{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["PLEASE READ ME","Levy Certification Form","Watersheds","Bond Debt Levies"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"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":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,1],[5,0,5,1]]}
["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."]
[]
["INSTRUCTIONS:"]
["1.","If you receive a security warning, click \"Enable Content\"."]
["2.","Select the proper tax authority from the drop-down list."]
["3.","Fill in non-debt levy amounts as applicable."]
["4.","If you have debt levies, that section will auto-fill with the debt schedule that was provided when you certified the bond to the County."]
["5.","If you have additional bonds that did not auto-fill, please use rows 22 - 24 to input the data."]
["6.","You may fax or email an advanced copy."]
["7.","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":"Levy Certification Form","index":1,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[31,0,31,5],[26,0,26,5],[0,0,0,5],[1,0,1,5],[2,0,2,5],[5,0,5,5],[20,0,20,5],[25,0,25,1],[28,1,28,5],[27,1,27,5],[29,1,29,5],[30,1,30,5],[42,0,42,5],[44,0,44,5],[43,0,43,5],[3,1,3,4],[37,0,37,5],[36,0,36,5],[39,0,39,5],[38,0,38,5],[40,0,40,5],[41,0,41,5],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[34,3,34,5],[35,3,35,5]]}
["WASHINGTON COUNTY"]
["Payable 2026 FINAL Tax Levy Certification Form"]
["DUE:  December 29, 2025"]
["WATERSHED:","Select a watershed from the drop-down list"]
["Expenditure\nCategory","Statutory\nReference","(A)\nBudget\nRequirement","(B)\nState\nAid","(C)\nOther\nResources","(D)\nCertified Levy\n(A-B-C=D)"]
["GENERAL:"]
["General - Administration","103D.905 Subd(3)",null,null,null,{"$f":"C7-D7-E7","v":0}]
["Organizational Expense","103D.905 Subd(2)",null,null,null,{"$f":"C8-D8-E8","v":0}]
["Emergency Projects","103D.615 Subd(3)",null,null,null,0]
["Repairs & Maintenance","103B.251 Subd(9)",null,null,null,0]
["Plan Implementation","103B.241",null,null,null,0]
[null,null,null,null,null,0]
["General Total",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},0,0]
["DEBT SERVICE:"]
["Bond\nDescription","Bond\nNumber","(A)\nBudget\nRequirement","(B)\nState\nAid","(C)\nOther\nResources","(D)\nCertified Levy\n(A-B-C=D)"]
[{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],3,FALSE)),\"\",VLOOKUP($B$4,Bonds[],3,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],2,FALSE)),\"\",VLOOKUP($B$4,Bonds[],2,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],4,FALSE)),0,VLOOKUP($B$4,Bonds[],4,FALSE))","v":0},null,null,{"$f":"IF(ISBLANK(C16),0,C16-D16-E16)","v":0}]
[{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],6,FALSE)),\"\",VLOOKUP($B$4,Bonds[],6,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],5,FALSE)),\"\",VLOOKUP($B$4,Bonds[],5,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],7,FALSE)),0,VLOOKUP($B$4,Bonds[],7,FALSE))","v":0},null,null,{"$f":"C17-D17-E17","v":0}]
[{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],9,FALSE)),\"\",VLOOKUP($B$4,Bonds[],9,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],8,FALSE)),\"\",VLOOKUP($B$4,Bonds[],8,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],10,FALSE)),0,VLOOKUP($B$4,Bonds[],10,FALSE))","v":0},null,null,0]
[{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],12,FALSE)),\"\",VLOOKUP($B$4,Bonds[],12,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],11,FALSE)),\"\",VLOOKUP($B$4,Bonds[],11,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],13,FALSE)),0,VLOOKUP($B$4,Bonds[],13,FALSE))","v":0},null,null,0]
[{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],15,FALSE)),\"\",VLOOKUP($B$4,Bonds[],15,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],14,FALSE)),\"\",VLOOKUP($B$4,Bonds[],14,FALSE))","v":""},{"$f":"IF(ISBLANK(VLOOKUP($B$4,Bonds[],16,FALSE)),0,VLOOKUP($B$4,Bonds[],16,FALSE))","v":0},null,null,0]
["Additional Bonds Not Listed Above:"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Bond Total",null,{"$f":"SUM(C16:C24)","v":0},{"$f":"SUM(D16:D24)","v":0},0,0]
["TOTAL WATERSHED LEVY",null,{"$f":"C13+C25","v":0},{"$f":"D13+D25","v":0},0,0]
[]
["A - Budget Requirement…………….","Amount needed to fund services."]
["B - State Aid…………………………………","Certified to the taxing district by the Department of Revenue.  The aid can be used to reduce any individual budget item requirement or combination of items; or be deducted proportionally from all budget requirement items."]
["C - Other Resources…………………..","All other resources that will be used to finance your taxing districts budget - including but not limited to other aids, interest income, prior year reserves, grants, etc."]
["D - Certified Levy………………………….","Levy certified to the county auditor.  The county will deduct Fiscal Disparities from all certified levies."]
[]
[]
["Signature of authorized representative",null,null,"Date","Phone Number"]
[]
["Print Name/Title",null,null,"E-mail Address"]
[]
["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":"Watersheds","index":2,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Select a watershed from the drop-down list"]
["Brown's Creek"]
["Carnelian Marine St Croix"]
["Comfort Lake-Forest Lake"]
["Ramsey-Washington Metro"]
["Rice Creek"]
["South Washington"]
["Valley Branch"]

{"sheet":"Bond Debt Levies","index":3,"n_rows":10,"n_cols":16,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["Entity","Bond Number 1","Description 1","Amount 1","Bond Number 2","Description 2","Amount 2","Bond Number 3","Description 3","Amount 3","Bond Number 4","Description 4","Amount 4","Bond Number 5","Description 5","Amount 5"]
["Select a watershed from the drop-down list"]
["Brown's Creek"]
["Carnelian Marine St Croix",1938,"GO Note",31700]
["Comfort Lake-Forest Lake",1897,"General Operating Note",157500,2033,"GO Watershed District Project Note",79788]
["Ramsey-Washington Metro",1748,"Taxable GO Storm Water Revenue Note",89000,1862,"GO Drainage Bond",323046]
["Rice Creek"]
["South Washington",1839,"GO Crossover Refunding Bonds",321368]
["Valley Branch",1929,"GO Drainage Bonds",239473,1954,"GO Drainage Bond",318465]