Spreadsheet: 068fb4d2-736d-4be7-b05f-939c5d3f778f
Sheet: Fund 47

Payable 2014 Debt Excess (Fund 47)     Col (9) = Cols (1)-(3)-(4)-(7)-(8)   Display is for districts that have a Fund 47
 |  |  | -1 | -2 | -3 | -4 | -5 | -6 | -7 | -8 | -9
Dist | Ty | [NAME] | Restricted Bal | [NAME] | Pay 12 debt [NAME] | Pay 13 debt [NAME] | Pay 13 debt | Pay14  Fun47 Req | 5% of Required | Retained for | Pay 14 Fund 47
Num |  | (CL) [NAME] Out | Fun47  GNL464 | GNL 425 & 460 | levy reduction | levy reduction | excess retained | Debt Service Levy | [NAME] | Capital Loan | Debt Excess
 |  |  | 2012-06-30 00:00:00 | 2012-06-30 00:00:00
4 | 1 | [NAME] | 13343.51 | 0 | 0 | 53777.87 | 0 | 159522 |  | 0
6 | 3 | SO ST PAUL | 19107.66 | 0 | 156515 | 0 | 0 | 753491 |  | 0
11 | 1 | ANOKA | 434732.25 | 0 | 161906.69 | 75213.75 | 0 | 2224394 |  | 0
12 | 1 | CENTENNIAL | 118909 | 0 | 11618.59 | 17213.3 | 0 | 651672 |  | 0
14 | 1 | FRIDLEY | 35142.66 | 0 | 0 | 0 | 0 | 592335 |  | 0
15 | 1 | ST. FRANCIS | 30879.07 | 0 | 0 | 0 | 0 | 681613 |  | 0
16 | 1 | SPRING LK PK | 27761.07 | 0 | 0 | 2711.5 | 0 | 413931 |  | 0
31 | 1 | BEMIDJI | 0 | 0 | 494744 | 0 | 0 | 567357 |  | 0
77 | 1 | MANKATO | 143475.58 | 0 | 0 | 0 | 0 | 1847171 |  | 0
93 | 1 | CARLTON | 26306.81 | 0 | 0 | 6931.52 | 0 | 232360 |  | 0
94 | 1 | CLOQUET | 34601.65 | 0 | 0 | 0 | 0 | 552726 |  | 0
99 | 1 | ESKO | 23789.53 | 0 | 14005.15 | 7162.76 | 0 | 122840 |  | 0
110 | 1 | WACONIA | 64071.93 | 0 | 6167.47 | 23852.4 | 0 | 370742 |  | 0
112 | 1 | EAST CARVER | 167944.04 | 0 | 74844.42 | 73613.37 | 0 | 770490 |  | 0
116 | 1 | PILLAGER | 14276.62 | 0 | 0 | 0 | 0 | 210111 |  | 0
138 | 1 | NORTH BRNCH | 65480.84 | 0 | 0 | 4299.67 | 0 | 434399 |  | 0
152 | 1 | MOORHEAD | 221623.06 | 0 | 142430.59 | 15940.85 | 0 | 1546007 |  | 0
166 | 1 | COOK COUNTY | 7571.47 | 0 | 0 | 0 | 0 | 92820 |  | 0
181 | 1 | BRAINERD | 155072.27 | 0 | 0 | 0 | 0 | 2685391 |  | 0
182 | 1 | CROSBY-IRONT | 89426.42 | 0 | 0 | 9339.89 | 0 | 715260 |  | 0
191 | 1 | BURNSVILLE | 139924.03 | 0 | 0 | 0 | 0 | 1664408 |  | 0
192 | 1 | FARMINGTON | 53895.16 | 0 | 521.98 | 0 | 0 | 592383 |  | 0
196 | 1 | ROSEMOUNT | 474320.09 | 0 | 142154.58 | 109541.12 | 0 | 2620787 |  | 0
197 | 1 | WEST ST. PAUL | 101260.77 | 0 | 3636.8 | 28149.17 | 0 | 697410 |  | 0
199 | 1 | INVER GROVE | 75677.33 | 0 | 0 | 21472.42 | 0 | 780489 |  | 0
206 | 1 | ALEXANDRIA | 42547.2 | 0 | 0 | 8506.16 | 0 | 744721 |  | 0
213 | 1 | [NAME] | 3543.22 | 0 | 0 | 0 | 0 | 55997 |  | 0
241 | 1 | [NAME] | 43136.58 | 0 | 0 | 11937.5 | 0 | 309677 |  | 0
252 | 1 | CANNON FALLS | 25446.57 | 0 | 0 | 2401.19 | 0 | 129360 |  | 0
256 | 1 | RED WING | 41261.07 | 0 | 78774.18 | 0 | 0 | 2462943 |  | 0
270 | 1 | HOPKINS | 26345.19 | 0 | 52898 | 0 | 0 | 2585077 |  | 0
271 | 1 | BLOOMINGTON | 46394.52 | 0 | 0 | 0 | 0 | 921592 |  | 0
272 | 1 | EDEN PRAIRIE | 138743.82 | 0 | 473086.01 | 20320.39 | 0 | 773890 |  | 0
276 | 1 | MINNETONKA | 0 | 1750986.31 | 2435543 | 0 | 0 | 2174047 |  | 0
277 | 1 | WESTONKA | 58626.27 | 0 | 0 | 2235.75 | 0 | 577834 |  | 0
278 | 1 | ORONO | 52224.89 | 0 | 0 | 11311.46 | 0 | 449845 |  | 0
279 | 1 | OSSEO | 141226.05 | 0 | 12310.59 | 38893.84 | 0 | 2283750 |  | 0
280 | 1 | RICHFIELD | 56806.02 | 0 | 0 | 25000 | 0 | 1254022 |  | 0
281 | 1 | ROBBINSDALE | 146439.53 | 0 | 0 | 0 | 0 | 1968346 |  | 0
282 | 1 | ST. ANTHONY | 35787.43 | 0 | 13292 | 0 | 0 | 0 |  | 0
283 | 1 | ST LOUIS PARK | 145519.9 | 0 | 0 | 72393.62 | 0 | 878677 |  | 0
284 | 1 | WAYZATA | 40225.18 | 0 | 0 | 0 | 0 | 1523354 |  | 0
286 | 1 | BROOKLYN C | 12175.17 | 0 | 0 | 0 | 0 | 356738 |  | 0
300 | 1 | LACRESCENT | 36614.55 | 0 | 17704.96 | 4836.64 | 0 | 168678 |  | 0
314 | 1 | BRAHAM | 14494.56 | 0 | 0 | 0 | 0 | 159306 |  | 0
316 | 1 | GREENWAY | 99059.74 | 0 | 149363.65 | 0 | 0 | 1663862 |  | 0
317 | 1 | DEER RIVER | 16462.9 | 0 | 0 | 0 | 0 | 186599 |  | 0
318 | 1 | GRND RAPIDS | 181947.89 | 0 | 0 | 0 | 0 | 2529260 |  | 0
319 | 1 | NASHWAUK | 46692.42 | 0 | 0 | 0 | 0 | 323353 |  | 0
333 | 1 | [NAME] (CL) | 14059.11 | 0 | 0 | 2716.84 | 0 | 136090
345 | 1 | NEW LONDON | 21197.33 | 0 | 0 | 0 | 0 | 261009 |  | 0
381 | 1 | LK SUPERIOR | 117678.91 | 0 | 12680.52 | 14352.38 | 0 | 835076 |  | 0
413 | 1 | MARSHALL | 11899.56 | 0 | 0 | 0 | 0 | 135438 |  | 0
482 | 1 | LITTLE FALLS | 20221.69 | 0 | 0 | 0 | 0 | 273591 |  | 0
499 | 1 | LEROY | 27585.36 | 0 | 8039.34 | 6731.59 | 0 | 111075 |  | 0
548 | 1 | PELICAN RPDS | 20566.42 | 0 | 6225.92 | 5431.78 | 0 | 138824 |  | 0
549 | 1 | PERHAM | 7734.45 | 0 | 11890.99 | 0 | 0 | 1137938 |  | 0
564 | 1 | TH RIVER FALLS | 36690.68 | 0 | 0 | 11003.44 | 0 | 245438 |  | 0
621 | 1 | MOUNDS VIEW | 194396.56 | 0 | 0 | 0 | 0 | 2661213 |  | 0
622 | 1 | NO ST PAUL | 348523.64 | 0 | 0 | 70062.04 | 0 | 2790221 |  | 0
623 | 1 | ROSEVILLE | 76621.79 | 0 | 0 | 0 | 0 | 1440123 |  | 0
624 | 1 | WHITE BEAR LK | 83083.76 | 0 | 0 | 0 | 0 | 5631754 |  | 0
690 | 1 | WARROAD (CL) | 12963.66 | 0 | 16810.64 | 0 | 0 | 475477
695 | 1 | CHISHOLM | 19994.72 | 0 | 127939 | 0 | 0 | 552274 |  | 0
704 | 1 | PROCTOR | 54527.33 | 0 | 0 | 11682.47 | 0 | 446282 |  | 0
706 | 1 | VIRGINIA | 285913.71 | 0 | 982120 | 0 | 0 | 474725 |  | 0
712 | 1 | MT IRON | 11345.82 | 0 | 0 | 6695.58 | 0 | 157798 |  | 0
727 | 1 | BIG LAKE | 23738.92 | 0 | 0 | 0 | 0 | 407431 |  | 0
728 | 1 | ELK RIVER | 32783.9 | 0 | 0 | 2691.34 | 0 | 321222 |  | 0
738 | 1 | HOLDINGFORD | 10231.09 | 0 | 0 | 0 | 0 | 178191 |  | 0
742 | 1 | ST. CLOUD | 102266.35 | 0 | 2047256 | 0 | 0 | 0 |  | 0
750 | 1 | ROCORI | 67759.55 | 0 | 8269.1 | 20729.68 | 0 | 421510 |  | 0
831 | 1 | FOREST LAKE | 45991.73 | 0 | 0 | 0 | 0 | 549037 |  | 0
832 | 1 | MAHTOMEDI | 54425.12 | 0 | 0 | 0 | 0 | 350131 |  | 0
834 | 1 | STILLWATER | 278991.06 | 0 | 65720 | 68213.22 | 0 | 1487853 |  | 0
861 | 1 | WINONA | 125560.8 | 0 | 0 | 46646.43 | 0 | 789669 |  | 0
877 | 1 | BUFFALO | 53741.14 | 0 | 0 | 1031.39 | 0 | 518688 |  | 0
881 | 1 | MAPLE LAKE | 38740.76 | 0 | 0 | 30929.71 | 0 | 82202 |  | 0
883 | 1 | ROCKFORD | 10502.58 | 0 | 0 | 0 | 0 | 302904 |  | 0
912 | 1 | MILACA | 23838.93 | 0 | 0 | 0 | 0 | 337537 |  | 0
2071 | 1 | LAKE CRYSTAL | 12770.66 | 0 | 8537 | 0 | 0 | 188619 |  | 0
2134 | 1 | UNITD SO CNTR | 9457.75 | 0 | 0 | 0 | 0 | 180461 |  | 0
2137 | 1 | KINGSLAND | 20700.42 | 0 | 7307.9 | 4384.53 | 0 | 87484 |  | 0
2149 | 1 | MINNEWASKA | 6310.97 | 0 | 0 | 0 | 0 | 501127 |  | 0
2154 | 1 | EVELETH-GILB | 20040.57 | 0 | 0 | 3304.55 | 0 | 173838 |  | 0
2164 | 1 | [NAME] | 143168.5 | 0 | 0 | 0 | 0 | 158435 |  | 0
2170 | 1 | STAPLES | 6793.26 | 0 | 0 | 2486.88 | 0 | 144559 |  | 0
2190 | 1 | YELLOW MED E | 19341.29 | 0 | 0 | 603.35 | 0 | 199968 |  | 0
2198 | 1 | [NAME] | 12729.22 | 0 | 0 | 2668.22 | 0 | 112459 |  | 0
2365 | 1 | G.F.W. | 0 | 0 | 0 | 0 | 0 | 111967 |  | 0
2711 | 1 | MESABI EAST | 123641.7 | 0 | 0 | 42191.49 | 0 | 1317724 |  | 0
2769 | 1 | MORRIS AREA | 21073.59 | 0 | 6113.79 | 4959.04 | 0 | 104706 |  | 0
2853 | 1 | LAC QUI PARLE | 19219.2 | 0 | 0 | 0 | 0 | 177230 |  | 0