{"text_format":"3","workbook":"xlsx","n_sheets":16,"sheets":["Cover Page","Sheet1","UFB-1 Tax Impact","UFB-2 Revenue Summary","UFB-3 Appropriations Summary","UFB-4 Structural Imbalances","UFB-5 Tax Assessments","UFB-6 Tax Abatements","UFB-7 Personnel Costs","UFB-8 Health Benefits","UFB-9 Accum. Absence Liability","UFB-10 Debt","UFB-11 Shared Services","UFB-12 Auth. & Fire Dist.","muni","Notes"],"not_rendered":{"images":1,"macros":1,"external_links":1,"defined_names":19},"read":"whole","date_system":"1900"}

{"sheet":"Cover Page","index":0,"n_rows":40,"n_cols":18,"rows_kept":40,"merged":[[0,9,0,16],[1,9,1,16],[4,10,4,12],[6,11,6,16],[8,12,8,16],[9,12,9,16],[10,9,10,10],[13,13,13,16],[15,13,15,16],[17,13,17,16],[19,13,19,16],[21,13,21,16],[24,13,24,16],[25,13,25,16],[26,13,26,16],[27,13,27,16],[28,13,28,16],[29,13,29,16],[30,13,30,16],[31,13,31,16],[32,13,32,16],[33,13,33,16],[34,13,34,16]]}
[{"$nulls":9},"State of New Jersey"]
[{"$nulls":9},"Local Government Services"]
[]
[{"$f":"INDEX(muni!A1:A587,K5,1)","v":"1346 Shrewsbury Township - County of Monmouth"},{"$f":"ROW()","v":4},null,{"$f":"K4","v":2017},{"$nulls":3},{"$f":"\"Attached is the User Friendly budget to this email. \nI, \"&J18&\" \"&L18&\" -Chief Financial Officer of \"&A4&\", Certify that all information included in this email is accurate.\"","v":"Attached is the User Friendly budget to this email. \nI, Suzanne  Veitengruber -Chief Financial Officer of 1346 Shrewsbury Township - County of Monmouth, Certify that all information included in this email is accurate."},{"$f":"\"Attached is the User Friendly budget to this email. \nI, \"&K18&\" \"&M18&\" -Chief Financial Officer of \"&B4&\", Certify that all information included in this email is accurate.\"","v":"Attached is the User Friendly budget to this email. \nI, M.  -Chief Financial Officer of 4, Certify that all information included in this email is accurate."},"Year:",2017,"Municipal User Friendly Budget"]
[{"$f":"MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,256)","v":"Cover Page"},{"$f":"ROW()","v":5},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","file",{"$f":"\"mailto:ufb.lgs@dca.nj.gov?subject=\"&N6&\"&body= \"&J18&\" \"&L18&\" - CFO, Certify that all information in this email is accurate.%0A%0AAttached \"&N6&\".\"","v":"mailto:ufb.lgs@dca.nj.gov?subject=1346_fba_2017.xlsm &body= Suzanne  Veitengruber - CFO, Certify that all information in this email is accurate.%0A%0AAttached 1346_fba_2017.xlsm ."},"=\"mailto:ufb.lgs@dca.nj.gov?subject=\"&n6&\"&body= \"&K18&\" \"&M18&\" - CFO, Certify that all information in this email is accurate.%0A%0AAttached \"&n6&\".\"","MUNICIPALITY:",381,{"$nulls":5},2]
["Cover Page",{"$f":"ROW()","v":6},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","muni_code",{"$f":"M38","v":"00:00:00"},{"$f":"J18&\" \"&L18&\" - CFO, \n\nThe attached UFB, File \"&N6&\", has been received by the Division Local Government Services.\n\nThank you for your submission.\"","v":"Suzanne  Veitengruber - CFO, \n\nThe attached UFB, File 1346_fba_2017.xlsm , has been received by the Division Local Government Services.\n\nThank you for your submission."},"Municode:",{"$f":"INDEX(muni!B1:B589,K5,1)","v":"1346"},null,"Filename:",{"$f":"IF(Q5=1,K6&\"_fbi_\"&D6&\".xlsm \",K6&\"_fba_\"&D6&\".xlsm \")","v":"1346_fba_2017.xlsm "}]
["Cover Page",{"$f":"ROW()","v":7},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","website",{"$f":"M38","v":"00:00:00"},{"$f":"P29&\" - CFO, \nPlease be advised that you request for approval for and Insertion of an Special Item of Revenue (Chapter 159) Resolution or Change of Title and Text resolution was denied by the Director of Local Government Services for the following reason: \"","v":" - CFO, \nPlease be advised that you request for approval for and Insertion of an Special Item of Revenue (Chapter 159) Resolution or Change of Title and Text resolution was denied by the Director of Local Government Services for the following reason: "},null,"Website:","www.townshipofshrewsbury.com"]
["Cover Page",{"$f":"ROW()","v":8},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","phone",{"$f":"M38","v":"00:00:00"},{"$f":"\"\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\nJorge F Carmona\nSupervising Municipal Finance Auditor\nNJ Division of Local Government Services\n(609) 292-1430\"","v":"\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\nJorge F Carmona\nSupervising Municipal Finance Auditor\nNJ Division of Local Government Services\n(609) 292-1430"},null,"Phone Number:",null,"732-542-0572"]
["Cover Page",{"$f":"ROW()","v":9},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","address1",{"$f":"M38","v":"00:00:00"},{"$f":"\"\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\n\nChristina Zapicchi\nAssistant Director\nNJ Division of Local Government Services\n(609) 633-3712\"","v":"\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\n\nChristina Zapicchi\nAssistant Director\nNJ Division of Local Government Services\n(609) 633-3712"},null,"Mailing Address:",null,"1979 Crawford Street"]
["Cover Page",{"$f":"ROW()","v":10},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","address2",{"$f":"M38","v":"00:00:00"},{"$f":"\"\n__           Duplicate\n\n__           Doesn’t qualify as insertion of Special Item of Revenue\n\n__           Additional supporting documentation needed\n\"","v":"\n__           Duplicate\n\n__           Doesn’t qualify as insertion of Special Item of Revenue\n\n__           Additional supporting documentation needed\n"}]
["Cover Page",{"$f":"ROW()","v":11},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","header","address3",{"$f":"M38","v":"00:00:00"},{"$f":"I6&I8","v":"Suzanne  Veitengruber - CFO, \n\nThe attached UFB, File 1346_fba_2017.xlsm , has been received by the Division Local Government Services.\n\nThank you for your submission.\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\nJorge F Carmona\nSupervising Municipal Finance Auditor\nNJ Division of Local Government Services\n(609) 292-1430"},{"$f":"HYPERLINK(H5,\"Email the UFB if not using Outlook\")","v":"Email the UFB if not using Outlook"},null,"Municipality:","Shrewsbury Township","State:","NJ","Zip:","07724"]
["Cover Page",{"$f":"ROW()","v":12},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},{"$f":"I6&I9","v":"Suzanne  Veitengruber - CFO, \n\nThe attached UFB, File 1346_fba_2017.xlsm , has been received by the Division Local Government Services.\n\nThank you for your submission.\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\n\nChristina Zapicchi\nAssistant Director\nNJ Division of Local Government Services\n(609) 633-3712"},null,"Mayor"]
["Cover Page",{"$f":"ROW()","v":13},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},{"$f":" I7&I10&I8","v":" - CFO, \nPlease be advised that you request for approval for and Insertion of an Special Item of Revenue (Chapter 159) Resolution or Change of Title and Text resolution was denied by the Director of Local Government Services for the following reason: \n__           Duplicate\n\n__           Doesn’t qualify as insertion of Special Item of Revenue\n\n__           Additional supporting documentation needed\n\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\nJorge F Carmona\nSupervising Municipal Finance Auditor\nNJ Division of Local Government Services\n(609) 292-1430"},"First Name","Middle Name","Last Name","Term Expires","Business Email"]
["Cover Page",{"$f":"ROW()","v":14},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","mayor",{"$f":"M38","v":"00:00:00"},{"$f":"I7&I10&I9","v":" - CFO, \nPlease be advised that you request for approval for and Insertion of an Special Item of Revenue (Chapter 159) Resolution or Change of Title and Text resolution was denied by the Director of Local Government Services for the following reason: \n__           Duplicate\n\n__           Doesn’t qualify as insertion of Special Item of Revenue\n\n__           Additional supporting documentation needed\n\nIf you have any questions please contact Jorge F Carmona at jorge.carmona@dca.state.nj.us or (609) 292-1430\n\n\nChristina Zapicchi\nAssistant Director\nNJ Division of Local Government Services\n(609) 633-3712"},"Edward","P.","Nolan","2018-12-31","mayornolan@comcast.net"]
["Cover Page",{"$f":"ROW()","v":15},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},1,null,"Chief Administrative Officer"]
["Cover Page",{"$f":"ROW()","v":16},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","cao",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":17},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},null,null,"Chief Financial Officer"]
["Cover Page",{"$f":"ROW()","v":18},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","cfo",{"$f":"M38","v":"00:00:00"},null,"Suzanne ","M.","Veitengruber",null,"shrewsburytownship@comcast.net"]
["Cover Page",{"$f":"ROW()","v":19},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},null,null,"Municipal Clerk"]
["Cover Page",{"$f":"ROW()","v":20},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","mc",{"$f":"M38","v":"00:00:00"},null,"Teri",null,"Giercyk",null,"tgiercyk@townshipofshrewsbury.com"]
["Cover Page",{"$f":"ROW()","v":21},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},null,null,"Registered Municipal Accountant"]
["Cover Page",{"$f":"ROW()","v":22},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","mc",{"$f":"M38","v":"00:00:00"},null,"Charles","J.","Fallon",null,"chuckfallon@falloncpa.com"]
["Cover Page",{"$f":"ROW()","v":23},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},null,null,"Governing Body Members"]
["Cover Page",{"$f":"ROW()","v":24},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers"," ",{"$f":"M38","v":"00:00:00"},null,"First Name","Middle Name","Last Name","Term Expires","Business Email"]
["Cover Page",{"$f":"ROW()","v":25},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board1",{"$f":"M38","v":"00:00:00"},null,"Glenwood","J.","Puhak","2019-12-31","depmayorpuhak@comcast.net"]
["Cover Page",{"$f":"ROW()","v":26},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board2",{"$f":"M38","v":"00:00:00"},null,"Maryellen ",null,"Mcnama-Bailly","2107-12-31","committeememberbailly@comcast.net"]
["Cover Page",{"$f":"ROW()","v":27},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board3",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":28},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board4",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":29},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board5",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":30},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board6",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":31},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board7",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":32},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board8",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":33},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board9",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":34},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board10",{"$f":"M38","v":"00:00:00"}]
["Cover Page",{"$f":"ROW()","v":35},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","officers","board11",{"$f":"M38","v":"00:00:00"}]
[{"$nulls":3},{"$f":"K4","v":2017},{"$nulls":3},{"$f":"M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A26),FIND(\"]\",CELL(\"filename\",A26))+1,256)","v":"Cover Page"},{"$f":"ROW()","v":37},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","file","web",{"$f":"M38","v":"00:00:00"},{"$f":"\"s:\\LGS Docs\\a_1budget\\\"&A4&\"\\\"&D4&\"\\ufb\\\"&N6","v":"s:\\LGS Docs\\a_1budget\\1346 Shrewsbury Township - County of Monmouth\\2017\\ufb\\1346_fba_2017.xlsm "}]
[{"$f":"MID(CELL(\"filename\",A26),FIND(\"]\",CELL(\"filename\",A26))+1,256)","v":"Cover Page"},{"$f":"ROW()","v":38},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","file","file",{"$f":"M38","v":"00:00:00"},{"$f":"\"s:\\LGS Docs\\a_1budget_files\\\"&D4&\"\\ufb\\\"&N6","v":"s:\\LGS Docs\\a_1budget_files\\2017\\ufb\\1346_fba_2017.xlsm "},null,null,"Date Acknowledged:"]
[{"$f":"MID(CELL(\"filename\",A27),FIND(\"]\",CELL(\"filename\",A27))+1,256)","v":"Cover Page"},{"$f":"ROW()","v":39},{"$f":"K7","v":"Website:"},{"$f":"K4","v":2017},"ufb","file","ack",{"$f":"M38","v":"00:00:00"},{"$nulls":3},"Acknowledged by:"]
[{"$f":"MID(CELL(\"filename\",A27),FIND(\"]\",CELL(\"filename\",A27))+1,256)","v":"Cover Page"},{"$f":"ROW()","v":40},{"$f":"K6","v":"1346"},{"$f":"K4","v":2017},"ufb","meta","file",{"$f":"M38","v":"00:00:00"},{"$f":"N6","v":"1346_fba_2017.xlsm "},{"$f":"K6","v":"1346"},{"$f":"A4","v":"1346 Shrewsbury Township - County of Monmouth"},{"$f":"L7","v":"www.townshipofshrewsbury.com"},{"$f":"M8","v":"732-542-0572"},{"$f":"M9","v":"1979 Crawford Street"},{"$f":"M10","v":0}," ",{"$f":"O11","v":"NJ"},{"$f":"Q11","v":"07724"}]

{"sheet":"Sheet1","index":1,"n_rows":29,"n_cols":11,"rows_kept":29,"hidden":true}
[]
[]
[]
[]
[{"$nulls":9},"The following questions apply to the Mayor:","  "]
[{"$nulls":9},"a.       Is the Mayor  Directly Elected ___ or Selected from governing body members ___"]
[{"$nulls":9},"a.       Is the Mayor included as a Council/Committee member?  Yes ___   No ___"]
[{"$nulls":9},"a.       Does the Mayor vote  regularly ___   or only as a tie-breaker ___"]
[{"$nulls":9},"a.       Does the Mayor have veto power over ordinances  Yes ___ No ___"]
[{"$nulls":9},"a.       How many years is the mayor’s term? ______"]
[{"$nulls":9},"1.       The following questions apply to the Governing Body:"]
[{"$nulls":9},"a.       Does the municipality have a Council President:   Yes ___   No ___"]
[{"$nulls":9},"a.       Number of Council Members (including Council President) or Committee Members  ____________"]
[{"$nulls":9},"How many years are the members’ terms? "]
[{"$nulls":9},"a.       Are the terms:  Staggered ____ Concurrent ____"]
[{"$nulls":9},"a.       Council can override the Mayor’s veto by a 2/3 vote:  Yes ___ No ___"]
[{"$nulls":9},"1.       Who is the chief executive in the municipality?"]
[{"$nulls":9},"Municipal Manager ______"]
[{"$nulls":9},"1.       Does your municipality have wards?  Yes ___   No ___  If yes, how many? ______"]
[{"$nulls":9},"1.       Municipal elections are:  Partisan ____ or Non-Partisan ____"]
[{"$nulls":9},"1.       Appointments:"]
[{"$nulls":9},"The Mayor makes the following unilateral appointments: "]
[{"$nulls":9},"The Mayor makes the following appointments with the advice and consent of the governing body"]
[{"$nulls":9},"The governing body makes the following appointments: "]
[{"$nulls":9},"The Chief Executive (an official other than the Mayor ) makes the following appointments: "]
[{"$nulls":9},"1.       How many departments are in the municipality (not including municipal clerk or tax assessor)? ________"]
[{"$nulls":9},"Please list: "]
[{"$nulls":9},"1.       Has your municipality adopted an administrative code?  Yes ___  No ___"]
[{"$nulls":9},"1.       Is your municipality subject to the provisions of Title 11A (Civil Service)?   Yes ___  No ___"]

{"sheet":"UFB-1 Tax Impact","index":2,"n_rows":39,"n_cols":23,"rows_kept":39,"merged":[[0,9,0,19],[2,9,2,13],[2,16,2,17],[30,17,30,18]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION - PROPERTY TAX BREAKDOWN"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"$f":"'Cover Page'!K4-1&\" Calendar Year Property Tax Levies - ALL entities levying property taxes\"","v":"2016 Calendar Year Property Tax Levies - ALL entities levying property taxes"},{"$nulls":6},{"$f":"\"Current Year \"&'Cover Page'!K4&\" Budget\"","v":"Current Year 2017 Budget"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Calendar Year","Calendar Year","% of","Avg Residential",null,"Taxes","Actual/Estimated","Tax Levy"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Tax Rate","Tax Levy","Total Levy","Taxpayer Impact"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","mpt",{"$f":"'Cover Page'!M38","v":"00:00:00"},"mpt",null,"Municipal Purpose Tax",1.453,{"v":849231,"d":"$849,231.00"},{"$f":"M6/M19","v":{"v":0.521396366133831,"d":"52.14%"}},{"$f":"(+M$23/100)*L6","v":{"v":2330.1236467000003,"d":"$2,330.12"}},null,"Municipal Purpose Tax","ACTUAL",{"v":780487.43,"d":"$780,487.43"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","ml",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ml",null,"Municipal Library",null,null,{"$f":"M7/M19","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},null,"Municipal Library"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","mop",{"$f":"'Cover Page'!M38","v":"00:00:00"},"mop",null,"Municipal Open Space",null,null,{"$f":"M8/M19","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},null,"Municipal Open Space"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","fdatl",{"$f":"'Cover Page'!M38","v":"00:00:00"},"fdatl",null,"Fire Districts (avg. rate/total levies)",null,null,{"$f":"M9/M19","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},null,"Fire Districts (total levies)"]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","osdtl",{"$f":"'Cover Page'!M38","v":"00:00:00"},"osdtl",null,"Other Special Districts (total levies)",null,null,{"$f":"M10/M19","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},null,"Other Special Districts (total levies)"]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","lsd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"lsd",null,"Local School District",0.583,{"v":316648,"d":"$316,648.00"},{"$f":"M11/M19","v":{"v":0.19441013875323124,"d":"19.44%"}},{"v":934.9360537000001,"d":"$934.94"},null,"Local School District","ESTIMATED",{"v":359804,"d":"$359,804.00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","rsd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"rsd",null,"Regional School District",0.629,{"v":299891,"d":"$299,891.00"},{"$f":"M12/M19","v":{"v":0.18412196167619965,"d":"18.41%"}},{"v":1008.7045931000001,"d":"$1,008.70"},null,"Regional School District","ESTIMATED",{"v":257852,"d":"$257,852.00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cp",{"$f":"'Cover Page'!M38","v":"00:00:00"},"cp",null,"County Purposes",0.257,{"v":142369.78,"d":"$142,369.78"},{"$f":"M13/M19","v":{"v":0.08740976947293842,"d":"8.74%"}},{"v":412.14162230000005,"d":"$412.14"},null,"County Purposes","ESTIMATED",{"v":126322.03,"d":"$126,322.03"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cl",{"$f":"'Cover Page'!M38","v":"00:00:00"},"cl",null,"County Library",0.018,{"v":9558.4,"d":"$9,558.40"},{"$f":"M14/M19","v":{"v":0.005868503417861112,"d":"0.59%"}},{"v":28.865950200000004,"d":"$28.87"},null,"County Library","ESTIMATED",{"v":8847.46,"d":"$8,847.46"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cbh",{"$f":"'Cover Page'!M38","v":"00:00:00"},"cbh",null,"County Board of Health",0.005,{"v":3015.44,"d":"$3,015.44"},{"$f":"M15/M19","v":{"v":1.8513684242504093E-3,"d":"0.19%"}},{"v":8.0183195,"d":"$8.02"},null,"County Board of Health","ESTIMATED",{"v":2457.63,"d":"$2,457.63"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cos",{"$f":"'Cover Page'!M38","v":"00:00:00"},"cos",null,"County Open Space",0.015,{"v":8049.17,"d":"$8,049.17"},{"$f":"M16/M19","v":{"v":0.004941892121688267,"d":"0.49%"}},{"v":24.0549585,"d":"$24.05"},null,"County Open Space","ESTIMATED",{"v":7372.88,"d":"$7,372.88"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","octl",{"$f":"'Cover Page'!M38","v":"00:00:00"},"octl",null,"Other County Levies (total)",null,null,{"$f":"M17/M19","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"$0.00"},null,"Other County Levies (total)"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}," "]
["UFB-1 Tax Impact",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","tbud",{"$f":"'Cover Page'!M38","v":"00:00:00"},"tbud",null,{"$f":"\"Total (Calendar Year \"&'Cover Page'!K4-1&\" Budget)\"","v":"Total (Calendar Year 2016 Budget)"},{"$f":"SUM(L6:L17)","v":{"v":2.96,"d":"2.960"}},{"$f":"SUM(M6:M17)","v":{"v":1628762.7899999998,"d":"$1,628,762.79"}},{"$f":"SUM(N6:N17)","v":{"v":1,"d":"100.00%"}},{"$f":"SUM(O6:O17)","v":{"v":4746.845144,"d":"$4,746.85"}},null,"Total ESTIMATED amount to be raised by taxes",null,{"$f":"SUM(S6:S17)","v":{"v":1543143.43,"d":"$1,543,143.43"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","ttv",{"$f":"'Cover Page'!M38","v":"00:00:00"},"raetl",null,"Total Taxable Valuation as of",{"$f":"\"October 1, \"&'Cover Page'!K4-1&\" \"","v":"October 1, 2016 "},{"v":53874500,"d":"$53,874,500.00"},{"$nulls":3},"Revenue Anticipated, Excluding Tax Levy",null,{"v":177165,"d":"177,165.00"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"babrut",null,"(To be used to calculate the current year tax rate)",{"$nulls":5},"Budget Appropriations, before Reserve for Uncollected Taxes",null,{"v":942221,"d":"942,221.00"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","ars",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totnmtl",null,"Current Year Average Residential Assessment",null,{"v":160366.39,"d":"$160,366.39"},{"$nulls":3},"Total Non-Municipal Tax Levy",null,{"$f":"SUM(S8:S17)","v":{"v":762656,"d":"$762,656.00"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"arbt",{"$nulls":7},"Amount to be Raised by Taxes - Before RUT",null,{"$f":"+S23+S22-S21","v":{"v":1527712,"d":"$1,527,712.00"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"rut",null,null,"                     Prior Year to Current Year Comparison",{"$nulls":4},"Reserve for Uncollected Taxes (RUT)",null,{"$f":"(+S24/S28)-S24","v":{"v":15431.434343434405,"d":"$15,431.43"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"tarbt",{"$nulls":7},"Total Amount to be Raised by Taxes",null,{"$f":"+S25+S24","v":{"v":1543143.4343434344,"d":"$1,543,143.43"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"                          ",{"$nulls":3},"Comparison - Municipal Purposes Tax Rate"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"ptcrut",null,null,"Prior Year","Current Year","% Change (+/-)",null,null,"% of Tax Collections used to Calculate RUT",null,{"v":0.99,"d":"99.00%"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":29},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cmptr",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},{"$f":"L6","v":1.453},{"$f":"780487.43/(M21/100)","v":{"v":1.4487140112669261,"d":"1.449"}},{"$f":"(M29-L29)/L29","v":{"v":-0.002949751364813457,"d":"-0.29%"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":30},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"puac",{"$nulls":7},"If % used exceeds the actual collection % then",{"$nulls":4},"40A:4-41c(1) 3 yr avg"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":31},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"rseu","                            ",null,null,"Comparison - Municipal Purposes Tax Levy",{"$nulls":3},"reference the statutory exception used",{"$nulls":4},"40A:4-41c(2) Levy net of Appeals","ACTUAL"]
["UFB-1 Tax Impact",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Prior Year","Current Year","% Change (+/-)","$ Change (+/-)",{"$nulls":7},"ESTIMATED"]
[{"$f":"MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":33},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","cmptl",{"$f":"'Cover Page'!M38","v":"00:00:00"}," ",null,null,{"$f":"M6","v":{"v":849231,"d":"$849,231.00"}},{"$f":"S6","v":{"v":780487.43,"d":"$780,487.43"}},{"$f":"(M33-L33)/L33","v":{"v":-0.08094802238731269,"d":"-8.09%"}},{"$f":"M33-L33","v":{"v":-68743.56999999995,"d":"($68,743.57)"}},null,"Tax Collections - ACTUAL as of Prior Year"]
[{"$f":"MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,256)","v":"UFB-1 Tax Impact"},{"$f":"ROW()","v":34},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"ttrc",{"$nulls":7},{"$f":"\"Total Tax Revenue, Collections CY \"&'Cover Page'!K4-1","v":"Total Tax Revenue, Collections CY 2016"},null,{"v":1564147.78,"d":"1,564,147.78"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":35},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"ttl","                                                                                                                                                                                                                                                                          Comparison - Impact on Avg. Residential Tax Payment (Municipal Purposes Only)",{"$nulls":6},{"$f":"\"Total Tax Levy, CY \"&'Cover Page'!K4-1","v":"Total Tax Levy, CY 2016"},null,{"v":1567154.09,"d":"1,567,154.09"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":36},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"ptc",null,null,"Prior Year","Current Year","% Change (+/-)","$ Change (+/-)",null,{"$f":"\"% of Taxes Collected, CY \"&'Cover Page'!K4-1","v":"% of Taxes Collected, CY 2016"},null,{"$f":"IF(S35>1,+S34/S35,0)","v":{"v":0.9980816755549545,"d":"99.81%"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":37},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb","ciartp",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},{"$f":"O6","v":{"v":2330.1236467000003,"d":"$2,330.12"}},{"$f":"(+M$23/100)*M29","v":{"v":2323.250361292963,"d":"$2,323.25"}},{"$f":"(M37-L37)/L37","v":{"v":-2.9497513648133566E-3,"d":"-0.29%"}},{"$f":"M37-L37","v":{"v":-6.873285407037201,"d":"($6.87)"}}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":38},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},"dt",{"$nulls":7},{"$f":"\"Delinquent Taxes - December 31, \"&'Cover Page'!K4-1","v":"Delinquent Taxes - December 31, 2016"},null,{"v":3006.31,"d":"$3,006.31"}]
["UFB-1 Tax Impact",{"$f":"ROW()","v":39},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ptb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":6},"Sheet UFB-1"]

{"sheet":"UFB-2 Revenue Summary","index":3,"n_rows":23,"n_cols":25,"rows_kept":23,"merged":[[2,11,4,11],[2,12,4,12],[2,14,4,14],[2,16,4,16],[22,10,22,20]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"USER FRIENDLY BUDGET SECTION - ANTICIPATED REVENUE SUMMARY (ALL OPERATING FUNDS)"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"% Difference Current vs. Prior Year              ","$ Difference Current vs. Prior Year              ",null,"Total Realized Revenue (Prior Year)",null,"Total Anticipated Revenue (Current Year)","General","Open Space"]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"FCOA",{"$nulls":7},"Budget","Budget","Utility","Utility","Utility","Utility","Utility","Utility"]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars",null,{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K5","v":381},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","sav",{"$f":"'Cover Page'!M37","v":"00:00:00"},null,"08","Surplus",{"$f":"M6/O6","v":{"v":0.5543716079725585,"d":"55.44%"}},{"$f":"(Q6-O6)","v":{"v":26748.989999999998,"d":"$26,748.99"}},null,{"v":48251.01,"d":"$48,251.01"},null,{"$f":"SUM(R6:Y6)","v":{"v":75000,"d":"$75,000.00"}},{"v":75000,"d":"$75,000.00"}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","lr",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"08","Local Revenue",{"$f":"M7/O7","v":{"v":0.14209354120267262,"d":"14.21%"}},{"$f":"(Q7-O7)","v":{"v":1595,"d":"$1,595.00"}},null,{"v":11225,"d":"$11,225.00"},null,{"$f":"SUM(R7:Y7)","v":{"v":12820,"d":"$12,820.00"}},{"v":12820,"d":"$12,820.00"}]
[{"$f":"MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","stnoosa",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"09","State Aid (without offsetting appropriation)",{"$f":"M8/O8","v":{"v":0,"d":"0.00%"}},{"$f":"(Q8-O8)","v":{"v":0,"d":"$0.00"}},null,{"v":85903,"d":"$85,903.00"},null,{"$f":"SUM(R8:Y8)","v":{"v":85903,"d":"$85,903.00"}},{"v":85903,"d":"$85,903.00"}]
[{"$f":"MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","uccf",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"08","Uniform Construction Code Fees",{"$f":"M9/O9","v":{"$error":"#DIV/0!"}},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R9:Y9)","v":{"v":0,"d":"$0.00"}}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","cfo",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Special Revenue Items w/ Prior Written Consent"]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-2 Revenue Summary"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","ssa",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"11","Shared Services Agreements",{"$f":"M11/O11","v":{"$error":"#DIV/0!"}},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R11:Y11)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","arosa",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"08","Additional Revenue Offset by Appropriations",{"$f":"M12/O12","v":{"v":-0.8986891801821817,"d":"-89.87%"}},{"v":-4045,"d":"($4,045.00)"},null,{"v":4501,"d":"$4,501.00"},null,{"$f":"SUM(R12:Y12)","v":{"v":456,"d":"$456.00"}},{"v":456,"d":"$456.00"}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","pprg",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"10","Public and Private Revenue",{"$f":"M13/O13","v":{"$error":"#DIV/0!"}},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R13:Y13)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","osi",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"08","Other Special Items",{"$f":"M14/O14","v":{"$error":"#DIV/0!"}},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R14:Y14)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","rdt",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"15","Receipts from Delinquent Taxes",{"$f":"M15/O15","v":{"v":0.04407627383557365,"d":"4.41%"}},{"v":126.90000000000009,"d":"$126.90"},null,{"v":2879.1,"d":"$2,879.10"},null,{"$f":"SUM(R15:Y15)","v":{"v":3006,"d":"$3,006.00"}},{"v":3006,"d":"$3,006.00"}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Amount to be raised by taxation"]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","ltmp",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"07","Local Tax for Municipal Purposes",{"$f":"M17/O17","v":{"v":0.014581435411375823,"d":"1.46%"}},{"v":11216.949999999953,"d":"$11,216.95"},null,{"v":769262.4,"d":"$769,262.40"},null,{"$f":"SUM(R17:Y17)","v":{"v":780479.35,"d":"$780,479.35"}},{"v":780479.35,"d":"$780,479.35"}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","mlt",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"07","Minimum Library Tax",{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R18:Y18)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","oslt",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"54","Open Space Levy Tax",{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R19:Y19)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","aldst",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"07","Addition to Local District School Tax",{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R20:Y20)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","aor",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"08","Deficit General Budget",{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(R21:Y21)","v":{"v":0,"d":"$0.00"}}]
["UFB-2 Revenue Summary",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ars","tar",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Total",{"v":0.03865727601083837,"d":"3.87%"},{"v":35642.83999999997,"d":"$35,642.84"},null,{"$f":"SUM(O6:O21)","v":{"v":922021.51,"d":"$922,021.51"}},null,{"$f":"SUM(Q6:Q21)","v":{"v":957664.35,"d":"$957,664.35"}},{"v":957664.35,"d":"$957,664.35"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":10},"Sheet UFB-2"]

{"sheet":"UFB-3 Appropriations Summary","index":4,"n_rows":29,"n_cols":27,"rows_kept":29,"merged":[[0,9,0,22],[1,11,1,12],[1,13,3,13],[1,14,3,14],[1,15,3,15],[1,17,3,17],[28,10,28,22]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION - APPROPRIATIONS SUMMARY  (ALL OPERATING FUNDS)"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Budgeted Positions",null,"% Difference Current v. Prior Year                     ","$ Difference Current v. Prior Year                     ","Total Modified Appropriation for Service Type (Prior Year)",null,"Total Appropriation for Service Type (Current Year)","General","Public&Private","Open Space"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"FCOA",null,"Full-Time","Part-Time",{"$nulls":5},"Budget","Offsets","Budget","Utility","Utility","Utility","Utility","Utility","Utility"]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","gg",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":20,"d":"20 "},"General Government",{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"$f":"O5/P5","v":{"v":-0.06028876436664076,"d":"-6.03%"}},{"$f":"(R5-P5)","v":{"v":-14740,"d":"($14,740.00)"}},{"v":244490,"d":"$244,490.00"},null,{"$f":"SUM(S5:AA5)","v":{"v":229750,"d":"$229,750.00"}},{"v":229750,"d":"$229,750.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","lua",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":21,"d":"21 "},"Land-Use Administration",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ucc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":22,"d":"22 "},"Uniform Construction Code",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ins",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":23,"d":"23 "},"Insurance",null,null,{"v":-0.02460728427831687,"d":"-2.46%"},{"v":-2262,"d":"($2,262.00)"},{"v":91924,"d":"$91,924.00"},null,{"v":89662,"d":"$89,662.00"},{"v":89662,"d":"$89,662.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ps",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":25,"d":"25 "},"Public Safety",null,null,{"v":0.008064516129032258,"d":"0.81%"},{"v":50,"d":"$50.00"},{"v":6200,"d":"$6,200.00"},null,{"v":6250,"d":"$6,250.00"},{"v":6250,"d":"$6,250.00"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","pw",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":26,"d":"26 "},"Public Works",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0.07992073976221929,"d":"7.99%"},{"v":12100,"d":"$12,100.00"},{"v":151400,"d":"$151,400.00"},null,{"v":163500,"d":"$163,500.00"},{"v":163500,"d":"$163,500.00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","hhs",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":27,"d":"27 "},"Health and Human Services",null,{"v":1,"d":"1.00"},{"v":0.06382978723404255,"d":"6.38%"},{"v":36,"d":"$36.00"},{"v":564,"d":"$564.00"},null,{"v":600,"d":"$600.00"},{"v":600,"d":"$600.00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","pr",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":28,"d":"28 "},"Parks and Recreation",null,{"v":1,"d":"1.00"},{"v":-0.015384615384615385,"d":"-1.54%"},{"v":-200,"d":"($200.00)"},{"v":13000,"d":"$13,000.00"},null,{"v":12800,"d":"$12,800.00"},{"v":12800,"d":"$12,800.00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-3 Appropriations Summary"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","eil",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":29,"d":"29 "},"Education (including Library)",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ucl",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":30,"d":"30 "},"Unclassified",null,null,{"v":-0.8986891801821817,"d":"-89.87%"},{"v":-4045,"d":"($4,045.00)"},{"v":4501,"d":"$4,501.00"},null,{"v":456,"d":"$456.00"},{"v":456,"d":"$456.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K7","v":"Website:"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ucl",{"$f":"'Cover Page'!M39","v":"00:00:00"},null,{"v":31,"d":"31 "},"Utilities and Bulk Purchases",null,null,{"v":0.7552986512524085,"d":"75.53%"},{"$f":"(R15-P15)","v":{"v":98000,"d":"$98,000.00"}},{"$f":"39750+90000","v":{"v":129750,"d":"$129,750.00"}},null,{"v":227750,"d":"$227,750.00"},{"$f":"188000+39750","v":{"v":227750,"d":"$227,750.00"}}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ubp",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":32,"d":"32 "},"Landfill / Solid Waste Disposal ",null,null,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":3000,"d":"$3,000.00"},null,{"v":3000,"d":"$3,000.00"},{"v":3000,"d":"$3,000.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","con",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":35,"d":"35 "},"Contingency",null,null,{"v":0,"d":"0.00%"},{"v":0,"d":"$0.00"},{"v":100,"d":"$100.00"},null,{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","se",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":36,"d":"36 "},"Statutory Expenditures",null,null,{"v":0.07751091703056769,"d":"7.75%"},{"v":2272,"d":"$2,272.00"},{"v":29312,"d":"$29,312.00"},null,{"v":31584,"d":"$31,584.00"},{"v":31584,"d":"$31,584.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","jud",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":37,"d":"37 "},"Judgements",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","ss",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":42,"d":"42 "},"Shared Services",null,null,{"v":0.0196078431372549,"d":"1.96%"},{"v":500,"d":"$500.00"},{"v":25500,"d":"$25,500.00"},null,{"v":26000,"d":"$26,000.00"},{"v":26000,"d":"$26,000.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","cpd",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":43,"d":"43 "},"Court and Public Defender",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","cap",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":44,"d":"44 "},"Capital",null,null,{"v":0.3333333333333333,"d":"33.33%"},{"v":10000,"d":"$10,000.00"},{"v":30000,"d":"$30,000.00"},null,{"v":40000,"d":"$40,000.00"},{"v":40000,"d":"$40,000.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","debt",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":45,"d":"45 "},"Debt",null,null,{"v":-0.43416670257890944,"d":"-43.42%"},{"v":-70523,"d":"($70,523.00)"},{"v":162433,"d":"$162,433.00"},null,{"v":91910,"d":"$91,910.00"},{"v":91910,"d":"$91,910.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","defchr",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":46,"d":"46 "},"Deferred Charges",null,null,{"v":0.26897989375294196,"d":"26.90%"},{"v":4000,"d":"$4,000.00"},{"v":14871,"d":"$14,871.00"},null,{"v":18871,"d":"$18,871.00"},{"v":18871,"d":"$18,871.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","dt1sd",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":48,"d":"48 "},"Debt - Type 1 School District",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","rut",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":50,"d":"50 "},"Reserve for Uncollected Taxes",null,null,{"v":0.013459508840232235,"d":"1.35%"},{"v":204.9400000000005,"d":"$204.94"},{"v":15226.41,"d":"$15,226.41"},null,{"v":15431.35,"d":"$15,431.35"},{"v":15431.35,"d":"$15,431.35"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","aoa",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,{"v":55,"d":"55 "},"Surplus General Budget",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},null,null,{"v":0,"d":"$0.00"}]
["UFB-3 Appropriations Summary",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","as","totba",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Total",{"$f":"SUM(L5:L27)","v":{"v":2,"d":"2.00"}},{"$f":"SUM(M5:M27)","v":{"v":11,"d":"11.00"}},{"v":0.038375839927641195,"d":"3.84%"},{"v":35392.939999999944,"d":"$35,392.94"},{"$f":"SUM(P5:P27)","v":{"v":922271.41,"d":"$922,271.41"}},null,{"$f":"SUM(R5:R27)","v":{"v":957664.35,"d":"$957,664.35"}},{"$f":"SUM(S5:S27)","v":{"v":957664.35,"d":"$957,664.35"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":10},"  Sheet UFB-3"]

{"sheet":"UFB-4 Structural Imbalances","index":5,"n_rows":27,"n_cols":16,"rows_kept":27,"merged":[[0,9,0,15],[1,9,1,15],[26,9,26,15]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"STRUCTURAL BUDGET IMBALANCES"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Revenues at Risk","Non-recurring  appropriation reductions","Future Year Appropriation Increases","Structural Imbalance Offsets","Line Item.  \nPut \"X\" in cell to the left that \ncorresponds to the type of imbalance.","Amount","Comment/Explanation"]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"x",null,"End of Recycling contract, subject to renewal at higher rate",{"v":12500,"d":"$12,500.00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"x",null,null,"Reductions in salary & wage due to retirement and terminations",{"v":8000,"d":"$8,000.00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"},null,"x",{"$nulls":3},"Utiliization of surplus",{"v":75000,"d":"$75,000.00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M28","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A20),FIND(\"]\",CELL(\"filename\",A20))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A21),FIND(\"]\",CELL(\"filename\",A21))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A23),FIND(\"]\",CELL(\"filename\",A23))+1,256)","v":"UFB-4 Structural Imbalances"},{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-4 Structural Imbalances",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","sbi","item",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[]
[{"$nulls":9},"Sheet UFB-4"]

{"sheet":"UFB-5 Tax Assessments","index":6,"n_rows":36,"n_cols":21,"rows_kept":36,"merged":[[0,9,0,20],[1,9,1,14],[1,16,1,20],[24,10,24,14],[25,14,25,17],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,9,35,20]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"UFB-5 Tax Assessments"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv"," ",{"$f":"TODAY()","v":"2017-05-10"},null,"ASSESSED PROPERTY VALUATIONS - EXEMPT PROPERTY - PROPERTY TAX APPEAL DATA"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-5 Tax Assessments"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv"," ",{"$f":"TODAY()","v":"2017-05-10"},null,{"$f":"\"Property Tax Assessments - Taxable Properties (October 1, \"&'Cover Page'!K4-1&\" Value)\"","v":"Property Tax Assessments - Taxable Properties (October 1, 2016 Value)"},{"$nulls":6},{"$f":"\"Property Tax Assessments - Exempt Properties (October 1, \"&'Cover Page'!K4-1&\" Value)\"","v":"Property Tax Assessments - Exempt Properties (October 1, 2016 Value)"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv"," ",{"$f":"TODAY()","v":"2017-05-10"},{"$nulls":3},"# of Parcels","Assessed Value","% of Total",{"$nulls":4},"# of Parcels","Assessed Value","% of Total"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","vl-ps","2017-05-10",null,1,"Vacant Land",null,null,{"$f":"IF(M4>0,M4/M$12,0)","v":{"v":0,"d":"0.00%"}},null,null,"15A","Public Schools",null,null,{"$f":"IF(T4>0,T4/T$12,0)","v":{"v":0,"d":"0.00%"}}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","r-os","2017-05-10",null,2,"Residential",{"v":122,"d":"122 "},{"v":19564700,"d":"$19,564,700.00"},{"v":0.3508029233726368,"d":"35.08%"},null,null,"15B","Other Schools",null,null,{"v":0,"d":"0.00%"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","f-pp","2017-05-10",null,"3A/3B","Farm",null,null,{"v":0,"d":"0.00%"},null,null,"15C","Public Property",{"v":3,"d":"3 "},{"v":1896700,"d":"$1,896,700.00"},{"v":1,"d":"100.00%"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","c-cc","2017-05-10",null,"4A","Commercial",null,null,{"v":0,"d":"0.00%"},null,null,"15D","Church and Charities",null,null,{"v":0,"d":"0.00%"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","i-cg","2017-05-10",null,"4B","Industrial",{"v":1,"d":"1 "},{"v":34309800,"d":"$34,309,800.00"},{"v":0.6151884843790344,"d":"61.52%"},null,null,"15E","Cemeteries & Graveyards",null,null,{"v":0,"d":"0.00%"}]
[{"$f":"MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,256)","v":"UFB-5 Tax Assessments"},{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","a-oe","2017-05-10",null,"4C","Apartments",null,null,{"v":0,"d":"0.00%"},null,null,"15F","Other Exempt",null,null,{"v":0,"d":"0.00%"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-5 Tax Assessments"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","rr","2017-05-10",null,"5A/5B","Railroad ",null,null,{"v":0,"d":"0.00%"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-5 Tax Assessments"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","bpp","2017-05-10",null,"6A/6B","Business Personal Property",{"v":1,"d":"1 "},{"v":1896700,"d":"$1,896,700.00"},{"v":0.03400859224832889,"d":"3.40%"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","totas","2017-05-10",null,null,"Total",{"$f":"SUM(L4:L11)","v":{"v":124,"d":"124 "}},{"$f":"SUM(M4:M11)","v":{"v":55771200,"d":"$55,771,200.00"}},{"$f":"SUM(N4:N11)","v":{"v":1,"d":"100.00%"}},{"$nulls":3},"Total",{"$f":"SUM(S4:S9)","v":{"v":3,"d":"3 "}},{"$f":"SUM(T4:T9)","v":{"v":1896700,"d":"$1,896,700.00"}},{"$f":"SUM(U4:U9)","v":{"v":1,"d":"100.00%"}}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv",null,"2017-05-10"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","aratv","2017-05-10",null,null,"Average Ratio (%), Assessed to True Value",null,{"v":1.0275,"d":"102.75%"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","evtp","2017-05-10",null,null,"Equalized Valuation, Taxable Properties",null,{"$f":"IF(M12>0,M12/M14,0)","v":{"v":54278540.145985395,"d":"$54,278,540.15"}},{"$nulls":4},"Percentage of Exempt vs."]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","pevnep",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":9},"Non-Exempt Properties",{"$f":"T12/M12","v":{"v":0.03400859224832889,"d":"3.40%"}}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","anptafs",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,{"$f":"\"        Total # of property tax appeals filed in \"&'Cover Page'!K4-1","v":"        Total # of property tax appeals filed in 2016"},null,"County Tax Board",{"v":0,"d":"0.00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","anptafc",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":4},"State Tax Court",{"v":0,"d":"0.00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","nctbdatc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,{"$f":"\"Number of \"&'Cover Page'!K4-1&\" County Tax Board decisions appealed to Tax Court\"","v":"Number of 2016 County Tax Board decisions appealed to Tax Court"},null,null,{"v":0,"d":"0.00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","npptafdstc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Number of pending property tax appeals in State Tax Court",null,null,{"v":0,"d":"0.00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv",null,{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv","apomta",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,{"$f":"\"Amount paid out by municipality for tax appeals in \"&'Cover Page'!K4-1","v":"Amount paid out by municipality for tax appeals in 2016"},null,null,{"v":0,"d":"$0.00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","apv",null,{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea",null,{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Prior Budget Year's Payments in Lieu of Tax (PILOT) - 5 Year Exemptions/Abatements"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"# of","PILOT",null,"Taxes if Billed in Full"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Parcels","Billing/Revenue","Assessed Value",{"$f":"'Cover Page'!K4-1&\" Total Tax Rate\"","v":"2016 Total Tax Rate"}]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","cie",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"G","Commercial/Industrial Exemption"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":29},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","de",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"I","Dwelling Exemption"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":30},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","da",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"J","Dwelling Abatement"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":31},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","ndce",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"K","New Dwelling/Conversion Exemption"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","ndca",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"L","New Dwelling/Conversion Abatement"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":33},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","mde",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"N","Multiple Dwelling Exemption"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":34},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","mda",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"O","Multiple Dwelling Abatement"]
["UFB-5 Tax Assessments",{"$f":"ROW()","v":35},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aea","totea",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Total 5 Yr Exemptions/Abatements",{"$f":"SUM(L28:L34)","v":{"v":0,"d":"0 "}},{"$f":"SUM(M28:M34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N28:N34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O28:O34)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":9},"Sheet UFB-5"]

{"sheet":"UFB-6 Tax Abatements","index":7,"n_rows":39,"n_cols":35,"rows_kept":39,"merged":[[0,9,0,14],[0,16,0,27],[1,9,1,14],[1,16,1,27],[3,10,3,14],[3,16,3,20],[3,22,3,26],[3,28,3,32],[38,9,38,14],[38,20,38,22]]}
["UFB-1 Tax Impact",{"v":1,"d":"1 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep",null,"2015-03-10",{"$nulls":8},"USER FRIENDLY BUDGET SECTION"]
["UFB-1 Tax Impact",{"v":2,"d":"2 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep"," ","2015-03-10",{"$nulls":8},"Long Term Tax Exemptions"]
["UFB-1 Tax Impact",{"v":3,"d":"3 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep"," ","2015-03-10"]
["UFB-1 Tax Impact",{"v":4,"d":"4 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep"," ","2015-03-10",null,null,"Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions",{"$nulls":5},"Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions",{"$nulls":5},"Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions",{"$nulls":5},"Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions"]
["UFB-1 Tax Impact",{"v":5,"d":"5 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep",null,"2015-03-10"]
["UFB-1 Tax Impact",{"v":6,"d":"6 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep"," ","2015-03-10",{"$nulls":3},"Type of Project",null,null,"Taxes if Billed",null,null,"Type of Project",null,null,"Taxes if Billed",null,null,"Type of Project",null,null,"Taxes if Billed",null,null,"Type of Project",null,null,"Taxes if Billed"]
["UFB-1 Tax Impact",{"v":7,"d":"7 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Project","(use drop-down",null,null,"In Full",null,"Project","(use drop-down",null,null,"In Full",null,"Project","(use drop-down",null,null,"In Full",null,"Project","(use drop-down",null,null,"In Full"]
["UFB-1 Tax Impact",{"v":8,"d":"8 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Name","for data entry)","PILOT Billing","Assessed Value",{"$f":"'Cover Page'!K4-1&\" Total Tax Rate\"","v":"2016 Total Tax Rate"},null,"Name","for data entry)","PILOT Billing","Assessed Value",{"$f":"'Cover Page'!K4-1&\" Total Tax Rate\"","v":"2016 Total Tax Rate"},null,"Name","for data entry)","PILOT Billing","Assessed Value",{"$f":"'Cover Page'!K4-1&\" Total Tax Rate\"","v":"2016 Total Tax Rate"},null,"Name","for data entry)","PILOT Billing","Assessed Value",{"$f":"'Cover Page'!K4-1&\" Total Tax Rate\"","v":"2016 Total Tax Rate"}]
["UFB-1 Tax Impact",{"v":9,"d":"9 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":10,"d":"10 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":11,"d":"11 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":12,"d":"12 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":13,"d":"13 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":14,"d":"14 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":15,"d":"15 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":16,"d":"16 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":17,"d":"17 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":18,"d":"18 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":19,"d":"19 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":20,"d":"20 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":21,"d":"21 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":22,"d":"22 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":23,"d":"23 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":24,"d":"24 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":25,"d":"25 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":26,"d":"26 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":27,"d":"27 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":26},"Comm./Indust."]
["UFB-1 Tax Impact",{"v":28,"d":"28 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":26},"Aff. Housing"]
["UFB-1 Tax Impact",{"v":29,"d":"29 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":26},"Other"]
["UFB-1 Tax Impact",{"v":30,"d":"30 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":31,"d":"31 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":32,"d":"32 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":33,"d":"33 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":34,"d":"34 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":35,"d":"35 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":36,"d":"36 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","project",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-1 Tax Impact",{"v":37,"d":"37 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","totex",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Total Long Term Exemptions - Column Total",null,{"$f":"SUM(M9:M36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N9:N36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O9:O36)","v":{"v":0,"d":"0.00"}},null,"Total Long Term Exemptions - Column Total",null,{"$f":"SUM(S9:S35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T9:T35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U9:U35)","v":{"v":0,"d":"$0.00"}},null,"Total Long Term Exemptions - Column Total",null,{"$f":"SUM(Y9:Y35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(Z9:Z35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(AA9:AA35)","v":{"v":0,"d":"$0.00"}},null,"Total Long Term Exemptions - Column Total",null,{"$f":"SUM(AE9:AE35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(AF9:AF35)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(AG9:AG35)","v":{"v":0,"d":"$0.00"}}]
["UFB-1 Tax Impact",{"v":38,"d":"38 "},"0104",{"$f":"'Cover Page'!K4","v":2017},"ufb","apvep","gtotex",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Mark \"X\" if Grand Total",{"$nulls":17},"Total Long Term Exemptions - GRAND TOTAL",null,{"$f":"M37+S37+Y37+AE37","v":{"v":0,"d":"$0.00"}},{"$f":"N37+T37+Z37+AF37","v":{"v":0,"d":"$0.00"}},{"$f":"O37+U37+AA37+AG37","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":20},"Sheet UFB-6",{"$nulls":11},"Sheet UFB-6C"]

{"sheet":"UFB-7 Personnel Costs","index":8,"n_rows":26,"n_cols":19,"rows_kept":26,"merged":[[0,9,0,18],[1,9,1,18],[25,9,25,18]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"BUDGETED PERSONNEL COSTS"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"# of","# of","Total",null,"Overtime","Pension","Health Benefits","Employment"]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},"Full-Time","Part-Time","Personnel","Base","and other","(Estimate)","Net of","Taxes and"]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Organization / Individuals Eligible for Benefit",null,"Employees","Employees","Cost","Pay","Compensation",null,"Cost Share","Other Benefits"]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc",null,{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","gb",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Governing Body",null,null,{"v":3,"d":"3.00"},{"$f":"SUM(O8:S8)","v":{"v":8665.825,"d":"8,665.83"}},{"v":8050,"d":"$8,050.00"},{"$nulls":3},{"$f":"O8*0.0765","v":{"v":615.8249999999999,"d":"$615.83"}}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","ssdhm",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Supervisory Staff (Department Heads & Managers)",null,{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":169905.837,"d":"169,905.84"},{"$f":"42000+11200+9000+1000+750+47195+4000","v":{"v":115145,"d":"$115,145.00"}},{"v":4513,"d":"$4,513.00"},{"v":6093,"d":"$6,093.00"},{"$f":"38256-3255","v":{"v":35001,"d":"$35,001.00"}},{"$f":"(O9*0.0765)+(P9*0.0765)","v":{"v":9153.837000000001,"d":"$9,153.84"}}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","po",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Police Officers (Including Superior Officers)",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","ff",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Fire Fighters (Including Superior Officers)",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","auenl",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"All Other Union Employees not listed above",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-7 Personnel Costs"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","anuenl",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"All Other Non-Union Employees not listed above",{"$nulls":3},{"v":74064.93800000001,"d":"74,064.94"},{"$f":"13902+40000+200","v":{"v":54102,"d":"$54,102.00"}},{"v":1390,"d":"$1,390.00"},{"v":5072,"d":"$5,072.00"},{"$f":"10056-800.2","v":{"v":9255.8,"d":"$9,255.80"}},{"$f":"(O13*0.0765)+(P13*0.0765)","v":{"v":4245.138,"d":"$4,245.14"}}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","totpc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Totals",null,{"$f":"SUM(L8:L13)","v":{"v":2,"d":"2.00"}},{"v":11,"d":"11.00"},{"v":252636.60000000003,"d":"252,636.60"},{"v":177297,"d":"$177,297.00"},{"v":5903,"d":"$5,903.00"},{"v":11165,"d":"$11,165.00"},{"v":44256.8,"d":"$44,256.80"},{"v":14014.800000000003,"d":"$14,014.80"}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc","civser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Is the Local Government required to comply with NJSA 11A (Civil Service)? - YES or NO",{"$nulls":6},"NO"]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Note - Base Pay is the annualized rate of pay to which overtime (if eligible) and/or pension is calculated.  Either calculation is fine at the discretion of the Local Unit."]
["UFB-7 Personnel Costs",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","bpc"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Overtime and other compensation is any other item that is charged as a salary and wage expense but not included in Base Pay."]
[]
[]
[]
[]
[]
[]
[{"$nulls":9},"Sheet UFB-7"]

{"sheet":"UFB-8 Health Benefits","index":9,"n_rows":34,"n_cols":19,"rows_kept":34,"merged":[[0,9,0,12],[29,9,29,12],[33,10,33,13]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," ",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION - HEALTH BENEFITS "]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Current Year # of Covered Members (Medical & Rx)","Current Year Annual Cost Estimate per Employee","Total Current Year Cost","Prior Year # of Covered Members (Medical & Rx)","Prior Year Annual Cost per Employee (Average)","Total Prior Year Cost"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","hb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Active Employees - Health Benefits - Annual Cost"]
["UFB-8 Health Benefits",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","sc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Single Coverage",{"v":1,"d":"1.00"},{"v":10056,"d":"$10,056.00"},{"$f":"K5*L5","v":{"v":10056,"d":"$10,056.00"}},{"v":2,"d":"2.00"},null,{"$f":"N5*O5","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","pc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Parent & Child",{"v":1,"d":"1.00"},{"v":38256,"d":"$38,256.00"},{"$f":"K6*L6","v":{"v":38256,"d":"$38,256.00"}},{"v":1,"d":"1.00"},null,{"$f":"N6*O6","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","es",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee & Spouse (or Partner)",null,null,{"$f":"K7*L7","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N7*O7","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","fam",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Family",null,null,{"$f":"K8*L8","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N8*O8","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","ccsc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee Cost Sharing Contribution (enter as negative - )",null,null,{"v":-3726,"d":"($3,726.00)"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aehb","subtot",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Subtotal",{"$f":"SUM(K5:K8)","v":{"v":2,"d":"2.00"}},null,{"$f":"SUM(M5:M9)","v":{"v":44586,"d":"$44,586.00"}},{"$f":"SUM(N5:N8)","v":{"v":3,"d":"3.00"}},null,{"$f":"SUM(P5:P9)","v":{"v":0,"d":"$0.00"}}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","hb","cao",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Elected Officials - Health Benefits - Annual Cost "]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-8 Health Benefits"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","sc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Single Coverage",null,null,{"$f":"K13*L13","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N13*O13","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","pc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Parent & Child",null,null,{"$f":"K14*L14","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N14*O14","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","es",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee & Spouse (or Partner)",null,null,{"$f":"K15*L15","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N15*O15","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","fam",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Family",null,null,{"$f":"K16*L16","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N16*O16","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","ccsc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee Cost Sharing Contribution (enter as negative - )"]
["UFB-8 Health Benefits",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","eohb","subtot",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Subtotal",{"$f":"SUM(K13:K16)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(M13:M17)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(N13:N16)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P13:P17)","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","hb"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Retirees - Health Benefits - Annual Cost "]
["UFB-8 Health Benefits",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","sc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Single Coverage",{"v":1,"d":"1 "},{"v":10056,"d":"$10,056.00"},{"$f":"K21*L21","v":{"v":10056,"d":"$10,056.00"}},{"v":0,"d":"0 "},null,{"$f":"N21*O21","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","pc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Parent & Child",null,null,{"$f":"K22*L22","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N22*O22","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","es",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee & Spouse (or Partner)",null,null,{"$f":"K23*L23","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N23*O23","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","fam",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Family",null,null,{"$f":"K24*L24","v":{"v":0,"d":"$0.00"}},null,null,{"$f":"N24*O24","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","ccsc",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Employee Cost Sharing Contribution (enter as negative - )",null,null,{"v":-300,"d":"($300.00)"}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","rhb","subtot",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Subtotal",{"$f":"SUM(K21:K24)","v":{"v":1,"d":"1.00"}},null,{"$f":"SUM(M21:M25)","v":{"v":9756,"d":"$9,756.00"}},{"$f":"SUM(N21:N24)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P21:P25)","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","hb","board",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","gtot","tot",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"GRAND TOTAL",{"$f":"+K26+K18+K10","v":{"v":3,"d":"3.00"}},null,{"$f":"+M26+M18+M10","v":{"v":54342,"d":"$54,342.00"}},{"$f":"+N26+N18+N10","v":{"v":3,"d":"3.00"}},null,{"$f":"+P26+P18+P10","v":{"v":0,"d":"$0.00"}}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":29},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-8 Health Benefits",{"$f":"ROW()","v":30},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb"," "," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Note - other health insurances such as dental and vision are not included in this analysis unless included in the employees total premium.  Therefore, the total from this sheet may not agree with the budgeted appropriation.",{"$nulls":8},"YES"]
["UFB-8 Health Benefits",{"$f":"ROW()","v":31},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","surv","mc-shbp",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Is medical coverage provided by the SHBP (Yes or No)?",{"$nulls":8},"NO"]
["UFB-8 Health Benefits",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","surv","pd-shbp",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Is prescription drug coverage provided by the SHBP (Yes or No)?"]
[]
[{"$nulls":10},"Sheet UFB-8"]

{"sheet":"UFB-9 Accum. Absence Liability","index":10,"n_rows":42,"n_cols":16,"rows_kept":42,"merged":[[0,9,0,15],[1,9,1,15]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"ACCUMULATED ABSENCE LIABILITY"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":5},"Legal basis for benefit"]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":5},"(check applicable items)"]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Organization/Individuals Eligible for Benefit","Gross Days of Accumulated Absence","Dollar Value of Compensated Absences","Approved Labor Agreement","Local Ordinance","Individual Employment Agreement"]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"*Shrewsbury Township's personnel ordinance does not allow ",{"v":0,"d":"0.00"},{"v":0,"d":"$0.00"},null,"*"]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"for accumulated sick or vacation time. Any time not used by "]
[{"$f":"MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"the end of the calendar  (budget) year is lost."]
[{"$f":"MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-9 Accum. Absence Liability"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
{"$rows_empty":12}
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":33},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":34},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":35},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":36},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":37},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","ciaal",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":38},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","totaal",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Totals",{"$f":"SUM(L6:L37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M6:M37)","v":{"v":0,"d":"$0.00"}}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":39},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":40},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","tfrprior",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},{"$f":"\"Total Funds Reserved as of end of \"&'Cover Page'!K4-1","v":"Total Funds Reserved as of end of 2016"}]
["UFB-9 Accum. Absence Liability",{"$f":"ROW()","v":41},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","aal","tfacurr",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":3},{"$f":"\"Total Funds Appropriated in \"&'Cover Page'!K4","v":"Total Funds Appropriated in 2017"}]
[{"$nulls":11},"UFB-9 Accumulated Absence Liability"]

{"sheet":"UFB-10 Debt","index":11,"n_rows":41,"n_cols":19,"rows_kept":41,"merged":[[0,9,0,18],[20,15,20,18]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-10 Debt"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION - OUTSTANDING DEBT; PER CAPITA AND BUDGET IMPACT"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-10 Debt"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Gross",null,"Net",null,null,"Current Year",{"$f":"\"\"&'Cover Page'!K4+1","v":"2018"},{"$f":"\"\"&'Cover Page'!K4+2&\" \"","v":"2019 "},"All Additional Future"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-10 Debt"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Debt","Deductions","Debt",null,null,"Budget","Budget","Budget","Years' Budgets"]
["UFB-10 Debt",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-10 Debt",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-10 Debt",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","lsd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ufp","Local School Debt",null,null,{"$f":"K6-L6","v":{"v":0,"d":"$0.00"}},null,"Utility Fund - Principal"]
["UFB-10 Debt",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","rsd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ufi","Regional School Debt",{"v":136390.07,"d":"$136,390.07"},{"v":136390.07,"d":"$136,390.07"},{"$f":"K7-L7","v":{"v":0,"d":"$0.00"}},null,"Utility Fund - Interest"]
["UFB-10 Debt",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"banp",{"$nulls":5},"Bond Anticipation Notes - Principal"]
["UFB-10 Debt",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"bani","Utility Fund Debt",{"$nulls":4},"Bond Anticipation Notes - Interest"]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-10 Debt"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","ufd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"bp",{"$f":"'UFB-2 Revenue Summary'!T3","v":0},null,null,{"$f":"K10-L10","v":{"v":0,"d":"$0.00"}},null,"Bonds - Principal"]
["UFB-10 Debt",{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","ufd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"bi",{"$f":"'UFB-2 Revenue Summary'!U3","v":0},null,null,{"v":0,"d":"$0.00"},null,"Bonds - Interest"]
["UFB-10 Debt",{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","ufd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"lodp",{"$f":"'UFB-2 Revenue Summary'!V3","v":0},null,null,{"v":0,"d":"$0.00"},null,"Loans & Other Debt - Principal"]
["UFB-10 Debt",{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mc",{"$f":"'Cover Page'!M36","v":"00:00:00"},"lodi",{"$f":"'UFB-2 Revenue Summary'!W3","v":0},null,null,{"v":0,"d":"$0.00"},null,"Loans & Other Debt - Interest"]
["UFB-10 Debt",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mc",{"$f":"'Cover Page'!M37","v":"00:00:00"},"util5",{"$f":"'UFB-2 Revenue Summary'!X3","v":0},null,null,{"$f":"K14-L14","v":{"v":0,"d":"$0.00"}}]
["UFB-10 Debt",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mc",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totubl",{"$f":"'UFB-2 Revenue Summary'!Y3","v":0},null,null,{"v":0,"d":"$0.00"},null,"Total",{"$f":"SUM(P6:P13)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(Q6:Q13)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(R6:R13)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(S6:S13)","v":{"v":0,"d":"$0.00"}}]
["UFB-10 Debt",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Municipal Purposes"]
["UFB-10 Debt",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mpda",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totprin","Debt Authorized",{"v":144520.5,"d":"$144,520.50"},{"v":0,"d":"$0.00"},{"$f":"K17-L17","v":{"v":144520.5,"d":"$144,520.50"}},null,"Total Principal",{"$f":"P6+P8+P10+P12","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["UFB-10 Debt",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mpno",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totint","Notes Outstanding",null,{"v":0,"d":"$0.00"},{"$f":"K18-L18","v":{"v":0,"d":"$0.00"}},null,"Total Interest",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
["UFB-10 Debt",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mpdo",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ptcyb","Bonds Outstanding",{"v":651000,"d":"$651,000.00"},{"v":0,"d":"$0.00"},{"$f":"K19-L19","v":{"v":651000,"d":"$651,000.00"}},null,"% of Total Current Year Budget",{"$f":"+P15/'UFB-3 Appropriations Summary'!R28","v":{"v":0,"d":"0.00%"}}]
["UFB-10 Debt",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","mplod",{"$f":"'Cover Page'!M38","v":"00:00:00"},"lod","Loans and Other Debt",{"v":28000,"d":"$28,000.00"},{"v":28000,"d":"$28,000.00"},{"$f":"K20-L20","v":{"v":0,"d":"$0.00"}}]
["UFB-10 Debt",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":6},"Description","Debt Not Listed Above"]
["UFB-10 Debt",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","totcurr",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totgg","Total (Current Year)",{"$f":"SUM(K6:K20)","v":{"v":959910.5700000001,"d":"$959,910.57"}},{"$f":"SUM(L6:L20)","v":{"v":164390.07,"d":"$164,390.07"}},{"$f":"SUM(M6:M20)","v":{"v":795520.5,"d":"$795,520.50"}},null,"Total Guarantees - Governmental"]
["UFB-10 Debt",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totgo",{"$nulls":5},"Total Guarantees - Other"]
["UFB-10 Debt",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"totcel",{"$nulls":5},"Total Capital/Equipment Leases"]
["UFB-10 Debt",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","pop",{"$f":"'Cover Page'!M38","v":"00:00:00"},"tototh","Population (2010 census)",{"v":1141,"d":"1,141 "},{"$nulls":3},"Total Other"]
["UFB-10 Debt",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-10 Debt",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","pcgd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"pcgd","Per Capita Gross Debt",{"$f":"K22/K25","v":{"v":841.2888431200702,"d":"$841.29"}},{"$nulls":3},"Bond Rating","Moody's","Standard & Poors","Fitch"]
["UFB-10 Debt",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","pcnd",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ratcurr","Per Capita Net Debt",{"$f":"M22/K25","v":{"v":697.2134092900964,"d":"$697.21"}},{"$nulls":3},"Rating"]
["UFB-10 Debt",{"$f":"ROW()","v":29},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ratprior",{"$nulls":5},"Year of Last Rating"]
["UFB-10 Debt",{"$f":"ROW()","v":30},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","3yavg",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"3 Yr. Average Property Valuation",null,{"v":51909858.67,"d":"$51,909,858.67"}]
["UFB-10 Debt",{"$f":"ROW()","v":31},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},"nobrat",{"$nulls":5},"Mark \"X\" if Municipality has no bond rating"]
["UFB-10 Debt",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt","ndp3avg",{"$f":"'Cover Page'!M38","v":"00:00:00"},"ndp3ya","Net Debt as % of 3 Year Avg Property Valuation",null,{"$f":"M22/L30","v":{"v":0.015325036907868737,"d":"1.53%"}}]
["UFB-10 Debt",{"$f":"ROW()","v":33},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","outdebt"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":6},"      Sheet UFB-10"]
["UFB-10 Debt"]
[{"$f":"MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,256)","v":"UFB-10 Debt"}]
[{"$f":"MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,256)","v":"UFB-10 Debt"}]
["UFB-10 Debt"]
["UFB-10 Debt"]
["UFB-10 Debt"]
["UFB-10 Debt"]
["UFB-10 Debt"]

{"sheet":"UFB-11 Shared Services","index":12,"n_rows":40,"n_cols":19,"rows_kept":40,"merged":[[0,9,0,15],[39,9,39,15]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"USER FRIENDLY BUDGET SECTION - SHARED SERVICES PROVIDED AND RECEIVED"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Providing or Receiving Services?","Providing Services To/Receiving Services From","Type of Shared Service Provided","Notes (Enter more specifics if needed)","Begin Date","End Date","Amount to be Received/Paid"]
["UFB-11 Shared Services",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Receiving","Borough of Shrewsbury","Website Maintenance",null,null,"2017-12-31",{"v":1000,"d":"$1,000.00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Receiving","Borough of Shrewsbury","Fire Suppression",null,null,"2017-12-31",{"v":10000,"d":"$10,000.00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Receiving","Borough of Red Bank","Animal Control",null,null,"2018-12-31",{"v":1780,"d":"$1,780.00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Receiving","Borough of Red Bank","Municipal Court",null,null,"2017-12-31",{"v":9500,"d":"$9,500.00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"Receiving","Monmouth County Sheriff's Dept.","911 Dispatch",null,null,"2017-12-31",{"v":3273.5,"d":"$3,273.50"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-11 Shared Services"},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"},{"$nulls":4}," "]
["UFB-11 Shared Services",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":21},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"},{"$nulls":10},"Providing"]
["UFB-11 Shared Services",{"$f":"ROW()","v":22},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"},{"$nulls":10},"Receiving"]
["UFB-11 Shared Services",{"$f":"ROW()","v":23},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":24},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":25},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":26},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":27},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":28},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M25","v":"2019-12-31"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":29},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":30},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":31},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":4}," "]
["UFB-11 Shared Services",{"$f":"ROW()","v":32},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":33},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":10},"Providing"]
["UFB-11 Shared Services",{"$f":"ROW()","v":34},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"},{"$nulls":10},"Receiving"]
["UFB-11 Shared Services",{"$f":"ROW()","v":35},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":36},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M35","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":37},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M35","v":"00:00:00"}]
["UFB-11 Shared Services",{"$f":"ROW()","v":38},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","ssp","shareser",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[]
[{"$nulls":9},"Sheet UFB-11"]

{"sheet":"UFB-12 Auth. & Fire Dist.","index":13,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[3,10,3,19],[4,10,4,19],[5,10,5,19],[6,10,6,19],[7,10,7,19],[8,10,8,19],[9,10,9,19],[10,10,10,19],[11,10,11,19],[12,10,12,19],[13,10,13,19],[14,10,14,19],[15,10,15,19],[16,10,16,19],[17,10,17,19],[18,10,18,19],[19,10,19,19]]}
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":1},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"                                                        ",{"$nulls":5},"             USER FRIENDLY BUDGET SECTION - LIST OF AUTHORITIES AND FIRE DISTRICTS"]
[{"$f":"MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":2},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"Please set forth below the names of all authorities and fire districts that serve your municipality"]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,null,"                                                                     NONE"]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":9},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":10},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":11},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":12},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,256)","v":"UFB-12 Auth. & Fire Dist."},{"$f":"ROW()","v":13},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":14},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":15},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":16},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":17},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":18},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":19},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
["UFB-12 Auth. & Fire Dist.",{"$f":"ROW()","v":20},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","afd","afd",{"$f":"'Cover Page'!M38","v":"00:00:00"}]

{"sheet":"muni","index":14,"n_rows":587,"n_cols":7,"rows_kept":587,"hidden":true}
["0001 Select your Local Government","0001","a","a","Atlantic",null,"Introduced"]
["0100 Atlantic County - County of Atlantic","0100","Atlantic","County","Atlantic",null,"Adopted"]
["0101 Absecon City - County of Atlantic","0101","Absecon","City","Atlantic"]
["0102 Atlantic City City - County of Atlantic","0102","Atlantic City","City","Atlantic"]
["0103 Brigantine City - County of Atlantic","0103","Brigantine","City","Atlantic"]
["0104 Buena Borough - County of Atlantic","0104","Buena","Borough","Atlantic"]
["0105 Buena Vista Township - County of Atlantic","0105","Buena Vista","Township","Atlantic"]
["0106 Corbin City City - County of Atlantic","0106","Corbin City","City","Atlantic"]
["0107 Egg Harbor City - County of Atlantic","0107","Egg Harbor","City","Atlantic"]
["0108 Egg Harbor Township - County of Atlantic","0108","Egg Harbor","Township","Atlantic"]
["0109 Estell Manor City - County of Atlantic","0109","Estell Manor","City","Atlantic"]
["0110 Folsom Borough - County of Atlantic","0110","Folsom","Borough","Atlantic"]
["0111 Galloway Township - County of Atlantic","0111","Galloway","Township","Atlantic"]
["0112 Hamilton Township - County of Atlantic","0112","Hamilton","Township","Atlantic"]
["0113 Hammonton Town - County of Atlantic","0113","Hammonton","Town","Atlantic"]
["0114 Linwood City - County of Atlantic","0114","Linwood","City","Atlantic"]
["0115 Longport Borough - County of Atlantic","0115","Longport","Borough","Atlantic"]
["0116 Margate City - County of Atlantic","0116","Margate","City","Atlantic"]
["0117 Mullica Township - County of Atlantic","0117","Mullica","Township","Atlantic"]
["0118 Northfield City - County of Atlantic","0118","Northfield","City","Atlantic"]
["0119 Pleasantville City - County of Atlantic","0119","Pleasantville","City","Atlantic"]
["0120 Port Republic City - County of Atlantic","0120","Port Republic","City","Atlantic"]
["0121 Somers Point City - County of Atlantic","0121","Somers Point","City","Atlantic"]
["0122 Ventnor City City - County of Atlantic","0122","Ventnor City","City","Atlantic"]
["0123 Weymouth Township - County of Atlantic","0123","Weymouth","Township","Atlantic"]
["0200 Bergen County - County of Bergen","0200","Bergen","County","Bergen"]
["0201 Allendale Borough - County of Bergen","0201","Allendale","Borough","Bergen"]
["0202 Alpine Borough - County of Bergen","0202","Alpine","Borough","Bergen"]
["0203 Bergenfield Borough - County of Bergen","0203","Bergenfield","Borough","Bergen"]
["0204 Bogota Borough - County of Bergen","0204","Bogota","Borough","Bergen"]
["0205 Carlstadt Borough - County of Bergen","0205","Carlstadt","Borough","Bergen"]
["0206 Cliffside Park Borough - County of Bergen","0206","Cliffside Park","Borough","Bergen"]
["0207 Closter Borough - County of Bergen","0207","Closter","Borough","Bergen"]
["0208 Cresskill Borough - County of Bergen","0208","Cresskill","Borough","Bergen"]
["0209 Demarest Borough - County of Bergen","0209","Demarest","Borough","Bergen"]
["0210 Dumont Borough - County of Bergen","0210","Dumont","Borough","Bergen"]
["0211 Elmwood Park Borough - County of Bergen","0211","Elmwood Park","Borough","Bergen"]
["0212 East Rutherford Borough - County of Bergen","0212","East Rutherford","Borough","Bergen"]
["0213 Edgewater Borough - County of Bergen","0213","Edgewater","Borough","Bergen"]
["0214 Emerson Borough - County of Bergen","0214","Emerson","Borough","Bergen"]
["0215 Englewood City - County of Bergen","0215","Englewood","City","Bergen"]
["0216 Englewood Cliffs Borough - County of Bergen","0216","Englewood Cliffs","Borough","Bergen"]
["0217 Fair Lawn Borough - County of Bergen","0217","Fair Lawn","Borough","Bergen"]
["0218 Fairview Borough - County of Bergen","0218","Fairview","Borough","Bergen"]
["0219 Fort Lee Borough - County of Bergen","0219","Fort Lee","Borough","Bergen"]
["0220 Franklin Lakes Borough - County of Bergen","0220","Franklin Lakes","Borough","Bergen"]
["0221 Garfield City - County of Bergen","0221","Garfield","City","Bergen"]
["0222 Glen Rock Borough - County of Bergen","0222","Glen Rock","Borough","Bergen"]
["0223 Hackensack City - County of Bergen","0223","Hackensack","City","Bergen"]
["0224 Harrington Park Borough - County of Bergen","0224","Harrington Park","Borough","Bergen"]
["0225 Hasbrouck Heights Borough - County of Bergen","0225","Hasbrouck Heights","Borough","Bergen"]
["0226 Haworth Borough - County of Bergen","0226","Haworth","Borough","Bergen"]
["0227 Hillsdale Borough - County of Bergen","0227","Hillsdale","Borough","Bergen"]
["0228 Ho-Ho-Kus Borough - County of Bergen","0228","Ho-Ho-Kus","Borough","Bergen"]
["0229 Leonia Borough - County of Bergen","0229","Leonia","Borough","Bergen"]
["0230 Little Ferry Borough - County of Bergen","0230","Little Ferry","Borough","Bergen"]
["0231 Lodi Borough - County of Bergen","0231","Lodi","Borough","Bergen"]
["0232 Lyndhurst Township - County of Bergen","0232","Lyndhurst","Township","Bergen"]
["0233 Mahwah Township - County of Bergen","0233","Mahwah","Township","Bergen"]
["0234 Maywood Borough - County of Bergen","0234","Maywood","Borough","Bergen"]
["0235 Midland Park Borough - County of Bergen","0235","Midland Park","Borough","Bergen"]
["0236 Montvale Borough - County of Bergen","0236","Montvale","Borough","Bergen"]
["0237 Moonachie Borough - County of Bergen","0237","Moonachie","Borough","Bergen"]
["0238 New Milford Borough - County of Bergen","0238","New Milford","Borough","Bergen"]
["0239 North Arlington Borough - County of Bergen","0239","North Arlington","Borough","Bergen"]
["0240 Northvale Borough - County of Bergen","0240","Northvale","Borough","Bergen"]
["0241 Norwood Borough - County of Bergen","0241","Norwood","Borough","Bergen"]
["0242 Oakland Borough - County of Bergen","0242","Oakland","Borough","Bergen"]
["0243 Old Tappan Borough - County of Bergen","0243","Old Tappan","Borough","Bergen"]
["0244 Oradell Borough - County of Bergen","0244","Oradell","Borough","Bergen"]
["0245 Palisades Park Borough - County of Bergen","0245","Palisades Park","Borough","Bergen"]
["0246 Paramus Borough - County of Bergen","0246","Paramus","Borough","Bergen"]
["0247 Park Ridge Borough - County of Bergen","0247","Park Ridge","Borough","Bergen"]
["0248 Ramsey Borough - County of Bergen","0248","Ramsey","Borough","Bergen"]
["0249 Ridgefield Borough - County of Bergen","0249","Ridgefield","Borough","Bergen"]
["0250 Ridgefield Park Village - County of Bergen","0250","Ridgefield Park","Village","Bergen"]
["0251 Ridgewood Village - County of Bergen","0251","Ridgewood","Village","Bergen"]
["0252 River Edge Borough - County of Bergen","0252","River Edge","Borough","Bergen"]
["0253 River Vale Township - County of Bergen","0253","River Vale","Township","Bergen"]
["0254 Rochelle Park Township - County of Bergen","0254","Rochelle Park","Township","Bergen"]
["0255 Rockleigh Borough - County of Bergen","0255","Rockleigh","Borough","Bergen"]
["0256 Rutherford Borough - County of Bergen","0256","Rutherford","Borough","Bergen"]
["0257 Saddle Brook Township - County of Bergen","0257","Saddle Brook","Township","Bergen"]
["0258 Saddle River Borough - County of Bergen","0258","Saddle River","Borough","Bergen"]
["0259 South Hackensack Township - County of Bergen","0259","South Hackensack","Township","Bergen"]
["0260 Teaneck Township - County of Bergen","0260","Teaneck","Township","Bergen"]
["0261 Tenafly Borough - County of Bergen","0261","Tenafly","Borough","Bergen"]
["0262 Teterboro Borough - County of Bergen","0262","Teterboro","Borough","Bergen"]
["0263 Upper Saddle River Borough - County of Bergen","0263","Upper Saddle River","Borough","Bergen"]
["0264 Waldwick Borough - County of Bergen","0264","Waldwick","Borough","Bergen"]
["0265 Wallington Borough - County of Bergen","0265","Wallington","Borough","Bergen"]
["0266 Washington Township - County of Bergen","0266","Washington","Township","Bergen"]
["0267 Westwood Borough - County of Bergen","0267","Westwood","Borough","Bergen"]
["0268 Woodcliff Lake Borough - County of Bergen","0268","Woodcliff Lake","Borough","Bergen"]
["0269 Wood-Ridge Borough - County of Bergen","0269","Wood-Ridge","Borough","Bergen"]
["0270 Wyckoff Township - County of Bergen","0270","Wyckoff","Township","Bergen"]
["0300 Burlington County - County of Burlington","0300","Burlington","County","Burlington"]
["0301 Bass River Township - County of Burlington","0301","Bass River","Township","Burlington"]
["0302 Beverly City - County of Burlington","0302","Beverly","City","Burlington"]
["0303 Bordentown City - County of Burlington","0303","Bordentown","City","Burlington"]
["0304 Bordentown Township - County of Burlington","0304","Bordentown","Township","Burlington"]
["0305 Burlington City - County of Burlington","0305","Burlington","City","Burlington"]
["0306 Burlington Township - County of Burlington","0306","Burlington","Township","Burlington"]
["0307 Chesterfield Township - County of Burlington","0307","Chesterfield","Township","Burlington"]
["0308 Cinnaminson Township - County of Burlington","0308","Cinnaminson","Township","Burlington"]
["0309 Delanco Township - County of Burlington","0309","Delanco","Township","Burlington"]
["0310 Delran Township - County of Burlington","0310","Delran","Township","Burlington"]
["0311 Eastampton Township - County of Burlington","0311","Eastampton","Township","Burlington"]
["0312 Edgewater Park Township - County of Burlington","0312","Edgewater Park","Township","Burlington"]
["0313 Evesham Township - County of Burlington","0313","Evesham","Township","Burlington"]
["0314 Fieldsboro Borough - County of Burlington","0314","Fieldsboro","Borough","Burlington"]
["0315 Florence Township - County of Burlington","0315","Florence","Township","Burlington"]
["0316 Hainesport Township - County of Burlington","0316","Hainesport","Township","Burlington"]
["0317 Lumberton Township - County of Burlington","0317","Lumberton","Township","Burlington"]
["0318 Mansfield Township - County of Burlington","0318","Mansfield","Township","Burlington"]
["0319 Maple Shade Township - County of Burlington","0319","Maple Shade","Township","Burlington"]
["0320 Medford Township - County of Burlington","0320","Medford","Township","Burlington"]
["0321 Medford Lakes Borough - County of Burlington","0321","Medford Lakes","Borough","Burlington"]
["0322 Moorestown Township - County of Burlington","0322","Moorestown","Township","Burlington"]
["0323 Mount Holly Township - County of Burlington","0323","Mount Holly","Township","Burlington"]
["0324 Mount Laurel Township - County of Burlington","0324","Mount Laurel","Township","Burlington"]
["0325 New Hanover Township - County of Burlington","0325","New Hanover","Township","Burlington"]
["0326 North Hanover Township - County of Burlington","0326","North Hanover","Township","Burlington"]
["0327 Palmyra Borough - County of Burlington","0327","Palmyra","Borough","Burlington"]
["0328 Pemberton Borough - County of Burlington","0328","Pemberton","Borough","Burlington"]
["0329 Pemberton Township - County of Burlington","0329","Pemberton","Township","Burlington"]
["0330 Riverside Township - County of Burlington","0330","Riverside","Township","Burlington"]
["0331 Riverton Borough - County of Burlington","0331","Riverton","Borough","Burlington"]
["0332 Shamong Township - County of Burlington","0332","Shamong","Township","Burlington"]
["0333 Southampton Township - County of Burlington","0333","Southampton","Township","Burlington"]
["0334 Springfield Township - County of Burlington","0334","Springfield","Township","Burlington"]
["0335 Tabernacle Township - County of Burlington","0335","Tabernacle","Township","Burlington"]
["0336 Washington Township - County of Burlington","0336","Washington","Township","Burlington"]
["0337 Westampton Township - County of Burlington","0337","Westampton","Township","Burlington"]
["0338 Willingboro Township - County of Burlington","0338","Willingboro","Township","Burlington"]
["0339 Woodland Township - County of Burlington","0339","Woodland","Township","Burlington"]
["0340 Wrightstown Borough - County of Burlington","0340","Wrightstown","Borough","Burlington"]
["0400 Camden County - County of Camden","0400","Camden","County","Camden"]
["0401 Audubon Borough - County of Camden","0401","Audubon","Borough","Camden"]
["0402 Audubon Park Borough - County of Camden","0402","Audubon Park","Borough","Camden"]
["0403 Barrington Borough - County of Camden","0403","Barrington","Borough","Camden"]
["0404 Bellmawr Borough - County of Camden","0404","Bellmawr","Borough","Camden"]
["0405 Berlin Borough - County of Camden","0405","Berlin","Borough","Camden"]
["0406 Berlin Township - County of Camden","0406","Berlin","Township","Camden"]
["0407 Brooklawn Borough - County of Camden","0407","Brooklawn","Borough","Camden"]
["0408 Camden City - County of Camden","0408","Camden","City","Camden"]
["0409 Cherry Hill Township - County of Camden","0409","Cherry Hill","Township","Camden"]
["0410 Chesilhurst Borough - County of Camden","0410","Chesilhurst","Borough","Camden"]
["0411 Clementon Borough - County of Camden","0411","Clementon","Borough","Camden"]
["0412 Collingswood Borough - County of Camden","0412","Collingswood","Borough","Camden"]
["0413 Gibbsboro Borough - County of Camden","0413","Gibbsboro","Borough","Camden"]
["0414 Gloucester City City - County of Camden","0414","Gloucester City","City","Camden"]
["0415 Gloucester Township - County of Camden","0415","Gloucester","Township","Camden"]
["0416 Haddon Township - County of Camden","0416","Haddon","Township","Camden"]
["0417 Haddonfield Borough - County of Camden","0417","Haddonfield","Borough","Camden"]
["0418 Haddon Heights Borough - County of Camden","0418","Haddon Heights","Borough","Camden"]
["0419 Hi-Nella Borough - County of Camden","0419","Hi-Nella","Borough","Camden"]
["0420 Laurel Springs Borough - County of Camden","0420","Laurel Springs","Borough","Camden"]
["0421 Lawnside Borough - County of Camden","0421","Lawnside","Borough","Camden"]
["0422 Lindenwold Borough - County of Camden","0422","Lindenwold","Borough","Camden"]
["0423 Magnolia Borough - County of Camden","0423","Magnolia","Borough","Camden"]
["0424 Merchantville Borough - County of Camden","0424","Merchantville","Borough","Camden"]
["0425 Mount Ephraim Borough - County of Camden","0425","Mount Ephraim","Borough","Camden"]
["0426 Oaklyn Borough - County of Camden","0426","Oaklyn","Borough","Camden"]
["0427 Pennsauken Township - County of Camden","0427","Pennsauken","Township","Camden"]
["0428 Pine Hill Borough - County of Camden","0428","Pine Hill","Borough","Camden"]
["0429 Pine Valley Borough - County of Camden","0429","Pine Valley","Borough","Camden"]
["0430 Runnemede Borough - County of Camden","0430","Runnemede","Borough","Camden"]
["0431 Somerdale Borough - County of Camden","0431","Somerdale","Borough","Camden"]
["0432 Stratford Borough - County of Camden","0432","Stratford","Borough","Camden"]
["0433 Tavistock Borough - County of Camden","0433","Tavistock","Borough","Camden"]
["0434 Voorhees Township - County of Camden","0434","Voorhees","Township","Camden"]
["0435 Waterford Township - County of Camden","0435","Waterford","Township","Camden"]
["0436 Winslow Township - County of Camden","0436","Winslow","Township","Camden"]
["0437 Woodlynne Borough - County of Camden","0437","Woodlynne","Borough","Camden"]
["0500 Cape May County - County of Cape May","0500","Cape May","County","Cape May"]
["0501 Avalon Borough - County of Cape May","0501","Avalon","Borough","Cape May"]
["0502 CAPE MAY City - County of Cape May","0502","CAPE MAY","City","Cape May"]
["0503 Cape May Point Borough - County of Cape May","0503","Cape May Point","Borough","Cape May"]
["0504 Dennis Township - County of Cape May","0504","Dennis","Township","Cape May"]
["0505 Lower Township - County of Cape May","0505","Lower","Township","Cape May"]
["0506 Middle Township - County of Cape May","0506","Middle","Township","Cape May"]
["0507 North Wildwood City - County of Cape May","0507","North Wildwood","City","Cape May"]
["0508 Ocean City City - County of Cape May","0508","Ocean City","City","Cape May"]
["0509 Sea Isle City City - County of Cape May","0509","Sea Isle City","City","Cape May"]
["0510 Stone Harbor Borough - County of Cape May","0510","Stone Harbor","Borough","Cape May"]
["0511 Upper Township - County of Cape May","0511","Upper","Township","Cape May"]
["0512 West Cape May Borough - County of Cape May","0512","West Cape May","Borough","Cape May"]
["0513 West Wildwood Borough - County of Cape May","0513","West Wildwood","Borough","Cape May"]
["0514 Wildwood City - County of Cape May","0514","Wildwood","City","Cape May"]
["0515 Wildwood Crest Borough - County of Cape May","0515","Wildwood Crest","Borough","Cape May"]
["0516 Woodbine Borough - County of Cape May","0516","Woodbine","Borough","Cape May"]
["0600 Cumberland County - County of Cumberland","0600","Cumberland","County","Cumberland"]
["0601 Bridgeton City - County of Cumberland","0601","Bridgeton","City","Cumberland"]
["0602 Commercial Township - County of Cumberland","0602","Commercial","Township","Cumberland"]
["0603 Deerfield Township - County of Cumberland","0603","Deerfield","Township","Cumberland"]
["0604 Downe Township - County of Cumberland","0604","Downe","Township","Cumberland"]
["0605 Fairfield Township - County of Cumberland","0605","Fairfield","Township","Cumberland"]
["0606 Greenwich Township - County of Cumberland","0606","Greenwich","Township","Cumberland"]
["0607 Hopewell Township - County of Cumberland","0607","Hopewell","Township","Cumberland"]
["0608 Lawrence Township - County of Cumberland","0608","Lawrence","Township","Cumberland"]
["0609 Maurice River Township - County of Cumberland","0609","Maurice River","Township","Cumberland"]
["0610 Millville City - County of Cumberland","0610","Millville","City","Cumberland"]
["0611 Shiloh Borough - County of Cumberland","0611","Shiloh","Borough","Cumberland"]
["0612 Stow Creek Township - County of Cumberland","0612","Stow Creek","Township","Cumberland"]
["0613 Upper Deerfield Township - County of Cumberland","0613","Upper Deerfield","Township","Cumberland"]
["0614 Vineland City - County of Cumberland","0614","Vineland","City","Cumberland"]
["0700 Essex County - County of Essex","0700","Essex","County","Essex"]
["0701 Belleville Town Township - County of Essex","0701","Belleville Town","Township","Essex"]
["0702 Bloomfield Town Township - County of Essex","0702","Bloomfield Town","Township","Essex"]
["0703 Caldwell Borough Township - County of Essex","0703","Caldwell Borough","Township","Essex"]
["0704 Cedar Grove Township - County of Essex","0704","Cedar Grove","Township","Essex"]
["0705 East Orange City - County of Essex","0705","East Orange","City","Essex"]
["0706 Essex Fells Borough Township - County of Essex","0706","Essex Fells Borough","Township","Essex"]
["0707 Fairfield Township - County of Essex","0707","Fairfield","Township","Essex"]
["0708 Glen Ridge Borough Township - County of Essex","0708","Glen Ridge Borough","Township","Essex"]
["0709 Irvington Town Township - County of Essex","0709","Irvington Town","Township","Essex"]
["0710 Livingston Township - County of Essex","0710","Livingston","Township","Essex"]
["0711 Maplewood Township - County of Essex","0711","Maplewood","Township","Essex"]
["0712 Millburn Township - County of Essex","0712","Millburn","Township","Essex"]
["0713 Montclair Township Township - County of Essex","0713","Montclair Township","Township","Essex"]
["0714 Newark City - County of Essex","0714","Newark","City","Essex"]
["0715 North Caldwell Borough - County of Essex","0715","North Caldwell","Borough","Essex"]
["0716 Nutley Town Township - County of Essex","0716","Nutley Town","Township","Essex"]
["0717 Orange City - County of Essex","0717","Orange","City","Essex"]
["0718 Roseland Borough - County of Essex","0718","Roseland","Borough","Essex"]
["0719 South Orange Township Village - County of Essex","0719","South Orange Township","Village","Essex"]
["0720 Verona Borough Township - County of Essex","0720","Verona Borough","Township","Essex"]
["0721 West Caldwell Borough Township - County of Essex","0721","West Caldwell Borough","Township","Essex"]
["0722 West Orange Town Township - County of Essex","0722","West Orange Town","Township","Essex"]
["0800 Gloucester County - County of Gloucester","0800","Gloucester","County","Gloucester"]
["0801 Clayton Borough - County of Gloucester","0801","Clayton","Borough","Gloucester"]
["0802 Deptford Township - County of Gloucester","0802","Deptford","Township","Gloucester"]
["0803 East Greenwich Township - County of Gloucester","0803","East Greenwich","Township","Gloucester"]
["0804 Elk Township - County of Gloucester","0804","Elk","Township","Gloucester"]
["0805 Franklin Township - County of Gloucester","0805","Franklin","Township","Gloucester"]
["0806 Glassboro Borough - County of Gloucester","0806","Glassboro","Borough","Gloucester"]
["0807 Greenwich Township - County of Gloucester","0807","Greenwich","Township","Gloucester"]
["0808 Harrison Township - County of Gloucester","0808","Harrison","Township","Gloucester"]
["0809 Logan Township - County of Gloucester","0809","Logan","Township","Gloucester"]
["0810 Mantua Township - County of Gloucester","0810","Mantua","Township","Gloucester"]
["0811 Monroe Township - County of Gloucester","0811","Monroe","Township","Gloucester"]
["0812 National Park Borough - County of Gloucester","0812","National Park","Borough","Gloucester"]
["0813 Newfield Borough - County of Gloucester","0813","Newfield","Borough","Gloucester"]
["0814 Paulsboro Borough - County of Gloucester","0814","Paulsboro","Borough","Gloucester"]
["0815 Pitman Borough - County of Gloucester","0815","Pitman","Borough","Gloucester"]
["0816 South Harrison Township - County of Gloucester","0816","South Harrison","Township","Gloucester"]
["0817 Swedesboro Borough - County of Gloucester","0817","Swedesboro","Borough","Gloucester"]
["0818 Washington Township - County of Gloucester","0818","Washington","Township","Gloucester"]
["0819 Wenonah Borough - County of Gloucester","0819","Wenonah","Borough","Gloucester"]
["0820 West Deptford Township - County of Gloucester","0820","West Deptford","Township","Gloucester"]
["0821 Westville Borough - County of Gloucester","0821","Westville","Borough","Gloucester"]
["0822 Woodbury City - County of Gloucester","0822","Woodbury","City","Gloucester"]
["0823 Woodbury Heights Borough - County of Gloucester","0823","Woodbury Heights","Borough","Gloucester"]
["0824 Woolwich Township - County of Gloucester","0824","Woolwich","Township","Gloucester"]
["0900 Hudson County - County of Hudson","0900","Hudson","County","Hudson"]
["0901 Bayonne City - County of Hudson","0901","Bayonne","City","Hudson"]
["0902 East Newark Borough - County of Hudson","0902","East Newark","Borough","Hudson"]
["0903 Guttenberg Town - County of Hudson","0903","Guttenberg","Town","Hudson"]
["0904 Harrison Town - County of Hudson","0904","Harrison","Town","Hudson"]
["0905 Hoboken City - County of Hudson","0905","Hoboken","City","Hudson"]
["0906 Jersey City City - County of Hudson","0906","Jersey City","City","Hudson"]
["0907 Kearny Town - County of Hudson","0907","Kearny","Town","Hudson"]
["0908 North Bergen Township - County of Hudson","0908","North Bergen","Township","Hudson"]
["0909 Secaucus Town - County of Hudson","0909","Secaucus","Town","Hudson"]
["0910 Union City City - County of Hudson","0910","Union City","City","Hudson"]
["0911 Weehawken Township - County of Hudson","0911","Weehawken","Township","Hudson"]
["0912 West New York Town - County of Hudson","0912","West New York","Town","Hudson"]
["1000 Hunterdon County - County of Hunterdon","1000","Hunterdon","County","Hunterdon"]
["1001 Alexandria Township - County of Hunterdon","1001","Alexandria","Township","Hunterdon"]
["1002 Bethlehem Township - County of Hunterdon","1002","Bethlehem","Township","Hunterdon"]
["1003 Bloomsbury Borough - County of Hunterdon","1003","Bloomsbury","Borough","Hunterdon"]
["1004 Califon Borough - County of Hunterdon","1004","Califon","Borough","Hunterdon"]
["1005 Clinton Town - County of Hunterdon","1005","Clinton","Town","Hunterdon"]
["1006 Clinton Township - County of Hunterdon","1006","Clinton","Township","Hunterdon"]
["1007 Delaware Township - County of Hunterdon","1007","Delaware","Township","Hunterdon"]
["1008 East Amwell Township - County of Hunterdon","1008","East Amwell","Township","Hunterdon"]
["1009 Flemington Borough - County of Hunterdon","1009","Flemington","Borough","Hunterdon"]
["1010 Franklin Township - County of Hunterdon","1010","Franklin","Township","Hunterdon"]
["1011 Frenchtown Borough - County of Hunterdon","1011","Frenchtown","Borough","Hunterdon"]
["1012 Glen Gardner Borough - County of Hunterdon","1012","Glen Gardner","Borough","Hunterdon"]
["1013 Hampton Borough - County of Hunterdon","1013","Hampton","Borough","Hunterdon"]
["1014 High Bridge Borough - County of Hunterdon","1014","High Bridge","Borough","Hunterdon"]
["1015 Holland Township - County of Hunterdon","1015","Holland","Township","Hunterdon"]
["1016 Kingwood Township - County of Hunterdon","1016","Kingwood","Township","Hunterdon"]
["1017 Lambertville City - County of Hunterdon","1017","Lambertville","City","Hunterdon"]
["1018 Lebanon Borough - County of Hunterdon","1018","Lebanon","Borough","Hunterdon"]
["1019 Lebanon Township - County of Hunterdon","1019","Lebanon","Township","Hunterdon"]
["1020 Milford Borough - County of Hunterdon","1020","Milford","Borough","Hunterdon"]
["1021 Raritan Township - County of Hunterdon","1021","Raritan","Township","Hunterdon"]
["1022 Readington Township - County of Hunterdon","1022","Readington","Township","Hunterdon"]
["1023 Stockton Borough - County of Hunterdon","1023","Stockton","Borough","Hunterdon"]
["1024 Tewksbury Township - County of Hunterdon","1024","Tewksbury","Township","Hunterdon"]
["1025 Union Township - County of Hunterdon","1025","Union","Township","Hunterdon"]
["1026 West Amwell Township - County of Hunterdon","1026","West Amwell","Township","Hunterdon"]
["1100 Mercer County - County of Mercer","1100","Mercer","County","Mercer"]
["1101 East Windsor Township - County of Mercer","1101","East Windsor","Township","Mercer"]
["1102 Ewing Township - County of Mercer","1102","Ewing","Township","Mercer"]
["1103 Hamilton Township - County of Mercer","1103","Hamilton","Township","Mercer"]
["1104 Hightstown Borough - County of Mercer","1104","Hightstown","Borough","Mercer"]
["1105 Hopewell Borough - County of Mercer","1105","Hopewell","Borough","Mercer"]
["1106 Hopewell Township - County of Mercer","1106","Hopewell","Township","Mercer"]
["1107 Lawrence Township - County of Mercer","1107","Lawrence","Township","Mercer"]
["1108 Pennington Borough - County of Mercer","1108","Pennington","Borough","Mercer"]
["1111 Trenton City - County of Mercer","1111","Trenton","City","Mercer"]
["1112 Robbinsville Township - County of Mercer","1112","Robbinsville","Township","Mercer"]
["1113 West Windsor Township - County of Mercer","1113","West Windsor","Township","Mercer"]
["1114 Princeton - County of Mercer","1114","Princeton","Borough","Mercer"]
["1200 Middlesex County - County of Middlesex","1200","Middlesex","County","Middlesex"]
["1201 Carteret Borough - County of Middlesex","1201","Carteret","Borough","Middlesex"]
["1202 Cranbury Township - County of Middlesex","1202","Cranbury","Township","Middlesex"]
["1203 Dunellen Borough - County of Middlesex","1203","Dunellen","Borough","Middlesex"]
["1204 East Brunswick Township - County of Middlesex","1204","East Brunswick","Township","Middlesex"]
["1205 Edison Township - County of Middlesex","1205","Edison","Township","Middlesex"]
["1206 Helmetta Borough - County of Middlesex","1206","Helmetta","Borough","Middlesex"]
["1207 Highland Park Borough - County of Middlesex","1207","Highland Park","Borough","Middlesex"]
["1208 Jamesburg Borough - County of Middlesex","1208","Jamesburg","Borough","Middlesex"]
["1209 Old Bridge Township - County of Middlesex","1209","Old Bridge","Township","Middlesex"]
["1210 Metuchen Borough - County of Middlesex","1210","Metuchen","Borough","Middlesex"]
["1211 Middlesex Borough - County of Middlesex","1211","Middlesex","Borough","Middlesex"]
["1212 Milltown Borough - County of Middlesex","1212","Milltown","Borough","Middlesex"]
["1213 Monroe Township - County of Middlesex","1213","Monroe","Township","Middlesex"]
["1214 New Brunswick City - County of Middlesex","1214","New Brunswick","City","Middlesex"]
["1215 North Brunswick Township - County of Middlesex","1215","North Brunswick","Township","Middlesex"]
["1216 Perth Amboy City - County of Middlesex","1216","Perth Amboy","City","Middlesex"]
["1217 Piscataway Township - County of Middlesex","1217","Piscataway","Township","Middlesex"]
["1218 Plainsboro Township - County of Middlesex","1218","Plainsboro","Township","Middlesex"]
["1219 Sayreville Borough - County of Middlesex","1219","Sayreville","Borough","Middlesex"]
["1220 South Amboy City - County of Middlesex","1220","South Amboy","City","Middlesex"]
["1221 South Brunswick Township - County of Middlesex","1221","South Brunswick","Township","Middlesex"]
["1222 South Plainfield Borough - County of Middlesex","1222","South Plainfield","Borough","Middlesex"]
["1223 South River Borough - County of Middlesex","1223","South River","Borough","Middlesex"]
["1224 Spotswood Borough - County of Middlesex","1224","Spotswood","Borough","Middlesex"]
["1225 Woodbridge Township - County of Middlesex","1225","Woodbridge","Township","Middlesex"]
["1300 Monmouth County - County of Monmouth","1300","Monmouth","County","Monmouth"]
["1301 Allenhurst Borough - County of Monmouth","1301","Allenhurst","Borough","Monmouth"]
["1302 Allentown Borough - County of Monmouth","1302","Allentown","Borough","Monmouth"]
["1303 Asbury Park City - County of Monmouth","1303","Asbury Park","City","Monmouth"]
["1304 Atlantic Highlands Borough - County of Monmouth","1304","Atlantic Highlands","Borough","Monmouth"]
["1305 Avon-By-The-Sea Borough - County of Monmouth","1305","Avon-By-The-Sea","Borough","Monmouth"]
["1306 Belmar Borough - County of Monmouth","1306","Belmar","Borough","Monmouth"]
["1307 Bradley Beach Borough - County of Monmouth","1307","Bradley Beach","Borough","Monmouth"]
["1308 Brielle Borough - County of Monmouth","1308","Brielle","Borough","Monmouth"]
["1309 Colts Neck Township - County of Monmouth","1309","Colts Neck","Township","Monmouth"]
["1310 Deal Borough - County of Monmouth","1310","Deal","Borough","Monmouth"]
["1311 Eatontown Borough - County of Monmouth","1311","Eatontown","Borough","Monmouth"]
["1312 Englishtown Borough - County of Monmouth","1312","Englishtown","Borough","Monmouth"]
["1313 Fair Haven Borough - County of Monmouth","1313","Fair Haven","Borough","Monmouth"]
["1314 Farmingdale Borough - County of Monmouth","1314","Farmingdale","Borough","Monmouth"]
["1315 Freehold Borough - County of Monmouth","1315","Freehold","Borough","Monmouth"]
["1316 Freehold Township - County of Monmouth","1316","Freehold","Township","Monmouth"]
["1317 Highlands Borough - County of Monmouth","1317","Highlands","Borough","Monmouth"]
["1318 Holmdel Township - County of Monmouth","1318","Holmdel","Township","Monmouth"]
["1319 Howell Township - County of Monmouth","1319","Howell","Township","Monmouth"]
["1320 Interlaken Borough - County of Monmouth","1320","Interlaken","Borough","Monmouth"]
["1321 Keansburg Borough - County of Monmouth","1321","Keansburg","Borough","Monmouth"]
["1322 Keyport Borough - County of Monmouth","1322","Keyport","Borough","Monmouth"]
["1323 Little Silver Borough - County of Monmouth","1323","Little Silver","Borough","Monmouth"]
["1324 Loch Arbour Village - County of Monmouth","1324","Loch Arbour","Village","Monmouth"]
["1325 Long Branch City - County of Monmouth","1325","Long Branch","City","Monmouth"]
["1326 Manalapan Township - County of Monmouth","1326","Manalapan","Township","Monmouth"]
["1327 Manasquan Borough - County of Monmouth","1327","Manasquan","Borough","Monmouth"]
["1328 Marlboro Township - County of Monmouth","1328","Marlboro","Township","Monmouth"]
["1329 Matawan Borough - County of Monmouth","1329","Matawan","Borough","Monmouth"]
["1330 Aberdeen Township - County of Monmouth","1330","Aberdeen","Township","Monmouth"]
["1331 Middletown Township - County of Monmouth","1331","Middletown","Township","Monmouth"]
["1332 Millstone Township - County of Monmouth","1332","Millstone","Township","Monmouth"]
["1333 Monmouth Beach Borough - County of Monmouth","1333","Monmouth Beach","Borough","Monmouth"]
["1334 Neptune Township - County of Monmouth","1334","Neptune","Township","Monmouth"]
["1335 Neptune City Borough - County of Monmouth","1335","Neptune City","Borough","Monmouth"]
["1336 Tinton Falls Borough - County of Monmouth","1336","Tinton Falls","Borough","Monmouth"]
["1337 Ocean Township - County of Monmouth","1337","Ocean","Township","Monmouth"]
["1338 Oceanport Borough - County of Monmouth","1338","Oceanport","Borough","Monmouth"]
["1339 Hazlet Township - County of Monmouth","1339","Hazlet","Township","Monmouth"]
["1340 Red Bank Borough - County of Monmouth","1340","Red Bank","Borough","Monmouth"]
["1341 Roosevelt Borough - County of Monmouth","1341","Roosevelt","Borough","Monmouth"]
["1342 Rumson Borough - County of Monmouth","1342","Rumson","Borough","Monmouth"]
["1343 Sea Bright Borough - County of Monmouth","1343","Sea Bright","Borough","Monmouth"]
["1344 Sea Girt Borough - County of Monmouth","1344","Sea Girt","Borough","Monmouth"]
["1345 Shrewsbury Borough - County of Monmouth","1345","Shrewsbury","Borough","Monmouth"]
["1346 Shrewsbury Township - County of Monmouth","1346","Shrewsbury","Township","Monmouth"]
["1347 Lake Como (South Belmar) Borough - County of Monmouth","1347","Lake Como (South Belmar)","Borough","Monmouth"]
["1348 Spring Lake Borough - County of Monmouth","1348","Spring Lake","Borough","Monmouth"]
["1349 Spring Lake Heights Borough - County of Monmouth","1349","Spring Lake Heights","Borough","Monmouth"]
["1350 Union Beach Borough - County of Monmouth","1350","Union Beach","Borough","Monmouth"]
["1351 Upper Freehold Township - County of Monmouth","1351","Upper Freehold","Township","Monmouth"]
["1352 Wall Township - County of Monmouth","1352","Wall","Township","Monmouth"]
["1353 West Long Branch Borough - County of Monmouth","1353","West Long Branch","Borough","Monmouth"]
["1400 Morris County - County of Morris","1400","Morris","County","Morris"]
["1401 Boonton Town - County of Morris","1401","Boonton","Town","Morris"]
["1402 Boonton Township - County of Morris","1402","Boonton","Township","Morris"]
["1403 Butler Borough - County of Morris","1403","Butler","Borough","Morris"]
["1404 Chatham Borough - County of Morris","1404","Chatham","Borough","Morris"]
["1405 Chatham Township - County of Morris","1405","Chatham","Township","Morris"]
["1406 Chester Borough - County of Morris","1406","Chester","Borough","Morris"]
["1407 Chester Township - County of Morris","1407","Chester","Township","Morris"]
["1408 Denville Township - County of Morris","1408","Denville","Township","Morris"]
["1409 Dover Town - County of Morris","1409","Dover","Town","Morris"]
["1410 East Hanover Township - County of Morris","1410","East Hanover","Township","Morris"]
["1411 Florham Park Borough - County of Morris","1411","Florham Park","Borough","Morris"]
["1412 Hanover Township - County of Morris","1412","Hanover","Township","Morris"]
["1413 Harding Twp. Township - County of Morris","1413","Harding Twp.","Township","Morris"]
["1414 Jefferson Township - County of Morris","1414","Jefferson","Township","Morris"]
["1415 Kinnelon Borough - County of Morris","1415","Kinnelon","Borough","Morris"]
["1416 Lincoln Park Borough - County of Morris","1416","Lincoln Park","Borough","Morris"]
["1417 Madison Borough - County of Morris","1417","Madison","Borough","Morris"]
["1418 Mendham Borough - County of Morris","1418","Mendham","Borough","Morris"]
["1419 Mendham Township - County of Morris","1419","Mendham","Township","Morris"]
["1420 Mine Hill Township - County of Morris","1420","Mine Hill","Township","Morris"]
["1421 Montville Township - County of Morris","1421","Montville","Township","Morris"]
["1422 Morris Township - County of Morris","1422","Morris","Township","Morris"]
["1423 Morris Plains Borough - County of Morris","1423","Morris Plains","Borough","Morris"]
["1424 Morristown Town - County of Morris","1424","Morristown","Town","Morris"]
["1425 Mountain Lakes Borough - County of Morris","1425","Mountain Lakes","Borough","Morris"]
["1426 Mount Arlington Borough - County of Morris","1426","Mount Arlington","Borough","Morris"]
["1427 Mount Olive Township - County of Morris","1427","Mount Olive","Township","Morris"]
["1428 Netcong Borough - County of Morris","1428","Netcong","Borough","Morris"]
["1429 Parsippany-Troy Hills Township - County of Morris","1429","Parsippany-Troy Hills","Township","Morris"]
["1430 Long Hill Township - County of Morris","1430","Long Hill","Township","Morris"]
["1431 Pequannock Township - County of Morris","1431","Pequannock","Township","Morris"]
["1432 Randolph Township - County of Morris","1432","Randolph","Township","Morris"]
["1433 Riverdale Borough - County of Morris","1433","Riverdale","Borough","Morris"]
["1434 Rockaway Borough - County of Morris","1434","Rockaway","Borough","Morris"]
["1435 Rockaway Township - County of Morris","1435","Rockaway","Township","Morris"]
["1436 Roxbury Township - County of Morris","1436","Roxbury","Township","Morris"]
["1437 Victory Gardens Borough - County of Morris","1437","Victory Gardens","Borough","Morris"]
["1438 Washington Township - County of Morris","1438","Washington","Township","Morris"]
["1439 Wharton Borough - County of Morris","1439","Wharton","Borough","Morris"]
["1500 Ocean County - County of Ocean","1500","Ocean","County","Ocean"]
["1501 Barnegat Light Borough - County of Ocean","1501","Barnegat Light","Borough","Ocean"]
["1502 Bay Head Borough - County of Ocean","1502","Bay Head","Borough","Ocean"]
["1503 Beach Haven Borough - County of Ocean","1503","Beach Haven","Borough","Ocean"]
["1504 Beachwood Borough - County of Ocean","1504","Beachwood","Borough","Ocean"]
["1505 Berkeley Township - County of Ocean","1505","Berkeley","Township","Ocean"]
["1506 Brick Township - County of Ocean","1506","Brick","Township","Ocean"]
["1507 Toms River Township - County of Ocean","1507","Toms River","Township","Ocean"]
["1508 Eagleswood Township - County of Ocean","1508","Eagleswood","Township","Ocean"]
["1509 Harvey Cedars Borough - County of Ocean","1509","Harvey Cedars","Borough","Ocean"]
["1510 Island Heights Borough - County of Ocean","1510","Island Heights","Borough","Ocean"]
["1511 Jackson Township - County of Ocean","1511","Jackson","Township","Ocean"]
["1512 Lacey Township - County of Ocean","1512","Lacey","Township","Ocean"]
["1513 Lakehurst Borough - County of Ocean","1513","Lakehurst","Borough","Ocean"]
["1514 Lakewood Township - County of Ocean","1514","Lakewood","Township","Ocean"]
["1515 Lavallette Borough - County of Ocean","1515","Lavallette","Borough","Ocean"]
["1516 Little Egg Harbor Township - County of Ocean","1516","Little Egg Harbor","Township","Ocean"]
["1517 Long Beach Township - County of Ocean","1517","Long Beach","Township","Ocean"]
["1518 Manchester Township - County of Ocean","1518","Manchester","Township","Ocean"]
["1519 Mantoloking Borough - County of Ocean","1519","Mantoloking","Borough","Ocean"]
["1520 Ocean Township - County of Ocean","1520","Ocean","Township","Ocean"]
["1521 Ocean Gate Borough - County of Ocean","1521","Ocean Gate","Borough","Ocean"]
["1522 Pine Beach Borough - County of Ocean","1522","Pine Beach","Borough","Ocean"]
["1523 Plumsted Township - County of Ocean","1523","Plumsted","Township","Ocean"]
["1524 Point Pleasant Borough - County of Ocean","1524","Point Pleasant","Borough","Ocean"]
["1525 Point Pleasant Beach Borough - County of Ocean","1525","Point Pleasant Beach","Borough","Ocean"]
["1526 Seaside Heights Borough - County of Ocean","1526","Seaside Heights","Borough","Ocean"]
["1527 Seaside Park Borough - County of Ocean","1527","Seaside Park","Borough","Ocean"]
["1528 Ship Bottom Borough - County of Ocean","1528","Ship Bottom","Borough","Ocean"]
["1529 South Toms River Borough - County of Ocean","1529","South Toms River","Borough","Ocean"]
["1530 Stafford Township - County of Ocean","1530","Stafford","Township","Ocean"]
["1531 Surf City Borough - County of Ocean","1531","Surf City","Borough","Ocean"]
["1532 Tuckerton Borough - County of Ocean","1532","Tuckerton","Borough","Ocean"]
["1533 Barnegat Township - County of Ocean","1533","Barnegat","Township","Ocean"]
["1600 Passaic County - County of Passaic","1600","Passaic","County","Passaic"]
["1601 Bloomingdale Borough - County of Passaic","1601","Bloomingdale","Borough","Passaic"]
["1602 Clifton City - County of Passaic","1602","Clifton","City","Passaic"]
["1603 Haledon Borough - County of Passaic","1603","Haledon","Borough","Passaic"]
["1604 Hawthorne Borough - County of Passaic","1604","Hawthorne","Borough","Passaic"]
["1605 Little Falls Township - County of Passaic","1605","Little Falls","Township","Passaic"]
["1606 North Haledon Borough - County of Passaic","1606","North Haledon","Borough","Passaic"]
["1607 Passaic City - County of Passaic","1607","Passaic","City","Passaic"]
["1608 Paterson City - County of Passaic","1608","Paterson","City","Passaic"]
["1609 Pompton Lakes Borough - County of Passaic","1609","Pompton Lakes","Borough","Passaic"]
["1610 Prospect Park Borough - County of Passaic","1610","Prospect Park","Borough","Passaic"]
["1611 Ringwood Borough - County of Passaic","1611","Ringwood","Borough","Passaic"]
["1612 Totowa Borough - County of Passaic","1612","Totowa","Borough","Passaic"]
["1613 Wanaque Borough - County of Passaic","1613","Wanaque","Borough","Passaic"]
["1614 Wayne Township - County of Passaic","1614","Wayne","Township","Passaic"]
["1615 West Milford Township - County of Passaic","1615","West Milford","Township","Passaic"]
["1616 Woodland Park Borough - County of Passaic","1616","Woodland Park","Borough","Passaic"]
["1700 Salem County - County of Salem","1700","Salem","County","Salem"]
["1701 Alloway Township - County of Salem","1701","Alloway","Township","Salem"]
["1702 Elmer Borough - County of Salem","1702","Elmer","Borough","Salem"]
["1703 Elsinboro Township - County of Salem","1703","Elsinboro","Township","Salem"]
["1704 Lower Alloways Creek Township - County of Salem","1704","Lower Alloways Creek","Township","Salem"]
["1705 Mannington Township - County of Salem","1705","Mannington","Township","Salem"]
["1706 Oldmans Township - County of Salem","1706","Oldmans","Township","Salem"]
["1707 Penns Grove Borough - County of Salem","1707","Penns Grove","Borough","Salem"]
["1708 Pennsville Township - County of Salem","1708","Pennsville","Township","Salem"]
["1709 Pilesgrove Township - County of Salem","1709","Pilesgrove","Township","Salem"]
["1710 Pittsgrove Township - County of Salem","1710","Pittsgrove","Township","Salem"]
["1711 Quinton Township - County of Salem","1711","Quinton","Township","Salem"]
["1712 Salem City - County of Salem","1712","Salem","City","Salem"]
["1713 Carneys Point Township - County of Salem","1713","Carneys Point","Township","Salem"]
["1714 Upper Pittsgrove Township - County of Salem","1714","Upper Pittsgrove","Township","Salem"]
["1715 Woodstown Borough - County of Salem","1715","Woodstown","Borough","Salem"]
["1800 Somerset County - County of Somerset","1800","Somerset","County","Somerset"]
["1801 Bedminster Township - County of Somerset","1801","Bedminster","Township","Somerset"]
["1802 Bernards Township - County of Somerset","1802","Bernards","Township","Somerset"]
["1803 Bernardsville Borough - County of Somerset","1803","Bernardsville","Borough","Somerset"]
["1804 Bound Brook Borough - County of Somerset","1804","Bound Brook","Borough","Somerset"]
["1805 Branchburg Township - County of Somerset","1805","Branchburg","Township","Somerset"]
["1806 Bridgewater Township - County of Somerset","1806","Bridgewater","Township","Somerset"]
["1807 Far Hills Borough - County of Somerset","1807","Far Hills","Borough","Somerset"]
["1808 Franklin Township - County of Somerset","1808","Franklin","Township","Somerset"]
["1809 Green Brook Township - County of Somerset","1809","Green Brook","Township","Somerset"]
["1810 Hillsborough Township - County of Somerset","1810","Hillsborough","Township","Somerset"]
["1811 Manville Borough - County of Somerset","1811","Manville","Borough","Somerset"]
["1812 Millstone Borough - County of Somerset","1812","Millstone","Borough","Somerset"]
["1813 Montgomery Township - County of Somerset","1813","Montgomery","Township","Somerset"]
["1814 North Plainfield Borough - County of Somerset","1814","North Plainfield","Borough","Somerset"]
["1815 Peapack Gladstone Borough - County of Somerset","1815","Peapack Gladstone","Borough","Somerset"]
["1816 Raritan Borough - County of Somerset","1816","Raritan","Borough","Somerset"]
["1817 Rocky Hill Borough - County of Somerset","1817","Rocky Hill","Borough","Somerset"]
["1818 Somerville Borough - County of Somerset","1818","Somerville","Borough","Somerset"]
["1819 South Bound Brook Borough - County of Somerset","1819","South Bound Brook","Borough","Somerset"]
["1820 Warren Township - County of Somerset","1820","Warren","Township","Somerset"]
["1821 Watchung Borough - County of Somerset","1821","Watchung","Borough","Somerset"]
["1900 Sussex County - County of Sussex","1900","Sussex","County","Sussex"]
["1901 Andover Borough - County of Sussex","1901","Andover","Borough","Sussex"]
["1902 Andover Township - County of Sussex","1902","Andover","Township","Sussex"]
["1903 Branchville Borough - County of Sussex","1903","Branchville","Borough","Sussex"]
["1904 Byram Township - County of Sussex","1904","Byram","Township","Sussex"]
["1905 Frankford Township - County of Sussex","1905","Frankford","Township","Sussex"]
["1906 Franklin Borough - County of Sussex","1906","Franklin","Borough","Sussex"]
["1907 Fredon Township - County of Sussex","1907","Fredon","Township","Sussex"]
["1908 Green Township - County of Sussex","1908","Green","Township","Sussex"]
["1909 Hamburg Borough - County of Sussex","1909","Hamburg","Borough","Sussex"]
["1910 Hampton Township - County of Sussex","1910","Hampton","Township","Sussex"]
["1911 Hardyston Township - County of Sussex","1911","Hardyston","Township","Sussex"]
["1912 Hopatcong Borough - County of Sussex","1912","Hopatcong","Borough","Sussex"]
["1913 Lafayette Township - County of Sussex","1913","Lafayette","Township","Sussex"]
["1914 Montague Township - County of Sussex","1914","Montague","Township","Sussex"]
["1915 Newton Town - County of Sussex","1915","Newton","Town","Sussex"]
["1916 Ogdensburg Borough - County of Sussex","1916","Ogdensburg","Borough","Sussex"]
["1917 Sandyston Township - County of Sussex","1917","Sandyston","Township","Sussex"]
["1918 Sparta Township - County of Sussex","1918","Sparta","Township","Sussex"]
["1919 Stanhope Borough - County of Sussex","1919","Stanhope","Borough","Sussex"]
["1920 Stillwater Township - County of Sussex","1920","Stillwater","Township","Sussex"]
["1921 Sussex Borough - County of Sussex","1921","Sussex","Borough","Sussex"]
["1922 Vernon Township - County of Sussex","1922","Vernon","Township","Sussex"]
["1923 Walpack Township - County of Sussex","1923","Walpack","Township","Sussex"]
["1924 Wantage Township - County of Sussex","1924","Wantage","Township","Sussex"]
["2000 Union County - County of Union","2000","Union","County","Union"]
["2001 Berkeley Heights Township - County of Union","2001","Berkeley Heights","Township","Union"]
["2002 Clark Township - County of Union","2002","Clark","Township","Union"]
["2003 Cranford Township - County of Union","2003","Cranford","Township","Union"]
["2004 Elizabeth City - County of Union","2004","Elizabeth","City","Union"]
["2005 Fanwood Borough - County of Union","2005","Fanwood","Borough","Union"]
["2006 Garwood Borough - County of Union","2006","Garwood","Borough","Union"]
["2007 Hillside Township - County of Union","2007","Hillside","Township","Union"]
["2008 Kenilworth Borough - County of Union","2008","Kenilworth","Borough","Union"]
["2009 Linden City - County of Union","2009","Linden","City","Union"]
["2010 Mountainside Borough - County of Union","2010","Mountainside","Borough","Union"]
["2011 New Providence Borough - County of Union","2011","New Providence","Borough","Union"]
["2012 Plainfield City - County of Union","2012","Plainfield","City","Union"]
["2013 Rahway City - County of Union","2013","Rahway","City","Union"]
["2014 Roselle Borough - County of Union","2014","Roselle","Borough","Union"]
["2015 Roselle Park Borough - County of Union","2015","Roselle Park","Borough","Union"]
["2016 Scotch Plains Township - County of Union","2016","Scotch Plains","Township","Union"]
["2017 Springfield Township - County of Union","2017","Springfield","Township","Union"]
["2018 Summit City - County of Union","2018","Summit","City","Union"]
["2019 Union Township - County of Union","2019","Union","Township","Union"]
["2020 Westfield Township - County of Union","2020","Westfield","Township","Union"]
["2021 Winfield Township - County of Union","2021","Winfield","Township","Union"]
["2100 Warren County - County of Warren","2100","Warren","County","Warren"]
["2101 Allamuchy Township - County of Warren","2101","Allamuchy","Township","Warren"]
["2102 Alpha Borough - County of Warren","2102","Alpha","Borough","Warren"]
["2103 Belvidere Township - County of Warren","2103","Belvidere","Township","Warren"]
["2104 Blairstown Township - County of Warren","2104","Blairstown","Township","Warren"]
["2105 Franklin Township - County of Warren","2105","Franklin","Township","Warren"]
["2106 Frelinghuysen Township - County of Warren","2106","Frelinghuysen","Township","Warren"]
["2107 Greenwich Township - County of Warren","2107","Greenwich","Township","Warren"]
["2108 Hackettstown Town - County of Warren","2108","Hackettstown","Town","Warren"]
["2109 Hardwick Township - County of Warren","2109","Hardwick","Township","Warren"]
["2110 Harmony Township - County of Warren","2110","Harmony","Township","Warren"]
["2111 Hope Township - County of Warren","2111","Hope","Township","Warren"]
["2112 Independence Township - County of Warren","2112","Independence","Township","Warren"]
["2113 Knowlton Township - County of Warren","2113","Knowlton","Township","Warren"]
["2114 Liberty Township - County of Warren","2114","Liberty","Township","Warren"]
["2115 Lopatcong Township - County of Warren","2115","Lopatcong","Township","Warren"]
["2116 Mansfield Township - County of Warren","2116","Mansfield","Township","Warren"]
["2117 Oxford Township - County of Warren","2117","Oxford","Township","Warren"]
["2119 Phillipsburg Town - County of Warren","2119","Phillipsburg","Town","Warren"]
["2120 Pohatcong Township - County of Warren","2120","Pohatcong","Township","Warren"]
["2121 Washington Borough - County of Warren","2121","Washington","Borough","Warren"]
["2122 Washington Township - County of Warren","2122","Washington","Township","Warren"]
["2123 White Township - County of Warren","2123","White","Township","Warren"]

{"sheet":"Notes","index":15,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,9,0,11]]}
[{"$nulls":9},"USER FRIENDLY BUDGET SECTION - Notes "]
[]
[{"$f":"MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,256)","v":"Notes"},{"$f":"ROW()","v":3},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes",null,{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"(Press ALT-Enter to go to a new line in each cell)"]
[{"$f":"MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,256)","v":"Notes"},{"$f":"ROW()","v":4},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"},null,"\n"]
[{"$f":"MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,256)","v":"Notes"},{"$f":"ROW()","v":5},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A6),FIND(\"]\",CELL(\"filename\",A6))+1,256)","v":"Notes"},{"$f":"ROW()","v":6},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A7),FIND(\"]\",CELL(\"filename\",A7))+1,256)","v":"Notes"},{"$f":"ROW()","v":7},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}]
[{"$f":"MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,256)","v":"Notes"},{"$f":"ROW()","v":8},{"$f":"'Cover Page'!K6","v":"1346"},{"$f":"'Cover Page'!K4","v":2017},"ufb","Notes"," ",{"$f":"'Cover Page'!M38","v":"00:00:00"}," "]