{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["PLEASE READ ME","Page 1","Page 2","List","Municipalities","Expenditure Categories","GO Bond Debt Levies (NTC)","GO Bond Debt Levies (RMV)","Other Debt Levies"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"PLEASE READ ME","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,0,19,1],[0,0,0,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[6,0,6,1]]}
["REMINDERS:"]
["1.","Use only whole numbers, round up or down as needed."]
["2.","Use only positive numbers. Formulas are in the subtotal/total cells to do the math for you."]
["3.","Fill in only highlighted areas, as applicable."]
["4.","If you are levying an amount that lands in the Misc Category, you must use the drop-down arrow to select a more specific category."]
[]
["INSTRUCTIONS:"]
["1.","If you receive a security warning, click \"Enable Content\"."]
["2.","Page 1: Select the proper municipality from the drop-down list."]
["3.","If you have debt levies, go to Page 2. It will auto-fill with the debt schedule that was provided when the bond was certified to the County."]
["4.","Fill in the \"Budget Requirement\" column.  If this amount is less than what is scheduled you will need to provide a reason and a resolution."]
["5.","If you have additional bonds that did not auto-fill, please use rows 33 - 35 for GO Bonds and rows 50 - 52 for Other Bonds."]
["6.","Go back to Page 1. Fill in the non-debt levy amounts as applicable."]
["7.","You may fax or email an advanced copy."]
["8.","Remember to sign and date the form before mailing it to the County."]
[]
["Email Address:  PRTS-Taxation-Mailbox@washingtoncountymn.gov"]
["Fax Number:  (651) 430-6155"]
["Phone Number:  (651) 430-6155"]
["Mailing Address:  Washington County, Taxation Division, PO Box 6, Stillwater, MN 55082"]

{"sheet":"Page 1","index":1,"n_rows":57,"n_cols":5,"rows_kept":57,"cut":false,"hidden":false,"merged":[[40,0,40,4],[48,0,48,4],[50,0,50,4],[55,0,55,4],[22,0,22,4],[28,0,28,4],[27,1,27,4],[29,0,29,4],[35,0,35,4],[52,0,52,4],[53,0,53,4],[54,0,54,4],[42,0,43,2],[42,3,43,3],[42,4,43,4],[44,0,44,2],[0,0,1,4],[2,0,3,4],[4,0,4,4],[20,0,20,4],[5,1,5,3],[18,1,18,3],[19,1,19,3],[56,0,56,4],[47,0,47,2],[45,3,46,4],[47,3,47,4],[49,0,49,4],[51,0,51,4],[45,0,46,2],[36,0,36,4],[21,0,21,4],[37,0,37,4],[38,0,38,4],[39,0,39,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[31,0,31,4],[32,1,32,4],[33,0,33,2]]}
["WASHINGTON COUNTY"]
[]
["Payable Year 2026 FINAL Property Tax Levy Certification"]
[]
["DUE: December 29, 2025"]
["Municipality:","Select a municipality from drop-down list"]
["Expenditure\nCategory","(A)\nBudget\nRequirement","(B)\nState\nAid (LGA)","(C)\nOther\nResources","(D)\nCertified Levy\n(A-B-C=D)"]
["Debt-Gen Obligation (fill in on pg 2)",{"$f":"IF(ISBLANK('Page 2'!E36),\"\",'Page 2'!E36)","v":0},null,null,{"$f":"B8-C8-D8","v":0}]
["Debt-Other (fill in on pg 2)",{"$f":"'Page 2'!E53","v":0},null,null,{"$f":"B9-C9-D9","v":0}]
["General Revenue",null,null,null,0]
["Library",null,null,null,0]
["Road and Bridge",null,null,null,0]
["Water Management Org (WMO)",null,null,null,0]
["MISC-Must select valid desc:",null,null,null,0]
["MISC-Must select valid desc:",null,null,null,0]
["MISC-Must select valid desc:",null,null,null,0]
["MISC-Must select valid desc:",null,null,null,0]
["TOTAL NET TAX CAPACITY LEVY",{"$f":"SUM(B8:B17)","v":0},{"$f":"SUM(C8:C17)","v":0},{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0}]
["Referenda Market Value Levy","This amount will be zero unless you have held a referendum",null,null,{"$f":"IF(ISBLANK(VLOOKUP(B6,GOBondsRMV[],5,FALSE)),\"\",VLOOKUP(B6,GOBondsRMV[],5,FALSE))","v":""}]
["TOTAL LEVY","Total Net Tax Capacity Levy + Referenda Market Value Levy = Total Levy",null,null,{"$f":"SUM(E18:E19)","v":0}]
[]
["NOTE: If a levy is entered into a MISC category, you must select a description from the drop down box"]
[]
["(A) Budget Requirement……………","Amount needed to fund services.  Round to the nearest WHOLE DOLLAR."]
["(B) State Aid (LGA)……………………..","Certified to the taxing district by the Department of Revenue.  The aid can be used to reduce any individual budget requirement item or a combination of items; or may be deducted proportionally from all budget requirement items."]
["(C) Other Resources…………………..","All other resources that will be used to finance your taxing district budget - including but not limited to other aids, interest income, prior year reserves, grants, etc."]
["(D) Certified Levy……………………….","Levy certified to the county auditor.  Round to the nearest WHOLE DOLLAR."]
[null,"The county will deduct Fiscal Disparities from all certified levies."]
[]
["BOND CERTIFICATION"]
["I hereby certify that",null,"has been duly","Select choice","Treasurer of the above"]
["named city in the County of Washington, State of Minnesota; that the official bond has been approved by the city council of said city at"]
[null,"; that said Treasurer has duly filed a bond in said sum; that said bond has been approved by the city council and "]
["remains on file in my office.  The term of said Treasurer will expire",null,null,null,"."]
[]
[]
["Before signing, please verify the following:"]
["- MAKE SURE THAT ALL LINES ADD ACROSS AND ALL COLUMNS ADD UP TO THE TOTAL LINE"]
["- BREAKDOWN OF DEBT SERVICE LEVY BY INDIVIDUAL BOND HAS BEEN PROVIDED - Page 2"]
["- AMOUNTS REPORTED MATCH ANY OTHER SUPPORTING DOCUMENTATION INCLUDED (i.e. Resolution, etc.)"]
[]
["I, the authorized representative of the above indicated taxing district, certify that the foregoing information is accurate to the best of my knowledge:"]
[]
[]
["Signature of authorized representative",null,null,"Date","Phone"]
[]
[]
["Print Name/Title",null,null,"E-mail"]
[]
["AN ORIGINAL SIGNED FORM MUST BE MAILED OR HAND DELIVERED TO WASHINGTON COUNTY TAXATION DIVISION BY 12/29/2025"]
[]
["You may submit an advance copy by FAX to (651) 430-6155 or E-mail to PRTS-Taxation-Mailbox@washingtoncountymn.gov"]
["Please mail the original signed form to:"]
["Washington County - Taxation Division"]
["14949 62nd St N, PO Box 6, Stillwater MN 55082-0006"]
[]
["Questions? Call (651) 430-6155"]

{"sheet":"Page 2","index":2,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":false,"merged":[[52,0,52,2],[54,0,54,2],[9,0,9,5],[35,0,35,2],[0,0,0,5],[1,0,1,5],[2,0,2,5],[4,0,4,5],[31,0,31,5],[48,0,48,5],[6,0,6,5]]}
[{"$f":"'Page 1'!A1:E2","v":"WASHINGTON COUNTY"}]
[{"$f":"'Page 1'!A3","v":"Payable Year 2026 FINAL Property Tax Levy Certification"}]
["DEBT SERVICE SCHEDULE"]
[]
[{"$f":"IF('Page 1'!B6=\"Select a municipality from drop-down list\",\"Please select a municipality from the drop-down list on page 1\",'Page 1'!B6)","v":"Please select a municipality from the drop-down list on page 1"}]
[]
["Only fill in the yellow highlighted areas, if they apply.  PLEASE NOTE:  IF THE AMOUNT IN THE BUDGET REQUIREMENT COLUMN IS LESS THAN THE AMOUNT IN THE BOND LEVY SCHEDULE COLUMN, YOU MUST PROVIDE AN EXPLANATION AND A RESOLUTION!"]
[]
["Bond\nDescription","Additional\nDescription","Bond #","Bond\nLevy\nSchedule","Budget\nRequirement","Explanation of Differences of Levy Schedule and Actual Levy Amounts"]
["DEBT - GENERAL OBLIGATION:"]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],3,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],3,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],4,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],4,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],2,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],2,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],5,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],5,FALSE))","v":""},{"$f":"IF(ISBLANK(D11),\"\",D11)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],7,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],7,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],8,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],8,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],6,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],6,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],9,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],9,FALSE))","v":""},{"$f":"IF(ISBLANK(D12),\"\",D12)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],11,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],11,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],12,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],12,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],10,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],10,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],13,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],13,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],15,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],15,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],16,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],16,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],14,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],14,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],17,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],17,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],21,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],23,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],23,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],24,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],24,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],22,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],22,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],25,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],25,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],27,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],27,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],28,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],28,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],26,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],26,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],29,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],29,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],31,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],31,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],32,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],32,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],30,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],30,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],33,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],33,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],35,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],35,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],36,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],36,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],34,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],34,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],37,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],37,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],39,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],39,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],40,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],40,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],38,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],38,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],41,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],41,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],43,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],43,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],44,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],44,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],42,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],42,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],45,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],45,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],47,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],47,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],48,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],48,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],46,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],46,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],49,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],49,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],51,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],51,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],52,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],52,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],50,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],50,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],53,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],53,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],55,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],55,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],56,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],56,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],54,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],54,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],57,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],57,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],59,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],59,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],60,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],60,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],58,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],58,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],61,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],61,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],63,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],63,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],64,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],64,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],62,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],62,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],65,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],65,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],67,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],67,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],68,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],68,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],66,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],66,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],69,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],69,FALSE))","v":""},{"$f":"IF(ISBLANK(D27),\"\",D27)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],71,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],71,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],72,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],72,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],70,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],70,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],73,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],69,FALSE))","v":""},{"$f":"IF(ISBLANK(D28),\"\",D28)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],75,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],75,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],76,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],76,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],74,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],74,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],77,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],77,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],79,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],79,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],80,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],80,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],78,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],78,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],81,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],81,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],83,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],83,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],84,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],84,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],82,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],82,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],85,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,GOBondsNTC[#All],85,FALSE))","v":""},""]
["GO Bonds not listed above:"]
[]
[]
[]
["TOTAL DEBT - GENERAL OBLIGATION",null,null,{"$f":"SUM(D11:D35)","v":0},{"$f":"SUM(E11:E35)","v":0}]
[]
["OTHER DEBT:"]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],3,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],3,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],4,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],4,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],2,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],2,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],5,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],5,FALSE))","v":""},{"$f":"IF(ISBLANK(D39),\"\",D39)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],7,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],7,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],8,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],8,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],6,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],6,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],9,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],9,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],11,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],11,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],12,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],12,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],10,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],10,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],13,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],13,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],15,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],15,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],16,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],16,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],14,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],14,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],17,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],17,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},{"$f":"IF(ISBLANK(D44),\"\",D44)","v":""}]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},""]
[{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],19,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],20,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],18,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE)),\"\",VLOOKUP('Page 1'!$B$6,OtherBonds[#All],21,FALSE))","v":""},""]
["Other Bonds not listed above:"]
[]
[]
[]
["TOTAL DEBT - OTHER",null,null,{"$f":"SUM(D39:D52)","v":0},{"$f":"SUM(E39:E52)","v":0}]
[]
["TOTAL DEBT",null,null,{"$f":"D36+D53","v":0},{"$f":"E36+E53","v":0}]

{"sheet":"List","index":3,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Select choice"]
["appointed"]
["elected"]

{"sheet":"Municipalities","index":4,"n_rows":34,"n_cols":1,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Select a municipality from drop-down list"]
["City of Afton"]
["City of Bayport"]
["City of Birchwood"]
["City of Cottage Grove"]
["City of Cottage Grove HRA"]
["City of Dellwood"]
["City of Forest Lake"]
["City of Grant"]
["City of Hugo"]
["City of Lake Elmo"]
["City of Lake St Croix Beach"]
["City of Lakeland"]
["City of Lakeland Shores"]
["City of Landfall"]
["City of Mahtomedi"]
["City of Marine on St Croix"]
["City of Newport"]
["City of Oak Park Heights"]
["City of Oakdale"]
["City of Pine Springs"]
["City of Scandia"]
["City of St Mary's Point"]
["City of St Paul Park"]
["City of Stillwater"]
["City of Willernie"]
["City of Woodbury"]
["City of Woodbury HRA"]
["Town of Baytown"]
["Town of Denmark"]
["Town of Grey Cloud Island"]
["Town of May"]
["Town of Stillwater"]
["Town of West Lakeland"]

{"sheet":"Expenditure Categories","index":5,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["MISC-Must select valid desc:"]
["Advertising: Charter City"]
["Advertising: Statutory City"]
["Armory Bldg Comm (state, non-debt)"]
["Charter Comm Expense"]
["Comprehensive Planning (Metro)"]
["Economic Development Authority"]
["Judgments: General"]
["Judgments: Firemen"]
["Permanent Improvement & Replacement"]
["Police Pension (Relief)"]
["State Post - Audit Expense"]
["Public Works Reserve"]
["Special Asmt Improvements"]
["Special Purposes"]

{"sheet":"GO Bond Debt Levies (NTC)","index":6,"n_rows":36,"n_cols":85,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["Entity","Bond Number 1","Description 1","Add'l Description 1","2020 Levy Amount 1","Bond Number 2","Description 2","Add'l Description 2","2020 Levy Amount 2","Bond Number 3","Description 3","Add'l Description 3","2020 Levy Amount 3","Bond Number 4","Description 4","Add'l Description 4","2020 Levy Amount 4","Bond Number 5","Description 5","Add'l Description 5","2020 Levy Amount 5","Bond Number 6","Description 6","Add'l Description 6","2020 Levy Amount 6","Bond Number 7","Description 7","Add'l Description 7","2020 Levy Amount 7","Bond Number 8","Description 8","Add'l Description 8","2020 Levy Amount 8","Bond Number 9","Description 9","Add'l Description 9","2020 Levy Amount 9","Bond Number 10","Description 10","Add'l Description 10","2020 Levy Amount 10","Bond Number 11","Description 11","Add'l Description 11","2020 Levy Amount 11","Bond Number 12","Description 12","Add'l Description 12","2020 Levy Amount 12","Bond Number 13","Description 13","Add'l Description 13","2020 Levy Amount 13","Bond Number 14","Description 14","Add'l Description 14","2020 Levy Amount 14","Bond Number 15","Description 15","Add'l Description 15","2020 Levy Amount 15","Bond Number 16","Description 16","Add'l Description 16","2020 Levy Amount 16","Bond Number 17","Description 17","Add'l Description 17","2020 Levy Amount 17","Bond Number 18","Description 18","Add'l Description 18","2020 Levy Amount 18","Bond Number 19","Description 19","Add'l Description 19","2020 Levy Amount 19","Bond Number 20","Description 20","Add'l Description 20","2020 Levy Amount 20","Bond Number 21","Description 21","Add'l Description 21","2020 Levy Amount 21"]
["Select a municipality from drop-down list"]
["City of Afton",1807,"Series 2014A","GO Tax Abatement Refunding Bonds",28525,1872,"Series 2017B","GO Tax Abatement Bonds",37716,1879,"","GO Storm Water Improvement Note of 2017",2949,1880,"","GO Sanitary Sewer Improvement Note of 2017",3609]
["City of Bayport",1817,"Series 2015A","GO Capital Improvement Plan Bonds",176282]
["City of Birchwood"]
["City of Cottage Grove",1724,"Series 2012A","GO Improvement Bonds",42424,1813,"Series 2015A","GO Improvement Bonds",318269,1836,"Series 2016A","G.O. Refunding Bonds",412335,1863,"Series 2016B","GO Improvement Bonds",197604,1873,"Series 2017A","GO Capital Improvement Plan Bonds",639266,1901,"Series 2018A","GO Improvement Bond",384019,1918,"Series 2019B","GO Equipment Certificates",350017,1919,"Series 2019A","GO Capital Improvement Plan Bonds",294193,1975,"Series 2021A","GO Improvement Bonds",252172,1985,"Series 2021B","GO Improvement Refunding Bonds",514350,2005,"Series 2023A","GO Improvement and Tax Abatement Bonds",361027,2019,"Series 2024A","GO Improvement and Capital Equipment Bonds",549437,2036,"Series 2025A","GO Equipment, Pavement, Construction and Irrigation",867545]
["City of Cottage Grove HRA"]
["City of Dellwood",2007,"Series 2023A","GO Street Reconstruction Bonds",429712]
["City of Forest Lake",1799,"Series 2014A","GO Tax Abatement Bonds",632822,1935,"Series 2019A","GO Bonds",1818180,2029,"Series 2024A","GO Equipment Certificates",299932,2041,"Series 2025A","GO Street Reconstruction Plan Bonds",401363]
["City of Grant"]
["City of Hugo",1715,"Series 2011A","GO Improvement Bonds",18228,1957,"Series 2020A","GO Capital Improvement Plan Bonds",434096,1980,"Series 2021A","GO Tax Abatement Bonds",538429]
["City of Lake Elmo",1796,"Series 2014A","General Obligation Bond",183829,1849,"Series 2016A","GO Bonds",186164,1877,"Series 2017A","Improvements Project",342004,1914,"Series 2018A","GO Equipment Certificates",125139,1931,"Series 2019A","GO Bonds",290419,1982,"Series 2021A","GO Improvement, CIP, & Refunding Bond",1019630,1997,"Series 2022A","GO Improvement, Abatement and Utility Revenue",279510,2011,"Series 2023A","GO Improvement and Utility Revenue Bonds",354075,2028,"Series 2024A","GO Improvement and Water Revenue Bonds",438248,2049,"Series 2025A","GO Improvement Bonds",212553]
["City of Lake St Croix Beach"]
["City of Lakeland",1821,"2015A","GO Crossover Refunding Bonds",47513]
["City of Lakeland Shores"]
["City of Landfall"]
["City of Mahtomedi",1842,"Series 2016A","GO Improvement & Refunding Bonds",547326,1896,"Series 2018A","GO Improvement & Utility Revenue Bonds",351518,1940,"Series 2020A","GO Improve, Street & Utility Bond",659849]
["City of Marine on St Croix"]
["City of Newport",1797,"Series 2014A","GO Improvement Bonds",214843,1869,"Series 2016A","GO Improvement Bonds",94712,1905,"Series 2018A","GO Improvement Bond",264561,1965,"Series 2021A","GO Bond",545267]
["City of Oak Park Heights",1759,"Series 2012A","GO Capital Improvement Crossover Refunding Bonds",535000]
["City of Oakdale",1856,"Series 2016A","GO Improvement Bonds",99811,1884,"Series 2017A","GO Improvement Bonds",173682,1909,"Series 2018A","GO Improvement Bond",52311,1926,"Series 2019A","GO Improvement Bond",217874,1950,"Series 2020A","GO Improvement & Refunding Bonds",199940,1977,"Series 2021A","GO Improvement Bonds",140875,1998,"Series 2022A","GO Improvement Bonds",334063,2016,"Series 2023A","GO Improvement Bonds",268188,2032,"Series 2024A","GO Improvement, Abatement, Sales Tax and CIP Bonds",270375,2050,"Series 2025A","GO Improvement, Abatement, Sales Tax and CIP Bonds",495667]
["City of Pine Springs"]
["City of Scandia",1898,"Series 2018A","GO Street Reconstruction Bonds",340541,2024,"Series 2024A","GO Street Improvement Project & Tax Abatement",333494,2034,"Series 2025A","GO Certificates of Indebtedness",39600,2047,"Series 2025B","GO Certificate of Indebtedness",39769]
["City of St Mary's Point"]
["City of St Paul Park",1850,"Series 2016A","General Obligation Bonds",45763,1923,"Series 2019A","GO Improvement Bond, Utility, Equip Purchase",84851,1962,"Series 2021A","GO Refunding Bond",89696]
["City of Stillwater",1789,"Series 2014A","GO Capital Outlay Bonds",474801,1840,"Series 2016A","GO Capital Outlay Bonds",147000,1878,"Series 2017A","GO Capital Outlay Bonds",169095,1908,"Series 2018A","GO Capital Outlay Bonds",300363,1930,"Series 2019A","GO Capital Outlay Bonds",435750,1981,"Series 2021A","GO Obligation Bonds",402938,1995,"Series 2022A","Go Capital Outlay Bonds",570780,2015,"Series 2023A","GO Capital Outlay Bonds",755738,2030,"Series 2024A","GO Capital Outlay Bonds",580650,2045,"Series 2025A","GO Sales Tax Revenue and Capital Outlay Bond",374955]
["City of Willernie"]
["City of Woodbury",1762,"Series 2013A","GO Tax Abatement Bonds",1315913,1814,"Series 2015A","GO Improvement Bonds",167540,1913,"Series 2018A","GO Bonds",924161,1961,"Series 2020A","GO Improve & Refunding  Bond",465150,2023,"Series 2024A","GO Improvement Bonds",-24865]
["City of Woodbury HRA"]
["Town of Baytown"]
["Town of Denmark",1973,"Series 2021A","GO Street Construction Bonds",286472]
["Town of Grey Cloud Island"]
["Town of May"]
["Town of Stillwater"]
["Town of West Lakeland",2044,"Series 2025A","GO Certificates of Indebtedness",707333]

{"sheet":"GO Bond Debt Levies (RMV)","index":7,"n_rows":36,"n_cols":85,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["Entity","Bond Number 1","Description 1","Add'l Description 1","2020 Levy Amount 1","Bond Number 2","Description 2","Add'l Description 2","2020 Levy Amount 2","Bond Number 3","Description 3","Add'l Description 3","2020 Levy Amount 3","Bond Number 4","Description 4","Add'l Description 4","2020 Levy Amount 4","Bond Number 5","Description 5","Add'l Description 5","2020 Levy Amount 5","Bond Number 6","Description 6","Add'l Description 6","2020 Levy Amount 6","Bond Number 7","Description 7","Add'l Description 7","2020 Levy Amount 7","Bond Number 8","Description 8","Add'l Description 8","2020 Levy Amount 8","Bond Number 9","Description 9","Add'l Description 9","2020 Levy Amount 9","Bond Number 10","Description 10","Add'l Description 10","2020 Levy Amount 10","Bond Number 11","Description 11","Add'l Description 11","2020 Levy Amount 11","Bond Number 12","Description 12","Add'l Description 12","2020 Levy Amount 12","Bond Number 13","Description 13","Add'l Description 13","2020 Levy Amount 13","Bond Number 14","Description 14","Add'l Description 14","2020 Levy Amount 14","Bond Number 15","Description 15","Add'l Description 15","2020 Levy Amount 15","Bond Number 16","Description 16","Add'l Description 16","2020 Levy Amount 16","Bond Number 17","Description 17","Add'l Description 17","2020 Levy Amount 17","Bond Number 18","Description 18","Add'l Description 18","2020 Levy Amount 18","Bond Number 19","Description 19","Add'l Description 19","2020 Levy Amount 19","Bond Number 20","Description 20","Add'l Description 20","2020 Levy Amount 20","Bond Number 21","Description 21","Add'l Description 21","2020 Levy Amount 21"]
["Select a municipality from drop-down list"]
["City of Afton"]
["City of Bayport"]
["City of Birchwood"]
["City of Cottage Grove"]
["City of Cottage Grove HRA"]
["City of Dellwood"]
["City of Forest Lake"]
["City of Grant"]
["City of Hugo"]
["City of Lake Elmo"]
["City of Lake St Croix Beach"]
["City of Lakeland"]
["City of Lakeland Shores"]
["City of Landfall"]
["City of Mahtomedi"]
["City of Marine on St Croix"]
["City of Newport"]
["City of Oak Park Heights"]
["City of Oakdale"]
["City of Pine Springs"]
["City of Scandia"]
["City of St Mary's Point"]
["City of St Paul Park"]
["City of Stillwater"]
["City of Willernie"]
["City of Woodbury",1763,"Series 2013B","GO Parks & Open Space Refunding Bonds (RMV)",628300]
["City of Woodbury HRA"]
["Town of Baytown"]
["Town of Denmark"]
["Town of Grey Cloud Island"]
["Town of May"]
["Town of Stillwater"]
["Town of West Lakeland"]

{"sheet":"Other Debt Levies","index":8,"n_rows":36,"n_cols":41,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
["Entity","Bond Number 1","Description 1","Add'l Description 1","2020 Levy Amount 1","Bond Number 2","Description 2","Add'l Description 2","2020 Levy Amount 2","Bond Number 3","Description 3","Add'l Description 3","2020 Levy Amount 3","Bond Number 4","Description 4","Add'l Description 4","2020 Levy Amount 4","Bond Number 5","Description 5","Add'l Description 5","2020 Levy Amount 5","Bond Number 6","Description 6","Add'l Description 6","2020 Levy Amount 6","Bond Number 7","Description 7","Add'l Description 7","2020 Levy Amount 7","Bond Number 8","Description 8","Add'l Description 8","2020 Levy Amount 8","Bond Number 9","Description 9","Add'l Description 9","2020 Levy Amount 9","Bond Number 10","Description 10","Add'l Description 10","2020 Levy Amount 10"]
["Select a municipality from drop-down list"]
["City of Afton"]
["City of Bayport"]
["City of Birchwood"]
["City of Cottage Grove"]
["City of Cottage Grove HRA"]
["City of Dellwood"]
["City of Forest Lake"]
["City of Grant"]
["City of Hugo"]
["City of Lake Elmo"]
["City of Lake St Croix Beach"]
["City of Lakeland"]
["City of Lakeland Shores"]
["City of Landfall"]
["City of Mahtomedi"]
["City of Marine on St Croix"]
["City of Newport"]
["City of Oak Park Heights"]
["City of Oakdale"]
["City of Pine Springs"]
["City of Scandia"]
["City of St Mary's Point"]
["City of St Paul Park"]
["City of Stillwater"]
["City of Willernie"]
["City of Woodbury"]
["City of Woodbury HRA"]
["Town of Baytown"]
["Town of Denmark"]
["Town of Grey Cloud Island"]
["Town of May"]
["Town of Stillwater"]
["Town of West Lakeland"]