[76601,"POCAHONTAS COUNTY SOLID WASTE COMMISSION",7673.95,1.0015999386007982E-5,1404,49698,-39069,1068,918,7254,9240,null,1073,58129,59202,59202,-4882]
[76701,"LAURENS MUNICIPAL POWER & COMMUNICATIONS",40553.410000000003,5.293009853602512E-5,7420,262630,-206461,5646,4854,38336,48836,null,5669,307187,312856,312856,-25799]
[77002,"STATE - DEPARTMENT ON AGING",214404.56,2.7983970983878073E-4,39231,1388516,-1091555,29849,25660,202682,258191,null,29971,1624087,1654058,1654058,-136399]
[77003,"STATE - DEPT OF AGRICULTURE",2080362.88,2.7152787454640431E-3,380658,13472737,-10591336,289628,248983,1966615,2505226,null,290803,15758478,16049281,16049281,-1323474]
[77007,"STATE - ATTORNEY GENERAL",2082818.18,2.7184833901766708E-3,381107,13488638,-10603836,289970,249277,1968937,2508184,null,291146,15777077,16068223,16068223,-1325036]
[77008,"STATE - AUDITOR OF STATE",706414.67,9.2200873096476147E-4,129257,4574846,-3596428,98347,84545,667790,850682,null,98746,5350999,5449745,5449745,-449403]
[77009,"STATE - BANKING/DEPT OF COMMERCE",740927.96,9.6705529648175264E-4,135573,4798359,-3772139,103152,88676,700416,892244,null,103571,5612433,5716004,5716004,-471360]
[77010,"STATE - ALCOHOLIC BEVERAGE/DEPT OF COMMERCE",307939.99,4.0192166365005035E-4,56346,1994265,-1567753,42871,36855,291103,370829,null,43045,2332605,2375650,2375650,-195904]
[77012,"STATE - DEPT OF MANAGEMENT",208945.57,2.7271466465498054E-4,38232,1353162,-1063763,29089,25007,197521,251617,null,29207,1582736,1611943,1611943,-132926]
[77013,"STATE - ETHICS & CAMPAIGN DISCLOSURE COMM",42641.08,5.5654914496278609E-5,7802,276150,-217090,5936,5103,40310,51349,null,5961,323001,328962,328962,-27127]
[77014,"STATE - LEGISLATIVE-CITIZENS AIDE",118718.84,1.5495120877091715E-4,21723,768841,-604410,16528,14209,112228,142965,null,16595,899280,915875,915875,-75526]
[77015,"STATE - CIVIL RIGHTS COMMISSION",118601.43,1.5479796585326572E-4,21701,768080,-603812,16512,14195,112117,142824,null,16579,898390,914969,914969,-75451]
[77016,"STATE - DEPARTMENT OF COMMERCE",572691.71,7.4747422327899721E-4,104789,3708836,-2915631,79730,68541,541379,689650,null,80054,4338065,4418119,4418119,-364332]
[77018,"STATE - DEPARTMENT OF NATURAL RESOURCES",4756869.7,6.2086414420891422E-3,870396,30806190,-24217701,662251,569314,4496780,5728345,null,664938,36032669,36697607,36697607,-3026201]
[77019,"STATE - JUDICIAL BRANCH",8184994.9800000004,1.0683012619857884E-2,{"$f":"ROUND(D1524*$E$10,0)+1","v":1497664},53007236,{"$f":"+ROUND(D1524*$G$10,0)","v":-41670631},1139513,{"$f":"ROUND(D1524*$I$10,0)+1","v":979601},7737466,9856580,null,{"$f":"ROUND(D1524*$M$10,0)-1","v":1144137},{"$f":"ROUND(D1524*$N$10,0)-1","v":62000271},63144408,63144408,{"$f":"ROUND(D1524*$Q$10,0)-1","v":-5207089}]
[77021,"STATE - IOWA ECONOMIC DEVELOPMENT AUTHORITY",782892.69,1.021827442497037E-3,143251,5070129,-3985785,108994,93698,740087,942779,null,109437,5930310,6039747,6039747,-498057]
[77022,"STATE - DEPARTMENT FOR THE BLIND",413561.37,5.3977813616151E-4,75672,2678284,-2105482,57576,49496,390949,498021,null,57810,3132674,3190484,3190484,-263097]
[77027,"STATE - WORKFORCE DEVELOPMENT",4846327.21,6.3254009160541537E-3,886765,31385530,-24673138,674705,{"$f":"ROUND(D1527*$I$10,0)+1","v":580021},4581346,5836072,null,677443,36710298,37387741,37387741,-3083111]
[77033,"IOWA STATE FAIR BOARD",455370.97,5.9434780731251291E-4,83322,2949050,-2318339,63397,54500,430473,548370,null,63654,3449376,3513030,3513030,-289696]
[77034,"STATE - LEGISLATIVE - HOUSE",648299.24,8.4615677581811725E-4,118624,4198482,-3300556,90256,77590,612852,780698,null,90622,4910782,5001404,5001404,-412432]
[77035,"STATE - LEGISLATIVE - SENATE",595414.18000000005,7.7713147222752902E-4,108947,3855990,-3031313,82893,71261,562859,717013,null,83230,4510185,4593415,4593415,-378788]
[77037,"STATE - OFFICE OF GOVERNOR",218034.53,2.8457752768893969E-4,39895,1412024,-1110036,30355,26095,206113,262563,null,30478,1651583,1682061,1682061,-138708]
[77038,"STATE - DEPT OF PUBLIC HEALTH",3326755.35,4.3420636755515437E-3,608719,21544559,-16936845,463150,398154,3144859,4006163,null,465030,25199739,25664769,25664769,-2116398]
[77039,"STATE - DEPT OF EDUCATION/COLLEGE AID",253590.99,3.3098563323153736E-4,46401,1642293,-1291057,35305,30350,239725,305380,null,35448,1920919,1956367,1956367,-161328]
[77040,"STATE - IOWA FINANCE AUTHORITY",695990.98,9.0840378531878538E-4,127350,4507340,-3543360,96896,83298,657936,838130,null,97289,5272041,5369330,5369330,-442772]
[77043,"STATE - DEPT OF COMMERCE/INSURANCE",754368.51,9.8459783201398964E-4,138032,4885402,-3840566,105023,90285,713122,908430,null,105449,5714243,5819692,5819692,-479910]
[77045,"STATE - LAW ENFORCEMENT ACADEMY",155639.56,2.0313993932701574E-4,28478,1007945,-792377,21668,18627,147130,187425,null,21756,1178949,1200705,1200705,-99014]
[77048,"STATE - IOWA LEGISLATIVE SERVICES AGENCY",602913.69999999995,7.8691980649024293E-4,110319,3904558,-3069494,83938,72158,569948,726044,null,84278,4566993,4651271,4651271,-383559]
[77052,"STATE - DEPT OF CULTURAL AFFAIRS",357828.27,4.6703558566530909E-4,65474,2317349,-1821740,49817,42826,338263,430906,null,50019,2710503,2760522,2760522,-227641]
[77060,"STATE - PAROLE BOARD",71751.87,9.36501652818854E-5,13129,464676,-365296,9989,8587,67829,86405,null,10030,543511,553541,553541,-45647]
[77062,"STATE - PUBLIC DEFENSE",1095960.94,1.4304424842654343E-3,200535,7097605,-5579647,152579,131167,1036037,1319783,null,153199,8301762,8454961,8454961,-697223]
[77064,"STATE - PUBLIC EMPLOYMENT RELATIONS",84540.91,1.1034235337115255E-4,15469,547499,-430406,11770,10118,79918,101806,null,11818,640386,652204,652204,-53783]
[77065,"STATE - DEPARTMENT OF EDUCATION",1899394.41,2.4790796453387099E-3,347545,12300759,-9670007,264433,227324,1795542,2287299,null,265507,14387666,14653173,14653173,-1208347]
[77066,"STATE - DEPARTMENT OF PUBLIC SAFETY",1877720.9,2.4507914934934882E-3,343579,12160398,-9559665,261416,224730,1775053,2261199,null,262477,14223492,14485969,14485969,-1194559]
[77069,"DEPT OF ADMINISTRATIVE SERVICES",1348645.57,1.7602451411675064E-3,246771,8734028,-6866090,187758,161409,1274906,1624073,null,188520,10215815,10404335,10404335,-857974]
[77070,"STATE - SECRETARY OF STATE",188680.92,2.4626534950989012E-4,34524,1221925,-960593,26268,22582,178364,227214,null,26375,1429233,1455608,1455608,-120034]
[77072,"STATE - DEPT OF HUMAN SERVICES/ADMIN",13904979.460000001,1.8148706433298835E-2,{"$f":"ROUND(D1546*$E$10,0)+1","v":2544288},{"$f":"+ROUND(D1546*$F$10,0)","v":90050699},{"$f":"+ROUND(D1546*$G$10,0)","v":-70791645},{"$f":"ROUND(D1546*$H$10,0)+1","v":1935850},{"$f":"ROUND(D1546*$I$10,0)+1","v":1664182},{"$f":"ROUND(D1546*$J$10,0)-1","v":13144700},16744732,null,{"$f":"ROUND(D1546*$M$10,0)","v":1943706},{"$f":"ROUND(D1546*$N$10,0)-1","v":105328410},107272116,107272116,{"$f":"ROUND(D1546*$Q$10,0)-1","v":-8845999}]
[77077,"STATE - DEPT OF CORRECTIONS/MITCHELLVILLE",186628.48000000001,2.4358651556129543E-4,34149,1208634,-950144,25982,22336,176424,224742,null,26088,1413686,1439774,1439774,-118728]
[77078,"STATE - TREASURER OF STATE",168895.42,{"$f":"+C1548/$C$10","v":2.2044141843764427E-4},{"$f":"ROUND(D1548*$E$10,0)","v":30904},{"$f":"+ROUND(D1548*$F$10,0)","v":1093792},{"$f":"+ROUND(D1548*$G$10,0)","v":-859864},{"$f":"ROUND(D1548*$H$10,0)","v":23514},{"$f":"ROUND(D1548*$I$10,0)","v":20214},{"$f":"ROUND(D1548*$J$10,0)","v":159661},{"$f":"ROUND(SUM(H1548:J1548),0)","v":203389},null,{"$f":"ROUND(D1548*$M$10,0)","v":23609},{"$f":"ROUND(D1548*$N$10,0)","v":1279361},{"$f":"ROUND(SUM(L1548:N1548),0)","v":1302970},{"$f":"ROUND(SUM(M1548:N1548),0)","v":1302970},{"$f":"ROUND(D1548*$Q$10,0)","v":-107447}]
[77080,"STATE - DEPT OF EDUCATION/VOCATIONAL REHAB",2687741.99,3.5080267817210009E-3,491794,17406214,-13683564,374187,321675,2540785,3236647,null,375706,20359296,20735002,20735002,-1709874]
[77084,"OFFICE OF PROFESSIONAL REGULATION",79428.05,1.036690752522249E-4,14533,514388,-404376,11058,9506,75085,95649,null,11103,601657,612760,612760,-50530]
[77090,"STATE - DEPARTMENT OF COMMERCE/CREDIT UNION",121461.2,1.5853052269350107E-4,22225,786601,-618371,16910,14537,114820,146267,null,16978,920053,937031,937031,-77271]
[77093,"STATE - DEPT OF CORRECTIONS/CLARINDA",159110.62,2.0767034867667227E-4,29114,1030424,-810048,22151,19043,150411,191605,null,22241,1205242,1227483,1227483,-101222]
[77096,"STATE - IOWA PBS",649992.09,8.4836627478026888E-4,118933,4209445,-3309175,90492,77793,614453,782738,null,90859,4923606,5014465,5014465,-413509]
[77099,"STATE - CONSUMER ADVOCATE",125655.13,1.6400441818473579E-4,22992,813761,-639723,17494,15039,118785,151318,null,17565,951821,969386,969386,-79939]
[77101,"STATE - DEPARTMENT OF CORRECTION",337491.46,4.4049208766579629E-4,61753,2185645,-1718203,46985,40392,319039,406416,null,47176,2556454,2603630,2603630,-214704]
[77105,"STATE - LOTTERY",716668.24,9.3539163687689144E-4,131134,4641249,-3648630,99774,85773,677483,863030,null,100179,5428669,5528848,5528848,-455926]
[77110,"5TH JUDICIAL DIST DEPT CORR SERVICES",1456797.66,1.9014046831290097E-3,266560,9434437,-7416703,202815,174353,1377145,1754313,null,203638,11035053,11238691,11238691,-926778]
[77111,"STATE - DEPT OF INSPECTIONS & APPEALS",3783423.93,4.9381051166463045E-3,692278,24502012,-19261791,526728,452809,3576559,4556096,null,528865,28658944,29187809,29187809,-2406919]
[77116,"STATE - DEPARTMENT OF HUMAN RIGHTS",310192.53999999998,4.0486168012356821E-4,56758,2008853,-1579221,43185,37125,293232,373542,null,43360,2349668,2393028,2393028,-197337]
[77120,"STATE - GOVENOR'S ALLIANCE ON SUBSTANCE ABU",31423.040000000001,4.1013187386744015E-5,5750,203500,-159978,4375,3761,29705,37841,null,4392,238025,242417,242417,-19991]
[77123,"STATE - IOWA TELECOMMUNICTIONS & TECH NETWORK",640307.78,8.3572636404148247E-4,117161,4146728,-3259871,89144,76634,605298,771076,null,89505,4850248,4939753,4939753,-407348]
[77201,"POLK COUNTY",6374996.5700000003,8.3206121659540385E-3,{"$f":"ROUND(D1562*$E$10,0)+1","v":1166477},41285419,{"$f":"+ROUND(D1562*$G$10,0)","v":-32455747},887526,{"$f":"ROUND(D1562*$I$10,0)+1","v":762976},6026433,7676935,null,891128,48289770,49180898,49180898,-4055612]
[77202,"BROADLAWNS MEDICAL CENTER",7862626.6600000001,1.0262259175388163E-2,{"$f":"ROUND(D1563*$E$10,0)+1","v":1438678},50919531,{"$f":"+ROUND(D1563*$G$10,0)","v":-40029421},1094633,{"$f":"ROUND(D1563*$I$10,0)+1","v":941019},7432724,9468376,null,{"$f":"ROUND(D1563*$M$10,0)-1","v":1099075},{"$f":"ROUND(D1563*$N$10,0)-1","v":59558373},60657448,60657448,-5002005]
[77204,"POLK COUNTY AGRICULTURAL EXTENSION DIST",41947.38,5.4749500886068252E-5,7675,271657,-213558,5840,5020,39654,50514,null,5864,317746,323610,323610,-26686]
[77205,"POLK COUNTY ASSESSOR",325622.63,4.2500095285352447E-4,59581,2108780,-1657777,45333,38971,307819,392123,null,45517,2466549,2512066,2512066,-207153]
[77213,"POLK COUNTY SOIL & WATER CONS DISTRICT",18744.689999999999,2.4465471306290755E-5,3430,121393,-95431,2610,2243,17720,22573,null,2620,141989,144609,144609,-11925]
[77301,"CITY OF WEST DES MOINES",1958974.88,2.5568437630275227E-3,358447,12686610,-9973338,272728,234455,1851865,2359048,null,273835,14838980,15112815,15112815,-1246250]
[77303,"CITY OF MITCHELLVILLE",41593,5.4286965964363851E-5,7611,269362,-211754,5791,4978,39319,50088,null,5814,315062,320876,320876,-26460]
[77304,"CITY OF DES MOINES",7570218.2599999998,9.8806092617369692E-3,{"$f":"ROUND(D1569*$E$10,0)+1","v":1385174},49025851,{"$f":"+ROUND(D1569*$G$10,0)","v":-38540741},1053924,{"$f":"ROUND(D1569*$I$10,0)+1","v":906023},7156304,9116251,null,1058202,{"$f":"ROUND(D1569*$N$10,0)-1","v":57343418},58401620,58401620,-4815982]
[77305,"CITY OF URBANDALE",905236.87,1.1815104260663397E-3,165637,5862448,-4608652,126027,108341,855741,1090109,null,126538,6857052,6983590,6983590,-575889]
[77307,"CITY OF ALTOONA",454878.83,5.9370546875963867E-4,83232,2945862,-2315834,63328,54441,430008,547777,null,63585,3445648,3509233,3509233,-289382]
[77308,"CITY OF GRIMES",289168.19,3.7742080851361289E-4,52911,1872696,-1472184,40258,34608,273357,348223,null,40421,2190411,2230832,2230832,-183962]
[77309,"CITY OF ANKENY",1255469.83,1.6386326528621566E-3,229722,8130608,-6391723,174786,150258,1186825,1511869,null,175496,9510021,9685517,9685517,-798698]
[77310,"CITY OF BONDURANT",108718.61,1.4189896090118404E-4,19893,704078,-553497,15136,13012,102774,130922,null,15197,823529,838726,838726,-69164]
[77314,"CITY OF WINDSOR HEIGHTS",62313.43,8.1331162780582536E-5,11402,403551,-317244,8675,7458,58906,75039,null,8710,472016,480726,480726,-39642]
[77317,"CITY OF ELKHART",20568.669999999998,2.6846120458303844E-5,3764,133206,-104717,2864,2462,19444,24770,null,2875,155805,158680,158680,-13085]
[77318,"CITY OF RUNNELLS",8640.8799999999992,1.1278031362540626E-5,1581,55960,-43992,1203,1034,8168,10405,null,1208,65454,66662,66662,-5497]
[77320,"CITY OF CLIVE",611238.96,7.9778589228026722E-4,111842,3958474,-3111879,85097,73155,577818,736070,null,85442,4630056,4715498,4715498,-388855]
[77321,"CITY OF PLEASANT HILL",230213.96,3.0047405599599501E-4,42124,1490900,-1172042,32050,27553,217627,277230,null,32180,1743841,1776021,1776021,-146456]
[77322,"CITY OF POLK CITY",96300.76,1.2569124805766286E-4,17621,623658,-490277,13407,11526,91035,115968,null,13461,729466,742927,742927,-61264]
[77330,"CITY OF JOHNSTON",471013.88,6.1476485159288731E-4,86185,3050355,-2397979,65574,56372,445260,567206,null,65841,3567869,3633710,3633710,-299647]
[77331,"CITY OF ALLEMAN",8166.14,1.0658403198620687E-5,1494,52885,-41575,1137,977,7720,9834,null,1142,61857,62999,62999,-5195]
[77402,"SAYLOR TOWNSHIP TRUSTEES - POLK COUNTY",5923.9,7.7318432831556997E-6,1084,38364,-30159,825,709,5600,7134,null,828,44873,45701,45701,-3769]
[77515,"JOHNSTON COMMUNITY SCHOOL DISTRICT",4799176.01,6.2638594165331067E-3,878137,31080172,-24433087,668140,{"$f":"ROUND(D1584*$I$10,0)","v":574377},4536773,5779290,null,670852,36353134,37023986,37023986,-3053115]
[77517,"SAYDEL COMMUNITY SCHOOL DISTRICT",970691.18,1.2669410489882476E-3,177614,6286339,-4941886,135139,116175,917617,1168931,null,135688,7352859,7488547,7488547,-617529]
[77559,"WEST DES MOINES COMMUNITY SCHOOL DIST",6743803.7000000002,8.8019773022443935E-3,{"$f":"ROUND(D1586*$E$10,0)+1","v":1233960},43673868,{"$f":"+ROUND(D1586*$G$10,0)","v":-34333381},938871,{"$f":"ROUND(D1586*$I$10,0)+1","v":807116},6375075,8121062,null,942682,{"$f":"ROUND(D1586*$N$10,0)-1","v":51083435},52026117,52026117,-4290238]
[77560,"ANKENY COMMUNITY SCHOOL DISTRICT",8324416.7699999996,1.0864985210640483E-2,{"$f":"ROUND(D1587*$E$10,0)+1","v":1523175},{"$f":"+ROUND(D1587*$F$10,0)+1","v":53910153},{"$f":"+ROUND(D1587*$G$10,0)","v":-42380441},1158924,{"$f":"ROUND(D1587*$I$10,0)+1","v":996287},7869265,10024476,null,{"$f":"ROUND(D1587*$M$10,0)-1","v":1163627},{"$f":"ROUND(D1587*$N$10,0)-1","v":63056373},64220000,64220000,{"$f":"ROUND(D1587*$Q$10,0)-1","v":-5295785}]
[77563,"NORTH POLK COMMUNITY SCHOOL DISTRICT",1279197.07,1.6696013223572229E-3,234063,8284269,-6512521,178090,153097,1209255,1540442,null,178812,9689751,9868563,9868563,-813793]
[77565,"DES MOINES INDEPENDENT COMM SCHOOL DIST",23416503,3.0563097188599619E-2,{"$f":"ROUND(D1589*$E$10,0)+1","v":4284675},{"$f":"+ROUND(D1589*$F$10,0)-1","v":151648729},{"$f":"+ROUND(D1589*$G$10,0)-1","v":-119215767},{"$f":"ROUND(D1589*$H$10,0)+1","v":3260042},{"$f":"ROUND(D1589*$I$10,0)+1","v":2802544},{"$f":"ROUND(D1589*$J$10,0)-1","v":22136165},28198751,null,{"$f":"ROUND(D1589*$M$10,0)","v":3273273},{"$f":"ROUND(D1589*$N$10,0)-1","v":177376963},180650236,180650236,{"$f":"ROUND(D1589*$Q$10,0)","v":-14896989}]
[77566,"BONDURANT FARRAR COMMUNITY SCHOOL DISTRI",1468201.06,1.9162883411406471E-3,268647,9508287,-7474759,204403,175718,1387925,1768046,null,205232,11121432,11326664,11326664,-934033]
[77567,"URBANDALE COMMUNITY SCHOOL DISTRICT",3006166.86,3.9236332558848499E-3,550058,19468380,-15304697,418518,359785,2841800,3620103,null,420217,22771323,23191540,23191540,-1912448]
[77569,"SOUTHEAST POLK COMMUNITY SCHOOL DISTRICT",5020827.8499999996,6.5531582383064483E-3,918694,32515622,-25561538,698999,{"$f":"ROUND(D1592*$I$10,0)","v":600905},4746305,6046209,null,701836,38032118,38733954,38733954,-3194124]
[77570,"DES MOINES AREA COMMUNITY COLLEGE",3664200.32,4.7824950847125992E-3,670463,23729902,-18654811,510129,438540,3463854,4412523,null,512200,27755841,28268041,28268041,-2331072]
[77605,"DES MOINES AREA REGIONAL TRANSIT AUTH",1457195.77,1.9019242942178967E-3,266633,9437015,-7418730,202871,174401,1377521,1754793,null,203694,11038068,11241762,11241762,-927031]
[77606,"AEA 11 - HEARTLAND",5007146.88,6.535301907848211E-3,916191,32427022,-25491887,697094,{"$f":"ROUND(D1595*$I$10,0)","v":599267},4733373,6029734,null,699923,37928486,38628409,38628409,-3185421]
[77608,"CENTRAL IOWA REGIONAL HOUSING AUTHORITY",68534.990000000005,8.945151033823041E-5,12540,443843,-348919,9541,8202,64788,82531,null,9580,519144,528724,528724,-43600]
[77609,"HIRTA",76132.08,9.9367192454408813E-5,13930,493043,-387596,10599,9112,71969,91680,null,10642,576691,587333,587333,-48433]
[77610,"MUNICIPAL FIRE & POLICE RETIREMENT",93581.17,1.2214165341993479E-4,17123,606045,-476431,13028,11200,88464,112692,null,13081,708865,721946,721946,-59534]
[77611,"DES MOINES AREA MPO",64503.7,8.4189891723980873E-5,11803,417735,-328395,8980,7720,60977,77677,null,9017,488607,497624,497624,-41036]
[77701,"DES MOINES WATER WORKS",1677147.18,2.1890037236527494E-3,306879,10861453,-8538525,233492,200725,1585446,2019663,null,234440,12704172,12938612,12938612,-1066959]
[77704,"WEST DES MOINES WATER WORKS",285581.03000000003,3.7273886605145034E-4,52255,1849465,-1453922,39759,34179,269966,343904,null,39920,2163239,2203159,2203159,-181679]
[77706,"METRO WASTE AUTHORITY",554988.42000000004,7.2436798180357449E-4,101550,3594187,-2825502,77265,66422,524643,668330,null,77579,4203965,4281544,4281544,-353070]
[78001,"IOWA SCHOOL FOR THE DEAF",329114.59000000003,4.2955864077382167E-4,60220,2131395,-1675555,45819,39389,311120,396328,null,46005,2493000,2539005,2539005,-209374]
[78003,"4TH JUDICIAL DIST DEPT CORR SERVICES",345077.99,4.5039398692522996E-4,63141,2234776,-1756827,48042,41300,326210,415552,null,48237,2613921,2662158,2662158,-219530]
[78201,"POTTAWATTAMIE COUNTY",1764499.66,2.3030157234763442E-3,322862,11427160,-8983245,245653,211180,1668023,2124856,null,246650,13365855,13612505,13612505,-1122530]
[78203,"E POTTAWATTAMIE CO AGR EXT DIST",9917.84,1.2944712872839333E-5,1815,64229,-50493,1381,1187,9376,11944,null,1386,75126,76512,76512,-6309]
[78204,"WEST POTTAWATTAMIE CO EXT SERVICE",22358.6,2.9182327728483772E-5,4091,144798,-113830,3113,2676,21136,26925,null,3125,169363,172488,172488,-14224]
[78205,"POTTAWATTAMIE COUNTY ASSESSOR",91840.75,1.1987006634269347E-4,16805,594774,-467570,12786,10992,86819,110597,null,12838,695682,708520,708520,-58427]
[78301,"CITY OF COUNCIL BLUFFS",1619424.28,2.1136640966081897E-3,296317,10487631,-8244651,225456,193817,1530879,1950152,null,226371,12266928,12493299,12493299,-1030237]
[78302,"CITY OF MCCLELLAND",264.32,3.4498908094392454E-7,48,1712,-1346,37,32,250,319,null,37,2002,2039,2039,-168]
[78303,"CITY OF MINDEN",13579.83,1.7724323059453444E-5,2485,87945,-69136,1891,1625,12837,16353,null,1898,102865,104763,104763,-8639]
[78304,"CITY OF WALNUT",18508.52,{"$f":"+C1612/$C$10","v":2.4157223458051778E-5},{"$f":"ROUND(D1612*$E$10,0)","v":3387},{"$f":"+ROUND(D1612*$F$10,0)","v":119864},{"$f":"+ROUND(D1612*$G$10,0)","v":-94229},{"$f":"ROUND(D1612*$H$10,0)","v":2577},{"$f":"ROUND(D1612*$I$10,0)","v":2215},{"$f":"ROUND(D1612*$J$10,0)","v":17497},{"$f":"ROUND(SUM(H1612:J1612),0)","v":22289},null,{"$f":"ROUND(D1612*$M$10,0)","v":2587},{"$f":"ROUND(D1612*$N$10,0)","v":140200},{"$f":"ROUND(SUM(L1612:N1612),0)","v":142787},{"$f":"ROUND(SUM(M1612:N1612),0)","v":142787},{"$f":"ROUND(D1612*$Q$10,0)","v":-11775}]
[78305,"CITY OF CARSON",16357.94,2.1350297694975263E-5,2993,105936,-83280,2277,1958,15464,19699,null,2287,123909,126196,126196,-10407]
[78307,"CITY OF OAKLAND",39120.230000000003,5.1059519499148554E-5,7158,253348,-199165,5446,4682,36981,47109,null,5468,296331,301799,301799,-24887]
[78309,"CITY OF NEOLA",15516.11,2.0251545583856074E-5,2839,100485,-78994,2160,1857,14668,18685,null,2169,117533,119702,119702,-9871]
[78310,"CITY OF UNDERWOOD",15130.74,1.9748562676307038E-5,2769,97989,-77032,2106,1811,14303,18220,null,2115,114613,116728,116728,-9626]
[78311,"CITY OF AVOCA",48340.06,6.3093193372329637E-5,8845,313057,-246104,6730,5785,45697,58212,null,6757,366170,372927,372927,-30753]
[78313,"CITY OF CARTER LAKE",56416.59,7.3634638067835215E-5,10323,365362,-287223,7854,6752,53332,67938,null,7886,427348,435234,435234,-35891]
[78314,"CITY OF MACEDONIA",7237.47,9.4463079738923489E-6,1324,46871,-36847,1008,866,6842,8716,null,1012,54823,55835,55835,-4604]
[78317,"CITY OF HANCOCK",7179.96,9.3712462228137872E-6,1314,46498,-36554,1000,859,6787,8646,null,1004,54387,55391,55391,-4568]
[78318,"CITY OF TREYNOR",26479.39,3.456076127442398E-5,4845,171484,-134809,3686,3169,25032,31887,null,3701,200578,204279,204279,-16846]
[78322,"CITY OF CRESCENT",10242.450000000001,1.3368392146315452E-5,1874,66332,-52145,1426,1226,9682,12334,null,1432,77585,79017,79017,-6516]
[78501,"COUNCIL BLUFFS COMMUNITY SCHOOL DISTRICT",6741824.3499999996,8.799393864981353E-3,{"$f":"ROUND(D1623*$E$10,0)+1","v":1233598},43661050,{"$f":"+ROUND(D1623*$G$10,0)","v":-34323304},938596,{"$f":"ROUND(D1623*$I$10,0)+1","v":806879},6373204,8118679,null,942405,{"$f":"ROUND(D1623*$N$10,0)-1","v":51068441},52010846,52010846,-4288979]
[78551,"UNDERWOOD COMMUNITY SCHOOL DISTRICT",471226.94,6.1504293639004948E-4,86224,3051735,-2399064,65604,56398,445462,567464,null,65870,3569483,3635353,3635353,-299783]
[78553,"TREYNOR COMMUNITY SCHOOL DISTRICT",480457.61,6.2709075857451013E-4,87913,3111514,-2446058,66889,57502,454188,578579,null,67161,3639404,3706565,3706565,-305655]
[78554,"TRI-CENTER COMMUNITY SCHOOL DISTRICT",467160.3,6.0973517914076898E-4,85479,3025399,-2378360,65038,55911,441618,562567,null,65302,3538678,3603980,3603980,-297196]
[78558,"LEWIS CENTRAL COMMUNITY SCHOOL DISTRICT",2007307.14,2.619926775880666E-3,367290,12999617,-10219402,279457,240239,1897554,2417250,null,280591,15205090,15485681,15485681,-1276998]
[78560,"IOWA WESTERN COMMUNITY COLLEGE",1147947.1599999999,1.4982946265912087E-3,210048,7434275,-5844314,159817,137389,1085181,1382387,null,160466,8695550,8856016,8856016,-730295]
[78563,"RIVERSIDE COMMUNITY SCHOOL DISTRICT",499482.19,6.5192154084427472E-4,91394,3234720,-2542914,69538,59779,472172,601489,null,69820,3783513,3853333,3853333,-317758]
[78701,"COUNCIL BLUFFS WATER WORKS",279809.13,3.6520541237295367E-4,51199,1812085,-1424536,38955,33488,264510,336953,null,39113,2119518,2158631,2158631,-178008]
[79201,"POWESHIEK COUNTY",264840.84000000003,3.4566887858662596E-4,48460,1715148,-1348331,36871,31697,250360,318928,null,37021,2006135,2043156,2043156,-168485]
[79203,"POWESHIEK COUNTY AGRICULTURAL EXT. DIST",15365.09,2.0054435070069179E-5,2811,99507,-78225,2139,1839,14525,18503,null,2148,116389,118537,118537,-9775]
[79204,"POWESHIEK CO ASSESSOR",22359.21,2.9183123897291943E-5,4091,144802,-113833,3113,2676,21137,26926,null,3125,169368,172493,172493,-14224]
[79206,"POWESHIEK WATER ASSOCIATION",120270.2,1.5697603572541614E-4,22007,778888,-612308,16744,14394,113694,144832,null,16812,911031,927843,927843,-76513]
[79207,"POWESHIEK COUNTY SOIL & WATER CONS DIST",717.43,9.3638588204297737E-7,131,4646,-3653,100,86,678,864,null,100,5434,5534,5534,-456]
[79301,"CITY OF GRINNELL",222710.12,2.9068008329188541E-4,40751,1442304,-1133840,31006,26654,210533,268193,null,31132,1687000,1718132,1718132,-141683]
[79302,"CITY OF DEEP RIVER",3956.2,5.1636115391584227E-6,724,25621,-20141,551,473,3740,4764,null,553,29968,30521,30521,-2517]
[79303,"CITY OF BROOKLYN",24130.41,3.1494884869476717E-5,4415,156272,-122850,3359,2888,22811,29058,null,3373,182785,186158,186158,-15351]
[79304,"CITY OF MONTEZUMA",46767.28,6.1040409145910957E-5,8557,302872,-238097,6511,5597,44210,56318,null,6537,354256,360793,360793,-29752]
[79308,"CITY OF MALCOM",6660.82,8.6936674112171275E-6,1219,43136,-33911,927,797,6297,8021,null,931,50455,51386,51386,-4237]
[79311,"CITY OF SEARSBORO",441.81,5.7664810022637443E-7,81,2861,-2249,62,53,418,533,null,62,3347,3409,3409,-281]
[79312,"CITY OF GUERNSEY",410.4,5.3565193257939852E-7,75,2658,-2089,57,49,388,494,null,57,3109,3166,3166,-261]
[79313,"CITY OF HARTWICK",361.08,4.7127972664661117E-7,66,2338,-1838,50,43,341,434,null,50,2735,2785,2785,-230]
[79314,"GRINNELL LOW RENT HOUSING AUTHORITY",6291.75,8.2119591783782437E-6,1151,40746,-32032,876,753,5948,7577,null,879,47659,48538,48538,-4003]
[79538,"MONTEZUMA COMMUNITY SCHOOL DISTRICT",311647.21999999997,4.0676032084794586E-4,57024,2018273,-1586627,43387,37299,294607,375293,null,43564,2360687,2404251,2404251,-198262]
[79541,"GRINNELL NEWBURG COMMUNITY SCHOOL DIST",1170415.6499999999,1.5276203821726923E-3,214159,7579785,-5958703,162945,140078,1106421,1409444,null,163606,8865746,9029352,9029352,-744589]
[79543,"BROOKLYN GUERNSEY MALCOM COMM SCH DIST",370290.01,4.833005835071755E-4,67754,2398053,-1885184,51552,44317,350044,445913,null,51761,2804899,2856660,2856660,-235569]
[79701,"MONTEZUMA MUNICIPAL LIGHT AND POWER",31125.7,4.0625100774577456E-5,5695,201575,-158464,4333,3725,29424,37482,null,4351,235773,240124,240124,-19801]
[79702,"BROOKLYN MUNICIPAL UTILITIES",23240.04,3.0332778604343387E-5,4252,150506,-118317,3235,2781,21969,27985,null,3249,176040,179289,179289,-14785]
[80201,"RINGGOLD COUNTY",263693.93,3.4417193765583979E-4,48250,1707721,-1342492,36711,31560,249276,317547,null,36860,1997447,2034307,2034307,-167755]
[80203,"RINGGOLD COUNTY HOSPITAL",823812.15,1.0752353075777032E-3,150738,5335129,-4194110,114691,98596,778769,992056,null,115156,6240270,6355426,6355426,-524089]
[80204,"RINGGOLD COUNTY EXTENSION",5324.06,6.9489352538223025E-6,974,34479,-27105,741,637,5033,6411,null,744,40329,41073,41073,-3387]
[80207,"SUN VALLEY SANITARY DISTRICT",7842.46,1.0235937756278338E-5,1435,50789,-39927,1092,939,7414,9445,null,1096,59406,60502,60502,-4989]
[80301,"CITY OF DIAGONAL",6741.61,8.7991140964829414E-6,1234,43660,-34322,939,807,6373,8119,null,942,51067,52009,52009,-4289]
[80303,"CITY OF MOUNT AYR",41933.03,5.4730771341154719E-5,7673,271564,-213485,5838,5019,39640,50497,null,5862,317637,323499,323499,-26677]
[80307,"CITY OF KELLERTON",4036.91,5.2689538088428359E-6,739,26144,-20552,562,483,3816,4861,null,564,30579,31143,31143,-2568]
[80308,"CITY OF TINGLEY",913.61,1.1924389915298838E-6,167,5917,-4651,127,109,864,1100,null,128,6920,7048,7048,-581]
[80309,"CITY OF BENTON",51.92,6.7765712328270888E-8,10,336,-264,7,6,49,62,null,7,393,400,400,-33]
[80310,"CITY OF REDDING",113.28,1.4785246326168194E-7,21,734,-577,16,14,107,137,null,16,858,874,874,-72]
[80315,"LOW RENT HOUSING AGENCY OF MT AYR",5419.45,7.0734377826935226E-6,992,35097,-27591,754,649,5123,6526,null,758,41052,41810,41810,-3448]
[80552,"MOUNT AYR COMMUNITY SCHOOL DISTRICT",438820.99,5.7274686001438822E-4,80294,2841870,-2234082,61093,52519,414828,528440,null,61341,3324012,3385353,3385353,-279167]
[80553,"DIAGONAL COMM SCH DIST",120402.11,1.5714820396719624E-4,22031,779742,-612979,16762,14410,113819,144991,null,16830,912030,928860,928860,-76597]
[81201,"SAC COUNTY",300540.69,3.9226413600693453E-4,54992,1946346,-1530083,41841,35969,284108,361918,null,42011,2276557,2318568,2318568,-191196]
[81203,"SAC CO AGRI EXT DIST",8560.5499999999993,1.1173185066867861E-5,1566,55439,-43583,1192,1025,8092,10309,null,1197,64845,66042,66042,-5446]
[81204,"SAC COUNTY ASSESSOR",17062.22,2.2269520265825697E-5,3122,110497,-86865,2375,2042,16129,20546,null,2385,129244,131629,131629,-10855]
[81207,"SAC CO SOIL & WATER CONS DIST",2734.35,3.5688593124962923E-6,500,17708,-13921,381,327,2585,3293,null,382,20712,21094,21094,-1740]
[81301,"CITY OF ODEBOLT",15277.87,1.9940595982448382E-5,2795,98942,-77781,2127,1828,14443,18398,null,2136,115728,117864,117864,-9719]
[81303,"CITY OF SCHALLER",12739.42,1.6627424324904097E-5,2331,82502,-64858,1774,1525,12043,15342,null,1781,96499,98280,98280,-8104]
[81304,"CITY OF AUBURN",9869.35,1.2881423978563565E-5,1806,63915,-50246,1374,1181,9330,11885,null,1380,74759,76139,76139,-6279]
[81305,"CITY OF LAKE VIEW",53503.77,6.9832840645184328E-5,9790,346498,-272393,7449,6403,50578,64430,null,7479,405284,412763,412763,-34038]
[81306,"CITY OF SAC CITY",100473.7,1.3113774751072788E-4,18384,650683,-511522,13988,12025,94980,120993,null,14045,761075,775120,775120,-63919]
[81307,"CITY OF EARLY",11085.3,1.4468475556097483E-5,2028,71790,-56436,1543,1327,10479,13349,null,1550,83970,85520,85520,-7052]
[81309,"CITY OF LYTTON",10050.92,1.311840819249739E-5,1839,65091,-51170,1399,1203,9501,12103,null,1405,76134,77539,77539,-6394]
[81311,"CITY OF WALL LAKE",31707.119999999999,4.1383967116293617E-5,5802,205340,-161424,4414,3795,29973,38182,null,4432,240177,244609,244609,-20171]
[81316,"CITY OF NEMAHA",237.84,3.1042752350069242E-7,44,1540,-1211,33,28,225,286,null,33,1802,1835,1835,-151]
[81548,"SCHALLER-CRESTLAND COMM SCH DIST",246613.64,{"$f":"+C1676/$C$10","v":3.218788325205655E-4},{"$f":"ROUND(D1676*$E$10,0)","v":45125},{"$f":"+ROUND(D1676*$F$10,0)","v":1597106},{"$f":"+ROUND(D1676*$G$10,0)","v":-1255535},{"$f":"ROUND(D1676*$H$10,0)","v":34334},{"$f":"ROUND(D1676*$I$10,0)","v":29515},{"$f":"ROUND(D1676*$J$10,0)","v":233130},{"$f":"ROUND(SUM(H1676:J1676),0)","v":296979},null,{"$f":"ROUND(D1676*$M$10,0)","v":34473},{"$f":"ROUND(D1676*$N$10,0)","v":1868066},{"$f":"ROUND(SUM(L1676:N1676),0)","v":1902539},{"$f":"ROUND(SUM(M1676:N1676),0)","v":1902539},{"$f":"ROUND(D1676*$Q$10,0)","v":-156889}]
[81601,"SAC COUNTY SOLID WASTE AGENCY",10915.57,1.4246944848210783E-5,1997,70691,-55572,1520,1306,10319,13145,null,1526,82684,84210,84210,-6944]
[82201,"SCOTT COUNTY",2379534.9500000002,3.1057565658082912E-3,435399,15410220,-12114451,331278,284788,2249430,2865496,null,332623,18024668,18357291,18357291,-1513800]
[82205,"SCOTT CO AGR EXT DIST",38116.85,4.9749913173340758E-5,6974,246850,-194057,5307,4562,36033,45902,null,5328,288730,294058,294058,-24249]
[82211,"WASTE COMMISSION OF SCOTT COUNTY",353538.1,4.6143607822965075E-4,64689,2289565,-1799898,49220,42312,334208,425740,null,49419,2678005,2727424,2727424,-224912]
[82301,"CITY OF DAVENPORT",3154951.05,4.1178256021586323E-3,577282,20431929,-16062172,439232,377592,2982449,3799273,null,441014,23898344,24339358,24339358,-2007100]
[82303,"CITY OF ELDRIDGE",161308.04,2.1053840976265821E-4,29516,1044655,-821235,22457,19306,152488,194251,null,22548,1221887,1244435,1244435,-102620]
[82304,"CITY OF WALCOTT",39454.160000000003,5.1495363187857712E-5,7219,255511,-200865,5493,4722,37297,47512,null,5515,298860,304375,304375,-25100]
[82305,"CITY OF BUFFALO",32441.83,4.2342906763918883E-5,5936,210098,-165165,4517,3883,30668,39068,null,4535,245743,250278,250278,-20639]
[82308,"CITY OF BETTENDORF",1256550.53,1.6400431768473869E-3,229919,8137607,-6397225,174937,150387,1187846,1513170,null,175647,9518207,9693854,9693854,-799386]
[82309,"CITY OF PRINCETON",18107.93,2.3634375486141492E-5,3313,117270,-92189,2521,2167,17118,21806,null,2531,137165,139696,139696,-11520]
[82311,"CITY OF LE CLAIRE",80643.39,1.0525533066095064E-4,14756,522258,-410564,11227,9652,76234,97113,null,11273,610863,622136,622136,-51303]
[82312,"CITY OF LONG GROVE",18980.62,2.4773405907785534E-5,3473,122921,-96632,2642,2272,17943,22857,null,2653,143776,146429,146429,-12075]
[82316,"CITY OF BLUE GRASS",29876.03,3.8994038029483649E-5,5467,193482,-152102,4159,3576,28243,35978,null,4176,226307,230483,230483,-19006]
[82317,"CITY OF DIXON",2019.21,2.6354623264708757E-6,369,13077,-10280,281,242,1909,2432,null,282,15295,15577,15577,-1285]
[82319,"CITY OF RIVERDALE",16261.89,2.1224933737557494E-5,2976,105314,-82791,2264,1946,15373,19583,null,2273,123182,125455,125455,-10345]
[82320,"CITY OF DONAHUE",1114.1500000000001,1.4541827502030629E-6,204,7215,-5672,155,133,1053,1341,null,156,8440,8596,8596,-709]
[82321,"CITY OF MAYSVILLE",694.04,9.0585737643130065E-7,127,4495,-3533,97,83,656,836,null,97,5257,5354,5354,-442]
[82322,"CITY OF NEW LIBERTY",1153.56,1.5056204759899878E-6,211,7471,-5873,161,138,1090,1389,null,161,8738,8899,8899,-734]
[82324,"CITY OF MCCAUSLAND",5129.2700000000004,6.6946963650622128E-6,939,33218,-26114,714,614,4849,6177,null,717,38854,39571,39571,-3263]
[82501,"DAVENPORT COMMUNITY SCHOOL DISTRICT",11112470.289999999,1.4503938076436768E-2,{"$f":"ROUND(D1696*$E$10,0)+1","v":2033324},{"$f":"+ROUND(D1696*$F$10,0)+1","v":71965999},{"$f":"+ROUND(D1696*$G$10,0)","v":-56574701},{"$f":"ROUND(D1696*$H$10,0)+1","v":1547077},{"$f":"ROUND(D1696*$I$10,0)+1","v":1329968},{"$f":"ROUND(D1696*$J$10,0)-1","v":10504876},13381921,null,{"$f":"ROUND(D1696*$M$10,0)","v":1553355},{"$f":"ROUND(D1696*$N$10,0)-1","v":84175516},85728871,85728871,{"$f":"ROUND(D1696*$Q$10,0)-1","v":-7069475}]
[82520,"BETTENDORF COMMUNITY SCHOOL DISTRICT",3033322.89,3.959077164146751E-3,555027,19644247,-15442951,422299,363035,2867471,3652805,null,424013,22977026,23401039,23401039,-1929724]
[82550,"NORTH SCOTT COMMUNITY SCHOOL DISTRICT",2083910.89,2.7199095895510585E-3,381307,13495715,-10609399,290122,249407,1969969,2509498,null,291299,15785354,16076653,16076653,-1325732]
[82552,"PLEASANT VALLEY COMMUNITY SCHOOL DIST",3124798.84,4.0784710954382625E-3,571765,20236659,-15908664,435034,373983,2953945,3762962,null,436800,23669945,24106745,24106745,-1987918]
[82553,"EASTERN IOWA COMMUNITY COLLEGE",1467963.97,1.9159788925132218E-3,268603,9506751,-7473552,204370,175689,1387701,1767760,null,205199,11119636,11324835,11324835,-933882]
[82603,"7TH JUDICIAL DIST DEPT CORR SERVICES",605673.94999999995,7.9052247034721733E-4,110824,3922434,-3083547,84322,72489,572558,729369,null,84664,4587901,4672565,4672565,-385315]
[82604,"AEA 9 - MISSISSIPPI BEND",2113133.79,2.7580511657220494E-3,386654,13684966,-10758176,294190,252905,1997595,2544690,null,295384,16006714,16302098,16302098,-1344323]
[82605,"PARK VIEW WATER & SANITARY DISTRICT",20401.150000000001,2.6627474230853308E-5,3733,132121,-103864,2840,2442,19286,24568,null,2852,154536,157388,157388,-12979]
[82606,"QUAD CITY GARAGE POLICY GROUP",60136.09,7.8489310005527881E-5,11004,389450,-306159,8372,7197,56848,72417,null,8406,455523,463929,463929,-38257]
[83201,"SHELBY COUNTY",326446.02,4.2607563717313109E-4,59732,2114113,-1661969,45448,39070,308597,393115,null,45632,2472786,2518418,2518418,-207677]
[83203,"SHELBY COUNTY AG",9902.25,1.2924364886414107E-5,1812,64128,-50413,1379,1185,9361,11925,null,1384,75008,76392,76392,-6300]
[83204,"MYRTUE MEDICAL CENTER",1588535.74,2.0733485358246711E-3,290665,10287592,-8087395,221156,190120,1501680,1912956,null,222053,12032952,12255005,12255005,-1010586]
[83301,"CITY OF HARLAN",116692.5,1.5230644040575408E-4,21352,755718,-594093,16246,13966,110312,140524,null,16312,883931,900243,900243,-74237]
[83304,"CITY OF SHELBY",22609.919999999998,2.9510349277450279E-5,4137,146425,-115109,3148,2706,21374,27228,null,3161,171267,174428,174428,-14384]
[83305,"CITY OF ELK HORN",9473.3799999999992,1.2364606006479099E-5,1733,61351,-48230,1319,1134,8955,11408,null,1324,71760,73084,73084,-6027]
[83306,"CITY OF DEFIANCE",4767.28,6.2222289111771814E-6,872,30874,-24271,664,571,4507,5742,null,666,36112,36778,36778,-3033]
[83307,"CITY OF PANAMA",3461.81,4.5183362980572312E-6,633,22419,-17624,482,414,3273,4169,null,484,26223,26707,26707,-2202]
[83308,"CITY OF EARLING",7262.51,9.4789900508703894E-6,1329,47033,-36974,1011,869,6865,8745,null,1015,55013,56028,56028,-4620]
[83309,"CITY OF IRWIN",6451,8.4198114451016094E-6,1180,41778,-32843,898,772,6098,7768,null,902,48865,49767,49767,-4104]
[83310,"CITY OF PORTSMOUTH",2400.17,3.1326893250952609E-6,439,15544,-12220,334,287,2269,2890,null,336,18181,18517,18517,-1527]
[83313,"CITY OF KIRKMAN",226.56,2.9570492652336388E-7,41,1467,-1153,32,27,214,273,null,32,1716,1748,1748,-144]
[83314,"CITY OF WESTPHALIA",103.04,1.3448726884254687E-7,19,667,-525,14,12,97,123,null,14,781,795,795,-66]
[83315,"CITY OF TENNANT",339.84,4.4355738978504579E-7,62,2201,-1730,47,41,321,409,null,48,2574,2622,2622,-216]
[83531,"HARLAN COMM SCH DIST",1024485.02,1.337152487479639E-3,187457,6634716,-5215756,142629,122613,968470,1233712,null,143208,7760341,7903549,7903549,-651752]
[83701,"HARLAN MUNICIPAL UTILITIES",163112.81,2.1289398612318774E-4,29846,1056343,-830424,22709,19522,154194,196425,null,22801,1235558,1258359,1258359,-103768]
[84201,"SIOUX COUNTY",495271.69,6.4642601827574265E-4,90623,3207453,-2521478,68952,59275,468192,596419,null,69231,3751619,3820850,3820850,-315079]
[84203,"SIOUX COUNTY AGRI",11121.86,1.4516193476797053E-5,2035,72027,-56623,1548,1331,10514,13393,null,1555,84247,85802,85802,-7075]
[84206,"ROCK VALLEY RURAL WATER DIST",23194.06,3.027276574893403E-5,4244,150208,-118083,3229,2776,21926,27931,null,3242,175692,178934,178934,-14755]
[84301,"CITY OF HAWARDEN",102965.93,1.3439059306611859E-4,18840,666823,-524210,14335,12323,97336,123994,null,14393,779954,794347,794347,-65504]
[84302,"CITY OF BOYDEN",16672.05,2.1760272423392694E-5,3051,107971,-84879,2321,1995,15760,20076,null,2331,126289,128620,128620,-10606]
[84303,"CITY OF ROCK VALLEY",95863.47,1.2512049943778558E-4,17541,620826,-488051,13346,11473,90622,115441,null,13400,726153,739553,739553,-60986]
[84304,"CITY OF SIOUX CENTER",315658.59999999998,4.1199595303437458E-4,57758,2044252,-1607050,43946,37779,298399,380124,null,44124,2391073,2435197,2435197,-200814]
[84305,"CITY OF MAURICE",5936.62,7.7484453605982191E-6,1086,38446,-30224,826,711,5612,7149,null,830,44969,45799,45799,-3777]
[84307,"CITY OF ORANGE CITY",198659.9,2.5928986199081396E-4,36350,1286551,-1011397,27657,23776,187798,239231,null,27770,1504823,1532593,1532593,-126382]
[84308,"CITY OF IRETON",11224.05,1.4649571330087227E-5,2054,72689,-57143,1563,1343,10610,13516,null,1569,85021,86590,86590,-7140]
[84309,"HAWARDEN REGIONAL HEALTHCARE",445420.08,5.8135995775260806E-4,81501,2884606,-2267678,62011,53309,421066,536386,null,62263,3373999,3436262,3436262,-283365]
[84311,"CITY OF GRANVILLE",8004.86,1.0447901386519309E-5,1465,51841,-40754,1114,958,7567,9639,null,1119,60636,61755,61755,-5092]
[84312,"CITY OF ALTON",42565.08,5.5555719693949095E-5,7788,275658,-216703,5926,5094,40238,51258,null,5950,322425,328375,328375,-27079]
[84314,"CITY OF HOSPERS",19749.53,2.5776983216459088E-5,3614,127901,-100547,2750,2364,18670,23784,null,2761,149600,152361,152361,-12564]
[84317,"CITY OF HULL",49511.79,6.4622529237244976E-5,9060,320646,-252069,6893,5926,46805,59624,null,6921,375045,381966,381966,-31498]
[84318,"CITY OF CHATSWORTH",113.28,1.4785246326168194E-7,21,734,-577,16,14,107,137,null,16,858,874,874,-72]
[84319,"CITY OF MATLOCK",326.73,4.2644628638320394E-7,60,2116,-1663,45,39,309,393,null,46,2475,2521,2521,-208]
[84320,"ORANGE CITY AREA HEALTH SYSTEM",2225249.37,2.9043838340925662E-3,407169,14411043,-11328968,309799,266323,2103580,2679702,null,311056,16855974,17167030,17167030,-1415648]
[84404,"SHERMAN TOWNSHIP - SIOUX COUNTY",141.66999999999999,1.8490694271082698E-7,26,917,-721,20,17,134,171,null,20,1073,1093,1093,-90]
[84544,"SIOUX CENTER COMM SCH DIST",1072558.32,{"$f":"+C1740/$C$10","v":1.399897507095792E-3},{"$f":"ROUND(D1740*$E$10,0)","v":196253},{"$f":"+ROUND(D1740*$F$10,0)","v":6946046},{"$f":"+ROUND(D1740*$G$10,0)","v":-5460502},{"$f":"ROUND(D1740*$H$10,0)","v":149321},{"$f":"ROUND(D1740*$I$10,0)","v":128366},{"$f":"ROUND(D1740*$J$10,0)","v":1013914},{"$f":"ROUND(SUM(H1740:J1740),0)","v":1291601},null,{"$f":"ROUND(D1740*$M$10,0)","v":149927},{"$f":"ROUND(D1740*$N$10,0)","v":8124490},{"$f":"ROUND(SUM(L1740:N1740),0)","v":8274417},{"$f":"ROUND(SUM(M1740:N1740),0)","v":8274417},{"$f":"ROUND(D1740*$Q$10,0)","v":-682335}]
[84545,"BOYDEN HULL COMM SCH DIST",444950.03,5.8074645095214763E-4,81415,2881562,-2265285,61946,53253,420622,535821,null,62197,3370439,3432636,3432636,-283066]
[84546,"ROCK VALLEY COMM SCH DIST",626627.80000000005,8.1787132572606457E-4,114658,4058134,-3190225,87239,74996,592366,754601,null,87593,4746624,4834217,4834217,-398645]
[84547,"WEST SIOUX COMMUNITY SCHOOL DISTRICT",597246.79,7.7952338521038557E-4,109282,3867858,-3040643,83149,71480,564591,719220,null,83486,4524067,4607553,4607553,-379953]
[84548,"MOC-FLOYD VALLEY COMM SCHOOL DISTRICT",1059878.52,1.3833478984829259E-3,193933,6863930,-5395948,147556,126849,1001928,1276333,null,148155,8028442,8176597,8176597,-674268]
[84601,"NORTHWEST IOWA AREA SOLID WASTE AGY",32776.21,4.2779337790273412E-5,5997,212264,-166867,4563,3923,30984,39470,null,4582,248276,252858,252858,-20851]
[85001,"IOWA STATE UNIV OF SCIENCE & TECH",6951693.5199999996,9.0733140075235901E-3,{"$f":"ROUND(D1746*$E$10,0)+1","v":1271999},45020193,{"$f":"+ROUND(D1746*$G$10,0)","v":-35391769},967813,{"$f":"ROUND(D1746*$I$10,0)+1","v":831996},6571598,8371407,null,971742,{"$f":"ROUND(D1746*$N$10,0)-1","v":52658173},53629915,53629915,-4422492]
[85002,"DEPT OF TRANSPORTATION",15644449.99,2.0419054267264262E-2,{"$f":"ROUND(D1747*$E$10,0)+1","v":2862571},{"$f":"+ROUND(D1747*$F$10,0)-1","v":101315766},{"$f":"+ROUND(D1747*$G$10,0)","v":-79647464},{"$f":"ROUND(D1747*$H$10,0)+1","v":2178018},1872366,{"$f":"ROUND(D1747*$J$10,0)-1","v":14789062},18839446,null,{"$f":"ROUND(D1747*$M$10,0)","v":2186857},{"$f":"ROUND(D1747*$N$10,0)-1","v":118504672},120691529,120691529,{"$f":"ROUND(D1747*$Q$10,0)-1","v":-9952606}]
[85006,"2ND JUDICIAL DIST DEPT CORR SERVICES",818039.81,1.0677012796135089E-3,149682,5297747,-4164723,113887,97905,773312,985104,null,114350,6196545,6310895,6310895,-520416]
[85101,"DEPT OF TRANS PROTECTION OCCUPATION",906.42,1.1830546411516043E-6,166,5870,-4615,126,108,857,1091,null,127,6866,6993,6993,-577]
[85201,"STORY COUNTY",1187592.47,1.5500394777588728E-3,217302,7691024,-6046152,165336,142134,1122659,1430129,null,166007,8995858,9161865,9161865,-755516]
[85203,"STORY CO AGR EXT DIST",18860.240000000002,2.4616286561674651E-5,3451,122142,-96019,2626,2257,17829,22712,null,2636,142864,145500,145500,-11998]
[85204,"STORY CO MEDICAL CENTER",1165511.6299999999,1.5212196809290079E-3,213261,7548025,-5933737,162262,139491,1101785,1403538,null,162921,8828599,8991520,8991520,-741469]
[85301,"CITY OF HUXLEY",89605.41,1.1695251227112419E-4,16396,580298,-456190,12475,10724,84706,107905,null,12525,678749,691274,691274,-57005]
[85302,"CITY OF MAXWELL",15259.27,1.9916319359773002E-5,2792,98821,-77686,2124,1826,14425,18375,null,2133,115587,117720,117720,-9708]
[85303,"CITY OF AMES",2658560.4900000002,3.4699392406133843E-3,486455,17217230,-13534998,370124,318183,2513199,3201506,null,371627,20138250,20509877,20509877,-1691309]
[85305,"CITY OF STORY CITY",82786.52,1.0805253272300934E-4,15148,536138,-421474,11526,9908,78260,99694,null,11572,627097,638669,638669,-52667]
[85308,"CITY OF KELLEY",1050.01,1.3704675578160193E-6,192,6800,-5346,146,126,993,1265,null,147,7954,8101,8101,-668]
[85310,"CITY OF COLLINS",12383.57,1.6162970766891479E-5,2266,80198,-63046,1724,1482,11706,14912,null,1731,93804,95535,95535,-7878]
[85311,"CITY OF GILBERT",20175.22,2.6332591577033465E-5,3692,130658,-102714,2809,2415,19072,24296,null,2820,152825,155645,155645,-12835]
[85312,"CITY OF SLATER",37159.440000000002,4.8500306650994656E-5,6799,240650,-189182,5173,4447,35128,44748,null,5194,281478,286672,286672,-23640]
[85313,"CITY OF CAMBRIDGE",12920.48,1.68637428895065E-5,2364,83675,-65779,1799,1546,12214,15559,null,1806,97871,99677,99677,-8220]
[85315,"CITY OF COLO",17202.18,2.245219532548411E-5,3148,111404,-87578,2395,2059,16262,20716,null,2405,130304,132709,132709,-10944]
[85318,"CITY OF NEVADA",181310.25,2.3664518959296758E-4,33176,1174192,-923069,25242,21700,171397,218339,null,25344,1373402,1398746,1398746,-115345]
[85322,"CITY OF ROLAND",29864.6,3.8979119653291196E-5,5465,193408,-152044,4158,3574,28232,35964,null,4175,226220,230395,230395,-18999]
[85323,"CITY OF ZEARING",8659.83,1.1302764803384633E-5,1585,56082,-44088,1206,1036,8186,10428,null,1211,65597,66808,66808,-5509]
[85325,"CITY OF MCCALLSBURG",3699.88,4.8290640163544477E-6,677,23961,-18836,515,443,3498,4456,null,517,28026,28543,28543,-2354]
[85327,"MARY GREELEY MEDICAL CENTER",6305452.0899999999,8.2298430745499709E-3,{"$f":"ROUND(D1767*$E$10,0)+1","v":1153752},40835038,{"$f":"+ROUND(D1767*$G$10,0)+1","v":-32101688},877844,754652,5960691,7593187,null,881407,47762979,48644386,48644386,-4011370]
[85544,"AMES COMMUNITY SCHOOL DISTRICT",3368693.37,4.3968009598145882E-3,616392,21816155,-17150356,468989,403173,3184504,4056666,null,470892,25517414,25988306,25988306,-2143078]
[85545,"GILBERT COMMUNITY SCHOOL DISTRICT",1044639.05,1.3634574219795492E-3,191145,6765237,-5318362,145434,125025,987522,1257981,null,146025,7913005,8059030,8059030,-664573]
[85547,"ROLAND STORY COMMUNITY SCHOOL DISTRICT",737454.14,9.6252128479453792E-4,134937,4775862,-3754453,102668,88260,697133,888061,null,103085,5586119,5689204,5689204,-469150]
[85548,"BALLARD COMMUNITY SCHOOL DISTRICT",1106352.57,1.4440055853671646E-3,202437,7164903,-5632552,154026,132411,1045861,1332298,null,154651,8380477,8535128,8535128,-703834]
[85549,"COLLINS MAXWELL COMMUNITY SCHOOL DISTRIC",305924.09000000003,3.9929052151825995E-4,55977,1981210,-1557490,42591,36614,289197,368402,null,42764,2317335,2360099,2360099,-194621]
[85550,"NEVADA COMMUNITY SCHOOL DISTRICT",1093934.6399999999,1.4277977681080619E-3,200165,7084482,-5569331,152297,130925,1034122,1317344,null,152916,8286413,8439329,8439329,-695934]
[85551,"COLO NESCO COMMUNITY SCHOOL DISTRICT",279079.74,3.6425341636149144E-4,51065,1807362,-1420823,38853,33401,263821,336075,null,39011,2113993,2153004,2153004,-177544]
[85701,"STORY CITY MUNICIPAL ELECTRIC UTILITY",59887.25,7.816452533958476E-5,10958,387839,-304892,8337,7167,56613,72117,null,8371,453638,462009,462009,-38099]
[86201,"TAMA COUNTY",503823.7,6.5758805697929614E-4,92188,3262837,-2565017,70142,60299,476276,606717,null,70427,3816399,3886826,3886826,-320520]
[86203,"TAMA COUNTY AGRICULTURAL EXTENSION DIST",14714.7,1.9205549445238978E-5,2692,95295,-74914,2049,1761,13910,17720,null,2057,111462,113519,113519,-9361]
[86204,"TAMA COUNTY ASSESSOR",18804.93,2.4544096239084577E-5,3441,121784,-95738,2618,2251,17777,22646,null,2629,142445,145074,145074,-11963]
[86206,"TAMA COUNTY SOIL & WATER CONSER DISTRICT",84.37,1.101192825334402E-7,15,546,-430,12,10,80,102,null,12,639,651,651,-54]
[86301,"CITY OF TAMA",47673.81,6.222360735848698E-5,8723,308743,-242712,6637,5706,45067,57410,null,6664,361123,367787,367787,-30329]
[86302,"CITY OF GLADBROOK",14616.49,1.9077366267123426E-5,2674,94659,-74414,2035,1749,13817,17601,null,2043,110718,112761,112761,-9299]
[86303,"CITY OF TRAER",16985,2.2168733125879837E-5,3108,109997,-86472,2365,2033,16056,20454,null,2374,128659,131033,131033,-10805]
[86304,"CITY OF ELBERON",1991.36,2.599112652196177E-6,364,12896,-10138,277,238,1882,2397,null,278,15084,15362,15362,-1267]
[86305,"CITY OF GARWIN",3040.44,3.9683663788784272E-6,556,19690,-15479,423,364,2874,3661,null,425,23031,23456,23456,-1934]
[86306,"CITY OF DYSART",23139.93,3.0202115556169596E-5,4234,149858,-117808,3222,2769,21875,27866,null,3235,175282,178517,178517,-14721]
[86307,"CITY OF CHELSEA",4006.68,5.2294977710215021E-6,733,25948,-20398,558,480,3788,4826,null,560,30350,30910,30910,-2549]
[86308,"CITY OF TOLEDO",46754.78,6.1024094211317279E-5,8555,302791,-238033,6509,5596,44198,56303,null,6536,354161,360697,360697,-29744]
[86309,"CITY OF CLUTIER",2253.52,2.9412825124423153E-6,412,14594,-11473,314,270,2130,2714,null,315,17070,17385,17385,-1434]
[86315,"CITY OF MONTOUR",6333.89,8.2669600858804261E-6,1159,41019,-32246,882,758,5988,7628,null,885,47978,48863,48863,-4029]
[86319,"CITY OF VINING",218.08,2.8463687489501766E-7,40,1412,-1110,30,26,206,262,null,30,1652,1682,1682,-139]
[86320,"CITY OF LINCOLN",475.78,6.2098556647813412E-7,87,3081,-2422,66,57,450,573,null,67,3604,3671,3671,-303]
[86586,"SOUTH TAMA COMMUNITY SCHOOL DISTRICT",1086872.4099999999,1.4185801824652252E-3,198872,7038746,-5533376,151314,130079,1027446,1308839,null,151928,8232917,8384845,8384845,-691441]
[86591,"NORTH TAMA COUNTY COMMUNITY SCHOOL DIST",342552.45,4.4709766533213404E-4,62679,2218420,-1743969,47690,40997,323823,412510,null,47884,2594790,2642674,2642674,-217923]
[86594,"GMG COMMUNITY SCHOOL DISTRICT",290464.95,3.7911333288030794E-4,53148,1881094,-1478786,40438,34764,274583,349785,null,40603,2200234,2240837,2240837,-184786]
[86701,"TRAER MUNICIPAL UTILITIES",55616.480000000003,7.2590338682415861E-5,10177,360181,-283149,7743,6656,52576,66975,null,7774,421288,429062,429062,-35382]
[87201,"TAYLOR COUNTY",258288.69,3.3711704669079235E-4,47261,1672716,-1314974,35959,30913,244166,311038,null,36105,1956503,1992608,1992608,-164317]
[87203,"TAYLOR COUNTY AGRICULTURAL EXTENSION OFF",11607.91,1.5150583393537345E-5,2124,75175,-59097,1616,1389,10973,13978,null,1623,87928,89551,89551,-7385]
[87205,"TAYLOR CO SOIL & WATER CONS DIST",4827.16,6.300383973854702E-6,883,31261,-24576,672,578,4563,5813,null,675,36565,37240,37240,-3071]
[87301,"CITY OF BEDFORD",40500.639999999999,5.2861223408144477E-5,7411,262288,-206193,5638,4847,38286,48771,null,5661,306787,312448,312448,-25765]
[87305,"CITY OF NEW MARKET",6889.06,8.991565064949883E-6,1261,44615,-35073,959,824,6512,8295,null,963,52184,53147,53147,-4383]
[87306,"CITY OF CLEARFIELD",7718.82,1.0074563475225422E-5,1412,49988,-39297,1075,924,7297,9296,null,1079,58469,59548,59548,-4911]
[87307,"CITY OF GRAVITY",453.12,5.9140985304672776E-7,83,2934,-2307,63,54,428,545,null,63,3432,3495,3495,-288]
[87308,"CITY OF BLOCKTON",1838.44,2.3995222683510468E-6,336,11906,-9360,256,220,1738,2214,null,257,13926,14183,14183,-1170]
[87309,"CITY OF CONWAY",75.52,{"$f":"+C1804/$C$10","v":9.8568308841121298E-8},{"$f":"ROUND(D1804*$E$10,0)","v":14},{"$f":"+ROUND(D1804*$F$10,0)","v":489},{"$f":"+ROUND(D1804*$G$10,0)","v":-384},{"$f":"ROUND(D1804*$H$10,0)","v":11},{"$f":"ROUND(D1804*$I$10,0)","v":9},{"$f":"ROUND(D1804*$J$10,0)","v":71},{"$f":"ROUND(SUM(H1804:J1804),0)","v":91},null,{"$f":"ROUND(D1804*$M$10,0)","v":11},{"$f":"ROUND(D1804*$N$10,0)","v":572},{"$f":"ROUND(SUM(L1804:N1804),0)","v":583},{"$f":"ROUND(SUM(M1804:N1804),0)","v":583},{"$f":"ROUND(D1804*$Q$10,0)","v":-48}]
[87310,"CITY OF LENOX",39656.6,5.1759586816589126E-5,7256,256822,-201896,5521,4746,37488,47755,null,5543,300394,305937,305937,-25229]
[87313,"CITY OF SHARPSBURG",121.31,1.5833317724465604E-7,22,786,-618,17,15,115,147,null,17,919,936,936,-77]
[87314,"LOW RENT HOUSING AGENCY OF LENOX",1627.03,2.1235910425552117E-6,298,10537,-8283,227,195,1538,1960,null,227,12325,12552,12552,-1035]
[87562,"BEDFORD COMMUNITY SCHOOL DISTRICT",376604.34,4.9154201398340382E-4,68910,2438945,-1917330,52431,45073,356013,453517,null,52644,2852729,2905373,2905373,-239586]
[87563,"LENOX COMMUNITY SCHOOL DISTRICT",331457.19,4.3261619003615232E-4,60649,2146566,-1687482,46145,39670,313334,399149,null,46333,2510745,2557078,2557078,-210865]
[87703,"LENOX MUNICIPAL LIGHT AND WATER",43045.08,5.6182213182346049E-5,7876,278766,-219147,5993,5152,40692,51837,null,6017,326061,332078,332078,-27384]
[88201,"UNION COUNTY",227111.84,2.9642518520385758E-4,41556,1470810,-1156249,31618,27181,214694,273493,null,31747,1720343,1752090,1752090,-144483]
[88203,"UNION COUNTY AGRI",10471.44,1.3667268696123826E-5,1916,67815,-53311,1458,1253,9899,12610,null,1464,79320,80784,80784,-6662]
[88204,"GREATER REGIONAL MEDICAL CENTER",2820574.22,3.681398713271515E-3,516099,18266455,-14359826,392680,337573,2666354,3396607,null,394274,21365483,21759757,21759757,-1794378]
[88205,"UNION COUNTY ASSESSOR",14583.62,1.9034464515115908E-5,2668,94446,-74247,2030,1745,13786,17561,null,2039,110469,112508,112508,-9278]
[88301,"CITY OF CRESTON",124232.58,1.6214771336823768E-4,22732,804549,-632481,17296,14868,117440,149604,null,17366,941046,958412,958412,-79034]
[88302,"CITY OF LORIMOR",4589.09,5.9896562555574864E-6,840,29720,-23364,639,549,4338,5526,null,641,34762,35403,35403,-2919]
[88306,"CITY OF AFTON",10707.16,1.397492920671743E-5,1959,69341,-54511,1491,1281,10122,12894,null,1497,81105,82602,82602,-6812]
[88309,"CITY OF CROMWELL",354,4.6203894769275608E-7,65,2293,-1802,49,42,335,426,null,49,2682,2731,2731,-225]
[88310,"CITY OF ARISPE",283.2,3.6963115815420486E-7,52,1834,-1442,39,34,268,341,null,40,2145,2185,2185,-180]
[88311,"AFTON HOUSING COMMISSION",6940.8,9.0590958422200034E-6,1270,44950,-35336,966,831,6561,8358,null,970,52576,53546,53546,-4416]
[88312,"CITY OF SHANNON CITY",113.28,1.4785246326168194E-7,21,734,-577,16,14,107,137,null,16,858,874,874,-72]
[88313,"CITY OF THAYER",141.6,1.8481557907710243E-7,26,917,-721,20,17,134,171,null,20,1073,1093,1093,-90]
[88532,"CRESTON COMMUNITY SCHOOL DISTRICT",1019452,1.330583416110948E-3,186536,6602122,-5190132,141928,122010,963712,1227650,null,142504,7722216,7864720,7864720,-648550]
[88533,"EAST UNION COMMUNITY SCHOOL DISTRICT",393043.48,5.1299829349349944E-4,71918,2545408,-2001024,54719,47040,371553,473312,null,54942,2977253,3032195,3032195,-250044]
[88535,"SOUTHWESTERN COMMUNITY COLLEGE",434520.99,5.6713452251416546E-4,79507,2814022,-2212190,60494,52005,410763,523262,null,60739,3291440,3352179,3352179,-276431]
[88601,"SOUTHERN IA COUNCIL OF GOVERNM'TS",37309.370000000003,4.8695994502484982E-5,6827,241621,-189946,5194,4465,35269,44928,null,5215,282614,287829,287829,-23735]
[88603,"SO IOWA REGIONAL HOUSING AUTHORITY",54516.2,7.1154258983637938E-5,9975,353055,-277547,7590,6525,51535,65650,null,7621,412953,420574,420574,-34682]
[88605,"SOUTHERN IOWA RURAL WATER ASSOCIATION",143924.20000000001,1.878491127557112E-4,26335,932074,-732733,20037,17225,136055,173317,null,20118,1090207,1110325,1110325,-91561]
[88701,"CRESTON CITY WATER WORKS",111361.72,1.453487342430942E-4,20377,721195,-566954,15504,13328,105273,134105,null,15567,843551,859118,859118,-70846]
[89201,"VAN BUREN COUNTY",202645.22,2.6449148080160182E-4,37079,1312360,-1031687,28212,24253,191565,244030,null,28327,1535011,1563338,1563338,-128918]
[89203,"VAN BUREN COUNTY AGRICULTURAL EXT DIST",6542.85,8.5396935844959016E-6,1197,42372,-33310,911,783,6185,7879,null,915,49561,50476,50476,-4162]
[89204,"VAN BUREN COUNTY HOSPITAL",800289.96,1.0445342682697113E-3,146434,5182796,-4074356,111416,95781,756533,963730,null,111868,6062092,6173960,6173960,-509124]
[89207,"VAN BUREN CO SOIL & WATER CONS DISTRICT",3660.78,4.7780309009454452E-6,670,23708,-18637,510,438,3461,4409,null,512,27730,28242,28242,-2329]
[89301,"CITY OF FARMINGTON",10668.41,1.392435290947705E-5,1952,69090,-54314,1485,1277,10085,12847,null,1491,80812,82303,82303,-6787]
[89302,"CITY OF BONAPARTE",5167.1000000000004,6.7440718831164976E-6,945,33463,-26306,719,618,4885,6222,null,722,39140,39862,39862,-3287]
[89303,"CITY OF MILTON",4704.12,6.1397928096622812E-6,861,30465,-23949,655,563,4447,5665,null,658,35633,36291,36291,-2993]
[89304,"CITY OF STOCKPORT",3003.98,3.9207789776556087E-6,550,19454,-15294,418,360,2840,3618,null,420,22755,23175,23175,-1911]
[89305,"CITY OF KEOSAUQUA",22001.46,2.8716190469221088E-5,4026,142485,-112012,3063,2633,20798,26494,null,3075,166658,169733,169733,-13997]
[89306,"CITY OF CANTRIL",2224.4299999999998,2.9033143966559249E-6,407,14406,-11325,310,266,2103,2679,null,311,16850,17161,17161,-1415]
[89308,"CITY OF BIRMINGHAM",5586.91,7.292005698458011E-6,1022,36182,-28444,778,669,5281,6728,null,781,42320,43101,43101,-3554]
[89701,"KEOSAUQUA LIGHT AND POWER",17768.37,2.3191183550891343E-5,3251,115071,-90461,2474,2127,16797,21398,null,2484,134593,137077,137077,-11304]
[90201,"WAPELLO COUNTY",438154.28,5.7187667361095263E-4,80172,2837552,-2230687,61000,52439,414197,527636,null,61247,3318962,3380209,3380209,-278743]
[90203,"WAPELLO COUNTY AGRICULTURAL EXT DISTRICT",14405.13,1.8801500301065965E-5,2636,93290,-73338,2005,1724,13618,17347,null,2014,109117,111131,111131,-9164]
[90210,"WAPELLO COUNTY SOIL & WATER",6268.72,8.1819005428828642E-6,1147,40597,-31915,873,750,5926,7549,null,876,47485,48361,48361,-3988]
[90301,"CITY OF OTTUMWA",574825.30000000005,7.5025897378297414E-4,105180,3722653,-2926493,80027,68796,543396,692219,null,80352,4354227,4434579,4434579,-365689]
[90302,"CITY OF AGENCY",10941.49,1.428077549658422E-5,2002,70859,-55704,1523,1310,10343,13176,null,1529,82880,84409,84409,-6961]
[90304,"CITY OF ELDON",15599.11,2.0359876749558048E-5,2854,101022,-79417,2172,1867,14746,18785,null,2181,118161,120342,120342,-9924]
[90308,"CITY OF EDDYVILLE",12792.97,1.6697317504703382E-5,2341,82849,-65130,1781,1531,12093,15405,null,1788,96905,98693,98693,-8139]
[90309,"CITY OF BLAKESBURG",4783.57,6.2434905339396525E-6,875,30979,-24354,666,573,4522,5761,null,669,36235,36904,36904,-3043]
[90312,"CITY OF CHILLICOTHE",396.48,5.1748362141588683E-7,73,2568,-2019,55,47,375,477,null,55,3003,3058,3058,-252]
[90315,"EDDYVILLE PUBLIC LIBRARY",2896.42,3.7803922284639903E-6,530,18758,-14746,403,347,2738,3488,null,405,21940,22345,22345,-1843]
[90316,"OTTUMWA HOUSING AUTHORITY",61241.87,7.9932568275527038E-5,11206,396611,-311789,8526,7330,57893,73749,null,8561,463899,472460,472460,-38961]
[90320,"EDDYVILLE COMMUNITY FIRE AGENCY",559.23,7.2990406982548023E-7,102,3622,-2847,78,67,529,674,null,78,4236,4314,4314,-356]
[90546,"CARDINAL COMMUNITY SCHOOL DISTRICT",556293.6,7.2607149591021177E-4,101789,3602639,-2832147,77447,66579,525877,669903,null,77761,4213852,4291613,4291613,-353900]
[90549,"OTTUMWA COMMUNITY SCHOOL DISTRICT",3012361.56,3.9317185459110428E-3,551192,19508498,-15336235,419380,360527,2847656,3627563,null,421083,22818247,23239330,23239330,-1916389]
[90551,"INDIAN HILLS COMMUNITY COLLEGE",1281866.05,1.673084861087768E-3,234552,8301554,-6526109,178461,153417,1211778,1543656,null,179185,9709969,9889154,9889154,-815491]
[90602,"AREA XV REGIONAL PLANNING COMMISSION",27364.44,3.5715923903394239E-5,5007,177216,-139315,3810,3275,25868,32953,null,3825,207282,211107,211107,-17409]
[90604,"AREA XV MULTI-COUNTY HOUSING AGY",30320.2,3.9573766389361311E-5,5548,196358,-154363,4221,3629,28662,36512,null,4238,229672,233910,233910,-19289]
[90701,"OTTUMWA WATERWORKS",171371.43,2.2367309373390624E-4,31357,1109827,-872469,23858,20510,162001,206369,null,23955,1298116,1322071,1322071,-109022]
[90702,"EDDYVILLE WATER DEPARTMENT",28.32,3.6963115815420485E-8,5,183,-144,4,3,27,34,null,4,215,219,219,-18]
[91201,"WARREN COUNTY",770192.36,1.0052510382355941E-3,140927,4987879,-3921127,107226,92178,728081,927485,null,107661,5834107,5941768,5941768,-489977]
[91203,"WARREN COUNTY AGRI. EXTENSION DISTRICT",11972.61,1.5626587925242286E-5,2191,77536,-60954,1667,1433,11318,14418,null,1674,90691,92365,92365,-7617]
[91206,"WARREN CTY HOUSING AUTHORITY",7807,1.0189655549823013E-5,1428,50559,-39746,1087,934,7380,9401,null,1091,59137,60228,60228,-4967]
[91211,"WARREN CO SOIL & WATER CONS DISTRICT",2960.24,3.8636897585254351E-6,542,19171,-15071,412,354,2798,3564,null,414,22423,22837,22837,-1883]
[91301,"CITY OF INDIANOLA",506493.96,6.6107326635914381E-4,92677,3280130,-2578612,70514,60618,478801,609933,null,70800,3836626,3907426,3907426,-322219]
[91303,"CITY OF CARLISLE",102813.64,1.34191824954977E-4,18812,665836,-523435,14314,12305,97192,123811,null,14372,778800,793172,793172,-65407]
[91304,"CITY OF LACONA",5745.94,7.4995708223325278E-6,1051,37212,-29253,800,688,5432,6920,null,803,43525,44328,44328,-3655]
[91305,"CITY OF MILO",13765.15,{"$f":"+C1868/$C$10","v":1.796620175376537E-5},{"$f":"ROUND(D1868*$E$10,0)","v":2519},{"$f":"+ROUND(D1868*$F$10,0)","v":89145},{"$f":"+ROUND(D1868*$G$10,0)","v":-70080},{"$f":"ROUND(D1868*$H$10,0)","v":1916},{"$f":"ROUND(D1868*$I$10,0)","v":1647},{"$f":"ROUND(D1868*$J$10,0)","v":13013},{"$f":"ROUND(SUM(H1868:J1868),0)","v":16576},null,{"$f":"ROUND(D1868*$M$10,0)","v":1924},{"$f":"ROUND(D1868*$N$10,0)","v":104269},{"$f":"ROUND(SUM(L1868:N1868),0)","v":106193},{"$f":"ROUND(SUM(M1868:N1868),0)","v":106193},{"$f":"ROUND(D1868*$Q$10,0)","v":-8757}]
[91306,"CITY OF NEW VIRGINIA",4160.12,5.4297668561457296E-6,761,26942,-21180,579,498,3933,5010,null,582,31512,32094,32094,-2647]
[91307,"CITY OF NORWALK",260757.4,3.403391940652516E-4,47713,1688703,-1327542,36303,31208,246500,314011,null,36450,1975203,2011653,2011653,-165887]
[91308,"CITY OF CUMMING",4991.32,6.5146447468864612E-6,913,32325,-25411,695,597,4718,6010,null,698,37809,38507,38507,-3175]
[91311,"CITY OF HARTFORD",8024.97,1.0474148853293606E-5,1468,51971,-40856,1117,960,7586,9663,null,1122,60788,61910,61910,-5105]
[91312,"CITY OF ST MARYS",1960.69,2.5590823286771466E-6,359,12698,-9982,273,235,1853,2361,null,274,14852,15126,15126,-1247]
[91313,"CITY OF MARTENSDALE",7608.09,9.9300392586208494E-6,1392,49271,-38734,1059,911,7192,9162,null,1063,57630,58693,58693,-4840]
[91318,"CITY OF SPRING HILL",125.55,1.6386720305882915E-7,23,813,-639,17,15,119,151,null,18,951,969,969,-80]
[91319,"NEW VIRGINIA SANITARY DISTRICT",1019.52,1.3306721693551376E-6,187,6603,-5190,142,122,964,1228,null,143,7723,7866,7866,-649]
[91320,"NEW VIRGINIA PUBLIC LIBRARY",726.18,9.4780633625854681E-7,133,4703,-3697,101,87,686,874,null,102,5501,5603,5603,-462]
[91562,"INDIANOLA COMMUNITY SCHOOL DISTRICT",2499684.7799999998,3.2625754952395436E-3,457384,16188328,-12726146,348006,299168,2363010,3010184,null,349418,18934787,19284205,19284205,-1590237]
[91563,"SOUTHEAST WARREN COMM SCHOOL DISTRICT",394975.54,5.155200080959833E-4,72271,2557920,-2010860,54988,47272,373380,475640,null,55212,2991888,3047100,3047100,-251273]
[91565,"MARTENSDALE-ST MARY'S COMM SCHOOL DIST",366613.34,4.7850181306137462E-4,67082,2374242,-1866465,51040,43877,346568,441485,null,51247,2777048,2828295,2828295,-233230]
[91566,"NORWALK COMMUNITY SCHOOL DISTRICT",2117702.2799999998,2.764013934965396E-3,387490,13714553,-10781435,294826,253452,2001913,2550191,null,296023,16041319,16337342,16337342,-1347229]
[91568,"CARLISLE COMMUNITY SCHOOL DISTRICT",1348748.59,1.7603796023324535E-3,246790,8734695,-6866614,187773,161421,1275003,1624197,null,188535,10216595,10405130,10405130,-858040]
[91604,"WARREN WATER DISTRICT",48843.48,6.3750254522181303E-5,8937,316318,-248667,6800,5846,46173,58819,null,6828,369983,376811,376811,-31073]
[92201,"WASHINGTON COUNTY",569433.01,7.4322098509016564E-4,104193,3687732,-2899041,79276,68151,538298,685725,null,79598,4313381,4392979,4392979,-362259]
[92203,"WASHINGTON COUNTY AGRICULTURAL EXTENSION",15229.17,1.9877032997271442E-5,2787,98626,-77533,2120,1823,14396,18339,null,2129,115359,117488,117488,-9688]
[92204,"WASHINGTON COUNTY HOSPITAL",1632476.98,2.130700412349854E-3,298705,10572162,-8311104,227273,195379,1543219,1965871,null,228196,12365801,12593997,12593997,-1038541]
[92207,"WASHINGTON CO SOIL & WATER CONS DIS",1949.14,2.5440073291125952E-6,357,12623,-9923,271,233,1843,2347,null,272,14764,15036,15036,-1240]
[92301,"CITY OF WASHINGTON",194975.24,2.544806630388208E-4,35676,1262688,-992639,27144,23335,184315,234794,null,27255,1476912,1504167,1504167,-124038]
[92302,"CITY OF WELLMAN",42740.03,5.5784063518522107E-5,7820,276791,-217594,5950,5115,40403,51468,null,5974,323750,329724,329724,-27190]
[92303,"CITY OF RIVERSIDE",21566.7,2.8148743992105545E-5,3946,139669,-109798,3003,2581,20388,25972,null,3015,163365,166380,166380,-13720]
[92304,"CITY OF BRIGHTON",12232.64,1.5965977720633659E-5,2238,79220,-62278,1703,1464,11564,14731,null,1710,92661,94371,94371,-7782]
[92305,"CITY OF KALONA",47337.52,6.1784683410126534E-5,8662,306565,-241000,6590,5665,44749,57004,null,6617,358576,365193,365193,-30115]
[92308,"CITY OF AINSWORTH",4954.3,6.4663264365938463E-6,907,32085,-25223,690,593,4683,5966,null,693,37528,38221,38221,-3152]
[92309,"CITY OF CRAWFORDSVILLE",1672.84,2.1833820148540963E-6,306,10834,-8517,233,200,1581,2014,null,234,12672,12906,12906,-1064]
[92311,"CITY OF WEST CHESTER",770.3,1.0053915294003673E-6,141,4989,-3922,107,92,728,927,null,108,5835,5943,5943,-490]
[92584,"MID PRAIRIE COMMUNITY SCHOOL DISTRICT",1058075.44,1.3809945279015532E-3,193603,6852253,-5386768,147305,126633,1000223,1274161,null,147903,{"$f":"ROUND(D1896*$N$10,0)+1","v":8014785},8162688,8162688,-673121]
[92585,"WASHINGTON COMMUNITY SCHOOL DISTRICT",1240518.45,1.6191181899193471E-3,226986,8033781,-6315604,172705,148468,1172691,1493864,null,173406,{"$f":"ROUND(D1897*$N$10,0)+1","v":9396767},9570173,9570173,-789187]
[92587,"HIGHLAND COMMUNITY SCHOOL DISTRICT",399244.16,5.2109138858440207E-4,73052,2585564,-2032592,55583,47782,377415,480780,null,55808,3024223,3080031,3080031,-253989]
[93201,"WAYNE COUNTY",248107.09,3.2382807564607888E-4,45398,1606778,-1263138,34541,29694,234541,298776,null,34682,1879379,1914061,1914061,-157839]
[93203,"WAYNE CO AGR EXT DIST",8767.9,1.1443817201907673E-5,1604,56782,-44638,1221,1049,8289,10559,null,1226,66416,67642,67642,-5578]
[93204,"WAYNE COUNTY HOSPITAL",1500420.96,1.958341586029816E-3,274542,9716948,-7638794,208888,179574,1418383,1806845,null,209736,{"$f":"ROUND(D1901*$N$10,0)+1","v":11365495},11575231,11575231,-954530]
[93301,"CITY OF CORYDON",17425.59,2.2743788888489868E-5,3188,112851,-88715,2426,2086,16473,20985,null,2436,131997,134433,134433,-11086]
[93302,"CITY OF SEYMOUR",11916.95,1.5553940784483589E-5,2181,77176,-60670,1659,1426,11265,14350,null,1666,90269,91935,91935,-7581]
[93303,"CITY OF HUMESTON",11147.81,1.4550063281013511E-5,2040,72195,-56755,1552,1334,10538,13424,null,1558,84443,86001,86001,-7092]
[93304,"CITY OF ALLERTON",6617.9,8.6376484517962997E-6,1211,42858,-33692,921,792,6256,7969,null,925,50130,51055,51055,-4210]
[93305,"CITY OF LINEVILLE",2620.4899999999998,3.4202498362694639E-6,479,16971,-13341,365,314,2477,3156,null,366,19850,20216,20216,-1667]
[93306,"CITY OF CLIO",158.59,2.0699083817681974E-7,29,1027,-807,22,19,150,191,null,22,1201,1223,1223,-101]
[93309,"CITY OF PROMISE CITY",453.12,5.9140985304672776E-7,83,2934,-2307,63,54,428,545,null,63,3432,3495,3495,-288]
[93314,"SEYMOUR PUBLIC LIBRARY",954.93,1.2463696393227218E-6,175,6184,-4862,133,114,903,1150,null,133,7233,7366,7366,-608]
[93534,"SEYMOUR COMMUNITY SCHOOL DISTRICT",201230.27,2.6264469546533666E-4,36820,1303197,-1024483,28015,24084,190228,242327,null,28129,1524293,1552422,1552422,-128018]
[93537,"WAYNE COMMUNITY SCHOOL DISTRICT",403181.65,5.2623057992946072E-4,73773,2611064,-2052638,56131,48254,381137,485522,null,56359,3054049,3110408,3110408,-256494]
[94201,"WEBSTER COUNTY",737857.76,9.6304808750659375E-4,135011,4778476,-3756508,102724,88309,697514,888547,null,103141,5589177,5692318,5692318,-469407]
[94203,"WEBSTER COUNTY AGRICULTURAL EXT DIST",22069.21,2.8804617414718781E-5,4038,142923,-112357,3072,2641,20863,26576,null,3085,167171,170256,170256,-14040]
[94207,"WEBSTER CO SOIL & WATER CONS DIST",500.7,6.535110200840762E-7,92,3243,-2549,70,60,473,603,null,70,3793,3863,3863,-319]
[94301,"CITY OF FORT DODGE",653033.86,8.5233637706818807E-4,119490,4229144,-3324661,90915,78157,617328,786400,null,91284,{"$f":"ROUND(D1915*$N$10,0)+1","v":4946648},5037932,5037932,-415444]
[94303,"CITY OF CALLENDER",9926.19,1.2955611249147906E-5,1816,64283,-50535,1382,1188,9383,11953,null,1388,75190,76578,76578,-6315]
[94304,"CALLENDER CEMETERY - WEBSTER COUNTY",277.55,3.6225680771786569E-7,51,1797,-1413,39,33,262,334,null,39,2102,2141,2141,-177]
[94305,"CITY OF GOWRIE",12200.45,1.592396350106804E-5,2232,79012,-62114,1699,1460,11533,14692,null,1705,92417,94122,94122,-7762]
[94306,"CITY OF HARCOURT",2110.17,2.7541828425220993E-6,386,13666,-10743,294,253,1995,2542,null,295,15984,16279,16279,-1342]
[94307,"CITY OF DAYTON",20787.2,2.7131344670844235E-5,3804,134621,-105830,2894,2488,19651,25033,null,2906,157460,160366,160366,-13224]
[94308,"CITY OF LEHIGH",10292.89,1.343422617038783E-5,1883,66658,-52402,1433,1232,9730,12395,null,1439,77967,79406,79406,-6548]
[94313,"CITY OF MOORLAND",1557.39,2.0326972789469533E-6,285,10086,-7929,217,186,1472,1875,null,218,11797,12015,12015,-991]
[94314,"CITY OF OTHO",5961.72,7.7812057492623106E-6,1091,38609,-30352,830,714,5636,7180,null,833,45159,45992,45992,-3793]
[94316,"CITY OF BARNUM",1087.44,1.419320997963307E-6,199,7042,-5536,151,130,1028,1309,null,152,8237,8389,8389,-692]
[94317,"CITY OF CLARE",2326.8200000000002,3.0369532888996009E-6,426,15069,-11846,324,278,2200,2802,null,325,17625,17950,17950,-1480]
[94318,"CITY OF DUNCOMBE",10610.55,1.3848834340229867E-5,1941,68715,-54019,1477,1270,10030,12777,null,1483,80374,81857,81857,-6750]
[94319,"CITY OF BADGER",14340.18,1.871672790091725E-5,2624,92869,-73007,1996,1716,13556,17268,null,2005,108625,110630,110630,-9123]
[94320,"COMMUNITY LIBRARY",673.86,8.7951854602327863E-7,123,4364,-3431,94,81,637,812,null,94,5104,5198,5198,-429]
[94321,"CITY OF VINCENT",3360.72,4.3863941590112966E-6,615,21765,-17110,468,402,3177,4047,null,470,25457,25927,25927,-2138]
[94325,"MUNIC HOUSING AGENCY OF FT DODGE",84360.43,1.1010679181951528E-4,15436,546331,-429487,11745,10096,79748,101589,null,11792,639019,650811,650811,-53668]
[94326,"CLARE PUBLIC LIBRARY",1242.4100000000001,1.6215870310817998E-6,227,8046,-6325,173,149,1174,1496,null,174,9411,9585,9585,-790]
[94501,"FORT DODGE COMMUNITY SCHOOL DISTRICT",2527618.83,{"$f":"+C1932/$C$10","v":3.2990348711344503E-3},{"$f":"ROUND(D1932*$E$10,0)","v":462495},{"$f":"+ROUND(D1932*$F$10,0)","v":16369233},{"$f":"+ROUND(D1932*$G$10,0)","v":-12868361},{"$f":"ROUND(D1932*$H$10,0)","v":351895},{"$f":"ROUND(D1932*$I$10,0)","v":302511},{"$f":"ROUND(D1932*$J$10,0)","v":2389417},{"$f":"ROUND(SUM(H1932:J1932),0)","v":3043823},null,{"$f":"ROUND(D1932*$M$10,0)-1","v":353322},{"$f":"ROUND(D1932*$N$10,0)+1","v":19146385},{"$f":"ROUND(SUM(L1932:N1932),0)","v":19499707},{"$f":"ROUND(SUM(M1932:N1932),0)","v":19499707},{"$f":"ROUND(D1932*$Q$10,0)","v":-1608007}]
[94549,"IOWA CENTRAL COMMUNITY COLLEGE",1246321.45,1.6266922351551127E-3,228048,8071362,-6345148,173513,149163,1178177,1500853,null,{"$f":"ROUND(D1933*$M$10,0)","v":174217},{"$f":"ROUND(D1933*$N$10,0)+1","v":9440724},9614941,9614941,-792878]
[94550,"PRAIRIE VALLEY COMMUNITY SCHOOL DISTRICT",439205.03,5.7324810701289653E-4,80364,2844357,-2236037,61146,52565,415191,528902,null,61394,{"$f":"ROUND(D1934*$N$10,0)+1","v":3326922},3388316,3388316,-279411]
[94601,"MID IOWA DEVELOPMENT ASSOC REG PLAN",122459.12,1.5983300265587835E-4,22407,793063,-623452,17049,14656,115763,147468,null,17118,{"$f":"ROUND(D1935*$N$10,0)","v":927612},944730,944730,-77905]
[94602,"AEA 8 - PRAIRIE LAKES",1486235.63,1.9398269675386451E-3,271946,9625081,-7566575,206913,177876,1404973,1789762,null,207753,11258042,11465795,11465795,-945506]
[94608,"N. CENTRAL IA REGIONAL SOLID WST.",85209.93,1.1121555477450114E-4,15591,551832,-433812,11863,10198,80551,102612,null,11911,645454,657365,657365,-54208]
[94701,"GOWRIE MUNICIPAL LIGHT & POWER PLANT",29681.41,3.8740021023834032E-5,5431,192221,-151111,4132,3552,28059,35743,null,4149,224833,228982,228982,-18883]
[95201,"WINNEBAGO COUNTY",336817.38,4.3961228197692416E-4,61630,2181279,-1714771,46892,40311,318401,405604,null,47082,2551348,2598430,2598430,-214275]
[95203,"WINNEBAGO CO AGRI EXT DIST",6949.69,9.0706990237030227E-6,1272,45007,-35382,968,832,6570,8370,null,971,52643,53614,53614,-4421]
[95204,"WINNEBAGO CO ASSESSOR",17499,2.2839603236371577E-5,3202,113326,-89089,2436,2094,16542,21072,null,2446,132553,134999,134999,-11132]
[95301,"CITY OF FOREST CITY",195275.05,2.5487197348206307E-4,35731,1264630,-994165,27186,23371,184598,235155,null,27296,1479183,1506479,1506479,-124229]
[95303,"CITY OF BUFFALO CENTER",18912.64,2.4684678767491316E-5,3461,122481,-96286,2633,2264,17879,22776,null,2644,143261,145905,145905,-12032]
[95305,"CITY OF LELAND",4127.82,5.3876090651556847E-6,755,26732,-21015,575,494,3902,4971,null,577,31268,31845,31845,-2626]
[95306,"CITY OF THOMPSON",12629.9,1.648447939396819E-5,2311,81793,-64300,1758,1512,11939,15209,null,1765,95670,97435,97435,-8035]
[95308,"CITY OF RAKE",3843.61,5.0166596602863111E-6,703,24892,-19568,535,460,3633,4628,null,537,29115,29652,29652,-2445]
[95311,"CITY OF LAKE MILLS",86332.33,1.1268050538153604E-4,15797,559101,-439527,12019,10332,81612,103963,null,12068,653956,666024,666024,-54922]
[95312,"CITY OF SCARVILLE",1078.1600000000001,1.4072087905209659E-6,197,6982,-5489,150,129,1019,1298,null,151,8167,8318,8318,-686]
[95543,"LAKE MILLS COMMUNITY SCHOOL DISTRICT",460873.09,6.0152914554663524E-4,84329,2984682,-2346351,64163,55158,435674,554995,null,64423,3491054,3555477,3555477,-293196]
[95544,"FOREST CITY COMMUNITY SCHOOL DISTRICT",769571.83999999997,1.004441138778469E-3,140814,4983861,-3917967,107140,92104,727494,926738,null,107575,5829407,5936982,5936982,-489582]
[95546,"NORTH IOWA COMMUNITY SCHOOL DISTRICT",319921.5,4.1755986780872334E-4,58538,2071859,-1628752,44539,38289,302429,385257,null,44720,2423364,2468084,2468084,-203526]
[96201,"WINNESHIEK COUNTY",586085.39,7.6495558433248181E-4,107240,3795575,-2983820,81595,70144,554040,705779,null,81926,4439521,4521447,4521447,-372853]
[96203,"WINNESHIEK COUNTY AGR EXT DIST",15446.72,2.0160978118939688E-5,2826,100035,-78641,2150,1849,14602,18601,null,2159,117007,119166,119166,-9827]
[96205,"WINNESHIEK MEDICAL CENTER",2151317.15,2.807887887399376E-3,393641,13932247,-10952571,299506,257475,2033690,2590671,null,300722,16295948,16596670,16596670,-1368614]
[96207,"WINNESHIEK CO SOIL & WATER CONS",21951.83,2.8651413652910381E-5,4017,142163,-111759,3056,2627,20752,26435,null,3069,166282,169351,169351,-13965]
[96208,"NORTHEAST IOWA COMMUNITY ACTION CORP",414801.98,5.4139737384201029E-4,75899,2686319,-2111798,57749,49644,392122,499515,null,57983,3142071,3200054,3200054,-263887]
[96301,"CITY OF DECORAH",242141.53,3.1604185794890938E-4,44306,1568144,-1232767,33711,28980,228902,291593,null,33848,1834191,1868039,1868039,-154044]
[96304,"CITY OF FORT ATKINSON",7808.38,1.0191456718602155E-5,1429,50568,-39753,1087,935,7381,9403,null,1091,59147,60238,60238,-4967]
[96305,"CITY OF SPILLVILLE",9057.98,1.1822428100062234E-5,1657,58661,-46115,1261,1084,8563,10908,null,1266,68613,69879,69879,-5762]
[96306,"CITY OF OSSIAN",17748.87,2.3165732252925219E-5,3248,114944,-90361,2471,2124,16778,21373,null,2481,134445,136926,136926,-11291]
[96307,"CITY OF RIDGEWAY",8025.24,1.0474501255880829E-5,1468,51973,-40857,1117,960,7586,9663,null,1122,60790,61912,61912,-5105]
[96308,"CITY OF CALMAR",22521.87,2.9395426878172464E-5,4121,145855,-114661,3135,2695,21290,27120,null,3148,170600,173748,173748,-14328]
[96310,"CITY OF CASTALIA",1657.73,2.1636605219172672E-6,303,10736,-8440,231,198,1567,1996,null,232,12557,12789,12789,-1055]
[96554,"DECORAH COMMUNITY SCHOOL DISTRICT",1176419.2,1.5354561842190789E-3,215257,7618664,-5989268,163781,140797,1112096,1416674,null,164446,8911222,9075668,9075668,-748408]
[96556,"SOUTH WINNESHIEK COMMUNITY SCHOOL DIST",412572.8,5.3848785977020884E-4,75491,2671882,-2100450,57438,49378,390015,496831,null,57671,3125185,3182856,3182856,-262468]
[96558,"NORTHEAST IOWA COMMUNITY COLLEGE",1049262.71,1.3694921988182188E-3,191991,6795180,-5341902,146078,125578,991892,1263548,null,146671,7948029,8094700,8094700,-667515]
[97003,"3RD JUDICIAL DIST DEPT CORR SERVICES",462964.65,6.0425903871453429E-4,84712,2998227,-2356999,64454,55409,437651,557514,null,64715,3506897,3571612,3571612,-294526]
[97201,"WOODBURY COUNTY",1457532.71,1.902364066542856E-3,266694,9439197,-7420445,202917,174441,{"$f":"ROUND(D1968*$J$10,0)+1","v":1377841},1755199,null,203741,11040621,11244362,11244362,-927246]
[97203,"WOODBURY COUNTY AGRI EXTEN DIST",32706.87,4.2688835585095401E-5,5985,211815,-166514,4553,3914,30919,39386,null,4572,247750,252322,252322,-20807]
[97209,"WOODBURY CO SOIL & WATER CONS DIST",2162.71,2.8227577756062161E-6,396,14006,-11011,301,259,2044,2604,null,302,16382,16684,16684,-1376]
[97301,"CITY OF SIOUX CITY",2980706.74,3.8904028404810891E-3,545400,19303497,-15175077,414973,356738,{"$f":"ROUND(D1971*$J$10,0)+1","v":2817732},3589443,null,{"$f":"ROUND(D1971*$M$10,0)-1","v":416657},22578466,22995123,22995123,-1896251]
[97302,"CITY OF CORRECTIONVILLE",15083.62,1.9687061898862741E-5,2760,97684,-76792,2100,1805,14259,18164,null,2108,114256,116364,116364,-9596]
[97303,"CITY OF DANBURY",8095.86,1.0566674110361231E-5,1481,52430,-41217,1127,969,7653,9749,null,1132,61325,62457,62457,-5150]
[97304,"CITY OF ANTHON",20245.95,2.6424908002938293E-5,3705,131116,-103074,2819,2423,19139,24381,null,2830,153360,156190,156190,-12880]
[97305,"CITY OF PIERSON",6759.52,8.8224901347687542E-6,1237,43776,-34413,941,809,6390,8140,null,945,51202,52147,52147,-4300]
[97306,"CITY OF SERGEANT BLUFF",139364.45000000001,1.81897750914632E-4,25500,902545,-709518,19402,16679,131744,167825,null,19481,1055668,1075149,1075149,-88660]
[97307,"CITY OF LAWTON",14740.83,1.9239654184513587E-5,2697,95464,-75047,2052,1764,13935,17751,null,2061,111660,113721,113721,-9378]
[97308,"CITY OF MOVILLE",24342.76,3.1772042978353996E-5,4454,157647,-123931,3389,2913,23012,29314,null,3403,184393,187796,187796,-15486]
[97309,"CITY OF SLOAN",15354.06,2.0040038771783725E-5,2809,99435,-78169,2138,1838,14515,18491,null,2146,116305,118451,118451,-9768]
[97310,"CITY OF SALIX",6649.06,8.6783183207514046E-6,1217,43060,-33851,926,796,6286,8008,null,929,50366,51295,51295,-4230]
[97311,"CITY OF OTO",2778.81,3.6268882718590607E-6,508,17996,-14147,387,333,2627,3347,null,388,21049,21437,21437,-1768]
[97312,"CITY OF SMITHLAND",4513.8100000000004,5.8914011934605636E-6,826,29232,-22980,628,540,4267,5435,null,631,34192,34823,34823,-2872]
[97314,"CITY OF CUSHING",4366.91,5.6996680821157444E-6,799,28281,-22232,608,523,4128,5259,null,610,33079,33689,33689,-2778]
[97315,"CITY OF HORNICK",5328.64,6.9549130458574234E-6,975,34509,-27129,742,638,5037,6417,null,745,40364,41109,41109,-3390]
[97316,"SLOAN PUBLIC LIBRARY",3349.98,4.3723763672084152E-6,613,21695,-17055,466,401,3167,4034,null,468,25376,25844,25844,-2131]
[97317,"CITY OF BRONSON",4618.6899999999996,6.028290020675298E-6,845,29911,-23514,643,553,4366,5562,null,646,34986,35632,35632,-2938]
[97501,"SIOUX CITY COMMUNITY SCHOOL DISTRICT",10133452.449999999,1.3226129114385822E-2,{"$f":"ROUND(D1987*$E$10,0)+1","v":1854186},{"$f":"+ROUND(D1987*$F$10,0)+1","v":65625735},{"$f":"+ROUND(D1987*$G$10,0)","v":-51590423},1410777,{"$f":"ROUND(D1987*$I$10,0)+1","v":1212797},{"$f":"ROUND(D1987*$J$10,0)+1","v":9579390},12202964,null,{"$f":"ROUND(D1987*$M$10,0)-1","v":1416502},{"$f":"ROUND(D1987*$N$10,0)-1","v":76759583},78176085,78176085,{"$f":"ROUND(D1987*$Q$10,0)-1","v":-6446648}]
[97569,"LAWTON BRONSON COMM SCH DIST",439183.09,5.7321947103969773E-4,80360,2844215,-2235925,61143,52562,415170,528875,null,61391,3326755,3388146,3388146,-279397]
[97574,"SERGEANT BLUFF LUTON COMM SCH DIST",1206147.69,1.5742576538125665E-3,220697,7811190,-6140619,167920,144355,1140199,1452474,null,168601,9136412,9305013,9305013,-767321]
[97577,"WESTWOOD COMMUNITY SCHOOL DISTRICT",385524.91,5.0318509527046465E-4,70542,2496716,{"$f":"+ROUND(D1990*$G$10,0)","v":-1962746},53673,46141,364446,464260,null,53891,{"$f":"ROUND(D1990*$N$10,0)+1","v":2920302},2974193,2974193,-245261]
[97579,"WOODBURY CENTRAL COMMUNITY SCHOOL DIST",435199.9,5.6802063229376468E-4,79631,2818419,{"$f":"+ROUND(D1991*$G$10,0)","v":-2215646},60588,52086,411405,524079,null,60834,3296584,3357418,3357418,-276863]
[97581,"RIVER VALLEY COMM SCH DIST",282141.49,3.6824959644086514E-4,51625,1827190,{"$f":"+ROUND(D1992*$G$10,0)","v":-1436411},39280,33767,266715,339762,null,39439,2137186,2176625,2176625,-179491]
[97582,"WESTERN IOWA TECH COMMUNITY COLLEGE",745418.35,9.7291613001375854E-4,136394,4827439,{"$f":"+ROUND(D1993*$G$10,0)","v":-3795000},103777,89213,704661,897651,null,104198,5646448,5750646,5750646,{"$f":"ROUND(D1993*$Q$10,0)-1","v":-474217}]
[97602,"NORTHWEST AREA EDUCATION AGENCY",1718381.45,2.2428224770981702E-3,314424,11128492,{"$f":"+ROUND(D1994*$G$10,0)","v":-8748452},239233,205660,{"$f":"ROUND(D1994*$J$10,0)+1","v":1624427},2069320,null,240204,13016517,13256721,13256721,{"$f":"ROUND(D1994*$Q$10,0)-1","v":-1093192}]
[98201,"WORTH COUNTY",280251.98,3.6578341787573819E-4,51280,1814953,{"$f":"+ROUND(D1995*$G$10,0)","v":-1426791},39017,33541,264929,337487,null,39175,2122873,2162048,2162048,-178289]
[98203,"WORTH CO AGR EXT DIST",12606.41,{"$f":"+C1996/$C$10","v":1.6453820368879765E-5},{"$f":"ROUND(D1996*$E$10,0)","v":2307},{"$f":"+ROUND(D1996*$F$10,0)","v":81641},{"$f":"+ROUND(D1996*$G$10,0)","v":-64180},{"$f":"ROUND(D1996*$H$10,0)","v":1755},{"$f":"ROUND(D1996*$I$10,0)","v":1509},{"$f":"ROUND(D1996*$J$10,0)","v":11917},{"$f":"ROUND(SUM(H1996:J1996),0)","v":15181},null,{"$f":"ROUND(D1996*$M$10,0)","v":1762},{"$f":"ROUND(D1996*$N$10,0)","v":95492},{"$f":"ROUND(SUM(L1996:N1996),0)","v":97254},{"$f":"ROUND(SUM(M1996:N1996),0)","v":97254},{"$f":"ROUND(D1996*$Q$10,0)","v":-8020}]
[98301,"CITY OF GRAFTON",6625.03,8.6469544904885307E-6,1212,42905,-33729,922,793,6263,7978,null,926,50184,51110,51110,-4215]
[98302,"CITY OF MANLY",21670.240000000002,2.828388385833184E-5,3965,140340,-110325,3017,2594,20485,26096,null,3029,164149,167178,167178,-13786]
[98303,"CITY OF NORTHWOOD",46237,6.0348290464604414E-5,8460,299438,-235397,6437,5534,43709,55680,null,6463,350239,356702,356702,-29415]
[98304,"CITY OF KENSETT",6099.81,7.9614400947055095E-6,1116,39503,-31055,849,730,5766,7345,null,853,46205,47058,47058,-3881]
[98305,"CITY OF HANLONTOWN",2865.25,3.7397093075612131E-6,524,18556,-14587,399,343,2709,3451,null,401,21704,22105,22105,-1823]
[98307,"CITY OF FERTILE",7179.53,9.3706849890637651E-6,1314,46496,-36552,1000,859,6787,8646,null,1004,54384,55388,55388,-4567]
[98308,"CITY OF JOICE",1673.19,2.183838833022719E-6,306,10836,-8518,233,200,1582,2015,null,234,12674,12908,12908,-1064]
[98312,"JOICE PUBLIC LIBRARY",1550.91,2.0242396168535942E-6,284,10044,-7896,216,186,1466,1868,null,217,11748,11965,11965,-987]
[98531,"NORTHWOOD KENSETT COMM SCHOOL DISTRICT",368793.09,4.8134681135581891E-4,67481,2388358,-1877563,51343,44138,348629,444110,null,51552,{"$f":"ROUND(D2005*$N$10,0)+1","v":2793561},2845113,2845113,{"$f":"ROUND(D2005*$Q$10,0)-1","v":-234618}]
[99201,"WRIGHT COUNTY",416648.77,5.4380779448666991E-4,76237,2698279,-2121201,58006,49866,393868,501740,null,58241,{"$f":"ROUND(D2006*$N$10,0)+1","v":3156061},3214302,3214302,-265061]
[99203,"WRIGHT COUNTY AGRI EXTENSION DIST",10545.02,1.3763304927116008E-5,1929,68291,-53686,1468,1262,9968,12698,null,1474,79877,81351,81351,-6708]
[99301,"CITY OF CLARION",61198.55,7.987602723819921E-5,11198,396331,-311568,8520,7324,57852,73696,null,8555,463571,472126,472126,-38933]
[99302,"CITY OF EAGLE GROVE",98171.56,1.2813300642869002E-4,17963,635774,-499801,13667,11749,92804,118220,null,13723,743637,757360,757360,-62454]
[99304,"CITY OF BELMOND",33201.83,4.3334854787214069E-5,6075,215020,-169034,4622,3974,31386,39982,null,4641,251500,256141,256141,-21122]
[99305,"CITY OF GOLDFIELD",12033.34,1.5705852403472174E-5,2202,77930,-61263,1675,1440,11375,14490,null,1682,91151,92833,92833,-7655]
[99307,"CITY OF DOWS",8857.6200000000008,1.1560919276447205E-5,1621,57363,-45095,1233,1060,8373,10666,null,1238,67095,68333,68333,-5635]
[99308,"BELMOND PUBLIC LIBRARY",6697.46,8.7414897474980963E-6,1225,43374,-34097,932,802,6331,8065,null,936,50732,51668,51668,-4261]
[99309,"CITY OF ROWAN",1637.46,2.1372042239801707E-6,300,10604,-8336,228,196,1548,1972,null,229,12404,12633,12633,-1042]
[99311,"IOWA SPECIALTY HOSPITAL-CLARION",2201245.59,2.8730542260364971E-3,402777,14255591,{"$f":"+ROUND(D2015*$G$10,0)","v":-11206762},306457,263450,{"$f":"ROUND(D2015*$J$10,0)","v":2080889},2650796,null,307701,{"$f":"ROUND(D2015*$N$10,0)+1","v":16674150},16981851,16981851,{"$f":"ROUND(D2015*$Q$10,0)-1","v":-1400378}]
[99312,"IOWA SPECIALTY HOSPITAL-BELMOND",1197092.8999999999,1.5624393892838125E-3,219040,7752550,{"$f":"+ROUND(D2016*$G$10,0)","v":-6094520},166659,143271,{"$f":"ROUND(D2016*$J$10,0)","v":1131640},1441570,null,167335,{"$f":"ROUND(D2016*$N$10,0)+1","v":9067824},9235159,9235159,{"$f":"ROUND(D2016*$Q$10,0)-1","v":-761561}]
[99314,"TOWN OF GALT",678.77,8.8592705233167242E-7,124,4396,-3456,94,81,642,817,null,95,5142,5237,5237,-432]
[99315,"CITY OF WOOLSTOCK",3005.98,3.9233893671905956E-6,550,19467,-15304,418,360,2842,3620,null,420,22770,23190,23190,-1912]
[99317,"ROWAN PUBLIC LIBRARY",2109.4,2.7531778425511292E-6,386,13661,-10739,294,252,1994,2540,null,295,15978,16273,16273,-1342]
[99537,"BELMOND-KLEMME COMMUNITY SCHOOL DISTRICT",509627.1,6.6516262429296884E-4,93250,3300420,{"$f":"+ROUND(D2020*$G$10,0)","v":-2594563},70950,60993,481762,613705,null,71238,{"$f":"ROUND(D2020*$N$10,0)+1","v":3860360},3931598,3931598,{"$f":"ROUND(D2020*$Q$10,0)-1","v":-324213}]
[99540,"EAGLE GROVE COMMUNITY SCHOOL DISTRICT",674008.34,8.7971215861508856E-4,123328,4364977,{"$f":"+ROUND(D2021*$G$10,0)","v":-3431444},93835,80667,637156,811658,null,94216,{"$f":"ROUND(D2021*$N$10,0)+1","v":5105526},5199742,5199742,{"$f":"ROUND(D2021*$Q$10,0)-1","v":-428788}]
[99601,"WRIGHT COUNTY AREA LANDFILL AUTHORITY",14600.1,1.9055974124884204E-5,2671,94552,-74331,2033,1747,13802,17582,null,2041,110594,112635,112635,-9288]
[]
[null,"     Total for all entities",{"$f":"SUM(C11:C2023)","v":766169176.36000073},{"$f":"SUM(D11:D2023)","v":1.0000000000000009},{"$f":"SUM(E11:E2023)","v":140191093},{"$f":"SUM(F11:F2023)","v":4961824676},{"$f":"SUM(G11:G2023)","v":-3900644140},{"$f":"SUM(H11:H2023)","v":106665928},{"$f":"SUM(I11:I2023)","v":91696956},{"$f":"SUM(J11:J2023)","v":724277564},{"$f":"SUM(K11:K2023)","v":922640448},{"$f":"SUM(L11:L2023)","v":0},{"$f":"SUM(M11:M2023)","v":107098862},{"$f":"SUM(N11:N2023)","v":5803631840},{"$f":"SUM(O11:O2023)","v":5910730702},{"$f":"SUM(P11:P2023)","v":5910730702},{"$f":"SUM(Q11:Q2023)","v":-487417535}]
[null,null,{"$f":"+C10-C2024","v":0},{"$f":"+D10-D2024","v":0},{"$f":"+E10-E2024","v":0},{"$f":"+F10-F2024","v":0},{"$f":"+G10-G2024","v":0},{"$f":"+H10-H2024","v":0},{"$f":"+I10-I2024","v":0},{"$f":"+J10-J2024","v":0},{"$f":"+K10-K2024","v":0},{"$f":"+L10-L2024","v":0},{"$f":"+M10-M2024","v":0},{"$f":"+N10-N2024","v":0},{"$f":"+O10-O2024","v":-5910730702},{"$f":"+P10-P2024","v":0},{"$f":"+Q10-Q2024","v":0}]
[]
["* - Employer specific amounts excluded from this Schedule are the changes in proportion and differences between employer contributions and the proportionate share of contributions, as well as the related amortization as defined in paragraphs 54-55 of GASB Statement No. 68, Accounting and Financial Reporting for Pensions."]
["      "]
["** - The proportions in this spreadsheet are for this membership group only, not the proportions to use to compute the change in entity proportion for the Pension note which is included in the Notes to Financial Statements.  The Employer Calculation of Total Net Pension Liability/(Asset) and Proportion workbook, which  is available on the IPERS website, details how to calculate an employer's proportion and net pension liability/(asset) to comply with GASB Statement No. 68. "]
["     "]