{"text_format":"1","workbook":"xlsx","n_sheets":174,"sheets":["Instructions","Key Inputs","Info","Revenue Codes","Appropriation Codes","Other Codes","Ranges","Advertisement","Summary Data","Budget Summary","Tax Summary","Reserve & Tax Calculation","Sheet A","1","1a","2","3","3a","App. CAP","Health Ins.","2% Levy Cap","3d","4","4a","4b","4c","5","6","7","7a","7b","8","9","9a","9b","9c","9d","9e","9f","9g","9h","9 TOTAL","10","10a","10b","10c","10d","10e","10f","10g","10h","10i","10j","10k","10l","10m","10 TOTAL","11","12","13","14","15","15a","15b","15c","15d","15e","15f","15g","15h","15i","15j","15k","15l","15m","15n","16","16a","17","17a","18","18a","19","20","20a","21","22","22a","22b","23","24","24a","24b","24c","24d","24e","24f","24g","24h","24i","25","26","26a","27","27a","28","29","30","31-Utility1","32-Utility1","32a-Utility1","32b-Utility1","33-Utility1","31-Utility2","32-Utility2","32a-Utility2","32b-Utility2","33-Utility2","31-Utility3","32-Utility3","32a-Utility3","32b-Utility3","33-Utility3","31-Utility4","32-Utility4","32a-Utility4","32b-Utility4","33-Utility4","31-Utility5","32-Utility5","32a-Utility5","32b-Utility5","33-Utility5","31-Utility6","32-Utility6","32a-Utility6","32b-Utility6","33-Utility6","37","38","39","40","40a","40b","40b1","40b2","40b3","40b4","40b5","40b6","40b7","40b Totals","40c","40c1","40c2","40c3","40c4","40c5","40c6","40c7","40c Totals","40d","40d1","40d2","40d3","40d4","40d5","40d6","40d7","40d Totals","41","42","43","44"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":5,"defined_names":203,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,"General Instructions to Complete the Municipal Budget Workbook",null,"Version 5","2020-03-09","15:30:00"]
[]
["a)","This workbook shall be used for completing the Municipal Introduced and Adopted Budgets."]
["b)","It is designed to automatically calculate amounts linked from various data entry points. "]
["c)","The individual tabs containing formulas are locked to protect the formulas. "]
["d)","Fill in only the gray sections of the worksheet. "]
["e)","Begin by navigating to the \"Key Inputs\" tab."]
["f)","Select the municipality (and county)  by clicking  on the arrow on the right side. This will populate the entity name and county.  Continue to complete each of the fields in order to populate standard information throughout the workbook. If a utility(s) exists, enter the type of utility into the fields listed. "]
["g)","In all applicable signature lines, insert the email address of the applicable official. "]
["h)","Once approved by the Governing Body, the completed Introduced Budget must be submitted to the Division via the FAST \"Introduced Budget\" record portal and it must be precisely named as: <municode>_introbudget_20xx (all 4 digits municode must be included). "]
["i)","Once approved by the Governing Body, the completed Adopted Budget must be submitted to the Division via the FAST \"Adopted Budget\" record portal and it must be precisely named as: <municode>_adoptbudget_20xx (all 4 digits municode must be included). "]
["j)","Only the Chief Financial Officer has access to the \"Submit for Review\" tab within the FAST portal."]
["h)","Please review the additional instructions \"Quick Guide for completing the Municipal Budget\" link below: "]
[null,"https://www.nj.gov/dca/divisions/dlgs/pdf/Budget_Document_Instructions.pdf"]

{"sheet":"Key Inputs","index":1,"n_rows":47,"n_cols":34,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,4,2,5],[37,6,37,7]]}
[]
[null,null,"Information Required for"]
[null,null,"Municipal Budget Document",null,"Responses and Data"]
[null,null,"Name and County of Municipality",null,122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version","2020-02-02"]
[null,null,"Full Name of Municipality",null,{"$f":"UPPER(VLOOKUP($E$4,Info!A1:K566,8,FALSE)&\" Of \"&VLOOKUP($E$4,Info!A1:K566,7,FALSE))","v":"BOROUGH OF EATONTOWN"}]
[null,"DLGS","County of Municipality",null,{"$f":"UPPER(VLOOKUP($E$4,Info!A1:K566,4,FALSE))","v":"MONMOUTH"},null,null,null,null,null,null,"DLGS"]
[null,null,"Name of Municipality",null,{"$f":"UPPER(VLOOKUP($E$4,Info!A1:K566,7,FALSE))","v":"EATONTOWN"}]
[null,null,"Type ",null,{"$f":"UPPER(VLOOKUP($E$4,Info!A1:K566,8,FALSE))","v":"BOROUGH"}]
[null,null,"Governing Body Type",null,{"$f":"UPPER(VLOOKUP($E$4,Info!A1:K566,9,FALSE))","v":"COUNCIL MEMBERS"}]
[null,null,"Location",null,"Borough of Eatontown"]
[null,null,"Address",null,"47 Broad Street"]
[null,null,"Address",null,"Eatontown, NJ 07724"]
[null,null,"Phone ",null,"732-389-7600"]
[null,null,"Fax",null,"732-389-7668"]
[null,null,null,null,null,null,"Cert  #","Date of Original Appt. "]
[null,null,"Clerk",null,"Julie Martin",null,"C1291","2015-09-07"]
[null,null,"Tax Collector",null,"Leigh Schenck",null,"T-8326"]
[null,null,"Chief Financial Officer",null,"Dena Amodea",null,"N-866"]
[null,null,"Registered Municipal Accountant",null,"Robert S. Oliwa",null,"414"]
[null,null,"Municipal Attorney",null,"Andrew Bayer"]
[]
[null,null,"Newspaper",null,"Asbury Park Press"]
[]
[null,null,null,null,"Day","Month"]
[null,null,"Date of Introduction",null,13,"May"]
[null,null,"Date of Advertisement",null,21,"May"]
[null,null,"Date of Public Hearing",null,10,"June"]
[]
[null,null,"Time of Public Hearing",null,"7:30"]
[]
[null,null,"Net Valuation Taxable Current",null,null,2302211131]
[null,null,"Net Valuation Taxable Prior",null,null,2256827250]
[null,null,null,null,null,{"$f":"+F31-F32","v":45383881}]
[null,null,"Budget Year",null,"2020"]
[]
[null,null,"Municipal Code",null,{"$f":"VLOOKUP($E$4,Info!A1:K566,2,FALSE)","v":"1311"}]
[]
[null,null,"Utility #",null,"Utility Type",null,"Capital Improvement Program"]
[null,null,"Utility 1",null,null,null,"# of Years",6]
[null,null,"Utility 2",null,null,null,"Beginning Year",{"$f":"+E34","v":"2020"}]
[null,null,"Utility 3",null,null,null,"Ending Year",{"$f":"+H40+H39-1","v":2025}]
[null,null,"Utility 4"]
[null,null,"Utility 5"]
[null,null,"Utility 6"]
[]
[null,null,"Utility Assessment (Tab 37)"]
[null,null,"Utility Assessment (Tab 38)"]

{"sheet":"Info","index":2,"n_rows":566,"n_cols":11,"rows_kept":566,"cut":false,"hidden":true,"merged":[]}
[null,"Muncode","Town","County","Town Name","Name of Municipality","Muniname","Type of Government","Governing Body Members","Governing Body Type","2010 Census Population"]
[1,"1330","Aberdeen Township","Monmouth","Aberdeen Township, Monmouth County","Aberdeen Township","Aberdeen","Township","Council Members","Mayor-6 Council Members",18210]
[{"$f":"A2+1","v":2},"0101","Absecon City","Atlantic","Absecon City, Atlantic County","Absecon","Absecon","City","Council Members","Mayor-7 Council Members",8411]
[{"$f":"A3+1","v":3},"1001","Alexandria Township","Hunterdon",{"$f":"C4&\", \"&D4&\" County\"","v":"Alexandria Township, Hunterdon County"},"Alexandria Township","Alexandria","Township","Committeepersons","3 Committee Members",4938]
[4,"2101","Allamuchy Township","Warren",{"$f":"C5&\", \"&D5&\" County\"","v":"Allamuchy Township, Warren County"},"Allamuchy Township","Allamuchy","Township","Council Members","Mayor-4 Council Members",4323]
[5,"0201","Allendale Borough","Bergen","Allendale Borough, Bergen County","Allendale","Allendale","Borough","Council Members","Mayor-6 Council Members",6505]
[6,"1301","Allenhurst Borough","Monmouth","Allenhurst Borough, Monmouth County","Allenhurst","Allenhurst","Borough","Commissioners","3 Commissioners",496]
[7,"1302","Allentown Borough","Monmouth","Allentown Borough, Monmouth County","Allentown","Allentown","Borough","Council Members","Mayor-6 Council Members",1828]
[8,"1701","Alloway Township","Salem","Alloway Township, Salem County","Alloway Township","Alloway","Township","Committeepersons","3 Committee Members",3467]
[9,"2102","Alpha Borough","Warren","Alpha Borough, Warren County","Alpha","Alpha","Borough","Council Members","Mayor-6 Council Members",2369]
[10,"0202","Alpine Borough","Bergen","Alpine Borough, Bergen County","Alpine","Alpine","Borough","Council Members","Mayor-6 Council Members",1849]
[11,"1901","Andover Borough","Sussex","Andover Borough, Sussex County","Andover","Andover","Borough","Council Members","Mayor-6 Council Members",606]
[12,"1902","Andover Township","Sussex","Andover Township, Sussex County","Andover Township","Andover","Township","Committeepersons","5 Committee Members",6319]
[13,"1303","Asbury Park City","Monmouth","Asbury Park City, Monmouth County","Asbury Park","Asbury Park","City","Council Members","5 Council Members",16116]
[14,"0102","Atlantic City City","Atlantic","Atlantic City City, Atlantic County","Atlantic City","Atlantic City","City","Council Members","Mayor-9 Council Members",39558]
[15,"1304","Atlantic Highlands Borough","Monmouth","Atlantic Highlands Borough, Monmouth County","Atlantic Highlands","Atlantic Highlands","Borough","Council Members","Mayor-6 Council Members",4385]
[16,"0401","Audubon Borough","Camden","Audubon Borough, Camden County","Audubon","Audubon","Borough","Commissioners","3 Commissioners",8819]
[17,"0402","Audubon Park Borough","Camden","Audubon Park Borough, Camden County","Audubon Park","Audubon Park","Borough","Council Members","Mayor-6 Council Members",1023]
[18,"0501","Avalon Borough","Cape May","Avalon Borough, Cape May County","Avalon","Avalon","Borough","Council Members","Mayor-5 Council Members",1334]
[19,"1305","Avon-by-the-Sea Borough","Monmouth","Avon-by-the-Sea Borough, Monmouth County","Avon-by-the-Sea","Avon-by-the-Sea","Borough","Commissioners","3 Commissioners",1901]
[20,"1501","Barnegat Light Borough","Ocean","Barnegat Light Borough, Ocean County","Barnegat Light","Barnegat Light","Borough","Council Members","Mayor-6 Council Members",574]
[21,"1533","Barnegat Township","Ocean","Barnegat Township, Ocean County","Barnegat Township","Barnegat","Township","Committeepersons","5 Committee Members",20936]
[22,"0403","Barrington Borough","Camden","Barrington Borough, Camden County","Barrington","Barrington","Borough","Council Members","Mayor-6 Council Members",6983]
[23,"0301","Bass River Township","Burlington","Bass River Township, Burlington County","Bass River Township","Bass River","Township","Commissioners","3 Commissioners",1443]
[24,"1502","Bay Head Borough","Ocean","Bay Head Borough, Ocean County","Bay Head","Bay Head","Borough","Council Members","Mayor-6 Council Members",968]
[25,"0901","Bayonne City","Hudson","Bayonne City, Hudson County","Bayonne","Bayonne","City","Council Members","Mayor-5 Council Members",63024]
[26,"1503","Beach Haven Borough","Ocean","Beach Haven Borough, Ocean County","Beach Haven","Beach Haven","Borough","Council Members","5 Council Members",1170]
[27,"1504","Beachwood Borough","Ocean","Beachwood Borough, Ocean County","Beachwood","Beachwood","Borough","Council Members","Mayor-6 Council Members",11045]
[28,"1801","Bedminster Township","Somerset","Bedminster Township, Somerset County","Bedminster Township","Bedminster","Township","Committeepersons","5 Committee Members",8165]
[29,"0701","Belleville Township","Essex","Belleville Township, Essex County","Belleville Township","Belleville","Township","Council Members","7 Council Members",35926]
[30,"0404","Bellmawr Borough","Camden","Bellmawr Borough, Camden County","Bellmawr","Bellmawr","Borough","Council Members","Mayor-6 Council Members",11583]
[31,"1306","Belmar Borough","Monmouth","Belmar Borough, Monmouth County","Belmar","Belmar","Borough","Council Members","Mayor-4 Council Members",5794]
[32,"2103","Belvidere Town","Warren","Belvidere Town, Warren County","Belvidere","Belvidere","Town","Council Members","Mayor-6 Council Members",2681]
[33,"0203","Bergenfield Borough","Bergen","Bergenfield Borough, Bergen County","Bergenfield","Bergenfield","Borough","Council Members","Mayor-6 Council Members",26764]
[34,"2001","Berkeley Heights Township","Union","Berkeley Heights Township, Union County","Berkeley Heights Township","Berkeley Heights","Township","Council Members","Mayor-6 Council Members",13183]
[35,"1505","Berkeley Township","Ocean","Berkeley Township, Ocean County","Berkeley Township","Berkeley","Township","Council Members","Mayor-7 Council Members",41255]
[36,"0405","Berlin Borough","Camden","Berlin Borough, Camden County","Berlin","Berlin","Borough","Council Members","Mayor-6 Council Members",7588]
[37,"0406","Berlin Township","Camden","Berlin Township, Camden County","Berlin Township","Berlin","Township","Council Members","Mayor-4 Council Members",5357]
[38,"1802","Bernards Township","Somerset","Bernards Township, Somerset County","Bernards Township","Bernards","Township","Committeepersons","5 Committee Members",26652]
[39,"1803","Bernardsville Borough","Somerset","Bernardsville Borough, Somerset County","Bernardsville","Bernardsville","Borough","Council Members","Mayor-6 Council Members",7707]
[40,"1002","Bethlehem Township","Hunterdon","Bethlehem Township, Hunterdon County","Bethlehem Township","Bethlehem","Township","Committeepersons","5 Committee Members",3979]
[41,"0302","Beverly City","Burlington","Beverly City, Burlington County","Beverly","Beverly","City","Council Members","Mayor-9 Council Members",2577]
[42,"2104","Blairstown Township","Warren","Blairstown Township, Warren County","Blairstown Township","Blairstown","Township","Committeepersons","5 Committee Members",5967]
[43,"0702","Bloomfield Township","Essex","Bloomfield Township, Essex County","Bloomfield Township","Bloomfield","Township","Council Members","Mayor-6 Council Members",47315]
[44,"1601","Bloomingdale Borough","Passaic","Bloomingdale Borough, Passaic County","Bloomingdale","Bloomingdale","Borough","Council Members","Mayor-6 Council Members",7656]
[45,"1003","Bloomsbury Borough","Hunterdon","Bloomsbury Borough, Hunterdon County","Bloomsbury","Bloomsbury","Borough","Council Members","Mayor-6 Council Members",870]
[46,"0204","Bogota Borough","Bergen","Bogota Borough, Bergen County","Bogota","Bogota","Borough","Council Members","Mayor-6 Council Members",8187]
[47,"1401","Boonton Town","Morris","Boonton Town, Morris County","Boonton","Boonton","Town","Alderpersons","Mayor-8 Alder Persons",8347]
[48,"1402","Boonton Township","Morris","Boonton Township, Morris County","Boonton Township","Boonton","Township","Committeepersons","5 Committee Members",4263]
[49,"0303","Bordentown City","Burlington","Bordentown City, Burlington County","Bordentown","Bordentown","City","Commissioners","3 Commissioners",3924]
[50,"0304","Bordentown Township","Burlington","Bordentown Township, Burlington County","Bordentown Township","Bordentown","Township","Committeepersons","5 Committee Members",11367]
[51,"1804","Bound Brook Borough","Somerset","Bound Brook Borough, Somerset County","Bound Brook","Bound Brook","Borough","Council Members","Mayor-6 Council Members",10402]
[52,"1307","Bradley Beach Borough","Monmouth","Bradley Beach Borough, Monmouth County","Bradley Beach","Bradley Beach","Borough","Council Members","Mayor-4 Council Members",4298]
[53,"1805","Branchburg Township","Somerset","Branchburg Township, Somerset County","Branchburg Township","Branchburg","Township","Committeepersons","5 Committee Members",14459]
[54,"1903","Branchville Borough","Sussex","Branchville Borough, Sussex County","Branchville","Branchville","Borough","Council Members","Mayor-6 Council Members",841]
[55,"1506","Brick Township","Ocean","Brick Township, Ocean County","Brick Township","Brick","Township","Council Members","Mayor-7 Council Members",75072]
[56,"0601","Bridgeton City","Cumberland","Bridgeton City, Cumberland County","Bridgeton","Bridgeton","City","Council Members","Mayor-5 Council Members",25349]
[57,"1806","Bridgewater Township","Somerset","Bridgewater Township, Somerset County","Bridgewater Township","Bridgewater","Township","Council Members","Mayor-5 Council Members",44464]
[58,"1308","Brielle Borough","Monmouth","Brielle Borough, Monmouth County","Brielle","Brielle","Borough","Council Members","Mayor-6 Council Members",4774]
[59,"0103","Brigantine City","Atlantic","Brigantine City, Atlantic County","Brigantine","Brigantine","City","Council Members","7 Council Members",9450]
[60,"0407","Brooklawn Borough","Camden","Brooklawn Borough, Camden County","Brooklawn","Brooklawn","Borough","Council Members","Mayor-6 Council Members",1955]
[61,"0104","Buena Borough","Atlantic","Buena Borough, Atlantic County","Buena","Buena","Borough","Council Members","Mayor-6 Council Members",4603]
[62,"0105","Buena Vista Township","Atlantic","Buena Vista Township, Atlantic County","Buena Vista Township","Buena Vista","Township","Committeepersons","5 Committee Members",7570]
[63,"0305","Burlington City","Burlington","Burlington City, Burlington County","Burlington","Burlington","City","Council Members","Mayor-7 Council Members",9920]
[64,"0306","Burlington Township","Burlington","Burlington Township, Burlington County","Burlington Township","Burlington","Township","Council Members","Mayor-7 Council Members",22594]
[65,"1403","Butler Borough","Morris","Butler Borough, Morris County","Butler","Butler","Borough","Council Members","Mayor-6 Council Members",7539]
[66,"1904","Byram Township","Sussex","Byram Township, Sussex County","Byram Township","Byram","Township","Council Members","Mayor-4 Council Members",8350]
[{"$f":"A67+1","v":67},"0703","Caldwell Township","Essex","Caldwell Township, Essex County","Caldwell Township","Caldwell","Township","Council Members","Mayor-6 Council Members",7822]
[68,"1004","Califon Borough","Hunterdon","Califon Borough, Hunterdon County","Califon","Califon","Borough","Council Members","Mayor-6 Council Members",1076]
[69,"0408","Camden City","Camden","Camden City, Camden County","Camden","Camden","City","Council Members","Mayor-7 Council Members",77344]
[70,"0502","Cape May City","Cape May","Cape May City, Cape May County","Cape May","Cape May","City","Council Members","5 Council Members",3607]
[71,"0503","Cape May Point Borough","Cape May","Cape May Point Borough, Cape May County","Cape May Point","Cape May Point","Borough","Commissioners","3 Commissioners",291]
[72,"0205","Carlstadt Borough","Bergen","Carlstadt Borough, Bergen County","Carlstadt","Carlstadt","Borough","Council Members","Mayor-6 Council Members",6127]
[73,"1713","Carneys Point Township","Salem","Carneys Point Township, Salem County","Carneys Point Township","Carneys Point","Township","Committeepersons","5 Committee Members",8049]
[74,"1201","Carteret Borough","Middlesex","Carteret Borough, Middlesex County","Carteret","Carteret","Borough","Council Members","Mayor-6 Council Members",22844]
[75,"0704","Cedar Grove Township","Essex","Cedar Grove Township, Essex County","Cedar Grove Township","Cedar Grove","Township","Council Members","5 Council Members",12411]
[76,"1404","Chatham Borough","Morris","Chatham Borough, Morris County","Chatham","Chatham","Borough","Council Members","Mayor-6 Council Members",8962]
[77,"1405","Chatham Township","Morris","Chatham Township, Morris County","Chatham Township","Chatham","Township","Committeepersons","5 Committee Members",10452]
[78,"0409","Cherry Hill Township","Camden","Cherry Hill Township, Camden County","Cherry Hill Township","Cherry Hill","Township","Council Members","Mayor-7 Council Members",71045]
[79,"0410","Chesilhurst Borough","Camden","Chesilhurst Borough, Camden County","Chesilhurst","Chesilhurst","Borough","Council Members","Mayor-6 Council Members",1634]
[80,"1406","Chester Borough","Morris","Chester Borough, Morris County","Chester","Chester","Borough","Council Members","Mayor-6 Council Members",1649]
[81,"1407","Chester Township","Morris","Chester Township, Morris County","Chester Township","Chester","Township","Council Members","Mayor-4 Council Members",7838]
[82,"0307","Chesterfield Township","Burlington","Chesterfield Township, Burlington County","Chesterfield Township","Chesterfield","Township","Committeepersons","3 Committee Members",7699]
[83,"0308","Cinnaminson Township","Burlington","Cinnaminson Township, Burlington County","Cinnaminson Township","Cinnaminson","Township","Committeepersons","5 Committee Members",15569]
[84,"2002","Clark Township","Union","Clark Township, Union County","Clark Township","Clark","Township","Council Members","Mayor-6 Council Members",14756]
[85,"0801","Clayton Borough","Gloucester","Clayton Borough, Gloucester County","Clayton","Clayton","Borough","Council Members","Mayor-6 Council Members",8179]
[86,"0411","Clementon Borough","Camden","Clementon Borough, Camden County","Clementon","Clementon","Borough","Council Members","Mayor-6 Council Members",5000]
[87,"0206","Cliffside Park Borough","Bergen","Cliffside Park Borough, Bergen County","Cliffside Park","Cliffside Park","Borough","Council Members","Mayor-6 Council Members",23594]
[88,"1602","Clifton City","Passaic","Clifton City, Passaic County","Clifton","Clifton","City","Council Members","7 Council Members",84136]
[89,"1005","Clinton Town","Hunterdon","Clinton Town, Hunterdon County","Clinton","Clinton","Town","Council Members","Mayor-6 Council Members",2719]
[90,"1006","Clinton Township","Hunterdon","Clinton Township, Hunterdon County","Clinton Township","Clinton","Township","Council Members","Mayor-4 Council Members",13478]
[91,"0207","Closter Borough","Bergen","Closter Borough, Bergen County","Closter","Closter","Borough","Council Members","Mayor-6 Council Members",8373]
[92,"0412","Collingswood Borough","Camden","Collingswood Borough, Camden County","Collingswood","Collingswood","Borough","Commissioners","3 Commissioners",13926]
[93,"1309","Colts Neck Township","Monmouth","Colts Neck Township, Monmouth County","Colts Neck Township","Colts Neck","Township","Committeepersons","5 Committee Members",10142]
[94,"0602","Commercial Township","Cumberland","Commercial Township, Cumberland County","Commercial Township","Commercial","Township","Committeepersons","3 Committee Members",5178]
[95,"0106","Corbin City","Atlantic","Corbin City, Atlantic County","Corbin City","Corbin City","City","Council Members","Mayor-3 Council Members",492]
[96,"1202","Cranbury Township","Middlesex","Cranbury Township, Middlesex County","Cranbury Township","Cranbury","Township","Committeepersons","5 Committee Members",3857]
[97,"2003","Cranford Township","Union","Cranford Township, Union County","Cranford Township","Cranford","Township","Committeepersons","5 Committee Members",22625]
[98,"0208","Cresskill Borough","Bergen","Cresskill Borough, Bergen County","Cresskill","Cresskill","Borough","Council Members","Mayor-6 Council Members",8573]
[99,"1310","Deal Borough","Monmouth","Deal Borough, Monmouth County","Deal","Deal","Borough","Commissioners","3 Commissioners",750]
[100,"0603","Deerfield Township","Cumberland","Deerfield Township, Cumberland County","Deerfield Township","Deerfield","Township","Committeepersons","5 Committee Members",3119]
[101,"0309","Delanco Township","Burlington","Delanco Township, Burlington County","Delanco Township","Delanco","Township","Committeepersons","5 Committee Members",4283]
[102,"1007","Delaware Township","Hunterdon","Delaware Township, Hunterdon County","Delaware Township","Delaware","Township","Committeepersons","5 Committee Members",4563]
[103,"0310","Delran Township","Burlington","Delran Township, Burlington County","Delran Township","Delran","Township","Council Members","Mayor-5 Council Members",16896]
[104,"0209","Demarest Borough","Bergen","Demarest Borough, Bergen County","Demarest","Demarest","Borough","Council Members","Mayor-6 Council Members",4881]
[105,"0504","Dennis Township","Cape May","Dennis Township, Cape May County","Dennis Township","Dennis","Township","Committeepersons","5 Committee Members",6467]
[106,"1408","Denville Township","Morris","Denville Township, Morris County","Denville Township","Denville","Township","Council Members","Mayor-7 Council Members",16635]
[107,"0802","Deptford Township","Gloucester","Deptford Township, Gloucester County","Deptford Township","Deptford","Township","Council Members","7 Council Members",30561]
[108,"1409","Dover Town","Morris","Dover Town, Morris County","Dover","Dover","Town","Alderpersons","Mayor-8 Alder Persons",18157]
[109,"0604","Downe Township","Cumberland","Downe Township, Cumberland County","Downe Township","Downe","Township","Committeepersons","3 Committee Members",1585]
[110,"0210","Dumont Borough","Bergen","Dumont Borough, Bergen County","Dumont","Dumont","Borough","Council Members","Mayor-6 Council Members",17479]
[111,"1203","Dunellen Borough","Middlesex","Dunellen Borough, Middlesex County","Dunellen","Dunellen","Borough","Council Members","Mayor-6 Council Members",7227]
[112,"1508","Eagleswood Township","Ocean","Eagleswood Township, Ocean County","Eagleswood Township","Eagleswood","Township","Committeepersons","3 Committee Members",1603]
[113,"1008","East Amwell Township","Hunterdon","East Amwell Township, Hunterdon County","East Amwell Township","East Amwell","Township","Committeepersons","5 Committee Members",4013]
[114,"1204","East Brunswick Township","Middlesex","East Brunswick Township, Middlesex County","East Brunswick Township","East Brunswick","Township","Council Members","Mayor-5 Council Members",47512]
[115,"0803","East Greenwich Township","Gloucester","East Greenwich Township, Gloucester County","East Greenwich Township","East Greenwich","Township","Committeepersons","5 Committee Members",9555]
[116,"1410","East Hanover Township","Morris","East Hanover Township, Morris County","East Hanover Township","East Hanover","Township","Council Members","Mayor-4 Council Members",11157]
[117,"0902","East Newark Borough","Hudson","East Newark Borough, Hudson County","East Newark","East Newark","Borough","Council Members","Mayor-6 Council Members",2406]
[118,"0705","East Orange City","Essex","East Orange City, Essex County","East Orange","East Orange","City","Council Members","Mayor-10 Council Members",64270]
[119,"0212","East Rutherford Borough","Bergen","East Rutherford Borough, Bergen County","East Rutherford","East Rutherford","Borough","Council Members","Mayor-6 Council Members",8913]
[120,"1101","East Windsor Township","Mercer","East Windsor Township, Mercer County","East Windsor Township","East Windsor","Township","Council Members","7 Council Members",27190]
[121,"0311","Eastampton Township","Burlington","Eastampton Township, Burlington County","Eastampton Township","Eastampton","Township","Council Members","5 Council Members",6069]
[122,"1311","Eatontown Borough","Monmouth","Eatontown Borough, Monmouth County","Eatontown","Eatontown","Borough","Council Members","Mayor-6 Council Members",12709]
[123,"0213","Edgewater Borough","Bergen","Edgewater Borough, Bergen County","Edgewater","Edgewater","Borough","Council Members","Mayor-6 Council Members",11513]
[124,"0312","Edgewater Park Township","Burlington","Edgewater Park Township, Burlington County","Edgewater Park Township","Edgewater Park","Township","Committeepersons","5 Committee Members",8881]
[125,"1205","Edison Township","Middlesex","Edison Township, Middlesex County","Edison Township","Edison","Township","Council Members","Mayor-7 Council Members",99967]
[126,"0107","Egg Harbor City","Atlantic","Egg Harbor City, Atlantic County","Egg Harbor City","Egg Harbor City","City","Council Members","Mayor-9 Council Members",4243]
[127,"0108","Egg Harbor Township","Atlantic","Egg Harbor Township, Atlantic County","Egg Harbor Township","Egg Harbor","Township","Committeepersons","5 Committee Members",43323]
[128,"2004","Elizabeth City","Union","Elizabeth City, Union County","Elizabeth","Elizabeth","City","Council Members","Mayor-9 Council Members",124969]
[129,"0804","Elk Township","Gloucester","Elk Township, Gloucester County","Elk Township","Elk","Township","Committeepersons","5 Committee Members",4216]
[130,"1702","Elmer Borough","Salem","Elmer Borough, Salem County","Elmer","Elmer","Borough","Council Members","Mayor-6 Council Members",1395]
[{"$f":"A131+1","v":131},"0211","Elmwood Park Borough","Bergen","Elmwood Park Borough, Bergen County","Elmwood Park","Elmwood Park","Borough","Council Members","Mayor-6 Council Members",19403]
[132,"1703","Elsinboro Township","Salem","Elsinboro Township, Salem County","Elsinboro Township","Elsinboro","Township","Committeepersons","3 Committee Members",1036]
[133,"0214","Emerson Borough","Bergen","Emerson Borough, Bergen County","Emerson","Emerson","Borough","Council Members","Mayor-6 Council Members",7401]
[134,"0215","Englewood City","Bergen","Englewood City, Bergen County","Englewood","Englewood","City","Council Members","Mayor-5 Council Members",27147]
[135,"0216","Englewood Cliffs Borough","Bergen","Englewood Cliffs Borough, Bergen County","Englewood Cliffs","Englewood Cliffs","Borough","Council Members","Mayor-6 Council Members",5281]
[136,"1312","Englishtown Borough","Monmouth","Englishtown Borough, Monmouth County","Englishtown","Englishtown","Borough","Council Members","Mayor-6 Council Members",1847]
[137,"0706","Essex Fells Township","Essex","Essex Fells Township, Essex County","Essex Fells Township","Essex Fells","Township","Council Members","Mayor-6 Council Members",2113]
[138,"0109","Estell Manor City","Atlantic","Estell Manor City, Atlantic County","Estell Manor","Estell Manor","City","Council Members","5 Council Members",1735]
[139,"0313","Evesham Township","Burlington","Evesham Township, Burlington County","Evesham Township","Evesham","Township","Council Members","Mayor-4 Council Members",45538]
[140,"1102","Ewing Township","Mercer","Ewing Township, Mercer County","Ewing Township","Ewing","Township","Council Members","Mayor-5 Council Members",35790]
[141,"1313","Fair Haven Borough","Monmouth","Fair Haven Borough, Monmouth County","Fair Haven","Fair Haven","Borough","Council Members","Mayor-6 Council Members",6121]
[142,"0217","Fair Lawn Borough","Bergen","Fair Lawn Borough, Bergen County","Fair Lawn","Fair Lawn","Borough","Council Members","5 Council Members",32457]
[143,"0605","Fairfield Township","Cumberland","Fairfield Township, Cumberland County","Fairfield Township","Fairfield","Township","Committeepersons","5 Committee Members",6295]
[144,"0707","Fairfield Township","Essex","Fairfield Township, Essex County","Fairfield Township","Fairfield","Township","Council Members","Mayor-4 Council Members",7466]
[145,"0218","Fairview Borough","Bergen","Fairview Borough, Bergen County","Fairview","Fairview","Borough","Council Members","Mayor-6 Council Members",13835]
[146,"2005","Fanwood Borough","Union","Fanwood Borough, Union County","Fanwood","Fanwood","Borough","Council Members","Mayor-6 Council Members",7318]
[147,"1807","Far Hills Borough","Somerset","Far Hills Borough, Somerset County","Far Hills","Far Hills","Borough","Council Members","Mayor-6 Council Members",919]
[148,"1314","Farmingdale Borough","Monmouth","Farmingdale Borough, Monmouth County","Farmingdale","Farmingdale","Borough","Council Members","Mayor-6 Council Members",1329]
[149,"0314","Fieldsboro Borough","Burlington","Fieldsboro Borough, Burlington County","Fieldsboro","Fieldsboro","Borough","Council Members","Mayor-6 Council Members",540]
[150,"1009","Flemington Borough","Hunterdon","Flemington Borough, Hunterdon County","Flemington","Flemington","Borough","Council Members","Mayor-6 Council Members",4581]
[151,"0315","Florence Township","Burlington","Florence Township, Burlington County","Florence Township","Florence","Township","Council Members","Mayor-5 Council Members",12109]
[152,"1411","Florham Park Borough","Morris","Florham Park Borough, Morris County","Florham Park","Florham Park","Borough","Council Members","Mayor-6 Council Members",11696]
[153,"0110","Folsom Borough","Atlantic","Folsom Borough, Atlantic County","Folsom","Folsom","Borough","Council Members","Mayor-6 Council Members",1885]
[154,"0219","Fort Lee Borough","Bergen","Fort Lee Borough, Bergen County","Fort Lee","Fort Lee","Borough","Council Members","Mayor-6 Council Members",35345]
[155,"1905","Frankford Township","Sussex","Frankford Township, Sussex County","Frankford Township","Frankford","Township","Committeepersons","3 Committee Members",5565]
[156,"1906","Franklin Borough","Sussex","Franklin Borough, Sussex County","Franklin","Franklin","Borough","Council Members","Mayor-6 Council Members",5045]
[157,"0220","Franklin Lakes Borough","Bergen","Franklin Lakes Borough, Bergen County","Franklin Lakes","Franklin Lakes","Borough","Council Members","Mayor-6 Council Members",10590]
[158,"0805","Franklin Township","Gloucester","Franklin Township, Gloucester County","Franklin Township","Franklin","Township","Committeepersons","5 Committee Members",16820]
[159,"1010","Franklin Township","Hunterdon","Franklin Township, Hunterdon County","Franklin Township","Franklin","Township","Committeepersons","5 Committee Members",3195]
[160,"1808","Franklin Township","Somerset","Franklin Township, Somerset County","Franklin Township","Franklin","Township","Council Members","Mayor-8 Council Members",62300]
[161,"2105","Franklin Township","Warren","Franklin Township, Warren County","Franklin Township","Franklin","Township","Committeepersons","5 Committee Members",3176]
[162,"1907","Fredon Township","Sussex","Fredon Township, Sussex County","Fredon Township","Fredon","Township","Committeepersons","5 Committee Members",3437]
[163,"1315","Freehold Borough","Monmouth","Freehold Borough, Monmouth County","Freehold","Freehold","Borough","Council Members","Mayor-6 Council Members",12052]
[164,"1316","Freehold Township","Monmouth","Freehold Township, Monmouth County","Freehold Township","Freehold","Township","Committeepersons","5 Committee Members",36184]
[165,"2106","Frelinghuysen Township","Warren","Frelinghuysen Township, Warren County","Frelinghuysen Township","Frelinghuysen","Township","Committeepersons","3 Committee Members",2230]
[166,"1011","Frenchtown Borough","Hunterdon","Frenchtown Borough, Hunterdon County","Frenchtown","Frenchtown","Borough","Council Members","Mayor-6 Council Members",1373]
[167,"0111","Galloway Township","Atlantic","Galloway Township, Atlantic County","Galloway Township","Galloway","Township","Council Members","7 Council Members",37349]
[168,"0221","Garfield City","Bergen","Garfield City, Bergen County","Garfield","Garfield","City","Council Members","5 Council Members",30487]
[169,"2006","Garwood Borough","Union","Garwood Borough, Union County","Garwood","Garwood","Borough","Council Members","Mayor-6 Council Members",4226]
[170,"0413","Gibbsboro Borough","Camden","Gibbsboro Borough, Camden County","Gibbsboro","Gibbsboro","Borough","Council Members","Mayor-6 Council Members",2274]
[171,"0806","Glassboro Borough","Gloucester","Glassboro Borough, Gloucester County","Glassboro","Glassboro","Borough","Council Members","Mayor-6 Council Members",18579]
[172,"1012","Glen Gardner Borough","Hunterdon","Glen Gardner Borough, Hunterdon County","Glen Gardner","Glen Gardner","Borough","Council Members","Mayor-6 Council Members",1704]
[173,"0708","Glen Ridge Borough","Essex","Glen Ridge Borough, Essex County","Glen Ridge","Glen Ridge","Borough","Council Members","Mayor-6 Council Members",7527]
[174,"0222","Glen Rock Borough","Bergen","Glen Rock Borough, Bergen County","Glen Rock","Glen Rock","Borough","Council Members","Mayor-6 Council Members",11601]
[175,"0414","Gloucester City City","Camden","Gloucester City City, Camden County","Gloucester City","Gloucester City","City","Council Members","Mayor-6 Council Members",11456]
[176,"0415","Gloucester Township","Camden","Gloucester Township, Camden County","Gloucester Township","Gloucester","Township","Council Members","Mayor-7 Council Members",64634]
[177,"1809","Green Brook Township","Somerset","Green Brook Township, Somerset County","Green Brook Township","Green Brook","Township","Committeepersons","5 Committee Members",7203]
[178,"1908","Green Township","Sussex","Green Township, Sussex County","Green Township","Green","Township","Committeepersons","5 Committee Members",3601]
[179,"0606","Greenwich Township","Cumberland","Greenwich Township, Cumberland County","Greenwich Township","Greenwich","Township","Committeepersons","3 Committee Members",804]
[180,"0807","Greenwich Township","Gloucester","Greenwich Township, Gloucester County","Greenwich Township","Greenwich","Township","Council Members","Mayor-4 Council Members",4899]
[181,"2107","Greenwich Township","Warren","Greenwich Township, Warren County","Greenwich Township","Greenwich","Township","Committeepersons","5 Committee Members",5712]
[182,"0903","Guttenberg Town","Hudson","Guttenberg Town, Hudson County","Guttenberg","Guttenberg","Town","Council Members","Mayor-5 Council Members",11176]
[183,"0223","Hackensack City","Bergen","Hackensack City, Bergen County","Hackensack","Hackensack","City","Council Members","5 Council Members",43010]
[184,"2108","Hackettstown Town","Warren","Hackettstown Town, Warren County","Hackettstown","Hackettstown","Town","Council Members","Mayor-6 Council Members",9724]
[185,"0418","Haddon Heights Borough","Camden","Haddon Heights Borough, Camden County","Haddon Heights","Haddon Heights","Borough","Council Members","Mayor-6 Council Members",7473]
[186,"0416","Haddon Township","Camden","Haddon Township, Camden County","Haddon Township","Haddon","Township","Commissioners","3 Commissioners",14707]
[187,"0417","Haddonfield Borough","Camden","Haddonfield Borough, Camden County","Haddonfield","Haddonfield","Borough","Commissioners","3 Commissioners",11593]
[188,"0316","Hainesport Township","Burlington","Hainesport Township, Burlington County","Hainesport Township","Hainesport","Township","Committeepersons","5 Committee Members",6110]
[189,"1603","Haledon Borough","Passaic","Haledon Borough, Passaic County","Haledon","Haledon","Borough","Council Members","Mayor-6 Council Members",8318]
[190,"1909","Hamburg Borough","Sussex","Hamburg Borough, Sussex County","Hamburg","Hamburg","Borough","Council Members","Mayor-6 Council Members",3277]
[191,"0112","Hamilton Township","Atlantic","Hamilton Township, Atlantic County","Hamilton Township","Hamilton","Township","Committeepersons","5 Committee Members",26503]
[192,"1103","Hamilton Township","Mercer","Hamilton Township, Mercer County","Hamilton Township","Hamilton","Township","Council Members","Mayor-5 Council Members",88464]
[193,"0113","Hammonton Township","Atlantic","Hammonton Township, Atlantic County","Hammonton Township","Hammonton","Township","Council Members","Mayor-6 Council Members",14791]
[194,"1013","Hampton Borough","Hunterdon","Hampton Borough, Hunterdon County","Hampton","Hampton","Borough","Council Members","Mayor-6 Council Members",1401]
[{"$f":"A195+1","v":195},"1910","Hampton Township","Sussex","Hampton Township, Sussex County","Hampton Township","Hampton","Township","Committeepersons","5 Committee Members",5196]
[196,"1412","Hanover Township","Morris","Hanover Township, Morris County","Hanover Township","Hanover","Township","Committeepersons","5 Committee Members",13712]
[197,"1413","Harding Township","Morris","Harding Township, Morris County","Harding Township","Harding","Township","Committeepersons","5 Committee Members",3838]
[198,"2109","Hardwick Township","Warren","Hardwick Township, Warren County","Hardwick Township","Hardwick","Township","Committeepersons","3 Committee Members",1696]
[199,"1911","Hardyston Township","Sussex","Hardyston Township, Sussex County","Hardyston Township","Hardyston","Township","Council Members","5 Council Members",8213]
[200,"2110","Harmony Township","Warren","Harmony Township, Warren County","Harmony Township","Harmony","Township","Committeepersons","3 Committee Members",2667]
[201,"0224","Harrington Park Borough","Bergen","Harrington Park Borough, Bergen County","Harrington Park","Harrington Park","Borough","Council Members","Mayor-6 Council Members",4664]
[202,"0904","Harrison Town","Hudson","Harrison Town, Hudson County","Harrison","Harrison","Town","Council Members","Mayor-8 Council Members",13620]
[203,"0808","Harrison Township","Gloucester","Harrison Township, Gloucester County","Harrison Township","Harrison","Township","Committeepersons","5 Committee Members",12417]
[204,"1509","Harvey Cedars Borough","Ocean","Harvey Cedars Borough, Ocean County","Harvey Cedars","Harvey Cedars","Borough","Commissioners","3 Commissioners",337]
[205,"0225","Hasbrouck Heights Borough","Bergen","Hasbrouck Heights Borough, Bergen County","Hasbrouck Heights","Hasbrouck Heights","Borough","Council Members","Mayor-6 Council Members",11842]
[206,"0226","Haworth Borough","Bergen","Haworth Borough, Bergen County","Haworth","Haworth","Borough","Council Members","Mayor-6 Council Members",3382]
[207,"1604","Hawthorne Borough","Passaic","Hawthorne Borough, Passaic County","Hawthorne","Hawthorne","Borough","Council Members","Mayor-7 Council Members",18791]
[208,"1339","Hazlet Township","Monmouth","Hazlet Township, Monmouth County","Hazlet Township","Hazlet","Township","Committeepersons","5 Committee Members",20334]
[209,"1206","Helmetta Borough","Middlesex","Helmetta Borough, Middlesex County","Helmetta","Helmetta","Borough","Council Members","Mayor-6 Council Members",2178]
[210,"1014","High Bridge Borough","Hunterdon","High Bridge Borough, Hunterdon County","High Bridge","High Bridge","Borough","Council Members","Mayor-6 Council Members",3648]
[211,"1207","Highland Park Borough","Middlesex","Highland Park Borough, Middlesex County","Highland Park","Highland Park","Borough","Council Members","Mayor-6 Council Members",13982]
[212,"1317","Highlands Borough","Monmouth","Highlands Borough, Monmouth County","Highlands","Highlands","Borough","Council Members","Mayor-4 Council Members",5005]
[213,"1104","Hightstown Borough","Mercer","Hightstown Borough, Mercer County","Hightstown","Hightstown","Borough","Council Members","Mayor-6 Council Members",5494]
[214,"1810","Hillsborough Township","Somerset","Hillsborough Township, Somerset County","Hillsborough Township","Hillsborough","Township","Committeepersons","5 Committee Members",38303]
[215,"0227","Hillsdale Borough","Bergen","Hillsdale Borough, Bergen County","Hillsdale","Hillsdale","Borough","Council Members","Mayor-6 Council Members",10219]
[216,"2007","Hillside Township","Union","Hillside Township, Union County","Hillside Township","Hillside","Township","Council Members","Mayor-7 Council Members",21404]
[217,"0419","Hi-nella Borough","Camden","Hi-nella Borough, Camden County","Hi-nella","Hi-nella","Borough","Council Members","Mayor-6 Council Members",870]
[218,"0905","Hoboken City","Hudson","Hoboken City, Hudson County","Hoboken","Hoboken","City","Council Members","Mayor-9 Council Members",50005]
[219,"0228","Ho-Ho-Kus Borough","Bergen","Ho-Ho-Kus Borough, Bergen County","Ho-Ho-Kus","Ho-Ho-Kus","Borough","Council Members","Mayor-6 Council Members",4078]
[220,"1015","Holland Township","Hunterdon","Holland Township, Hunterdon County","Holland Township","Holland","Township","Committeepersons","5 Committee Members",5291]
[221,"1318","Holmdel Township","Monmouth","Holmdel Township, Monmouth County","Holmdel Township","Holmdel","Township","Committeepersons","5 Committee Members",16773]
[222,"1912","Hopatcong Borough","Sussex","Hopatcong Borough, Sussex County","Hopatcong","Hopatcong","Borough","Council Members","Mayor-6 Council Members",15147]
[223,"2111","Hope Township","Warren","Hope Township, Warren County","Hope Township","Hope","Township","Committeepersons","3 Committee Members",1952]
[224,"1105","Hopewell Borough","Mercer","Hopewell Borough, Mercer County","Hopewell","Hopewell","Borough","Council Members","Mayor-6 Council Members",1922]
[225,"0607","Hopewell Township","Cumberland","Hopewell Township, Cumberland County","Hopewell Township","Hopewell","Township","Committeepersons","5 Committee Members",4571]
[226,"1106","Hopewell Township","Mercer","Hopewell Township, Mercer County","Hopewell Township","Hopewell","Township","Committeepersons","5 Committee Members",17304]
[227,"1319","Howell Township","Monmouth","Howell Township, Monmouth County","Howell Township","Howell","Township","Council Members","Mayor-4 Council Members",51075]
[228,"2112","Independence Township","Warren","Independence Township, Warren County","Independence Township","Independence","Township","Committeepersons","5 Committee Members",5662]
[229,"1320","Interlaken Borough","Monmouth","Interlaken Borough, Monmouth County","Interlaken","Interlaken","Borough","Council Members","Mayor-6 Council Members",820]
[230,"0709","Irvington Township","Essex","Irvington Township, Essex County","Irvington Township","Irvington","Township","Council Members","Mayor-6 Council Members",53926]
[231,"1510","Island Heights Borough","Ocean","Island Heights Borough, Ocean County","Island Heights","Island Heights","Borough","Council Members","Mayor-6 Council Members",1673]
[232,"1511","Jackson Township","Ocean","Jackson Township, Ocean County","Jackson Township","Jackson","Township","Committeepersons","5 Committee Members",54856]
[233,"1208","Jamesburg Borough","Middlesex","Jamesburg Borough, Middlesex County","Jamesburg","Jamesburg","Borough","Council Members","Mayor-6 Council Members",5915]
[234,"1414","Jefferson Township","Morris","Jefferson Township, Morris County","Jefferson Township","Jefferson","Township","Council Members","Mayor-5 Council Members",21314]
[235,"0906","Jersey City City","Hudson","Jersey City City, Hudson County","Jersey City","Jersey City","City","Council Members","Mayor-9 Council Members",247597]
[236,"1321","Keansburg Borough","Monmouth","Keansburg Borough, Monmouth County","Keansburg","Keansburg","Borough","Council Members","5 Council Members",10105]
[237,"0907","Kearny Town","Hudson","Kearny Town, Hudson County","Kearny","Kearny","Town","Council Members","Mayor-8 Council Members",40684]
[238,"2008","Kenilworth Borough","Union","Kenilworth Borough, Union County","Kenilworth","Kenilworth","Borough","Council Members","Mayor-6 Council Members",7914]
[239,"1322","Keyport Borough","Monmouth","Keyport Borough, Monmouth County","Keyport","Keyport","Borough","Council Members","Mayor-6 Council Members",7240]
[240,"1016","Kingwood Township","Hunterdon","Kingwood Township, Hunterdon County","Kingwood Township","Kingwood","Township","Committeepersons","3 Committee Members",3845]
[241,"1415","Kinnelon Borough","Morris","Kinnelon Borough, Morris County","Kinnelon","Kinnelon","Borough","Council Members","Mayor-6 Council Members",10248]
[242,"2113","Knowlton Township","Warren","Knowlton Township, Warren County","Knowlton Township","Knowlton","Township","Committeepersons","5 Committee Members",3055]
[243,"1512","Lacey Township","Ocean","Lacey Township, Ocean County","Lacey Township","Lacey","Township","Committeepersons","5 Committee Members",27644]
[244,"1913","Lafayette Township","Sussex","Lafayette Township, Sussex County","Lafayette Township","Lafayette","Township","Committeepersons","5 Committee Members",2538]
[245,"1347","Lake Como Borough","Monmouth","Lake Como Borough, Monmouth County","Lake Como","Lake Como","Borough","Council Members","Mayor-6 Council Members",1759]
[246,"1513","Lakehurst Borough","Ocean","Lakehurst Borough, Ocean County","Lakehurst","Lakehurst","Borough","Council Members","Mayor-6 Council Members",2654]
[247,"1514","Lakewood Township","Ocean","Lakewood Township, Ocean County","Lakewood Township","Lakewood","Township","Committeepersons","5 Committee Members",92843]
[248,"1017","Lambertville City","Hunterdon","Lambertville City, Hunterdon County","Lambertville","Lambertville","City","Council Members","Mayor-4 Council Members",3906]
[249,"0420","Laurel Springs Borough","Camden","Laurel Springs Borough, Camden County","Laurel Springs","Laurel Springs","Borough","Council Members","Mayor-6 Council Members",1908]
[250,"1515","Lavallette Borough","Ocean","Lavallette Borough, Ocean County","Lavallette","Lavallette","Borough","Council Members","Mayor-6 Council Members",1875]
[251,"0421","Lawnside Borough","Camden","Lawnside Borough, Camden County","Lawnside","Lawnside","Borough","Council Members","Mayor-6 Council Members",2945]
[252,"0608","Lawrence Township","Cumberland","Lawrence Township, Cumberland County","Lawrence Township","Lawrence","Township","Committeepersons","3 Committee Members",3290]
[253,"1107","Lawrence Township","Mercer","Lawrence Township, Mercer County","Lawrence Township","Lawrence","Township","Council Members","5 Council Members",33472]
[254,"1018","Lebanon Borough","Hunterdon","Lebanon Borough, Hunterdon County","Lebanon","Lebanon","Borough","Council Members","Mayor-6 Council Members",1358]
[255,"1019","Lebanon Township","Hunterdon","Lebanon Township, Hunterdon County","Lebanon Township","Lebanon","Township","Committeepersons","5 Committee Members",6588]
[256,"0229","Leonia Borough","Bergen","Leonia Borough, Bergen County","Leonia","Leonia","Borough","Council Members","Mayor-6 Council Members",8937]
[257,"2114","Liberty Township","Warren","Liberty Township, Warren County","Liberty Township","Liberty","Township","Committeepersons","5 Committee Members",2942]
[258,"1416","Lincoln Park Borough","Morris","Lincoln Park Borough, Morris County","Lincoln Park","Lincoln Park","Borough","Council Members","Mayor-7 Council Members",10521]
[{"$f":"A259+1","v":259},"2009","Linden City","Union","Linden City, Union County","Linden","Linden","City","Council Members","Mayor-11 Council Members",40499]
[260,"0422","Lindenwold Borough","Camden","Lindenwold Borough, Camden County","Lindenwold","Lindenwold","Borough","Council Members","Mayor-6 Council Members",17613]
[261,"0114","Linwood City","Atlantic","Linwood City, Atlantic County","Linwood","Linwood","City","Council Members","Mayor-7 Council Members",7092]
[262,"1516","Little Egg Harbor Township","Ocean","Little Egg Harbor Township, Ocean County","Little Egg Harbor Township","Little Egg Harbor","Township","Committeepersons","5 Committee Members",20065]
[263,"1605","Little Falls Township","Passaic","Little Falls Township, Passaic County","Little Falls Township","Little Falls","Township","Committeepersons","5 Committee Members",14432]
[264,"0230","Little Ferry Borough","Bergen","Little Ferry Borough, Bergen County","Little Ferry","Little Ferry","Borough","Council Members","Mayor-6 Council Members",10626]
[265,"1323","Little Silver Borough","Monmouth","Little Silver Borough, Monmouth County","Little Silver","Little Silver","Borough","Council Members","Mayor-6 Council Members",5950]
[266,"0710","Livingston Township","Essex","Livingston Township, Essex County","Livingston Township","Livingston","Township","Council Members","5 Council Members",29366]
[267,"1324","Loch Arbour Village","Monmouth","Loch Arbour Village, Monmouth County","Loch Arbour Village","Loch Arbour","Village","Commissioners","3 Commissioners",194]
[268,"0231","Lodi Borough","Bergen","Lodi Borough, Bergen County","Lodi","Lodi","Borough","Council Members","5 Council Members",24136]
[269,"0809","Logan Township","Gloucester","Logan Township, Gloucester County","Logan Township","Logan","Township","Council Members","Mayor-4 Council Members",6042]
[270,"1517","Long Beach Township","Ocean","Long Beach Township, Ocean County","Long Beach Township","Long Beach","Township","Commissioners","3 Commissioners",3051]
[271,"1325","Long Branch City","Monmouth","Long Branch City, Monmouth County","Long Branch","Long Branch","City","Council Members","Mayor-5 Council Members",30719]
[272,"1430","Long Hill Township","Morris","Long Hill Township, Morris County","Long Hill Township","Long Hill","Township","Committeepersons","5 Committee Members",8702]
[273,"0115","Longport Borough","Atlantic","Longport Borough, Atlantic County","Longport","Longport","Borough","Commissioners","3 Commissioners",895]
[274,"2115","Lopatcong Township","Warren","Lopatcong Township, Warren County","Lopatcong Township","Lopatcong","Township","Council Members","Mayor-4 Council Members",8014]
[275,"1704","Lower Alloways Creek Township","Salem","Lower Alloways Creek Township, Salem County","Lower Alloways Creek Township","Lower Alloways Creek","Township","Committeepersons","5 Committee Members",1770]
[276,"0505","Lower Township","Cape May","Lower Township, Cape May County","Lower Township","Lower","Township","Council Members","Mayor-4 Council Members",22866]
[277,"0317","Lumberton Township","Burlington","Lumberton Township, Burlington County","Lumberton Township","Lumberton","Township","Committeepersons","5 Committee Members",12559]
[278,"0232","Lyndhurst Township","Bergen","Lyndhurst Township, Bergen County","Lyndhurst Township","Lyndhurst","Township","Commissioners","5 Commissioners",20554]
[279,"1417","Madison Borough","Morris","Madison Borough, Morris County","Madison","Madison","Borough","Council Members","Mayor-6 Council Members",15845]
[280,"0423","Magnolia Borough","Camden","Magnolia Borough, Camden County","Magnolia","Magnolia","Borough","Council Members","Mayor-6 Council Members",4341]
[281,"0233","Mahwah Township","Bergen","Mahwah Township, Bergen County","Mahwah Township","Mahwah","Township","Council Members","Mayor-7 Council Members",25890]
[282,"1326","Manalapan Township","Monmouth","Manalapan Township, Monmouth County","Manalapan Township","Manalapan","Township","Committeepersons","5 Committee Members",38872]
[283,"1327","Manasquan Borough","Monmouth","Manasquan Borough, Monmouth County","Manasquan","Manasquan","Borough","Council Members","Mayor-6 Council Members",5897]
[284,"1518","Manchester Township","Ocean","Manchester Township, Ocean County","Manchester Township","Manchester","Township","Council Members","Mayor-5 Council Members",43070]
[285,"1705","Mannington Township","Salem","Mannington Township, Salem County","Mannington Township","Mannington","Township","Committeepersons","3 Committee Members",1806]
[286,"0318","Mansfield Township","Burlington","Mansfield Township, Burlington County","Mansfield Township","Mansfield","Township","Committeepersons","5 Committee Members",8544]
[287,"2116","Mansfield Township","Warren","Mansfield Township, Warren County","Mansfield Township","Mansfield","Township","Committeepersons","5 Committee Members",7725]
[288,"1519","Mantoloking Borough","Ocean","Mantoloking Borough, Ocean County","Mantoloking","Mantoloking","Borough","Council Members","Mayor-6 Council Members",296]
[289,"0810","Mantua Township","Gloucester","Mantua Township, Gloucester County","Mantua Township","Mantua","Township","Committeepersons","5 Committee Members",15217]
[290,"1811","Manville Borough","Somerset","Manville Borough, Somerset County","Manville","Manville","Borough","Council Members","Mayor-6 Council Members",10344]
[291,"0319","Maple Shade Township","Burlington","Maple Shade Township, Burlington County","Maple Shade Township","Maple Shade","Township","Council Members","5 Council Members",19131]
[292,"0711","Maplewood Township","Essex","Maplewood Township, Essex County","Maplewood Township","Maplewood","Township","Committeepersons","5 Committee Members",23867]
[293,"0116","Margate City","Atlantic","Margate City, Atlantic County","Margate City","Margate City","City","Commissioners","3 Commissioners",6354]
[294,"1328","Marlboro Township","Monmouth","Marlboro Township, Monmouth County","Marlboro Township","Marlboro","Township","Council Members","Mayor-5 Council Members",40191]
[295,"1329","Matawan Borough","Monmouth","Matawan Borough, Monmouth County","Matawan","Matawan","Borough","Council Members","Mayor-6 Council Members",8810]
[296,"0609","Maurice River Township","Cumberland","Maurice River Township, Cumberland County","Maurice River Township","Maurice River","Township","Committeepersons","3 Committee Members",7976]
[297,"0234","Maywood Borough","Bergen","Maywood Borough, Bergen County","Maywood","Maywood","Borough","Council Members","Mayor-6 Council Members",9555]
[298,"0321","Medford Lakes Borough","Burlington","Medford Lakes Borough, Burlington County","Medford Lakes","Medford Lakes","Borough","Council Members","3 Council Members",4146]
[299,"0320","Medford Township","Burlington","Medford Township, Burlington County","Medford Township","Medford","Township","Council Members","5 Council Members",23033]
[300,"1418","Mendham Borough","Morris","Mendham Borough, Morris County","Mendham","Mendham","Borough","Council Members","Mayor-6 Council Members",4981]
[301,"1419","Mendham Township","Morris","Mendham Township, Morris County","Mendham Township","Mendham","Township","Committeepersons","5 Committee Members",5869]
[302,"0424","Merchantville Borough","Camden","Merchantville Borough, Camden County","Merchantville","Merchantville","Borough","Council Members","Mayor-6 Council Members",3821]
[303,"1210","Metuchen Borough","Middlesex","Metuchen Borough, Middlesex County","Metuchen","Metuchen","Borough","Council Members","Mayor-6 Council Members",13574]
[304,"0506","Middle Township","Cape May","Middle Township, Cape May County","Middle Township","Middle","Township","Committeepersons","3 Committee Members",18911]
[305,"1211","Middlesex Borough","Middlesex","Middlesex Borough, Middlesex County","Middlesex","Middlesex","Borough","Council Members","Mayor-6 Council Members",13635]
[306,"1331","Middletown Township","Monmouth","Middletown Township, Monmouth County","Middletown Township","Middletown","Township","Council Members","5 Council Members",66522]
[307,"0235","Midland Park Borough","Bergen","Midland Park Borough, Bergen County","Midland Park","Midland Park","Borough","Council Members","Mayor-6 Council Members",7128]
[308,"1020","Milford Borough","Hunterdon","Milford Borough, Hunterdon County","Milford","Milford","Borough","Council Members","Mayor-6 Council Members",1233]
[309,"0712","Millburn Township","Essex","Millburn Township, Essex County","Millburn Township","Millburn","Township","Committeepersons","5 Committee Members",20149]
[310,"1812","Millstone Borough","Somerset","Millstone Borough, Somerset County","Millstone","Millstone","Borough","Council Members","Mayor-6 Council Members",418]
[311,"1332","Millstone Township","Monmouth","Millstone Township, Monmouth County","Millstone Township","Millstone","Township","Committeepersons","5 Committee Members",10566]
[312,"1212","Milltown Borough","Middlesex","Milltown Borough, Middlesex County","Milltown","Milltown","Borough","Council Members","Mayor-6 Council Members",6893]
[313,"0610","Millville City","Cumberland","Millville City, Cumberland County","Millville","Millville","City","Commissioners","5 Commissioners",28400]
[314,"1420","Mine Hill Township","Morris","Mine Hill Township, Morris County","Mine Hill Township","Mine Hill","Township","Council Members","Mayor-5 Council Members",3651]
[315,"1333","Monmouth Beach Borough","Monmouth","Monmouth Beach Borough, Monmouth County","Monmouth Beach","Monmouth Beach","Borough","Commissioners","3 Commissioners",3279]
[316,"0811","Monroe Township","Gloucester","Monroe Township, Gloucester County","Monroe Township","Monroe","Township","Council Members","Mayor-7 Council Members",36129]
[317,"1213","Monroe Township","Middlesex","Monroe Township, Middlesex County","Monroe Township","Monroe","Township","Council Members","Mayor-5 Council Members",39132]
[318,"1914","Montague Township","Sussex","Montague Township, Sussex County","Montague Township","Montague","Township","Committeepersons","5 Committee Members",3847]
[319,"0713","Montclair Township","Essex","Montclair Township, Essex County","Montclair Township","Montclair","Township","Council Members","Mayor-6 Council Members",37669]
[320,"1813","Montgomery Township","Somerset","Montgomery Township, Somerset County","Montgomery Township","Montgomery","Township","Committeepersons","5 Committee Members",22254]
[321,"0236","Montvale Borough","Bergen","Montvale Borough, Bergen County","Montvale","Montvale","Borough","Council Members","Mayor-6 Council Members",7844]
[322,"1421","Montville Township","Morris","Montville Township, Morris County","Montville Township","Montville","Township","Committeepersons","5 Committee Members",21528]
[{"$f":"A323+1","v":323},"0237","Moonachie Borough","Bergen","Moonachie Borough, Bergen County","Moonachie","Moonachie","Borough","Council Members","Mayor-6 Council Members",2708]
[324,"0322","Moorestown Township","Burlington","Moorestown Township, Burlington County","Moorestown Township","Moorestown","Township","Council Members","5 Council Members",20726]
[325,"1423","Morris Plains Borough","Morris","Morris Plains Borough, Morris County","Morris Plains","Morris Plains","Borough","Council Members","Mayor-6 Council Members",5532]
[326,"1422","Morris Township","Morris","Morris Township, Morris County","Morris Township","Morris","Township","Committeepersons","5 Committee Members",22306]
[327,"1424","Morristown Town","Morris","Morristown Town, Morris County","Morristown","Morristown","Town","Council Members","Mayor-7 Council Members",18411]
[328,"1426","Mount Arlington Borough","Morris","Mount Arlington Borough, Morris County","Mount Arlington","Mount Arlington","Borough","Council Members","7 Council Members",5050]
[329,"0425","Mount Ephraim Borough","Camden","Mount Ephraim Borough, Camden County","Mount Ephraim","Mount Ephraim","Borough","Commissioners","3 Commissioners",4676]
[330,"0323","Mount Holly Township","Burlington","Mount Holly Township, Burlington County","Mount Holly Township","Mount Holly","Township","Council Members","5 Council Members",9536]
[331,"0324","Mount Laurel Township","Burlington","Mount Laurel Township, Burlington County","Mount Laurel Township","Mount Laurel","Township","Council Members","5 Council Members",41864]
[332,"1427","Mount Olive Township","Morris","Mount Olive Township, Morris County","Mount Olive Township","Mount Olive","Township","Council Members","Mayor-6 Council Members",28117]
[333,"1425","Mountain Lakes Borough","Morris","Mountain Lakes Borough, Morris County","Mountain Lakes","Mountain Lakes","Borough","Council Members","Mayor-7 Council Members",4160]
[334,"2010","Mountainside Borough","Union","Mountainside Borough, Union County","Mountainside","Mountainside","Borough","Council Members","Mayor-6 Council Members",6685]
[335,"0117","Mullica Township","Atlantic","Mullica Township, Atlantic County","Mullica Township","Mullica","Township","Committeepersons","5 Committee Members",6147]
[336,"0812","National Park Borough","Gloucester","National Park Borough, Gloucester County","National Park","National Park","Borough","Council Members","Mayor-6 Council Members",3036]
[337,"1335","Neptune City Borough","Monmouth","Neptune City Borough, Monmouth County","Neptune City","Neptune City","Borough","Council Members","Mayor-6 Council Members",4869]
[338,"1334","Neptune Township","Monmouth","Neptune Township, Monmouth County","Neptune Township","Neptune","Township","Committeepersons","5 Committee Members",27935]
[339,"1428","Netcong Borough","Morris","Netcong Borough, Morris County","Netcong","Netcong","Borough","Council Members","Mayor-6 Council Members",3232]
[340,"1214","New Brunswick City","Middlesex","New Brunswick City, Middlesex County","New Brunswick","New Brunswick","City","Council Members","Mayor-5 Council Members",55181]
[341,"0325","New Hanover Township","Burlington","New Hanover Township, Burlington County","New Hanover Township","New Hanover","Township","Committeepersons","5 Committee Members",7385]
[342,"0238","New Milford Borough","Bergen","New Milford Borough, Bergen County","New Milford","New Milford","Borough","Council Members","Mayor-6 Council Members",16341]
[343,"2011","New Providence Borough","Union","New Providence Borough, Union County","New Providence","New Providence","Borough","Council Members","Mayor-6 Council Members",12171]
[344,"0714","Newark City","Essex","Newark City, Essex County","Newark","Newark","City","Council Members","Mayor-9 Council Members",277140]
[345,"0813","Newfield Borough","Gloucester","Newfield Borough, Gloucester County","Newfield","Newfield","Borough","Council Members","Mayor-6 Council Members",1553]
[346,"1915","Newton Town","Sussex","Newton Town, Sussex County","Newton","Newton","Town","Council Members","5 Council Members",7997]
[347,"0239","North Arlington Borough","Bergen","North Arlington Borough, Bergen County","North Arlington","North Arlington","Borough","Council Members","Mayor-6 Council Members",15392]
[348,"0908","North Bergen Township","Hudson","North Bergen Township, Hudson County","North Bergen Township","North Bergen","Township","Commissioners","5 Commissioners",60773]
[349,"1215","North Brunswick Township","Middlesex","North Brunswick Township, Middlesex County","North Brunswick Township","North Brunswick","Township","Council Members","Mayor-6 Council Members",40742]
[350,"0715","North Caldwell Borough","Essex","North Caldwell Borough, Essex County","North Caldwell","North Caldwell","Borough","Commissioners","5 Commissioners",6183]
[351,"1606","North Haledon Borough","Passaic","North Haledon Borough, Passaic County","North Haledon","North Haledon","Borough","Council Members","Mayor-6 Council Members",8417]
[352,"0326","North Hanover Township","Burlington","North Hanover Township, Burlington County","North Hanover Township","North Hanover","Township","Committeepersons","5 Committee Members",7678]
[353,"1814","North Plainfield Borough","Somerset","North Plainfield Borough, Somerset County","North Plainfield","North Plainfield","Borough","Council Members","Mayor-7 Council Members",21936]
[354,"0507","North Wildwood City","Cape May","North Wildwood City, Cape May County","North Wildwood","North Wildwood","City","Council Members","Mayor-7 Council Members",4041]
[355,"0118","Northfield City","Atlantic","Northfield City, Atlantic County","Northfield","Northfield","City","Council Members","Mayor-7 Council Members",8624]
[356,"0240","Northvale Borough","Bergen","Northvale Borough, Bergen County","Northvale","Northvale","Borough","Council Members","Mayor-6 Council Members",4640]
[357,"0241","Norwood Borough","Bergen","Norwood Borough, Bergen County","Norwood","Norwood","Borough","Council Members","Mayor-6 Council Members",5711]
[358,"0716","Nutley Township","Essex","Nutley Township, Essex County","Nutley Township","Nutley","Township","Council Members","Mayor-6 Council Members",28370]
[359,"0242","Oakland Borough","Bergen","Oakland Borough, Bergen County","Oakland","Oakland","Borough","Council Members","Mayor-6 Council Members",12754]
[360,"0426","Oaklyn Borough","Camden","Oaklyn Borough, Camden County","Oaklyn","Oaklyn","Borough","Council Members","Mayor-6 Council Members",4038]
[361,"0508","Ocean City City","Cape May","Ocean City City, Cape May County","Ocean City","Ocean City","City","Council Members","Mayor-7 Council Members",11701]
[362,"1521","Ocean Gate Borough","Ocean","Ocean Gate Borough, Ocean County","Ocean Gate","Ocean Gate","Borough","Council Members","Mayor-6 Council Members",2011]
[363,"1337","Ocean Township","Monmouth","Ocean Township, Monmouth County","Ocean Township","Ocean","Township","Council Members","Mayor-6 Council Members",27291]
[364,"1520","Ocean Township","Ocean","Ocean Township, Ocean County","Ocean Township","Ocean","Township","Committeepersons","3 Committee Members",8332]
[365,"1338","Oceanport Borough","Monmouth","Oceanport Borough, Monmouth County","Oceanport","Oceanport","Borough","Council Members","5 Council Members",5832]
[366,"1916","Ogdensburg Borough","Sussex","Ogdensburg Borough, Sussex County","Ogdensburg","Ogdensburg","Borough","Council Members","Mayor-6 Council Members",2410]
[367,"1209","Old Bridge Township","Middlesex","Old Bridge Township, Middlesex County","Old Bridge Township","Old Bridge","Township","Council Members","Mayor-9 Council Members",65375]
[368,"0243","Old Tappan Borough","Bergen","Old Tappan Borough, Bergen County","Old Tappan","Old Tappan","Borough","Council Members","Mayor-6 Council Members",5750]
[369,"1706","Oldmans Township","Salem","Oldmans Township, Salem County","Oldmans Township","Oldmans","Township","Committeepersons","3 Committee Members",1773]
[370,"0244","Oradell Borough","Bergen","Oradell Borough, Bergen County","Oradell","Oradell","Borough","Council Members","Mayor-6 Council Members",7978]
[371,"0717","Orange City","Essex","Orange City, Essex County","Orange","City of Orange","City","Council Members","Mayor-7 Council Members",30134]
[372,"2117","Oxford Township","Warren","Oxford Township, Warren County","Oxford Township","Oxford","Township","Committeepersons","3 Committee Members",2514]
[373,"0245","Palisades Park Borough","Bergen","Palisades Park Borough, Bergen County","Palisades Park","Palisades Park","Borough","Council Members","Mayor-6 Council Members",19622]
[374,"0327","Palmyra Borough","Burlington","Palmyra Borough, Burlington County","Palmyra","Palmyra","Borough","Council Members","Mayor-6 Council Members",7398]
[375,"0246","Paramus Borough","Bergen","Paramus Borough, Bergen County","Paramus","Paramus","Borough","Council Members","Mayor-6 Council Members",26342]
[376,"0247","Park Ridge Borough","Bergen","Park Ridge Borough, Bergen County","Park Ridge","Park Ridge","Borough","Council Members","Mayor-6 Council Members",8645]
[377,"1429","Parsippany-Troy Hills Township","Morris","Parsippany-Troy Hills Township, Morris County","Parsippany-Troy Hills Township","Parsippany-Troy Hills","Township","Council Members","Mayor-5 Council Members",53238]
[378,"1607","Passaic City","Passaic","Passaic City, Passaic County","Passaic","Passaic","City","Council Members","Mayor-7 Council Members",69781]
[379,"1608","Paterson City","Passaic","Paterson City, Passaic County","Paterson","Paterson","City","Council Members","Mayor-9 Council Members",146199]
[380,"0814","Paulsboro Borough","Gloucester","Paulsboro Borough, Gloucester County","Paulsboro","Paulsboro","Borough","Council Members","Mayor-6 Council Members",6097]
[381,"1815","Peapack-Gladstone Borough","Somerset","Peapack-Gladstone Borough, Somerset County","Peapack-Gladstone","Peapack-Gladstone","Borough","Council Members","Mayor-6 Council Members",2582]
[382,"0328","Pemberton Borough","Burlington","Pemberton Borough, Burlington County","Pemberton","Pemberton","Borough","Council Members","Mayor-6 Council Members",1409]
[383,"0329","Pemberton Township","Burlington","Pemberton Township, Burlington County","Pemberton Township","Pemberton","Township","Council Members","Mayor-5 Council Members",27912]
[384,"1108","Pennington Borough","Mercer","Pennington Borough, Mercer County","Pennington","Pennington","Borough","Council Members","Mayor-6 Council Members",2585]
[385,"1707","Penns Grove Borough","Salem","Penns Grove Borough, Salem County","Penns Grove","Penns Grove","Borough","Council Members","Mayor-6 Council Members",5147]
[386,"0427","Pennsauken Township","Camden","Pennsauken Township, Camden County","Pennsauken Township","Pennsauken","Township","Committeepersons","5 Committee Members",35885]
[{"$f":"A387+1","v":387},"1708","Pennsville Township","Salem","Pennsville Township, Salem County","Pennsville Township","Pennsville","Township","Committeepersons","5 Committee Members",13409]
[388,"1431","Pequannock Township","Morris","Pequannock Township, Morris County","Pequannock Township","Pequannock","Township","Council Members","5 Council Members",15540]
[389,"1216","Perth Amboy City","Middlesex","Perth Amboy City, Middlesex County","Perth Amboy","Perth Amboy","City","Council Members","Mayor-5 Council Members",50814]
[390,"2119","Phillipsburg Town","Warren","Phillipsburg Town, Warren County","Phillipsburg","Phillipsburg","Town","Council Members","Mayor-5 Council Members",14950]
[391,"1709","Pilesgrove Township","Salem","Pilesgrove Township, Salem County","Pilesgrove Township","Pilesgrove","Township","Committeepersons","3 Committee Members",4016]
[392,"1522","Pine Beach Borough","Ocean","Pine Beach Borough, Ocean County","Pine Beach","Pine Beach","Borough","Council Members","Mayor-6 Council Members",2127]
[393,"0428","Pine Hill Borough","Camden","Pine Hill Borough, Camden County","Pine Hill","Pine Hill","Borough","Council Members","Mayor-6 Council Members",10233]
[394,"0429","Pine Valley Borough","Camden","Pine Valley Borough, Camden County","Pine Valley","Pine Valley","Borough","Commissioners","3 Commissioners",12]
[395,"1217","Piscataway Township","Middlesex","Piscataway Township, Middlesex County","Piscataway Township","Piscataway","Township","Council Members","Mayor-7 Council Members",56044]
[396,"0815","Pitman Borough","Gloucester","Pitman Borough, Gloucester County","Pitman","Pitman","Borough","Council Members","Mayor-6 Council Members",9011]
[397,"1710","Pittsgrove Township","Salem","Pittsgrove Township, Salem County","Pittsgrove Township","Pittsgrove","Township","Committeepersons","5 Committee Members",9393]
[398,"2012","Plainfield City","Union","Plainfield City, Union County","Plainfield","Plainfield","City","Council Members","Mayor-7 Council Members",49808]
[399,"1218","Plainsboro Township","Middlesex","Plainsboro Township, Middlesex County","Plainsboro Township","Plainsboro","Township","Committeepersons","5 Committee Members",22999]
[400,"0119","Pleasantville City","Atlantic","Pleasantville City, Atlantic County","Pleasantville","Pleasantville","City","Council Members","Mayor-7 Council Members",20249]
[401,"1523","Plumsted Township","Ocean","Plumsted Township, Ocean County","Plumsted Township","Plumsted","Township","Committeepersons","5 Committee Members",8421]
[402,"2120","Pohatcong Township","Warren","Pohatcong Township, Warren County","Pohatcong Township","Pohatcong","Township","Council Members","Mayor-4 Council Members",3339]
[403,"1525","Point Pleasant Beach Borough","Ocean","Point Pleasant Beach Borough, Ocean County","Point Pleasant Beach","Point Pleasant Beach","Borough","Council Members","Mayor-6 Council Members",4665]
[404,"1524","Point Pleasant Borough","Ocean","Point Pleasant Borough, Ocean County","Point Pleasant","Point Pleasant","Borough","Council Members","Mayor-6 Council Members",18392]
[405,"1609","Pompton Lakes Borough","Passaic","Pompton Lakes Borough, Passaic County","Pompton Lakes","Pompton Lakes","Borough","Council Members","Mayor-6 Council Members",11097]
[406,"0120","Port Republic City","Atlantic","Port Republic City, Atlantic County","Port Republic","Port Republic","City","Council Members","Mayor-7 Council Members",1115]
[407,"1114","Princeton","Mercer","Princeton, Mercer County","Princeton","Princeton","Borough","Council Members",{"$error":"#N/A"},12307]
[408,"1610","Prospect Park Borough","Passaic","Prospect Park Borough, Passaic County","Prospect Park","Prospect Park","Borough","Council Members","Mayor-6 Council Members",5865]
[409,"1711","Quinton Township","Salem","Quinton Township, Salem County","Quinton Township","Quinton","Township","Committeepersons","3 Committee Members",2666]
[410,"2013","Rahway City","Union","Rahway City, Union County","Rahway","Rahway","City","Council Members","Mayor-9 Council Members",27346]
[411,"0248","Ramsey Borough","Bergen","Ramsey Borough, Bergen County","Ramsey","Ramsey","Borough","Council Members","Mayor-6 Council Members",14473]
[412,"1432","Randolph Township","Morris","Randolph Township, Morris County","Randolph Township","Randolph","Township","Council Members","7 Council Members",25734]
[413,"1816","Raritan Borough","Somerset","Raritan Borough, Somerset County","Raritan","Raritan","Borough","Council Members","Mayor-6 Council Members",6881]
[414,"1021","Raritan Township","Hunterdon","Raritan Township, Hunterdon County","Raritan Township","Raritan","Township","Committeepersons","5 Committee Members",22185]
[415,"1022","Readington Township","Hunterdon","Readington Township, Hunterdon County","Readington Township","Readington","Township","Committeepersons","5 Committee Members",16126]
[416,"1340","Red Bank Borough","Monmouth","Red Bank Borough, Monmouth County","Red Bank","Red Bank","Borough","Council Members","Mayor-6 Council Members",12206]
[417,"0249","Ridgefield Borough","Bergen","Ridgefield Borough, Bergen County","Ridgefield","Ridgefield","Borough","Council Members","Mayor-6 Council Members",11032]
[418,"0250","Ridgefield Park Village","Bergen","Ridgefield Park Village, Bergen County","Ridgefield Park Village","Ridgefield Park","Village","Commissioners","5 Commissioners",12729]
[419,"0251","Ridgewood Village","Bergen","Ridgewood Village, Bergen County","Ridgewood Village","Ridgewood","Village","Council Members","5 Council Members",24958]
[420,"1611","Ringwood Borough","Passaic","Ringwood Borough, Passaic County","Ringwood","Ringwood","Borough","Council Members","7 Council Members",12228]
[421,"0252","River Edge Borough","Bergen","River Edge Borough, Bergen County","River Edge","River Edge","Borough","Council Members","Mayor-6 Council Members",11340]
[422,"0253","River Vale Township","Bergen","River Vale Township, Bergen County","River Vale Township","River Vale","Township","Council Members","Mayor-5 Council Members",9659]
[423,"1433","Riverdale Borough","Morris","Riverdale Borough, Morris County","Riverdale","Riverdale","Borough","Council Members","Mayor-6 Council Members",3559]
[424,"0330","Riverside Township","Burlington","Riverside Township, Burlington County","Riverside Township","Riverside","Township","Committeepersons","5 Committee Members",8079]
[425,"0331","Riverton Borough","Burlington","Riverton Borough, Burlington County","Riverton","Riverton","Borough","Council Members","Mayor-6 Council Members",2779]
[426,"1112","Robbinsville Township","Mercer","Robbinsville Township, Mercer County","Robbinsville Township","Robbinsville","Township","Council Members","Mayor-5 Council Members",13642]
[427,"0254","Rochelle Park Township","Bergen","Rochelle Park Township, Bergen County","Rochelle Park Township","Rochelle Park","Township","Committeepersons","5 Committee Members",5530]
[428,"1434","Rockaway Borough","Morris","Rockaway Borough, Morris County","Rockaway","Rockaway","Borough","Council Members","Mayor-6 Council Members",6438]
[429,"1435","Rockaway Township","Morris","Rockaway Township, Morris County","Rockaway Township","Rockaway","Township","Council Members","Mayor-9 Council Members",24156]
[430,"0255","Rockleigh Borough","Bergen","Rockleigh Borough, Bergen County","Rockleigh","Rockleigh","Borough","Council Members","Mayor-6 Council Members",531]
[431,"1817","Rocky Hill Borough","Somerset","Rocky Hill Borough, Somerset County","Rocky Hill","Rocky Hill","Borough","Council Members","Mayor-6 Council Members",682]
[432,"1341","Roosevelt Borough","Monmouth","Roosevelt Borough, Monmouth County","Roosevelt","Roosevelt","Borough","Council Members","Mayor-6 Council Members",882]
[433,"0718","Roseland Borough","Essex","Roseland Borough, Essex County","Roseland","Roseland","Borough","Council Members","Mayor-6 Council Members",5819]
[434,"2014","Roselle Borough","Union","Roselle Borough, Union County","Roselle","Roselle","Borough","Council Members","Mayor-6 Council Members",21085]
[435,"2015","Roselle Park Borough","Union","Roselle Park Borough, Union County","Roselle Park","Roselle Park","Borough","Council Members","Mayor-6 Council Members",13297]
[436,"1436","Roxbury Township","Morris","Roxbury Township, Morris County","Roxbury Township","Roxbury","Township","Council Members","7 Council Members",23324]
[437,"1342","Rumson Borough","Monmouth","Rumson Borough, Monmouth County","Rumson","Rumson","Borough","Council Members","Mayor-6 Council Members",7122]
[438,"0430","Runnemede Borough","Camden","Runnemede Borough, Camden County","Runnemede","Runnemede","Borough","Council Members","Mayor-6 Council Members",8468]
[439,"0256","Rutherford Borough","Bergen","Rutherford Borough, Bergen County","Rutherford","Rutherford","Borough","Council Members","Mayor-6 Council Members",18061]
[440,"0257","Saddle Brook Township","Bergen","Saddle Brook Township, Bergen County","Saddle Brook Township","Saddle Brook","Township","Council Members","Mayor-5 Council Members",13659]
[441,"0258","Saddle River Borough","Bergen","Saddle River Borough, Bergen County","Saddle River","Saddle River","Borough","Council Members","Mayor-6 Council Members",3152]
[442,"1712","Salem City","Salem","Salem City, Salem County","Salem","Salem","City","Council Members","Mayor-8 Council Members",5146]
[443,"1917","Sandyston Township","Sussex","Sandyston Township, Sussex County","Sandyston Township","Sandyston","Township","Committeepersons","3 Committee Members",1998]
[444,"1219","Sayreville Borough","Middlesex","Sayreville Borough, Middlesex County","Sayreville","Sayreville","Borough","Council Members","Mayor-6 Council Members",42704]
[445,"2016","Scotch Plains Township","Union","Scotch Plains Township, Union County","Scotch Plains Township","Scotch Plains","Township","Council Members","Mayor-4 Council Members",23510]
[446,"1343","Sea Bright Borough","Monmouth","Sea Bright Borough, Monmouth County","Sea Bright","Sea Bright","Borough","Council Members","Mayor-6 Council Members",1412]
[447,"1344","Sea Girt Borough","Monmouth","Sea Girt Borough, Monmouth County","Sea Girt","Sea Girt","Borough","Council Members","Mayor-6 Council Members",1828]
[448,"0509","Sea Isle City","Cape May","Sea Isle City, Cape May County","Sea Isle City","Sea Isle City","City","Council Members","Mayor-5 Council Members",2114]
[449,"1526","Seaside Heights Borough","Ocean","Seaside Heights Borough, Ocean County","Seaside Heights","Seaside Heights","Borough","Council Members","Mayor-6 Council Members",2887]
[450,"1527","Seaside Park Borough","Ocean","Seaside Park Borough, Ocean County","Seaside Park","Seaside Park","Borough","Council Members","Mayor-6 Council Members",1579]
[{"$f":"A451+1","v":451},"0909","Secaucus Town","Hudson","Secaucus Town, Hudson County","Secaucus","Secaucus","Town","Council Members","Mayor-6 Council Members",16264]
[452,"0332","Shamong Township","Burlington","Shamong Township, Burlington County","Shamong Township","Shamong","Township","Committeepersons","5 Committee Members",6490]
[453,"0611","Shiloh Borough","Cumberland","Shiloh Borough, Cumberland County","Shiloh","Shiloh","Borough","Council Members","Mayor-6 Council Members",516]
[454,"1528","Ship Bottom Borough","Ocean","Ship Bottom Borough, Ocean County","Ship Bottom","Ship Bottom","Borough","Council Members","Mayor-6 Council Members",1156]
[455,"1345","Shrewsbury Borough","Monmouth","Shrewsbury Borough, Monmouth County","Shrewsbury","Shrewsbury","Borough","Council Members","Mayor-6 Council Members",3809]
[456,"1346","Shrewsbury Township","Monmouth","Shrewsbury Township, Monmouth County","Shrewsbury Township","Shrewsbury","Township","Committeepersons","3 Committee Members",1141]
[457,"0431","Somerdale Borough","Camden","Somerdale Borough, Camden County","Somerdale","Somerdale","Borough","Council Members","Mayor-6 Council Members",5151]
[458,"0121","Somers Point City","Atlantic","Somers Point City, Atlantic County","Somers Point","Somers Point","City","Council Members","Mayor-7 Council Members",10795]
[459,"1818","Somerville Borough","Somerset","Somerville Borough, Somerset County","Somerville","Somerville","Borough","Council Members","Mayor-6 Council Members",12098]
[460,"1220","South Amboy City","Middlesex","South Amboy City, Middlesex County","South Amboy","South Amboy","City","Council Members","Mayor-5 Council Members",8631]
[461,"1819","South Bound Brook Borough","Somerset","South Bound Brook Borough, Somerset County","South Bound Brook","South Bound Brook","Borough","Council Members","Mayor-6 Council Members",4563]
[462,"1221","South Brunswick Township","Middlesex","South Brunswick Township, Middlesex County","South Brunswick Township","South Brunswick","Township","Council Members","Mayor-4 Council Members",43417]
[463,"0259","South Hackensack Township","Bergen","South Hackensack Township, Bergen County","South Hackensack Township","South Hackensack","Township","Committeepersons","5 Committee Members",2378]
[464,"0816","South Harrison Township","Gloucester","South Harrison Township, Gloucester County","South Harrison Township","South Harrison","Township","Committeepersons","5 Committee Members",3162]
[465,"0719","South Orange Village","Essex","South Orange Village, Essex County","South Orange Village","South Orange Village","Township","Trustees","President -6 Trustees",16198]
[466,"1222","South Plainfield Borough","Middlesex","South Plainfield Borough, Middlesex County","South Plainfield","South Plainfield","Borough","Council Members","Mayor-6 Council Members",23385]
[467,"1223","South River Borough","Middlesex","South River Borough, Middlesex County","South River","South River","Borough","Council Members","Mayor-6 Council Members",16008]
[468,"1529","South Toms River Borough","Ocean","South Toms River Borough, Ocean County","South Toms River","South Toms River","Borough","Council Members","Mayor-6 Council Members",3684]
[469,"0333","Southampton Township","Burlington","Southampton Township, Burlington County","Southampton Township","Southampton","Township","Committeepersons","5 Committee Members",10464]
[470,"1918","Sparta Township","Sussex","Sparta Township, Sussex County","Sparta Township","Sparta","Township","Council Members","5 Council Members",19722]
[471,"1224","Spotswood Borough","Middlesex","Spotswood Borough, Middlesex County","Spotswood","Spotswood","Borough","Council Members","Mayor-5 Council Members",8257]
[472,"1348","Spring Lake Borough","Monmouth","Spring Lake Borough, Monmouth County","Spring Lake","Spring Lake","Borough","Council Members","Mayor-6 Council Members",2993]
[473,"1349","Spring Lake Heights Borough","Monmouth","Spring Lake Heights Borough, Monmouth County","Spring Lake Heights","Spring Lake Heights","Borough","Council Members","Mayor-6 Council Members",4713]
[474,"0334","Springfield Township","Burlington","Springfield Township, Burlington County","Springfield Township","Springfield","Township","Council Members","5 Council Members",3414]
[475,"2017","Springfield Township","Union","Springfield Township, Union County","Springfield Township","Springfield","Township","Committeepersons","5 Committee Members",15817]
[476,"1530","Stafford Township","Ocean","Stafford Township, Ocean County","Stafford Township","Stafford","Township","Council Members","Mayor-6 Council Members",26535]
[477,"1919","Stanhope Borough","Sussex","Stanhope Borough, Sussex County","Stanhope","Stanhope","Borough","Council Members","Mayor-6 Council Members",3610]
[478,"1920","Stillwater Township","Sussex","Stillwater Township, Sussex County","Stillwater Township","Stillwater","Township","Committeepersons","5 Committee Members",4099]
[479,"1023","Stockton Borough","Hunterdon","Stockton Borough, Hunterdon County","Stockton","Stockton","Borough","Council Members","Mayor-6 Council Members",538]
[480,"0510","Stone Harbor Borough","Cape May","Stone Harbor Borough, Cape May County","Stone Harbor","Stone Harbor","Borough","Council Members","Mayor-6 Council Members",866]
[481,"0612","Stow Creek Township","Cumberland","Stow Creek Township, Cumberland County","Stow Creek Township","Stow Creek","Township","Committeepersons","3 Committee Members",1431]
[482,"0432","Stratford Borough","Camden","Stratford Borough, Camden County","Stratford","Stratford","Borough","Council Members","Mayor-6 Council Members",7040]
[483,"2018","Summit City","Union","Summit City, Union County","Summit","Summit","City","Council Members","Mayor-7 Council Members",21457]
[484,"1531","Surf City Borough","Ocean","Surf City Borough, Ocean County","Surf City","Surf","Borough","Council Members","Mayor-6 Council Members",1205]
[485,"1921","Sussex Borough","Sussex","Sussex Borough, Sussex County","Sussex","Sussex","Borough","Council Members","Mayor-6 Council Members",2130]
[486,"0817","Swedesboro Borough","Gloucester","Swedesboro Borough, Gloucester County","Swedesboro","Swedesboro","Borough","Council Members","Mayor-6 Council Members",2584]
[487,"0335","Tabernacle Township","Burlington","Tabernacle Township, Burlington County","Tabernacle Township","Tabernacle","Township","Committeepersons","5 Committee Members",6949]
[488,"0433","Tavistock Borough","Camden","Tavistock Borough, Camden County","Tavistock","Tavistock","Borough","Commissioners","3 Commissioners",5]
[489,"0260","Teaneck Township","Bergen","Teaneck Township, Bergen County","Teaneck Township","Teaneck","Township","Council Members","7 Council Members",39776]
[490,"0261","Tenafly Borough","Bergen","Tenafly Borough, Bergen County","Tenafly","Tenafly","Borough","Council Members","Mayor-6 Council Members",14488]
[491,"0262","Teterboro Borough","Bergen","Teterboro Borough, Bergen County","Teterboro","Teterboro","Borough","Council Members","5 Council Members",67]
[492,"1024","Tewksbury Township","Hunterdon","Tewksbury Township, Hunterdon County","Tewksbury Township","Tewksbury","Township","Committeepersons","5 Committee Members",5993]
[493,"1336","Tinton Falls Borough","Monmouth","Tinton Falls Borough, Monmouth County","Tinton Falls","Tinton Falls","Borough","Council Members","Mayor-5 Council Members",17892]
[494,"1507","Toms River Township","Ocean","Toms River Township, Ocean County","Toms River Township","Toms River","Township","Council Members","Mayor-7 Council Members",91239]
[495,"1612","Totowa Borough","Passaic","Totowa Borough, Passaic County","Totowa","Totowa","Borough","Council Members","Mayor-6 Council Members",10804]
[496,"1111","Trenton City","Mercer","Trenton City, Mercer County","Trenton","Trenton","City","Council Members","Mayor-7 Council Members",84913]
[497,"1532","Tuckerton Borough","Ocean","Tuckerton Borough, Ocean County","Tuckerton","Tuckerton","Borough","Council Members","Mayor-6 Council Members",3347]
[498,"1350","Union Beach Borough","Monmouth","Union Beach Borough, Monmouth County","Union Beach","Union Beach","Borough","Council Members","Mayor-6 Council Members",6245]
[499,"0910","Union City City","Hudson","Union City City, Hudson County","Union City","Union City","City","Commissioners","5 Commissioners",66455]
[500,"1025","Union Township","Hunterdon","Union Township, Hunterdon County","Union Township","Union","Township","Committeepersons","5 Committee Members",5908]
[501,"2019","Union Township","Union","Union Township, Union County","Union Township","Union","Township","Committeepersons","5 Committee Members",56642]
[502,"0613","Upper Deerfield Township","Cumberland","Upper Deerfield Township, Cumberland County","Upper Deerfield Township","Upper Deerfield","Township","Committeepersons","5 Committee Members",7660]
[503,"1351","Upper Freehold Township","Monmouth","Upper Freehold Township, Monmouth County","Upper Freehold Township","Upper Freehold","Township","Committeepersons","5 Committee Members",6902]
[504,"1714","Upper Pittsgrove Township","Salem","Upper Pittsgrove Township, Salem County","Upper Pittsgrove Township","Upper Pittsgrove","Township","Committeepersons","5 Committee Members",3505]
[505,"0263","Upper Saddle River Borough","Bergen","Upper Saddle River Borough, Bergen County","Upper Saddle River","Upper Saddle River","Borough","Council Members","Mayor-6 Council Members",8208]
[506,"0511","Upper Township","Cape May","Upper Township, Cape May County","Upper Township","Upper","Township","Committeepersons","5 Committee Members",12373]
[507,"0122","Ventnor City","Atlantic","Ventnor City, Atlantic County","Ventnor City","Ventnor City","City","Commissioners","3 Commissioners",10650]
[508,"1922","Vernon Township","Sussex","Vernon Township, Sussex County","Vernon Township","Vernon","Township","Council Members","5 Council Members",23943]
[509,"0720","Verona Township","Essex","Verona Township, Essex County","Verona Township","Verona","Township","Council Members","5 Council Members",13332]
[510,"1437","Victory Gardens Borough","Morris","Victory Gardens Borough, Morris County","Victory Gardens","Victory Gardens","Borough","Council Members","Mayor-6 Council Members",1520]
[511,"0614","Vineland City","Cumberland","Vineland City, Cumberland County","Vineland","Vineland","City","Council Members","Mayor-5 Council Members",60724]
[512,"0434","Voorhees Township","Camden","Voorhees Township, Camden County","Voorhees Township","Voorhees","Township","Committeepersons","5 Committee Members",29131]
[513,"0264","Waldwick Borough","Bergen","Waldwick Borough, Bergen County","Waldwick","Waldwick","Borough","Council Members","Mayor-6 Council Members",9625]
[514,"1352","Wall Township","Monmouth","Wall Township, Monmouth County","Wall Township","Wall","Township","Committeepersons","5 Committee Members",26164]
[{"$f":"A515+1","v":515},"0265","Wallington Borough","Bergen","Wallington Borough, Bergen County","Wallington","Wallington","Borough","Council Members","Mayor-6 Council Members",11335]
[516,"1923","Walpack Township","Sussex","Walpack Township, Sussex County","Walpack Township","Walpack","Township","Committeepersons","3 Committee Members",16]
[517,"1613","Wanaque Borough","Passaic","Wanaque Borough, Passaic County","Wanaque","Wanaque","Borough","Council Members","Mayor-6 Council Members",11116]
[518,"1924","Wantage Township","Sussex","Wantage Township, Sussex County","Wantage Township","Wantage","Township","Committeepersons","3 Committee Members",11358]
[519,"1820","Warren Township","Somerset","Warren Township, Somerset County","Warren Township","Warren","Township","Committeepersons","5 Committee Members",15311]
[520,"2121","Washington Borough","Warren","Washington Borough, Warren County","Washington","Washington","Borough","Council Members","Mayor-6 Council Members",6461]
[521,"0266","Washington Township","Bergen","Washington Township, Bergen County","Washington Township","Washington","Township","Council Members","Mayor-5 Council Members",9102]
[522,"0336","Washington Township","Burlington","Washington Township, Burlington County","Washington Township","Washington","Township","Committeepersons","3 Committee Members",687]
[523,"0818","Washington Township","Gloucester","Washington Township, Gloucester County","Washington Township","Washington","Township","Council Members","Mayor-5 Council Members",48559]
[524,"1438","Washington Township","Morris","Washington Township, Morris County","Washington Township","Washington","Township","Committeepersons","5 Committee Members",18533]
[525,"2122","Washington Township","Warren","Washington Township, Warren County","Washington Township","Washington","Township","Committeepersons","5 Committee Members",6651]
[526,"1821","Watchung Borough","Somerset","Watchung Borough, Somerset County","Watchung","Watchung","Borough","Council Members","Mayor-6 Council Members",5801]
[527,"0435","Waterford Township","Camden","Waterford Township, Camden County","Waterford Township","Waterford","Township","Committeepersons","5 Committee Members",10649]
[528,"1614","Wayne Township","Passaic","Wayne Township, Passaic County","Wayne Township","Wayne","Township","Council Members","Mayor-9 Council Members",54717]
[529,"0911","Weehawken Township","Hudson","Weehawken Township, Hudson County","Weehawken Township","Weehawken","Township","Council Members","5 Council Members",12554]
[530,"0819","Wenonah Borough","Gloucester","Wenonah Borough, Gloucester County","Wenonah","Wenonah","Borough","Council Members","Mayor-6 Council Members",2278]
[531,"1026","West Amwell Township","Hunterdon","West Amwell Township, Hunterdon County","West Amwell Township","West Amwell","Township","Committeepersons","3 Committee Members",3840]
[532,"0721","West Caldwell Township","Essex","West Caldwell Township, Essex County","West Caldwell Township","West Caldwell","Township","Council Members","Mayor-6 Council Members",10759]
[533,"0512","West Cape May Borough","Cape May","West Cape May Borough, Cape May County","West Cape May","West Cape May","Borough","Commissioners","3 Commissioners",1024]
[534,"0820","West Deptford Township","Gloucester","West Deptford Township, Gloucester County","West Deptford Township","West Deptford","Township","Committeepersons","5 Committee Members",21677]
[535,"1353","West Long Branch Borough","Monmouth","West Long Branch Borough, Monmouth County","West Long Branch","West Long Branch","Borough","Council Members","Mayor-6 Council Members",8097]
[536,"1615","West Milford Township","Passaic","West Milford Township, Passaic County","West Milford Township","West Milford","Township","Council Members","Mayor-6 Council Members",25850]
[537,"0912","West New York Town","Hudson","West New York Town, Hudson County","West New York","West New York","Town","Commissioners","5 Commissioners",49708]
[538,"0722","West Orange Township","Essex","West Orange Township, Essex County","West Orange Township","West Orange","Township","Council Members","Mayor-5 Council Members",46207]
[539,"0513","West Wildwood Borough","Cape May","West Wildwood Borough, Cape May County","West Wildwood","West Wildwood","Borough","Commissioners","3 Commissioners",603]
[540,"1113","West Windsor Township","Mercer","West Windsor Township, Mercer County","West Windsor Township","West Windsor","Township","Council Members","Mayor-5 Council Members",27165]
[541,"0337","Westampton Township","Burlington","Westampton Township, Burlington County","Westampton Township","Westampton","Township","Committeepersons","5 Committee Members",8813]
[542,"2020","Westfield Town","Union","Westfield Town, Union County","Westfield","Westfield","Town","Council Members","Mayor-8 Council Members",30316]
[543,"0821","Westville Borough","Gloucester","Westville Borough, Gloucester County","Westville","Westville","Borough","Council Members","Mayor-6 Council Members",4288]
[544,"0267","Westwood Borough","Bergen","Westwood Borough, Bergen County","Westwood","Westwood","Borough","Council Members","Mayor-6 Council Members",10908]
[545,"0123","Weymouth Township","Atlantic","Weymouth Township, Atlantic County","Weymouth Township","Weymouth","Township","Committeepersons","3 Committee Members",2715]
[546,"1439","Wharton Borough","Morris","Wharton Borough, Morris County","Wharton","Wharton","Borough","Council Members","Mayor-6 Council Members",6522]
[547,"2123","White Township","Warren","White Township, Warren County","White Township","White","Township","Committeepersons","3 Committee Members",4882]
[548,"0514","Wildwood City","Cape May","Wildwood City, Cape May County","Wildwood","Wildwood","City","Commissioners","3 Commissioners",5325]
[549,"0515","Wildwood Crest Borough","Cape May","Wildwood Crest Borough, Cape May County","Wildwood Crest","Wildwood Crest","Borough","Commissioners","3 Commissioners",3270]
[550,"0338","Willingboro Township","Burlington","Willingboro Township, Burlington County","Willingboro Township","Willingboro","Township","Council Members","5 Council Members",31629]
[551,"2021","Winfield Township","Union","Winfield Township, Union County","Winfield Township","Winfield","Township","Committeepersons","3 Committee Members",1471]
[552,"0436","Winslow Township","Camden","Winslow Township, Camden County","Winslow Township","Winslow","Township","Committeepersons","Mayor-8 Committee Members",39499]
[553,"0516","Woodbine Borough","Cape May","Woodbine Borough, Cape May County","Woodbine","Woodbine","Borough","Council Members","Mayor-6 Council Members",2472]
[554,"1225","Woodbridge Township","Middlesex","Woodbridge Township, Middlesex County","Woodbridge Township","Woodbridge","Township","Council Members","Mayor-9 Council Members",99585]
[555,"0822","Woodbury City","Gloucester","Woodbury City, Gloucester County","Woodbury","Woodbury","City","Council Members","Mayor-9 Council Members",10174]
[556,"0823","Woodbury Heights Borough","Gloucester","Woodbury Heights Borough, Gloucester County","Woodbury Heights","Woodbury Heights","Borough","Council Members","Mayor-6 Council Members",3055]
[557,"0268","Woodcliff Lake Borough","Bergen","Woodcliff Lake Borough, Bergen County","Woodcliff Lake","Woodcliff Lake","Borough","Council Members","Mayor-6 Council Members",5730]
[558,"1616","Woodland Park Borough","Passaic","Woodland Park Borough, Passaic County","Woodland Park","Woodland Park","Borough","Council Members","Mayor-6 Council Members",11819]
[559,"0339","Woodland Township","Burlington","Woodland Township, Burlington County","Woodland Township","Woodland","Township","Committeepersons","3 Committee Members",1788]
[560,"0437","Woodlynne Borough","Camden","Woodlynne Borough, Camden County","Woodlynne","Woodlynne","Borough","Council Members","Mayor-6 Council Members",2978]
[561,"0269","Wood-Ridge Borough","Bergen","Wood-Ridge Borough, Bergen County","Wood-Ridge","Wood-Ridge","Borough","Council Members","Mayor-6 Council Members",7626]
[562,"1715","Woodstown Borough","Salem","Woodstown Borough, Salem County","Woodstown","Woodstown","Borough","Council Members","Mayor-6 Council Members",3505]
[563,"0824","Woolwich Township","Gloucester","Woolwich Township, Gloucester County","Woolwich Township","Woolwich","Township","Committeepersons","5 Committee Members",10200]
[564,"0340","Wrightstown Borough","Burlington","Wrightstown Borough, Burlington County","Wrightstown","Wrightstown","Borough","Council Members","Mayor-6 Council Members",802]
[565,"0270","Wyckoff Township","Bergen","Wyckoff Township, Bergen County","Wyckoff Township","Wyckoff","Township","Committeepersons","5 Committee Members",16696]

{"sheet":"Revenue Codes","index":3,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Tabs 4, 4a, 4b, 4c","Tab 5","Tab 6","Tab 7, 7a, 7b","Tab 8","Tabs 10 through 10n"]
["08-103","09-203","08-160","11-102","08-100","08-100"]
["08-104","09-204","08-161","11-103","08-103","08-103"]
["08-105","09-206","08-162","11-104","08-104","08-104"]
["08-107","09-207",null,"11-105","08-105","08-105"]
["08-108","09-208",null,"11-106","08-106","08-106"]
["08-109","09-209",null,"11-107","08-107","08-107"]
["08-110","09-210",null,"11-108","08-108","08-107"]
["08-111","09-213",null,"11-109","08-109","08-108"]
["08-112","09-214",null,"11-110","08-110","08-109"]
["08-113","09-215",null,"11-111","08-111","08-110"]
["08-114","09-221",null,"11-112","08-112","08-111"]
["08-115",null,null,"11-113","08-113","08-112"]
["08-118",null,null,"11-114","08-114","08-113"]
["08-120",null,null,"11-115","08-115","08-114"]
["08-123",null,null,"11-116","08-116","08-115"]
["08-125",null,null,"11-117","08-117","08-116"]
["08-129",null,null,"11-118","08-118","08-117"]
["08-134",null,null,"11-119","08-120","08-118"]
["08-135",null,null,"11-120","08-122","08-120"]
["08-146",null,null,"11-121","08-123","08-122"]
["08-210",null,null,"11-122","08-124","08-123"]
["08-229",null,null,"11-123","08-125","08-124"]
["08-230",null,null,"11-124","08-126","08-125"]
["08-231",null,null,"11-125","08-129","08-126"]
["08-232",null,null,null,"08-130","08-129"]
["08-233",null,null,null,"08-132","08-130"]
["08-234",null,null,null,"08-133","08-132"]
["08-235",null,null,null,"08-134","08-133"]
["08-236",null,null,null,"08-135","08-134"]
["08-237",null,null,null,"08-146","08-135"]
["08-238",null,null,null,"08-210","08-146"]
["08-239",null,null,null,"08-225","08-210"]
[null,null,null,null,"08-227","08-225"]
[null,null,null,null,"08-228","08-227"]
[null,null,null,null,"08-240","08-228"]
[null,null,null,null,"08-241","08-240"]
[null,null,null,null,"08-242","08-241"]
[null,null,null,null,"08-243","08-242"]
[null,null,null,null,"08-244","08-243"]
[null,null,null,null,"08-245","08-244"]
[null,null,null,null,"08-246","08-245"]
[null,null,null,null,"08-247","08-246"]
[null,null,null,null,"08-248","08-247"]
[null,null,null,null,"08-249","08-248"]
[null,null,null,null,"08-250","08-249"]
[null,null,null,null,null,"08-250"]

{"sheet":"Appropriation Codes","index":4,"n_rows":102,"n_cols":12,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
["Tabs 12 through 15n","Tabs 16, 16a","Tabs 17 and 17a","Tabs 18 and 18a","Tab 19","Tabs 20 and 20a","Tab 21","Tabs 22, 22a, 22b","Tab 23","Tabs 26 and 26a","Tabs 27 and 27a","Tab 28"]
["20-100","22-196","30-411","30-410","36-473","20-150","22-900","42-102","20-100","44-903","45-940","46-855"]
["20-101","22-197","30-412","46-855","36-476","21-191",null,"42-103","20-101","44-904","45-941","46-870"]
["20-102","22-198","30-413","46-860",null,"23-221",null,"42-104","20-102","44-905","45-942","46-875"]
["20-103","22-199","30-414","46-861",null,"25-251",null,"42-105","20-103",null,"45-943","46-880"]
["20-104","22-200","30-415","46-862",null,"25-286",null,"42-106","20-104",null,"45-944","46-892"]
["20-105","22-201","30-420","46-863",null,"26-298",null,"42-107","20-105",null,null,"46-896"]
["20-110","22-202","30-425","46-864",null,"29-390",null,"42-108","20-110"]
["20-120","22-203","30-429","46-861",null,"29-391",null,"42-109","20-120"]
["20-130","22-204","31-430","46-894",null,"29-393",null,"42-110","20-130"]
["20-135","22-205","31-435","46-895",null,"30-426",null,"42-111","20-135"]
["20-140","22-206","31-440",null,null,"30-427",null,"42-112","20-140"]
["20-145","22-207","31-445",null,null,"30-428",null,"42-113","20-145"]
["20-150","22-208","31-446",null,null,"30-430",null,"42-114","20-150"]
["20-155","22-209","31-447",null,null,"31-456",null,"42-115","20-155"]
["20-160","31-430","31-450",null,null,"32-465",null,"42-116","20-160"]
["20-165","31-435","31-455",null,null,"43-490",null,"42-117","20-165"]
["20-170","31-440","31-460",null,null,null,null,"42-118","20-170"]
["20-175","31-445","32-465",null,null,null,null,"42-119","20-175"]
["21-180","31-446",null,null,null,null,null,"42-120","21-180"]
["21-181","31-447",null,null,null,null,null,"42-121","21-181"]
["21-182","31-450",null,null,null,null,null,"42-122","21-182"]
["21-183","31-455",null,null,null,null,null,"42-123","21-183"]
["21-184","31-460",null,null,null,null,null,"42-124","21-184"]
["21-185","32-465",null,null,null,null,null,"42-125","21-185"]
["21-190",null,null,null,null,null,null,null,"21-190"]
["23-210",null,null,null,null,null,null,null,"23-210"]
["23-211",null,null,null,null,null,null,null,"23-211"]
["23-215",null,null,null,null,null,null,null,"23-215"]
["23-220",null,null,null,null,null,null,null,"23-220"]
["23-222",null,null,null,null,null,null,null,"23-222"]
["23-225",null,null,null,null,null,null,null,"23-225"]
["25-240",null,null,null,null,null,null,null,"25-240"]
["25-241",null,null,null,null,null,null,null,"25-241"]
["25-242",null,null,null,null,null,null,null,"25-242"]
["25-243",null,null,null,null,null,null,null,"25-243"]
["25-244",null,null,null,null,null,null,null,"25-244"]
["25-245",null,null,null,null,null,null,null,"25-245"]
["25-250",null,null,null,null,null,null,null,"25-250"]
["25-252",null,null,null,null,null,null,null,"25-252"]
["25-255",null,null,null,null,null,null,null,"25-255"]
["25-260",null,null,null,null,null,null,null,"25-260"]
["25-261",null,null,null,null,null,null,null,"25-261"]
["25-265",null,null,null,null,null,null,null,"25-265"]
["25-275",null,null,null,null,null,null,null,"25-275"]
["25-280",null,null,null,null,null,null,null,"25-280"]
["25-280",null,null,null,null,null,null,null,"25-280"]
["26-290",null,null,null,null,null,null,null,"26-290"]
["26-291",null,null,null,null,null,null,null,"26-291"]
["26-292",null,null,null,null,null,null,null,"26-292"]
["26-293",null,null,null,null,null,null,null,"26-293"]
["26-294",null,null,null,null,null,null,null,"26-294"]
["26-295",null,null,null,null,null,null,null,"26-295"]
["26-297",null,null,null,null,null,null,null,"26-297"]
["26-300",null,null,null,null,null,null,null,"26-300"]
["26-305",null,null,null,null,null,null,null,"26-305"]
["26-310",null,null,null,null,null,null,null,"26-310"]
["26-315",null,null,null,null,null,null,null,"26-315"]
["26-320",null,null,null,null,null,null,null,"26-320"]
["26-325",null,null,null,null,null,null,null,"26-325"]
["27-330",null,null,null,null,null,null,null,"27-330"]
["27-331",null,null,null,null,null,null,null,"27-331"]
["27-332",null,null,null,null,null,null,null,"27-332"]
["27-333",null,null,null,null,null,null,null,"27-333"]
["27-334",null,null,null,null,null,null,null,"27-334"]
["27-335",null,null,null,null,null,null,null,"27-335"]
["27-340",null,null,null,null,null,null,null,"27-340"]
["27-365",null,null,null,null,null,null,null,"27-365"]
["28-370",null,null,null,null,null,null,null,"28-370"]
["28-371",null,null,null,null,null,null,null,"28-371"]
["28-372",null,null,null,null,null,null,null,"28-372"]
["28-373",null,null,null,null,null,null,null,"28-373"]
["28-374",null,null,null,null,null,null,null,"28-374"]
["28-375",null,null,null,null,null,null,null,"28-375"]
["28-380",null,null,null,null,null,null,null,"28-380"]
["29-392",null,null,null,null,null,null,null,"29-392"]
["43-490",null,null,null,null,null,null,null,"43-490"]
["43-495",null,null,null,null,null,null,null,"43-495"]
["22-196",null,null,null,null,null,null,null,"22-196"]
["22-197",null,null,null,null,null,null,null,"22-197"]
["22-198",null,null,null,null,null,null,null,"22-198"]
["22-199",null,null,null,null,null,null,null,"22-199"]
["22-200",null,null,null,null,null,null,null,"22-200"]
["22-201",null,null,null,null,null,null,null,"22-201"]
["22-202",null,null,null,null,null,null,null,"22-202"]
["22-203",null,null,null,null,null,null,null,"22-203"]
["22-204",null,null,null,null,null,null,null,"22-204"]
["22-205",null,null,null,null,null,null,null,"22-205"]
["22-206",null,null,null,null,null,null,null,"22-206"]
["22-207",null,null,null,null,null,null,null,"22-207"]
["22-208",null,null,null,null,null,null,null,"22-208"]
["22-209",null,null,null,null,null,null,null,"22-209"]
["31-430",null,null,null,null,null,null,null,"31-430"]
["31-435",null,null,null,null,null,null,null,"31-435"]
["31-440",null,null,null,null,null,null,null,"31-440"]
["31-445",null,null,null,null,null,null,null,"31-445"]
["31-446",null,null,null,null,null,null,null,"31-446"]
["31-447",null,null,null,null,null,null,null,"31-447"]
["31-450",null,null,null,null,null,null,null,"31-450"]
["31-455",null,null,null,null,null,null,null,"31-455"]
["31-460",null,null,null,null,null,null,null,"31-460"]
["32-465",null,null,null,null,null,null,null,"32-465"]

{"sheet":"Other Codes","index":5,"n_rows":782,"n_cols":14,"rows_kept":782,"cut":false,"hidden":true,"merged":[]}
["Grants","All 9","all 24,25","Utility","Revenues",31,"31 (20-24)","Appropriations","32, 32a","32b",33,"Open Space","43 (Rev)","43 (App)"]
[null,"10-501","40-501",null,null,"08-504","08-520",null,"55-501","55-501","55-543",null,"54-114","54-940"]
[null,"10-502","40-502",null,null,"08-506",null,null,"55-502","55-502","55-544",null,"54-124","54-945"]
[null,"10-503","40-503",null,null,"08-507",null,null,"55-503","55-503","55-550",null,"54-176"]
[null,"10-504","40-504",null,null,"08-508",null,null,"55-504","55-504",null,null,"54-211"]
[null,"10-505","40-505",null,null,"08-509",null,null,"55-505","55-505"]
[null,"10-506","40-506",null,null,"08-510",null,null,null,"55-513"]
[null,"10-507","40-507",null,null,"08-511",null,null,null,"55-514"]
[null,"10-508","40-508",null,null,"08-512",null,null,null,"55-515"]
[null,"10-509","40-509",null,null,"08-515",null,null,null,"55-524"]
[null,"10-510","40-510",null,null,"08-740",null,null,null,"55-525"]
[null,"10-511","40-511"]
[null,"10-512","40-512"]
[null,"10-513","40-513"]
[null,"10-514","40-514"]
[null,"10-515","40-515"]
[null,"10-516","40-516"]
[null,"10-517","40-517"]
[null,"10-518","40-518"]
[null,"10-519","40-519"]
[null,"10-520","40-520"]
[null,"10-521","40-521"]
[null,"10-522","40-522"]
[null,"10-523","40-523"]
[null,"10-524","40-524"]
[null,"10-525","40-525"]
[null,"10-526","40-526"]
[null,"10-527","40-527"]
[null,"10-528","40-528"]
[null,"10-529","40-529"]
[null,"10-530","40-530"]
[null,"10-531","40-531"]
[null,"10-532","40-532"]
[null,"10-533","40-533"]
[null,"10-534","40-534"]
[null,"10-535","40-535"]
[null,"10-536","40-536"]
[null,"10-537","40-537"]
[null,"10-538","40-538"]
[null,"10-539","40-539"]
[null,"10-540","40-540"]
[null,"10-541","40-541"]
[null,"10-542","40-542"]
[null,"10-543","40-543"]
[null,"10-544","40-544"]
[null,"10-545","40-545"]
[null,"10-546","40-546"]
[null,"10-547","40-547"]
[null,"10-548","40-548"]
[null,"10-549","40-549"]
[null,"10-550","40-550"]
[null,"10-551","40-551"]
[null,"10-552","40-552"]
[null,"10-553","40-553"]
[null,"10-554","40-554"]
[null,"10-555","40-555"]
[null,"10-556","40-556"]
[null,"10-557","40-557"]
[null,"10-558","40-558"]
[null,"10-559","40-559"]
[null,"10-560","40-560"]
[null,"10-561","40-561"]
[null,"10-562","40-562"]
[null,"10-563","40-563"]
[null,"10-564","40-564"]
[null,"10-565","40-565"]
[null,"10-566","40-566"]
[null,"10-567","40-567"]
[null,"10-568","40-568"]
[null,"10-569","40-569"]
[null,"10-570","40-570"]
[null,"10-571","40-571"]
[null,"10-572","40-572"]
[null,"10-573","40-573"]
[null,"10-574","40-574"]
[null,"10-575","40-575"]
[null,"10-576","40-576"]
[null,"10-577","40-577"]
[null,"10-578","40-578"]
[null,"10-579","40-579"]
[null,"10-580","40-580"]
[null,"10-581","40-581"]
[null,"10-582","40-582"]
[null,"10-583","40-583"]
[null,"10-584","40-584"]
[null,"10-585","40-585"]
[null,"10-586","40-586"]
[null,"10-587","40-587"]
[null,"10-588","40-588"]
[null,"10-589","40-589"]
[null,"10-590","40-590"]
[null,"10-591","40-591"]
[null,"10-592","40-592"]
[null,"10-593","40-593"]
[null,"10-594","40-594"]
[null,"10-595","40-595"]
[null,"10-596","40-596"]
[null,"10-597","40-597"]
[null,"10-598","40-598"]
[null,"10-599","40-599"]
[null,"10-600","40-600"]
[null,"10-601","40-601"]
[null,"10-602","40-602"]
[null,"10-603","40-603"]
[null,"10-604","40-604"]
[null,"10-605","40-605"]
[null,"10-606","40-606"]
[null,"10-607","40-607"]
[null,"10-608","40-608"]
[null,"10-609","40-609"]
[null,"10-610","40-610"]
[null,"10-611","40-611"]
[null,"10-612","40-612"]
[null,"10-613","40-613"]
[null,"10-614","40-614"]
[null,"10-615","40-615"]
[null,"10-616","40-616"]
[null,"10-617","40-617"]
[null,"10-618","40-618"]
[null,"10-619","40-619"]
[null,"10-620","40-620"]
[null,"10-621","40-621"]
[null,"10-622","40-622"]
[null,"10-623","40-623"]
[null,"10-624","40-624"]
[null,"10-625","40-625"]
[null,"10-626","40-626"]
[null,"10-627","40-627"]
[null,"10-628","40-628"]
[null,"10-629","40-629"]
[null,"10-630","40-630"]
[null,"10-631","40-631"]
[null,"10-632","40-632"]
[null,"10-633","40-633"]
[null,"10-634","40-634"]
[null,"10-635","40-635"]
[null,"10-636","40-636"]
[null,"10-637","40-637"]
[null,"10-638","40-638"]
[null,"10-639","40-639"]
[null,"10-640","40-640"]
[null,"10-641","40-641"]
[null,"10-642","40-642"]
[null,"10-643","40-643"]
[null,"10-644","40-644"]
[null,"10-645","40-645"]
[null,"10-646","40-646"]
[null,"10-647","40-647"]
[null,"10-648","40-648"]
[null,"10-649","40-649"]
[null,"10-650","40-650"]
[null,"10-651","40-651"]
[null,"10-652","40-652"]
[null,"10-653","40-653"]
[null,"10-654","40-654"]
[null,"10-655","40-655"]
[null,"10-656","40-656"]
[null,"10-657","40-657"]
[null,"10-658","40-658"]
[null,"10-659","40-659"]
[null,"10-660","40-660"]
[null,"10-661","40-661"]
[null,"10-662","40-662"]
[null,"10-663","40-663"]
[null,"10-664","40-664"]
[null,"10-665","40-665"]
[null,"10-666","40-666"]
[null,"10-667","40-667"]
[null,"10-668","40-668"]
[null,"10-669","40-669"]
[null,"10-670","40-670"]
[null,"10-671","40-671"]
[null,"10-672","40-672"]
[null,"10-673","40-673"]
[null,"10-674","40-674"]
[null,"10-675","40-675"]
[null,"10-676","40-676"]
[null,"10-677","40-677"]
[null,"10-678","40-678"]
[null,"10-679","40-679"]
[null,"10-680","40-680"]
[null,"10-681","40-681"]
[null,"10-682","40-682"]
[null,"10-683","40-683"]
[null,"10-684","40-684"]
[null,"10-685","40-685"]
[null,"10-686","40-686"]
[null,"10-687","40-687"]
[null,"10-688","40-688"]
[null,"10-689","40-689"]
[null,"10-690","40-690"]
[null,"10-691","40-691"]
[null,"10-692","40-692"]
[null,"10-693","40-693"]
[null,"10-694","40-694"]
[null,"10-695","40-695"]
[null,"10-696","40-696"]
[null,"10-697","40-697"]
[null,"10-698","40-698"]
[null,"10-699","40-699"]
[null,"10-700","40-700"]
[null,"10-701","40-701"]
[null,"10-702","40-702"]
[null,"10-703","40-703"]
[null,"10-704","40-704"]
[null,"10-705","40-705"]
[null,"10-706","40-706"]
[null,"10-707","40-707"]
[null,"10-708","40-708"]
[null,"10-709","40-709"]
[null,"10-710","40-710"]
[null,"10-711","40-711"]
[null,"10-712","40-712"]
[null,"10-713","40-713"]
[null,"10-714","40-714"]
[null,"10-715","40-715"]
[null,"10-716","40-716"]
[null,"10-717","40-717"]
[null,"10-718","40-718"]
[null,"10-719","40-719"]
[null,"10-720","40-720"]
[null,"10-721","40-721"]
[null,"10-722","40-722"]
[null,"10-723","40-723"]
[null,"10-724","40-724"]
[null,"10-725","40-725"]
[null,"10-726","40-726"]
[null,"10-727","40-727"]
[null,"10-728","40-728"]
[null,"10-729","40-729"]
[null,"10-730","40-730"]
[null,"10-731","40-731"]
[null,"10-732","40-732"]
[null,"10-733","40-733"]
[null,"10-734","40-734"]
[null,"10-735","40-735"]
[null,"10-736","40-736"]
[null,"10-737","40-737"]
[null,"10-738","40-738"]
[null,"10-739","40-739"]
[null,"10-740","40-740"]
[null,"10-741","40-741"]
[null,"10-742","40-742"]
[null,"10-743","40-743"]
[null,"10-744","40-744"]
[null,"10-745","40-745"]
[null,"10-746","40-746"]
[null,"10-747","40-747"]
[null,"10-748","40-748"]
[null,"10-749","40-749"]
[null,"10-750","40-750"]
[null,"10-751","40-751"]
[null,"10-752","40-752"]
[null,"10-753","40-753"]
[null,"10-754","40-754"]
[null,"10-755","40-755"]
[null,"10-756","40-756"]
[null,"10-757","40-757"]
[null,"10-758","40-758"]
[null,"10-759","40-759"]
[null,"10-760","40-760"]
[null,"10-761","40-761"]
[null,"10-762","40-762"]
[null,"10-763","40-763"]
[null,"10-764","40-764"]
[null,"10-765","40-765"]
[null,"10-766","40-766"]
[null,"10-767","40-767"]
[null,"10-768","40-768"]
[null,"10-769","40-769"]
[null,"10-770","40-770"]
[null,"10-771","40-771"]
[null,"10-772","40-772"]
[null,"10-773","40-773"]
[null,"10-774","40-774"]
[null,"10-775","40-775"]
[null,"10-776","40-776"]
[null,"10-777","40-777"]
[null,"10-778","40-778"]
[null,"10-779","40-779"]
[null,"10-780","40-780"]
[null,"10-781","40-781"]
[null,"10-782","40-782"]
[null,"10-783","40-783"]
[null,"10-784","40-784"]
[null,"10-785","40-785"]
[null,"10-786","40-786"]
[null,"10-787","40-787"]
[null,"10-788","40-788"]
[null,"10-789","40-789"]
[null,"10-790","40-790"]
[null,"10-791","40-791"]
[null,"10-792","40-792"]
[null,"10-793","40-793"]
[null,"10-794","40-794"]
[null,"10-795","40-795"]
[null,"10-796","40-796"]
[null,"10-797","40-797"]
[null,"10-798","40-798"]
[null,"10-799","40-799"]
[null,"10-800","40-800"]
[null,"10-801","40-801"]
[null,"10-802","40-802"]
[null,"10-803","40-803"]
[null,"10-804","40-804"]
[null,"10-805","40-805"]
[null,"10-806","40-806"]
[null,"10-807","40-807"]
[null,"10-808","40-808"]
[null,"10-809","40-809"]
[null,"10-810","40-810"]
[null,"10-811","40-811"]
[null,"10-812","40-812"]
[null,"10-813","40-813"]
[null,"10-814","40-814"]
[null,"10-815","40-815"]
[null,"10-816","40-816"]
[null,"10-817","40-817"]
[null,"10-818","40-818"]
[null,"10-819","40-819"]
[null,"10-820","40-820"]
[null,"10-821","40-821"]
[null,"10-822","40-822"]
[null,"10-823","40-823"]
[null,"10-824","40-824"]
[null,"10-825","40-825"]
[null,"10-826","40-826"]
[null,"10-827","40-827"]
[null,"10-828","40-828"]
[null,"10-829","40-829"]
[null,"10-830","40-830"]
[null,"10-831","40-831"]
[null,"10-832","40-832"]
[null,"10-833","40-833"]
[null,"10-834","40-834"]
[null,"10-835","40-835"]
[null,"10-836","40-836"]
[null,"10-837","40-837"]
[null,"10-838","40-838"]
[null,"10-839","40-839"]
[null,"10-840","40-840"]
[null,"10-841","40-841"]
[null,"10-842","40-842"]
[null,"10-843","40-843"]
[null,"10-844","40-844"]
[null,"10-845","40-845"]
[null,"10-846","40-846"]
[null,"10-847","40-847"]
[null,"10-848","40-848"]
[null,"10-849","40-849"]
[null,"10-850","40-850"]
[null,"10-851","40-851"]
[null,"10-852","40-852"]
[null,"10-853","40-853"]
[null,"10-854","40-854"]
[null,"10-855","40-855"]
[null,"10-856","40-856"]
[null,"10-857","40-857"]
[null,"10-858","40-858"]
[null,"10-859","40-859"]
[null,"10-860","40-860"]
[null,"10-861","40-861"]
[null,"10-862","40-862"]
[null,"10-863","40-863"]
[null,"10-864","40-864"]
[null,"10-865","40-865"]
[null,"10-866","40-866"]
[null,"10-867","40-867"]
[null,"10-868","40-868"]
[null,"10-869","40-869"]
[null,"10-870","40-870"]
[null,"10-871","40-871"]
[null,"10-872","40-872"]
[null,"10-873","40-873"]
[null,"10-874","40-874"]
[null,"10-875","40-875"]
[null,"10-876","40-876"]
[null,"10-877","40-877"]
[null,"10-878","40-878"]
[null,"10-879","40-879"]
[null,"10-880","40-880"]
[null,"10-881","40-881"]
[null,"10-882","40-882"]
[null,"10-883","40-883"]
[null,"10-884","40-884"]
[null,"10-885","40-885"]
[null,"10-886","40-886"]
[null,"10-887","40-887"]
[null,"10-888","40-888"]
[null,"10-889","40-889"]
[null,"10-890","40-890"]
[null,"12-501","41-501"]
[null,"12-502","41-502"]
[null,"12-503","41-503"]
[null,"12-504","41-504"]
[null,"12-505","41-505"]
[null,"12-506","41-506"]
[null,"12-507","41-507"]
[null,"12-508","41-508"]
[null,"12-509","41-509"]
[null,"12-510","41-510"]
[null,"12-511","41-511"]
[null,"12-512","41-512"]
[null,"12-513","41-513"]
[null,"12-514","41-514"]
[null,"12-515","41-515"]
[null,"12-516","41-516"]
[null,"12-517","41-517"]
[null,"12-518","41-518"]
[null,"12-519","41-519"]
[null,"12-520","41-520"]
[null,"12-521","41-521"]
[null,"12-522","41-522"]
[null,"12-523","41-523"]
[null,"12-524","41-524"]
[null,"12-525","41-525"]
[null,"12-526","41-526"]
[null,"12-527","41-527"]
[null,"12-528","41-528"]
[null,"12-529","41-529"]
[null,"12-530","41-530"]
[null,"12-531","41-531"]
[null,"12-532","41-532"]
[null,"12-533","41-533"]
[null,"12-534","41-534"]
[null,"12-535","41-535"]
[null,"12-536","41-536"]
[null,"12-537","41-537"]
[null,"12-538","41-538"]
[null,"12-539","41-539"]
[null,"12-540","41-540"]
[null,"12-541","41-541"]
[null,"12-542","41-542"]
[null,"12-543","41-543"]
[null,"12-544","41-544"]
[null,"12-545","41-545"]
[null,"12-546","41-546"]
[null,"12-547","41-547"]
[null,"12-548","41-548"]
[null,"12-549","41-549"]
[null,"12-550","41-550"]
[null,"12-551","41-551"]
[null,"12-552","41-552"]
[null,"12-553","41-553"]
[null,"12-554","41-554"]
[null,"12-555","41-555"]
[null,"12-556","41-556"]
[null,"12-557","41-557"]
[null,"12-558","41-558"]
[null,"12-559","41-559"]
[null,"12-560","41-560"]
[null,"12-561","41-561"]
[null,"12-562","41-562"]
[null,"12-563","41-563"]
[null,"12-564","41-564"]
[null,"12-565","41-565"]
[null,"12-566","41-566"]
[null,"12-567","41-567"]
[null,"12-568","41-568"]
[null,"12-569","41-569"]
[null,"12-570","41-570"]
[null,"12-571","41-571"]
[null,"12-572","41-572"]
[null,"12-573","41-573"]
[null,"12-574","41-574"]
[null,"12-575","41-575"]
[null,"12-576","41-576"]
[null,"12-577","41-577"]
[null,"12-578","41-578"]
[null,"12-579","41-579"]
[null,"12-580","41-580"]
[null,"12-581","41-581"]
[null,"12-582","41-582"]
[null,"12-583","41-583"]
[null,"12-584","41-584"]
[null,"12-585","41-585"]
[null,"12-586","41-586"]
[null,"12-587","41-587"]
[null,"12-588","41-588"]
[null,"12-589","41-589"]
[null,"12-590","41-590"]
[null,"12-591","41-591"]
[null,"12-592","41-592"]
[null,"12-593","41-593"]
[null,"12-594","41-594"]
[null,"12-595","41-595"]
[null,"12-596","41-596"]
[null,"12-597","41-597"]
[null,"12-598","41-598"]
[null,"12-599","41-599"]
[null,"12-600","41-600"]
[null,"12-601","41-601"]
[null,"12-602","41-602"]
[null,"12-603","41-603"]
[null,"12-604","41-604"]
[null,"12-605","41-605"]
[null,"12-606","41-606"]
[null,"12-607","41-607"]
[null,"12-608","41-608"]
[null,"12-609","41-609"]
[null,"12-610","41-610"]
[null,"12-611","41-611"]
[null,"12-612","41-612"]
[null,"12-613","41-613"]
[null,"12-614","41-614"]
[null,"12-615","41-615"]
[null,"12-616","41-616"]
[null,"12-617","41-617"]
[null,"12-618","41-618"]
[null,"12-619","41-619"]
[null,"12-620","41-620"]
[null,"12-621","41-621"]
[null,"12-622","41-622"]
[null,"12-623","41-623"]
[null,"12-624","41-624"]
[null,"12-625","41-625"]
[null,"12-626","41-626"]
[null,"12-627","41-627"]
[null,"12-628","41-628"]
[null,"12-629","41-629"]
[null,"12-630","41-630"]
[null,"12-631","41-631"]
[null,"12-632","41-632"]
[null,"12-633","41-633"]
[null,"12-634","41-634"]
[null,"12-635","41-635"]
[null,"12-636","41-636"]
[null,"12-637","41-637"]
[null,"12-638","41-638"]
[null,"12-639","41-639"]
[null,"12-640","41-640"]
[null,"12-641","41-641"]
[null,"12-642","41-642"]
[null,"12-643","41-643"]
[null,"12-644","41-644"]
[null,"12-645","41-645"]
[null,"12-646","41-646"]
[null,"12-647","41-647"]
[null,"12-648","41-648"]
[null,"12-649","41-649"]
[null,"12-650","41-650"]
[null,"12-651","41-651"]
[null,"12-652","41-652"]
[null,"12-653","41-653"]
[null,"12-654","41-654"]
[null,"12-655","41-655"]
[null,"12-656","41-656"]
[null,"12-657","41-657"]
[null,"12-658","41-658"]
[null,"12-659","41-659"]
[null,"12-660","41-660"]
[null,"12-661","41-661"]
[null,"12-662","41-662"]
[null,"12-663","41-663"]
[null,"12-664","41-664"]
[null,"12-665","41-665"]
[null,"12-666","41-666"]
[null,"12-667","41-667"]
[null,"12-668","41-668"]
[null,"12-669","41-669"]
[null,"12-670","41-670"]
[null,"12-671","41-671"]
[null,"12-672","41-672"]
[null,"12-673","41-673"]
[null,"12-674","41-674"]
[null,"12-675","41-675"]
[null,"12-676","41-676"]
[null,"12-677","41-677"]
[null,"12-678","41-678"]
[null,"12-679","41-679"]
[null,"12-680","41-680"]
[null,"12-681","41-681"]
[null,"12-682","41-682"]
[null,"12-683","41-683"]
[null,"12-684","41-684"]
[null,"12-685","41-685"]
[null,"12-686","41-686"]
[null,"12-687","41-687"]
[null,"12-688","41-688"]
[null,"12-689","41-689"]
[null,"12-690","41-690"]
[null,"12-691","41-691"]
[null,"12-692","41-692"]
[null,"12-693","41-693"]
[null,"12-694","41-694"]
[null,"12-695","41-695"]
[null,"12-696","41-696"]
[null,"12-697","41-697"]
[null,"12-698","41-698"]
[null,"12-699","41-699"]
[null,"12-700","41-700"]
[null,"12-701","41-701"]
[null,"12-702","41-702"]
[null,"12-703","41-703"]
[null,"12-704","41-704"]
[null,"12-705","41-705"]
[null,"12-706","41-706"]
[null,"12-707","41-707"]
[null,"12-708","41-708"]
[null,"12-709","41-709"]
[null,"12-710","41-710"]
[null,"12-711","41-711"]
[null,"12-712","41-712"]
[null,"12-713","41-713"]
[null,"12-714","41-714"]
[null,"12-715","41-715"]
[null,"12-716","41-716"]
[null,"12-717","41-717"]
[null,"12-718","41-718"]
[null,"12-719","41-719"]
[null,"12-720","41-720"]
[null,"12-721","41-721"]
[null,"12-722","41-722"]
[null,"12-723","41-723"]
[null,"12-724","41-724"]
[null,"12-725","41-725"]
[null,"12-726","41-726"]
[null,"12-727","41-727"]
[null,"12-728","41-728"]
[null,"12-729","41-729"]
[null,"12-730","41-730"]
[null,"12-731","41-731"]
[null,"12-732","41-732"]
[null,"12-733","41-733"]
[null,"12-734","41-734"]
[null,"12-735","41-735"]
[null,"12-736","41-736"]
[null,"12-737","41-737"]
[null,"12-738","41-738"]
[null,"12-739","41-739"]
[null,"12-740","41-740"]
[null,"12-741","41-741"]
[null,"12-742","41-742"]
[null,"12-743","41-743"]
[null,"12-744","41-744"]
[null,"12-745","41-745"]
[null,"12-746","41-746"]
[null,"12-747","41-747"]
[null,"12-748","41-748"]
[null,"12-749","41-749"]
[null,"12-750","41-750"]
[null,"12-751","41-751"]
[null,"12-752","41-752"]
[null,"12-753","41-753"]
[null,"12-754","41-754"]
[null,"12-755","41-755"]
[null,"12-756","41-756"]
[null,"12-757","41-757"]
[null,"12-758","41-758"]
[null,"12-759","41-759"]
[null,"12-760","41-760"]
[null,"12-761","41-761"]
[null,"12-762","41-762"]
[null,"12-763","41-763"]
[null,"12-764","41-764"]
[null,"12-765","41-765"]
[null,"12-766","41-766"]
[null,"12-767","41-767"]
[null,"12-768","41-768"]
[null,"12-769","41-769"]
[null,"12-770","41-770"]
[null,"12-771","41-771"]
[null,"12-772","41-772"]
[null,"12-773","41-773"]
[null,"12-774","41-774"]
[null,"12-775","41-775"]
[null,"12-776","41-776"]
[null,"12-777","41-777"]
[null,"12-778","41-778"]
[null,"12-779","41-779"]
[null,"12-780","41-780"]
[null,"12-781","41-781"]
[null,"12-782","41-782"]
[null,"12-783","41-783"]
[null,"12-784","41-784"]
[null,"12-785","41-785"]
[null,"12-786","41-786"]
[null,"12-787","41-787"]
[null,"12-788","41-788"]
[null,"12-789","41-789"]
[null,"12-790","41-790"]
[null,"12-791","41-791"]
[null,"12-792","41-792"]
[null,"12-793","41-793"]
[null,"12-794","41-794"]
[null,"12-795","41-795"]
[null,"12-796","41-796"]
[null,"12-797","41-797"]
[null,"12-798","41-798"]
[null,"12-799","41-799"]
[null,"12-800","41-800"]
[null,"12-801","41-801"]
[null,"12-802","41-802"]
[null,"12-803","41-803"]
[null,"12-804","41-804"]
[null,"12-805","41-805"]
[null,"12-806","41-806"]
[null,"12-807","41-807"]
[null,"12-808","41-808"]
[null,"12-809","41-809"]
[null,"12-810","41-810"]
[null,"12-811","41-811"]
[null,"12-812","41-812"]
[null,"12-813","41-813"]
[null,"12-814","41-814"]
[null,"12-815","41-815"]
[null,"12-816","41-816"]
[null,"12-817","41-817"]
[null,"12-818","41-818"]
[null,"12-819","41-819"]
[null,"12-820","41-820"]
[null,"12-821","41-821"]
[null,"12-822","41-822"]
[null,"12-823","41-823"]
[null,"12-824","41-824"]
[null,"12-825","41-825"]
[null,"12-826","41-826"]
[null,"12-827","41-827"]
[null,"12-828","41-828"]
[null,"12-829","41-829"]
[null,"12-830","41-830"]
[null,"12-831","41-831"]
[null,"12-832","41-832"]
[null,"12-833","41-833"]
[null,"12-834","41-834"]
[null,"12-835","41-835"]
[null,"12-836","41-836"]
[null,"12-837","41-837"]
[null,"12-838","41-838"]
[null,"12-839","41-839"]
[null,"12-840","41-840"]
[null,"12-841","41-841"]
[null,"12-842","41-842"]
[null,"12-843","41-843"]
[null,"12-844","41-844"]
[null,"12-845","41-845"]
[null,"12-846","41-846"]
[null,"12-847","41-847"]
[null,"12-848","41-848"]
[null,"12-849","41-849"]
[null,"12-850","41-850"]
[null,"12-851","41-851"]
[null,"12-852","41-852"]
[null,"12-853","41-853"]
[null,"12-854","41-854"]
[null,"12-855","41-855"]
[null,"12-856","41-856"]
[null,"12-857","41-857"]
[null,"12-858","41-858"]
[null,"12-859","41-859"]
[null,"12-860","41-860"]
[null,"12-861","41-861"]
[null,"12-862","41-862"]
[null,"12-863","41-863"]
[null,"12-864","41-864"]
[null,"12-865","41-865"]
[null,"12-866","41-866"]
[null,"12-867","41-867"]
[null,"12-868","41-868"]
[null,"12-869","41-869"]
[null,"12-870","41-870"]
[null,"12-871","41-871"]
[null,"12-872","41-872"]
[null,"12-873","41-873"]
[null,"12-874","41-874"]
[null,"12-875","41-875"]
[null,"12-876","41-876"]
[null,"12-877","41-877"]
[null,"12-878","41-878"]
[null,"12-879","41-879"]
[null,"12-880","41-880"]
[null,"12-881","41-881"]
[null,"12-882","41-882"]
[null,"12-883","41-883"]
[null,"12-884","41-884"]
[null,"12-885","41-885"]
[null,"12-886","41-886"]
[null,"12-887","41-887"]
[null,"12-888","41-888"]
[null,"12-889","41-889"]
[null,"12-890","41-890"]
[null,null,"41-899"]

{"sheet":"Ranges","index":6,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["SeventeenA","Twenty-Five"]
[12,"20"]
[13,"20a"]
[14,"21"]
[15,"22"]
["15a","22a"]
["15b","22b"]
["15c","23"]
["15d","24"]
["15e","24a"]
["15f","24b"]
["15g","24c"]
["15h","24d"]
["15i","24e"]
["15j","24f"]
["15k","24g"]
["15l","24h"]
["15m","24i"]
["15n"]
[16]
["16a"]

{"sheet":"Advertisement","index":7,"n_rows":191,"n_cols":20,"rows_kept":191,"cut":false,"hidden":false,"merged":[[136,3,136,10],[189,6,189,12],[155,3,155,14],[178,12,178,15],[179,5,179,7],[179,11,179,12],[171,3,171,14],[54,7,54,9],[55,3,55,10],[55,11,55,14],[183,10,183,13],[184,3,184,6],[184,8,184,10],[136,11,136,14],[143,3,143,10],[95,7,95,9],[96,3,96,10],[96,11,96,14],[103,3,103,10],[115,7,115,9],[116,11,116,14],[123,3,123,10],[135,7,135,9],[190,3,190,6],[190,9,190,11],[5,3,5,14],[180,3,180,5],[180,7,180,9],[188,8,188,13],[179,8,179,10],[62,3,62,10],[75,7,75,9],[76,3,76,10],[163,3,163,14],[116,3,116,10],[33,7,33,9],[76,11,76,14],[83,3,83,10],[41,3,41,10],[0,3,0,14],[8,3,8,10],[21,3,21,10],[34,3,34,10],[34,11,34,14],[8,11,8,14],[2,5,2,7],[3,4,3,5],[2,8,2,9]]}
[null,null,null,{"$f":"'Key Inputs'!E34&\"  Municipal  Budget\"","v":"2020  Municipal  Budget"}]
[]
[null,null,null,"of the",null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,null,"of",null,null,{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,"County of"]
[null,null,null,null,{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,null,{"$f":"\"for the fiscal year \"&'Key Inputs'!E34&\".\"","v":"for the fiscal year 2020."}]
[]
[null,null,null,"Revenue and Appropriations Summaries"]
[]
[]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,{"$f":"L10-1","v":2019},null,null,null,null,null,"The Advertisement tab is not locked, allowing for users to edit formulas and/or the template. "]
[null,null,null,"1.","Surplus",null,null,null,null,null,null,{"$f":"+'4'!I7","v":4000000},null,{"$f":"+'4'!J7","v":3600000}]
[null,null,null,"2.","Total Miscellaneous Revenues",null,null,null,null,null,null,{"$f":"+'11'!I18","v":4585941.43},null,{"$f":"+'11'!J18","v":4329586.9399999995}]
[null,null,null,"3.","Receipts from Delinquent Taxes",null,null,null,null,null,null,{"$f":"+'11'!I19","v":262760},null,{"$f":"+'11'!J19","v":233000}]
[null,null,null,"4.","a) Local Tax for Municipal Purposes",null,null,null,null,null,null,{"$f":"+'11'!I22","v":18486353.5},null,{"$f":"+'11'!J22","v":18121973.5}]
[null,null,null,null,"b) Addition to Local School District Tax",null,null,null,null,null,null,{"$f":"+'11'!I23","v":0},null,{"$f":"+'11'!J23","v":0}]
[null,null,null,null,"c) Minimum Library Tax",null,null,null,null,null,null,{"$f":"+'11'!I24","v":0},null,{"$f":"+'11'!J24","v":0}]
[null,null,null,null,"             Tot Amt to be Rsd by Taxes for Sup of Muni Bnd",null,null,null,null,null,null,{"$f":"SUM(L14:L16)","v":18486353.5},null,{"$f":"SUM(N14:N15)","v":18121973.5}]
[null,null,null,"                 ","                           Total General Revenues",null,null,null,null,null,null,{"$f":"SUM(L11:L13)+L17","v":27335054.93},null,{"$f":"SUM(N11:N13)+N17","v":26284560.439999998}]
[]
[]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"},null,null," "]
[null,null,null,"1.","Operating Expenses: ",null,"Salaries & Wages",null,null,null,null,{"$f":"+'17a'!J25+'25'!J25","v":11108857},null,{"$f":"+'17a'!K25+'25'!K25","v":10712243}]
[null,null,null,null,null,null,"Other Expenses",null,null,null,null,{"$f":"+'17a'!J26+'25'!J26","v":9471887.9299999997},null,{"$f":"+'17a'!K26+'25'!K26","v":9286042.4399999995}]
[null,null,null,"2.","Deferred Charges & Other Appropriations",null,null,null,null,null,null,{"$f":"+'30'!J8+'30'!J18+'30'!J19+'30'!J20+'19'!J20","v":2389810},null,{"$f":"+'30'!K8+'30'!K18+'30'!K19+'30'!K20+'19'!K20","v":2392875}]
[null,null,null,"3.","Capital Improvements",null,null,null,null,null,null,{"$f":"+'30'!J16","v":97000},null,{"$f":"+'30'!K16","v":140000}]
[null,null,null,"4. ","Debt Service (Include for School Purposes)",null,null,null,null,null,null,{"$f":"+'30'!J17+'29'!J15","v":2597500},null,{"$f":"+'30'!K17+'29'!K15","v":2148400}]
[null,null,null,"5.","Reserve for Uncollected Taxes",null,null,null,null,null,2248746.75,{"$f":"+'30'!J23","v":1670000},null,{"$f":"+'29'!K24","v":1605000}]
[null,null,null,null,"                       Total General Appropriations",null,null,null,null,null,null,{"$f":"SUM(L23:L28)","v":27335054.93},null,{"$f":"SUM(N23:N28)","v":26284560.439999998}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E39","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":"2020"},null,{"$f":"N10","v":2019}]
[null,null,null,"1.","Surplus"]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L37:L39)","v":0},null,{"$f":"SUM(N37:N39)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L43:L48)","v":0},null,{"$f":"SUM(N43:N48)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E40","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L36","v":"2020"},null,{"$f":"N36","v":2019}]
[null,null,null,"1.","Surplus",null,null,null,null,null,null,{"$f":"+'31-Utility1'!J7","v":0},null,{"$f":"+'31-Utility1'!K7","v":0}]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L58:L60)","v":0},null,{"$f":"SUM(N58:N60)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L64:L69)","v":0},null,{"$f":"SUM(N64:N69)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E41","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L57","v":"2020"},null,{"$f":"N57","v":2019}]
[null,null,null,"1.","Surplus"]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L79:L81)","v":0},null,{"$f":"SUM(N79:N81)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L85:L90)","v":0},null,{"$f":"SUM(N85:N90)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E42","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L77","v":"Anticipated"},null,{"$f":"N77","v":0}]
[null,null,null,"1.","Surplus"]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L99:L101)","v":0},null,{"$f":"SUM(N99:N101)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L105:L110)","v":0},null,{"$f":"SUM(N105:N110)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E43","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L97","v":"Anticipated"},null,{"$f":"N97","v":0}]
[null,null,null,"1.","Surplus"]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L119:L121)","v":0},null,{"$f":"SUM(N119:N121)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L125:L130)","v":0},null,{"$f":"SUM(N125:N130)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34&\" Dedicated\"","v":"2020 Dedicated"},{"$f":"+'Key Inputs'!E44","v":0},null,null,null,"Utility Budget"]
[null,null,null,"Summary of Revenues",null,null,null,null,null,null,null,"Anticipated"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L117","v":"Anticipated"},null,{"$f":"N117","v":0}]
[null,null,null,"1.","Surplus"]
[null,null,null,"2.","Miscellaneous Revenues"]
[null,null,null,"3.","Deficit  (General Budget)"]
[null,null,null,null,"                     Total Revenues",null,null,null,null,null,null,{"$f":"SUM(L139:L141)","v":0},null,{"$f":"SUM(N139:N141)","v":0}]
[]
[null,null,null,"Summary of Appropriations",null,null,null,null,null,null,null,{"$f":"L$10&\" Budget\"","v":"2020 Budget"},null,{"$f":"\"Final \"&N$10&\" Budget\"","v":"Final 2019 Budget"}]
[null,null,null,"1.","Operating Expenses:",null,"Salaries & Wages"]
[null,null,null,null,null,null,"Other Expenses"]
[null,null,null,"2.","Capital Improvements"]
[null,null,null,"3.","Debt Service"]
[null,null,null,"4.","Deferred Charges & Other Appropriations"]
[null,null,null,"5.","Surplus  (General Budget)"]
[null,null,null,"                               Total Appropriations",null,null,null,null,null,null,null,{"$f":"SUM(L145:L150)","v":0},null,{"$f":"SUM(N145:N150)","v":0}]
[null,null,null,"Total Number of Employees"]
[]
[]
[]
[null,null,null,"Balance of Outstanding Debt"]
[null,null,null,null,null,null,null,"General",null,null,null,{"$f":"+'Key Inputs'!E39","v":0},null,{"$f":"+'Key Inputs'!E40","v":0}," "]
[null,null,null,"Interest "]
[null,null,null,"Principal"]
[null,null,null,"Outstanding Balance",null,null,null,{"$f":"SUM(H158:H159)","v":0},null,null,null,{"$f":"SUM(L158:L159)","v":0},null,{"$f":"SUM(N158:N159)","v":0}]
[]
[]
[]
[null,null,null,"Balance of Outstanding Debt"]
[null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E41","v":0},null,null,null,{"$f":"+'Key Inputs'!E42","v":0},null,{"$f":"+'Key Inputs'!E43","v":0}]
[null,null,null,"Interest"]
[null,null,null,"Principal"]
[null,null,null,"Outstanding Balance",null,null,null,{"$f":"SUM(H166:H167)","v":0},null,null,null,{"$f":"SUM(L166:L167)","v":0},null,{"$f":"SUM(N166:N167)","v":0}]
[]
[]
[]
[null,null,null,"Balance of Outstanding Debt"]
[null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E44","v":0}]
[null,null,null,"Interest"]
[null,null,null,"Principal"]
[null,null,null,"Outstanding Balance",null,null,null,{"$f":"SUM(H174:H175)","v":0}]
[]
[]
[null,null,null,"Notice is hereby given that the budget and tax resolution was approved by the",null,null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E9","v":"COUNCIL MEMBERS"}]
[null,null,null,"of the",null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,null,"of",null,null,{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,", County of"]
[null,null,null,{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,null,"on",null,null,null,null,{"$f":"\", \"&'Key Inputs'!E34&\".\"","v":", 2020."}]
[]
[]
[null,null,null,"A hearing on the budget and tax resolution will be held at",null,null,null,null,null,null,null,null,null,null,", on"]
[null,null,null,null,null,null,null,{"$f":"\", \"&'Key Inputs'!E34&\" at\"","v":", 2020 at"},null,null,null,"o'clock PM at which time and place"]
[null,null,null,{"$f":"\"objections to the Budget and Tax Resolution for the year \"&'Key Inputs'!E34&\" may be presented by taxpayers or\"","v":"objections to the Budget and Tax Resolution for the year 2020 may be presented by taxpayers or"}]
[null,null,null,"other interested parties."]
[]
[null,null,null,"Copies of the budget are available in the office of ",null,null,null,null,null,null,null,null,null,null,"at"]
[null,null,null,"the Municipal Building,",null,null,null,null,null,null,null,null,null,"New Jersey,"]
[null,null,null,null,null,null,null,"during the hours of",null,null,null,null,"to",null,"."]

{"sheet":"Summary Data","index":8,"n_rows":70,"n_cols":15,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,1,1,8],[2,1,2,8],[3,10,3,14],[47,10,47,14],[46,1,46,8],[47,1,47,8]]}
[]
[null,{"$f":"'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[null,{"$f":"\"SUMMARY OF \"&'Key Inputs'!E34 &\" BUDGET\"","v":"SUMMARY OF 2020 BUDGET"}]
[null,null,null,null,null,null,null,null,null,null,"Future Budget Projections"]
[null,"Total Budget",null,null,null,null,null,{"$f":"+'11'!I26","v":27335054.93},{"$f":"SUM(I9:I53)","v":1},null,{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+K5+1","v":2021},{"$f":"+L5+1","v":2022},{"$f":"+M5+1","v":2023},{"$f":"+N5+1","v":2024}]
[]
[null,"Employee Costs:"]
[null,null,"Salaries & Wages"]
[null,null,null,"Sheet 17",null,null,{"$f":"+'17a'!J25","v":10715857},null,null,1.02,{"$f":"+G9*$J$9","v":10930174.140000001},{"$f":"+K9*$J$9","v":11148777.6228},11371753.175256001,11599188.238761121,11831172.003536344]
[null,null,null,"Sheet 25",null,null,{"$f":"+'25'!J25","v":393000},null,null,1.02,{"$f":"+G10*$J$9","v":400860},408877.2,417054.74400000001,425395.83888,433903.75565760001]
[null,null,null,null,"Total",null,null,{"$f":"SUM(G9:G10)","v":11108857},null,null,{"$f":"+K9+K10","v":11331034.140000001},{"$f":"+L9+L10","v":11557654.822799999},{"$f":"+M9+M10","v":11788807.919256002},{"$f":"+N9+N10","v":12024584.077641122},{"$f":"+O9+O10","v":12265075.759193944}]
[]
[null,null,"Social Security"]
[null,null,null,"Sheet 19",null,null,null,{"$f":"+'19'!J11","v":464000},null,1.02,{"$f":"+H14*$J$14","v":473280},{"$f":"+K14*$J$14","v":482745.60000000003},{"$f":"+L14*$J$14","v":492400.51200000005},{"$f":"+M14*$J$14","v":502248.52224000008},{"$f":"+N14*$J$14","v":512293.49268480006}]
[null,null,"Pensions etc."]
[null,null,null,"Sheet 19",null,null,null,{"$f":"+'19'!J10","v":518000},null,1.02,{"$f":"+H16*$J$16","v":528360},{"$f":"+K16*$J$16","v":538927.19999999995},{"$f":"+L16*$J$16","v":549705.74399999995},{"$f":"+M16*$J$16","v":560699.85887999996},{"$f":"+N16*$J$16","v":571913.8560576}]
[null,null,null,"Sheet 19",null,null,null,{"$f":"+'19'!J13","v":1300810},null,1.05,{"$f":"+J17*$H$17","v":1365850.5},{"$f":"+K17*$J$17","v":1434143.0250000001},{"$f":"+L17*$J$17","v":1505850.1762500003},{"$f":"+M17*$J$17","v":1581142.6850625004},{"$f":"+N17*$J$17","v":1660199.8193156256}]
[null,null,null,"Sheet 19",null,null,null,{"$f":"+'19'!J17","v":0}]
[null,null,null,"Sheet 20"]
[null,null,"Insurance"]
[null,null,null,"Sheet 15",null,null,null,{"$f":"+'15'!J23","v":3340500},null,1.06,{"$f":"+H21*$J$21","v":3540930},{"$f":"+K21*$J$21","v":3753385.8000000003},{"$f":"+L21*$J$21","v":3978588.9480000003},{"$f":"+M21*$J$21","v":4217304.2848800002},{"$f":"+N21*$J$21","v":4470342.5419728002}]
[null,null,"Direct Employee Costs",null,null,null,null,{"$f":"SUM(H11:H21)","v":16732167},{"$f":"+H22/H5","v":0.61211389707640873}]
[]
[null,"General Liability Insurance"]
[null,null,"Sheet 15",null,null,null,null,{"$f":"+'15'!J25","v":440440},{"$f":"+H25/H5","v":1.6112643677793408E-2},null,440440,447487.04,454646.83,461921.18,469311.92]
[]
[null,"Debt Service:"]
[null,null,"Sheet 27",null,null,null,null,{"$f":"+'27a'!J26","v":2597500},{"$f":"+H28/H5","v":9.5024502663401081E-2},null,2597500,2553500,2014650,1983450,1579025]
[]
[null,"Reserve for Uncollected Taxes:"]
[null,null,"Sheet 29",null,null,null,null,{"$f":"+'29'!J24","v":1670000},{"$f":"+H31/H5","v":6.1093712973197233E-2},null,1670000,1670000,1670000,1670000,1670000]
[]
[null,"Capital Funds:"]
[null,null,"Sheet 26a",null,null,null,null,{"$f":"+'26a'!J26","v":97000},{"$f":"+H34/H5","v":3.5485569810779233E-3},null,97000,97000,97000,97000,97000]
[]
[null,"Deferred Charges:"]
[null,null,"Sheet 28",null,null,null,null,{"$f":"+'28'!J19","v":0},{"$f":"+H37/H5","v":0}]
[]
[null,"Grants:"]
[null,null,"Sheet 25 (less Salaries & Wages above)",null,null,null,null,{"$f":"+'25'!J21","v":132632.93},{"$f":"+H40/H5","v":4.8521186564156648E-3},null,140000,110000,110000,110000,110000]
[]
[null,"All Other Departmental OE's:"]
[null,null,"Various Line Items",null,null,null,null,{"$f":"+H5-(+SUM(H22:H41))","v":5665315},{"$f":"+H43/H5","v":0.20725456797170591},1.02,{"$f":"+H43*$J$43","v":5778621.2999999998},{"$f":"+K43*$J$43","v":5894193.7259999998},{"$f":"+L43*$J$43","v":6012077.6005199999},{"$f":"+M43*$J$43","v":6132319.1525304001},{"$f":"+N43*$J$43","v":6254965.5355810085}]
[]
[null,null,null,null,null,null,null,null,null,"Projected Budget Totals",{"$f":"SUM(K11:K43)","v":27963015.940000001},{"$f":"SUM(L11:L43)","v":28539037.213799998},{"$f":"SUM(M11:M43)","v":28673727.730025999},{"$f":"SUM(N11:N43)","v":29340669.761234023},{"$f":"SUM(O11:O43)","v":29660127.924805779}]
[]
[null,{"$f":"'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[null,{"$f":"'Key Inputs'!E34&\"  BUDGET FUNDING\"","v":"2020  BUDGET FUNDING"},null,null,null,null,null,null,null,null,"Project Tax Results"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+K49+1","v":2021},{"$f":"+L49+1","v":2022},{"$f":"+M49+1","v":2023},{"$f":"+N49+1","v":2024}]
[null,null,null,null,"Budget Funding:"]
[null,null,null,null,null,"Fund Balance",null,{"$f":"+'11'!I8","v":4000000},null,null,4000000,{"$f":"+K51+25000","v":4025000},{"$f":"+L51+25000","v":4050000},{"$f":"+M51+25000","v":4075000},{"$f":"+N51+25000","v":4100000}]
[null,null,null,null,null,"Local Revenues",null,{"$f":"+'11'!I11+'11'!I13+'11'!I17+'11'!I14","v":3029240},null,null,3029240,{"$f":"+K52+150000","v":3179240},{"$f":"+L52+150000","v":3329240},{"$f":"+M52+150000","v":3479240},{"$f":"+N52+150000","v":3629240}]
[null,null,null,null,null,"State Aid",null,{"$f":"+'11'!I12","v":1464615},null,null,1464615,1464615,1464615,1464615,1464615]
[null,null,null,null,null,"Grants",null,{"$f":"+'11'!I16","v":92086.43},null,null,92086.43,92086.43,92086.43,92086.43,92086.43]
[null,null,null,null,null,"Delinquent Tax",null,{"$f":"+'11'!I19","v":262760},null,null,262760,262760,262760,262760,262760]
[null,null,null,null,null,"Local Purpose Tax",null,{"$f":"+'11'!I25","v":18486353.5},null,null,{"$f":"+K45-K51-K52-K53-K54-K55","v":19114314.510000002},{"$f":"+L45-L51-L52-L53-L54-L55","v":19515335.783799998},{"$f":"+M45-M51-M52-M53-M54-M55","v":19475026.300026},{"$f":"+N45-N51-N52-N53-N54-N55","v":19966968.331234023},{"$f":"+O45-O51-O52-O53-O54-O55","v":20111426.494805779}]
[null,null,null,null,null,null,null,{"$f":"SUM(H51:H56)","v":27335054.93},null,null,{"$f":"SUM(K51:K56)","v":27963015.940000001},{"$f":"SUM(L51:L56)","v":28539037.213799998},{"$f":"SUM(M51:M56)","v":28673727.730025999},{"$f":"SUM(N51:N56)","v":29340669.761234023},{"$f":"SUM(O51:O56)","v":29660127.924805779}]
[]
[null,null,null,null,null,"Ratables",null,{"$f":"+'Key Inputs'!F31","v":2302211131},null,null,{"$f":"+H59+8000000","v":2310211131},{"$f":"+K59+8000000","v":2318211131},{"$f":"+L59+8000000","v":2326211131},{"$f":"+M59+8000000","v":2334211131},{"$f":"+N59+8000000","v":2342211131}]
[null,null,null,null,null,"Tax Rate",null,{"$f":"+'Tax Summary'!F32","v":0.80298254365446387},null,null,{"$f":"+K56/(+K59/100)","v":0.82738388078522351},{"$f":"+L56/(+L59/100)","v":0.84182736951063319},{"$f":"+M56/(+M59/100)","v":0.83719942874033138},{"$f":"+N56/(+N59/100)","v":0.85540541153532967},{"$f":"+O56/(+O59/100)","v":0.85865130724655325}]
[null,null,null,null,null,"Increase",null,{"$f":"+H60-'Tax Summary'!I32","v":-1.7456345536182027E-5},null,null,{"$f":"+K60-H60","v":2.4401337130759648E-2},{"$f":"+L60-K60","v":1.4443488725409681E-2},{"$f":"+M60-L60","v":-4.6279407703018194E-3},{"$f":"+N60-M60","v":1.8205982794998299E-2},{"$f":"+O60-N60","v":3.2458957112235787E-3}]
[]
[null,null,null,null,null,null,null,null,null,"LEVY CAP CAL"]
[null,null,null,null,null,null,null,null,null,"Prior Year",{"$f":"+H56","v":18486353.5},{"$f":"+K56","v":19114314.510000002},{"$f":"+L56","v":19515335.783799998},{"$f":"+M56","v":19475026.300026},{"$f":"+N56","v":19966968.331234023}]
[null,null,null,null,null,null,null,null,null,0.02,{"$f":"+K64*0.02","v":369727.07},{"$f":"+L64*0.02","v":382286.29020000005},{"$f":"+M64*0.02","v":390306.71567599999},{"$f":"+N64*0.02","v":389500.52600051998},{"$f":"+O64*0.02","v":399339.36662468046}]
[null,null,null,null,null,null,null,null,null,"Debt Service & Health",145000,145000,145000,145000,145000]
[null,null,null,null,null,null,null,null,null,"Ratables Added",14000,15000,16000,17000,18000]
[null,null,null,null,null,null,null,null,null,"CAP Max",{"$f":"SUM(K64:K67)","v":19015080.57},{"$f":"SUM(L64:L67)","v":19656600.8002},{"$f":"SUM(M64:M67)","v":20066642.499475997},{"$f":"SUM(N64:N67)","v":20026526.826026518},{"$f":"SUM(O64:O67)","v":20529307.697858702}]
[]
[null,null,null,null,null,null,null,null,null,"Over / (Under) CAP",{"$f":"+K56-K68","v":99233.940000001341},{"$f":"+L56-L68","v":-141265.01640000194},{"$f":"+M56-M68","v":-591616.1994499974},{"$f":"+N56-N68","v":-59558.494792494923},{"$f":"+O56-O68","v":-417881.20305292308}]

{"sheet":"Budget Summary","index":9,"n_rows":37,"n_cols":20,"rows_kept":37,"cut":false,"hidden":false,"merged":[[31,11,31,19],[1,1,1,9],[29,1,29,9],[1,11,1,19],[15,11,15,19],[16,12,16,16],[16,18,16,19],[22,18,22,19],[23,18,23,19]]}
[]
[null,"COMPARISON  OF  REVENUES  &  APPROPRIATIONS",null,null,null,null,null,null,null,null,null," LOCAL  TAX  LEVY  AND  ASSESSED  VALUES"]
[]
[null,null,null,null,"BUDGET",null,"PRIOR",null,null,null,null,null,null,null,"BUDGET",null,"PRIOR"]
[null,null,null,null," YEAR",null,"YEAR",null,"CHANGE","%",null,null,null,null," YEAR",null,"YEAR",null,"CHANGE","%"]
[null,"REVENUES"]
[null,null,"Surplus",null,{"$f":"+'11'!I8+'11'!I9","v":4000000},null,{"$f":"+'11'!J8+'11'!J9","v":3600000},null,{"$f":"+E7-G7","v":400000},{"$f":"+I7/G7","v":0.1111111111111111},null,null,"Local Purpose Tax Levy (only)",null,{"$f":"+'11'!I22","v":18486353.5},null,{"$f":"+'11'!J22","v":18121973.5},null,{"$f":"+O7-Q7","v":364380},{"$f":"+S7/Q7","v":2.0107081604550409E-2}]
[null,null,"Local",null,{"$f":"+'11'!I11+'11'!I13+'11'!I14+'11'!I17+'11'!I15","v":3029240},null,{"$f":"+'11'!J11+'11'!J13+'11'!J14+'11'!J17+'11'!J15","v":2681000},null,{"$f":"+E8-G8","v":348240},{"$f":"+I8/G8","v":0.12989183140619173}]
[null,null,"State Aid",null,{"$f":"+'11'!I12","v":1464615},null,{"$f":"+'11'!J12","v":1464615},null,0,0,null,null,"Local Tax Rate",null,{"$f":"+'Tax Summary'!F32","v":0.80298254365446387},null,{"$f":"+'Tax Summary'!I32","v":0.80300000000000005},null,{"$f":"+O9-Q9","v":-1.7456345536182027E-5},{"$f":"+S9/Q9","v":-2.1738911003962674E-5}]
[null,null,"State & Federal Grants",null,{"$f":"+'11'!I16","v":92086.43},null,{"$f":"+'11'!J16","v":183971.94},null,-91885.510000000009,-0.49945393846474634]
[null,null,"Delinquent Tax",null,{"$f":"+'11'!I19","v":262760},null,{"$f":"+'11'!J19","v":233000},null,29760,0.12772532188841201,null,null,"Assessed  Valuation",null,{"$f":"+'Key Inputs'!F31","v":2302211131},null,{"$f":"+'Key Inputs'!F32","v":2256827250},null,{"$f":"+O11-Q11","v":45383881},{"$f":"+S11/Q11","v":2.0109594564670378E-2}]
[null,null,"Local Purpose Tax",null,{"$f":"+'11'!I22","v":18486353.5},null,{"$f":"+'11'!J22","v":18121973.5},null,364380,2.0107081604550409E-2]
[null,null,"Minimum Library Tax",null,{"$f":"+'11'!I24","v":0},null,{"$f":"+'11'!J24","v":0},null,0,{"$error":"#DIV/0!"}]
[null,null,"School Tax (Debt Service)",null,{"$f":"+'11'!I23","v":0},null,{"$f":"+'11'!J23","v":0},null,0,{"$error":"#DIV/0!"}]
[null,"TOTAL  REVENUE",null,null,{"$f":"SUM(E6:E14)","v":27335054.93},null,{"$f":"SUM(G6:G14)","v":26284560.440000001},null,{"$f":"SUM(I6:I14)","v":1050494.49},3.9966218662776311E-2]
[null,null,null,null,null,null,null,null,null,null,null,"STATUS  OF  \"CAPS\""]
[null,"APPROPRIATIONS",null,null,null,null,null,null,null,null,null,null,"SPENDING CAP",null,null,null,null,null,"2% LEVY CAP"]
[null,null,"Salaries & Wages",null,{"$f":"+'17a'!J25+'25'!J25","v":11108857},null,{"$f":"+'17a'!M25+'25'!M25","v":10680743},null,{"$f":"+E18-G18","v":428114},{"$f":"+I18/G18","v":4.008279199302895E-2},null,null,null,null,"CAP",null,"CAP"]
[null,null,"Other Expenses",null,{"$f":"+'17a'!J26+'25'!J26-E21","v":9339255},null,{"$f":"+'17a'!M26+'25'!M26-G21","v":9050024},null,289231,3.195914176581189E-2,null,null,null,null,"@ 0.5%",null,"COLA",null,{"$f":"+'2% Levy Cap'!T30","v":18798667.926999997},"MAX"]
[null,null,"Statutory & Deferred Charges",null,{"$f":"+'30'!J8+'30'!J18+'30'!J19+'30'!J20+'30'!J22+'19'!J20","v":2389810},null,{"$f":"+'30'!K8+'30'!K18+'30'!K19+'30'!K20+'30'!K22+'19'!K20","v":2392875},null,-3065,-1.2808859635375855E-3,null,null,null,null,null,null,null,null,{"$f":"+'11'!I22","v":18486353.5},"ACTUAL"]
[null,null,"State & Federal Grants",null,{"$f":"+'25'!J21+'26a'!J14","v":132632.93},null,{"$f":"+'25'!K21","v":240518.44},null,-107885.51000000001,-0.44855400691938635,null,null,"CAP Base from Prior Year",null,{"$f":"+'App. CAP'!I28","v":21539975},null,{"$f":"+'App. CAP'!I28","v":21539975},null,{"$f":"-S19+S20","v":-312314.42699999735},"+ OR ( )"]
[null,null,"Capital (without grants)",null,{"$f":"+'30'!J16-'26a'!J14","v":97000},null,{"$f":"+'30'!K16-'26a'!K14+'30'!L16","v":140000},null,-43000,-0.30714285714285716,null,null,"Rate Applied",null,5.0000000000000001E-3,null,3.5000000000000003E-2]
[null,null,"Debt Service",null,{"$f":"+'30'!J17","v":2597500},null,{"$f":"+'30'!M17","v":2175400},null,422100,0.19403328123563482,null,null,"Allowable CAP",null,{"$f":"+O21*1.005","v":21647674.874999996},null,{"$f":"+Q21*1.035","v":22293874.125},null,"Must be zero or ( ) to"]
[null,null,"School Debt Service",null,{"$f":"+'29'!J15","v":0},null,{"$f":"+'29'!K15","v":0},null,0,null,null,null,"Additions:",null,null,null,null,null,"Introduce Budget"]
[null,null,"Reserve for Uncollected Taxes",null,{"$f":"+'29'!J24","v":1670000},null,{"$f":"+'29'!K24","v":1605000},null,65000,4.0498442367601244E-2,null,null,"   See Sheet 3b",null,{"$f":"+'App. CAP'!S19","v":1005173.377},null,{"$f":"+'App. CAP'!S19","v":1005173.377}]
[null,"TOTAL  APPROPRIATIONS",null,null,{"$f":"SUM(E17:E25)","v":27335054.93},null,{"$f":"SUM(G17:G25)","v":26284560.440000001},null,{"$f":"SUM(I17:I25)","v":1050494.49},null,null,null,"   Other"]
[null,null,"Adopted Emergencies",null,null,null,{"$f":"+G26-G15","v":0},null,null,null,null,null,"Total CAP Allowable",null,{"$f":"SUM(O23:O26)","v":22652848.251999997},null,{"$f":"SUM(Q23:Q26)","v":23299047.502}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budget Expenditures Sheet 19",null,{"$f":"+'19'!J25","v":22248172},null,{"$f":"+'19'!J25","v":22248172}]
[null,null,null,null,null,null,null,null,null,null,null,null,"   Remaining or (Excess)",null,{"$f":"+O27-O28","v":404676.2519999966},null,{"$f":"+Q27-Q28","v":1050875.5020000003}]
[null,"CONDITION  OF  SURPLUS"]
[]
[null,null,null,null,"BUDGET",null,"PRIOR",null,null,null,null,"%  OF  TAX  COLLECTION"]
[null,null,null,null," YEAR",null,"YEAR",null,"CHANGE"]
[null,null,"Available",null,{"$f":"+'39'!L22","v":6670850.0000000075},null,{"$f":"+'39'!M22","v":5610470},null,{"$f":"+E34-G34","v":1060380.0000000075},null,null,null,null,null,"CURRENT",null,"PRIOR",null,"CHANGE"]
[null,null,"Used to Fund Budget",null,{"$f":"+'4'!I7","v":4000000},null,{"$f":"+'4'!J7","v":3600000},null,{"$f":"+E35-G35","v":400000},null,null,null,"Actual Percentage of Collection",null,0.99070000000000003,null,0.99,null,{"$f":"+O35-Q35","v":7.0000000000003393E-4}]
[null,null,"Remaining Balance",null,{"$f":"+E34-E35","v":2670850.0000000075},null,{"$f":"+G34-G35","v":2010470},null,{"$f":"+E36-G36","v":660380.00000000745},null,null,null,"Used for Reserve for Taxes",null,{"$f":"+'Reserve & Tax Calculation'!D26","v":0.96813353061545226},null,0.96919999999999995,null,{"$f":"+O36-Q36","v":-1.0664693845476858E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"   Remaining",null,{"$f":"+O35-O36","v":2.256646938454776E-2},null,{"$f":"+Q35-Q36","v":2.0800000000000041E-2},null,{"$f":"+O37-Q37","v":1.7664693845477197E-3}]

{"sheet":"Tax Summary","index":10,"n_rows":38,"n_cols":20,"rows_kept":38,"cut":false,"hidden":false,"merged":[[10,16,10,17],[10,4,10,5],[9,7,9,8],[10,7,10,8],[10,14,10,15],[3,2,3,19],[7,2,7,11],[7,13,7,19],[9,14,9,15],[9,4,9,5],[9,16,9,17]]}
[]
[]
[]
[null,null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[]
[null,null,"SUMMARY  OF  TAX  RATES",null,null,null,null,null,null,null,null,null,null,"LEVY  CHANGE  PER  VARIOUS  ASSESSED  VALUES"]
[]
[null,null,null,null,"Estimated",null,null,"Actual",null,null,null,null,null,null,"Estimated",null,"Actual"]
[null,null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,null,{"$f":"+E11-1","v":2019},null,null,null,null,null,null,{"$f":"+E11","v":"2020"},null,{"$f":"+O11-1","v":2019},null,"Total","Local"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Property ","Total","Local","Total","Local","Tax","Tax"]
[null,null,null,null,"Levy Amount","Rate",null,"Levy Amount","Rate",null,"Change","%",null,"Assessment","Tax","Tax","Tax","Tax","Change","Change"]
[null,null,"COUNTY:"]
[null,null,null,"County Tax (General)",{"$f":"+H15*1.02","v":5612690.7599999998},{"$f":"+E15/($E$38/100)","v":0.2437956573323509},null,5502638,0.24399999999999999,null,{"$f":"+F15-I15","v":-2.0434266764909892E-4},{"$f":"+K15/I15","v":-8.3746994938155295E-4},null,100000,{"$f":"+N15*($F$35/100)","v":2276.3412735840866},{"$f":"+N15*($F$32/100)","v":802.98254365446383},{"$f":"+N15*($I$35/100)","v":2277},{"$f":"+N15*($I$32/100)","v":803.00000000000011},{"$f":"+O15-Q15","v":-0.65872641591340653},{"$f":"+P15-R15","v":-1.7456345536288609E-2}]
[null,null,null,"County Library",{"$f":"+H16*1.02","v":401514.84},{"$f":"+E16/($E$38/100)","v":1.7440400430415608E-2},null,393642,1.7999999999999999E-2,null,{"$f":"+F16-I16","v":-5.5959956958439097E-4},{"$f":"+K16/I16","v":-3.1088864976910612E-2},null,125000,{"$f":"+N16*($F$35/100)","v":2845.4265919801082},{"$f":"+N16*($F$32/100)","v":1003.7281795680798},{"$f":"+N16*($I$35/100)","v":2846.2500000000005},{"$f":"+N16*($I$32/100)","v":1003.7500000000001},{"$f":"+O16-Q16","v":-0.82340801989221291},{"$f":"+P16-R16","v":-2.1820431920332339E-2}]
[null,null,null,"County Health",{"$f":"+H17*1.02","v":113036.40000000001},{"$f":"+E17/($E$38/100)","v":4.9099058934225963E-3},null,110820,5.0000000000000001E-3,null,{"$f":"+F17-I17","v":-9.0094106577403785E-5},{"$f":"+K17/I17","v":-1.8018821315480757E-2},null,150000,3414.5119103761294,1204.4738154816957,3415.5000000000005,1204.5,-0.98808962387101928,-2.6184518304262383E-2]
[null,null,null,"County Open Space",{"$f":"+H18*1.02","v":648308.94000000006},{"$f":"+E18/($E$38/100)","v":2.8160273020589443E-2},null,635597,2.8000000000000001E-2,null,{"$f":"+F18-I18","v":1.6027302058944232E-4},{"$f":"+K18/I18","v":5.7240364496229396E-3},null,175000,3983.5972287721511,1405.2194513953116,3984.7500000000005,1405.2500000000002,-1.1527712278493709,-3.0548604688647174E-2]
[null,null,null,"Total All County Levies",{"$f":"SUM(E15:E18)","v":6775550.9400000004},{"$f":"SUM(F15:F18)","v":0.29430623667677852},null,{"$f":"SUM(H15:H18)","v":6642697},{"$f":"SUM(I15:I18)","v":0.29500000000000004},null,{"$f":"+F19-I19","v":-6.9376332322151901E-4},{"$f":"+K19/I19","v":-2.3517400787170131E-3},null,200000,4552.6825471681732,1605.9650873089277,4554,1606.0000000000002,-1.3174528318268131,-3.4912691072577218E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,225000,5121.7678655641948,1806.7107232225435,5123.2500000000009,1806.7500000000002,-1.4821344358060742,-3.9276777456734635E-2]
[null,null,"SCHOOLS:",null,null,null,null,null,null,null,null,null,null,250000,5690.8531839602165,2007.4563591361596,5692.5000000000009,2007.5000000000002,-1.6468160397844258,-4.3640863840664679E-2]
[null,null,null,"Local School",{"$f":"+'Reserve & Tax Calculation'!F10","v":17386692.539999999},{"$f":"+E22/($E$38/100)","v":0.75521711739999398},null,{"$f":"+'Reserve & Tax Calculation'!G9","v":17045777},0.755,null,{"$f":"+F22-I22","v":2.1711739999397128E-4},{"$f":"+K22/I22","v":2.8757271522380302E-4},null,275000,6259.9385023562372,2208.2019950497756,6261.7500000000009,2208.25,-1.8114976437636869,-4.8004950224367349E-2]
[null,null,null,"Regional School",{"$f":"+'Reserve & Tax Calculation'!F12","v":9757585.1999999993},{"$f":"+E23/($E$38/100)","v":0.42383537585285003},null,{"$f":"+'Reserve & Tax Calculation'!G11","v":9566260},0.42399999999999999,null,{"$f":"+F23-I23","v":-1.6462414714996099E-4},{"$f":"+K23/I23","v":-3.8826449799519102E-4},null,300000,6829.0238207522589,2408.9476309633915,6831.0000000000009,2409,-1.9761792477420386,-5.2369036608524766E-2]
[null,null,null,"Regional High School",{"$f":"+'Reserve & Tax Calculation'!F14","v":0},{"$f":"+E24/($E$38/100)","v":0},null,{"$f":"+'Reserve & Tax Calculation'!G13","v":0},null,null,{"$f":"+F24-I24","v":0},{"$f":"+K24/I24","v":{"$error":"#DIV/0!"}},null,325000,7398.1091391482805,2609.6932668770073,7400.2500000000009,2609.75,-2.1408608517203902,-5.6733122992682183E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,350000,7967.1944575443022,2810.4389027906232,7969.5000000000009,2810.5000000000005,-2.3055424556987418,-6.1097209377294348E-2]
[null,null,null,"Additional Local School",null,null,null,null,null,null,null,null,null,375000,{"$f":"+N26*($F$35/100)","v":8536.2797759403238},3011.1845387042395,8538.75,3011.2500000000005,-2.470224059676184,-6.5461295760997018E-2]
[null,null,null,"  School Debt Service",{"$f":"+'11'!I23","v":0},{"$f":"+E27/($E$38/100)","v":0},null,{"$f":"+'11'!J23","v":0},null,null,{"$f":"+F27-I27","v":0},{"$f":"+K27/I27","v":{"$error":"#DIV/0!"}},null,400000,{"$f":"+N27*($F$35/100)","v":9105.3650943363464},3211.9301746178553,9108,3212.0000000000005,-2.6349056636536261,-6.9825382145154435E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,425000,9674.4504127323671,3412.6758105314711,9677.25,3412.7500000000005,-2.7995872676328872,-7.4189468529311853E-2]
[null,null,"SPECIAL DISTRICTS:",null,null,null,null,null,null,null,null,null,null,450000,10243.53573112839,3613.421446445087,10246.500000000002,3613.5000000000005,-2.9642688716121484,-7.855355491346927E-2]
[null,null,null,"Special District Tax",{"$f":"+'Reserve & Tax Calculation'!F18","v":0},null,null,{"$f":"+'Reserve & Tax Calculation'!G17","v":0},null,null,{"$f":"+F30-I30","v":0},{"$f":"+K30/I30","v":{"$error":"#DIV/0!"}},null,475000,10812.62104952441,3814.1670823587033,10815.750000000002,3814.2500000000005,-3.1289504755914095,-8.291764129717194E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,500000,11381.706367920433,4014.9127182723191,11385.000000000002,4015.0000000000005,-3.2936320795688516,-8.7281727681329357E-2]
[null,null,"LOCAL PURPOSE TAX",null,{"$f":"+'11'!I22","v":18486353.5},{"$f":"+E32/($E$38/100)","v":0.80298254365446387},null,{"$f":"+'11'!J22","v":18121973.5},0.80300000000000005,null,{"$f":"+F32-I32","v":-1.7456345536182027E-5},{"$f":"+K32/I32","v":-2.1738911003962674E-5},null,600000,13658.047641504518,4817.895261926783,13662.000000000002,4818,-3.9523584954840771,-0.10473807321704953]
[null,null,null,"Municipal Library",{"$f":"+'11'!I24","v":0},{"$f":"+E33/($E$38/100)","v":0},null,{"$f":"+'11'!J24","v":0},null,null,{"$f":"+F33-I33","v":0},{"$f":"+K33/I33","v":{"$error":"#DIV/0!"}},null,750000,17072.559551880648,6022.3690774084789,17077.5,6022.5000000000009,-4.9404481193523679,-0.13092259152199404]
[null,null,null,"Municipal Open Space",{"$f":"'43'!I8","v":0},{"$f":"+E34/($E$38/100)","v":0},null,null,null,null,{"$f":"+F34-I34","v":0},{"$f":"+K34/I34","v":{"$error":"#DIV/0!"}},null,1000000,22763.412735840866,8029.8254365446383,22770.000000000004,8030.0000000000009,-6.5872641591377032,-0.17456345536265871]
[null,null,"TOTAL  ALL  LEVIES",null,{"$f":"SUM(E19:E34)","v":52406182.18},{"$f":"SUM(F19:F34)","v":2.2763412735840864},null,{"$f":"SUM(H19:H34)","v":51376707.5},{"$f":"SUM(I19:I34)","v":2.2770000000000001},null,{"$f":"+F35-I35","v":-6.5872641591369074E-4},{"$f":"+K35/I35","v":-2.8929574699766827E-4},null,1500000,34145.119103761295,12044.738154816958,34155,12045.000000000002,-9.8808962387047359,-0.26184518304398807]
[]
[]
[null,null,"NET VALUATION TAXABLE",null,{"$f":"+'Key Inputs'!F31","v":2302211131},null,null,{"$f":"+'Key Inputs'!F32","v":2256827250}]

{"sheet":"Reserve & Tax Calculation","index":11,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":false,"merged":[[37,5,38,5],[29,2,29,3],[30,2,30,3],[31,2,31,3],[39,2,39,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[47,2,47,3],[48,2,48,3],[37,1,38,1],[37,2,37,4],[38,2,38,4],[6,1,7,1],[21,2,21,3],[22,2,22,3],[26,2,27,4],[23,2,24,3],[8,1,9,1],[10,1,11,1],[12,1,13,1],[14,1,15,1],[16,1,17,1],[18,1,19,1],[10,2,11,2],[12,2,13,2],[14,2,15,2],[16,2,17,2],[18,2,19,2],[8,2,9,2],[6,6,7,6],[6,2,7,4],[1,2,1,6],[2,2,2,6],[3,2,3,6],[4,2,4,6]]}
[]
[null,null,"COMPUTATION OF APPROPRIATION:"]
[null,null,"RESERVE FOR UNCOLLECTED TAXES AND"]
[null,null,"AMOUNT TO BE RAISED BY TAXATION"]
[null,null,{"$f":"\"IN \"&'Key Inputs'!E34&\" MUNICIPAL BUDGET\"","v":"IN 2020 MUNICIPAL BUDGET"}]
[null,null,null,null,null,{"$f":"\"YEAR \"&'Key Inputs'!E34&\"\"","v":"YEAR 2020"},{"$f":"\"YEAR \"&'Key Inputs'!E34-1&\"\"","v":"YEAR 2019"}]
[null,1,{"$f":"\"Total General Appropriations for \"&'Key Inputs'!E34&\" Municipal Budget Statement Item 8(L) (Exclusive of Reserve for Uncollected Taxes)\"","v":"Total General Appropriations for 2020 Municipal Budget Statement Item 8(L) (Exclusive of Reserve for Uncollected Taxes)"},null,null,null,"XXXXXXXXXXX"]
[null,null,null,null,null,{"$f":"+'29'!J23","v":25665054.93}]
[null,2,"Local District School Tax","Actual",null,null,17045777]
[null,null,null,"Estimate",null,{"$f":"+G9*1.02","v":17386692.539999999},"XXXXXXXXXXX"]
[null,3,"Regional School District Tax","Actual",null,null,9566260]
[null,null,null,"Estimate",null,{"$f":"+G11*1.02","v":9757585.1999999993},"XXXXXXXXXXX"]
[null,4,"Regional High School Tax","Actual"]
[null,null,null,"Estimate",null,null,"XXXXXXXXXXX"]
[null,5,"County Tax","Actual",null,null,6642697]
[null,null,null,"Estimate",null,{"$f":"+G15*1.02","v":6775550.9400000004},"XXXXXXXXXXX"]
[null,6,"Special District Tax","Actual"]
[null,null,null,"Estimate",null,null,"XXXXXXXXXXX"]
[null,7,"Municipal Open Space","Actual"]
[null,null,null,"Estimate",null,null,"XXXXXXXXXXX"]
[null,8,"Total General Appropriations & Other Taxes",null,null,{"$f":"SUM(F7:F20)","v":59584883.609999999}]
[null,9,{"$f":"\"Less: Total Anticipated Revenues from \"&'Key Inputs'!E34&\" in\"","v":"Less: Total Anticipated Revenues from 2020 in"}]
[null,null,"         Municipal Budget (Item 5)",null,null,{"$f":"+'11'!I20","v":8848701.4299999997},null,null,"Option 1 - RUT Calculated by Percentage (default)"]
[null,10,{"$f":"\"Cash Required from \"&'Key Inputs'!E34&\" to Support Local Municipal Budget and Other Taxes\"","v":"Cash Required from 2020 to Support Local Municipal Budget and Other Taxes"},null,null,null,null,null,"Insert RUT Percentage",null,"*"]
[null,null,null,null,null,{"$f":"+F21-F23","v":50736182.18}]
[null,11,"Amount of Item 10 divided by ",{"$f":"IF(J28=\"X\",J31,J24)","v":0.96813353061545226}]
[null,null,"equals Amount to be Raised by Taxation (Percentage used must not exceed the applicable percentage shown by Item 13, Sheet 22)",null,null,null,null,null,"Option 2 - RUT Based on Fixed Amount"]
[null,null,null,null,null,{"$f":"IF(J28=\"x\",F25+J29,F25/J24)","v":52406182.18},null,null,"Insert \"x\" Here","x"]
[null,null,"Analysis of Item 11:",null,null,null,null,null,"Insert RUT Amount",1670000]
[null,null,"Local School District Tax (Line 2 Above)",null,{"$f":"+F10","v":17386692.539999999}]
[null,null,"Regional School District Tax (Line 3 Above)",null,{"$f":"+F12","v":9757585.1999999993},null,null,null,"Calculated Percentage",{"$f":"F25/F28","v":0.96813353061545226}]
[null,null,"Regional High School Tax (Line 4 Above)",null,{"$f":"+F14","v":0}]
[null,null,"County Tax (Line 5 Above)",null,{"$f":"+F16","v":6775550.9400000004},null,null,null,"* Cannot Exceed Percentage of Collection in AFS (sheet 22)"]
[null,null,"Special District Tax (Line 6 Above)",null,{"$f":"+F18","v":0}]
[null,null,"Municipal Open Space Tax (Line 7 Above)",null,{"$f":"+F20","v":0}]
[null,null,"Tax in Local Municipal Budget",null,{"$f":"+F45","v":18486353.5}]
[null,null,"Total Amount (Line11)",null,{"$f":"+SUM(E30:E36)","v":52406182.18}]
[null,12,"Appropriation: Reserve for Uncollected Taxes (Budget ",null,null,{"$f":"F28-F25","v":1670000}]
[null,null,"Statement, Item 8(M) (Item 11, Less Item 10)",null,null,null,null,null,0.99070000000000003,"Percentage of Collection from AFS (sheet 22)"]
[null,null,"Computation of \"Tax in Local Municipal Budget\""]
[null,null,"Item 1 - Total General Appropriations",null,null,{"$f":"+F8","v":25665054.93},null,null,{"$f":"F25/D26","v":52406182.18},"Total Tax Requirements/Percentage"]
[null,null,"Item 12 - Appropriation: Reserve for Uncollected Taxes",null,null,{"$f":"+F38","v":1670000}]
[null,null,"Subtotal",null,null,{"$f":"+F41+F42","v":27335054.93},null,null,{"$f":"F25/F28","v":0.96813353061545226},"Calculated Percentage"]
[null,null,"Less: Item 9 - Total Anticipated Revenues",null,null,{"$f":"+F23","v":8848701.4299999997}]
[null,null,"Amount to Be Raised by Taxation in Municipal Budget",null,null,{"$f":"+F43-F44","v":18486353.5}]
[]
[null,null,"Local Tax for Municipal Purpose ",null,{"$f":"+F45-E48-E49","v":18486353.5}]
[null,null,"Addition to Local District School Tax"]
[null,null,"Minimum Library Tax"]

{"sheet":"Sheet A","index":12,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[[12,13,13,13],[14,13,15,13],[16,13,17,13],[18,13,19,13],[20,13,21,13],[30,2,30,5],[31,2,31,5],[32,2,32,5],[35,6,35,8],[10,9,10,11],[11,9,11,11],[12,9,13,11],[14,9,15,11],[16,9,17,11],[18,9,19,11],[20,9,21,11],[22,9,23,11],[24,9,25,11],[26,9,26,11],[11,2,11,3],[23,2,23,3],[12,4,15,4],[28,2,28,5],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[28,9,28,13],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[26,2,26,3],[27,2,27,3],[24,2,25,3],[22,13,23,13],[24,13,25,13],[1,1,1,14],[9,2,9,3],[8,2,8,3],[8,9,8,11],[4,4,4,8],[6,8,6,14],[7,2,7,3],[2,4,2,10]]}
[]
[null,{"$f":"'Key Inputs'!E34&\"  MUNICIPAL  DATA  SHEET\"","v":"2020  MUNICIPAL  DATA  SHEET"}]
[null,null,null,null,{"$f":"\"(MUST ACCOMPANY \"&'Key Inputs'!E34&\" BUDGET)\"","v":"(MUST ACCOMPANY 2020 BUDGET)"},null,null,null,null,null,null,null,null,"CAP"]
[]
[null,null,null,"MUNICIPALITY:",{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"},null,null,null,null,null,"COUNTY:",{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"}]
[]
[null,null,null,null,null,null,null,null,"Governing  Body  Members"]
[null,null,"Anthony Talerico, Jr.",null,null,"2022-12-31"]
[null,null,"Mayor's Name",null,null,"Term Expires",null,null,null,"Name",null,null,null,"Term Expires"]
[]
[null,null,null,null,null,null,null,null,null,"Mark Regan, Jr.",null,null,null,"2020-12-31"]
[null,null,"Municipal  Officials",null,null,null,null,null,null,"Margaret Hope Corcoran",null,null,null,"2020-12-31"]
[null,null,null,null,"{",{"$f":"+'Key Inputs'!H16","v":"2015-09-07"},null,null,null,"Jasmine Story",null,null,null,"2021-12-31"]
[null,null,null,null,null,"Date of Orig. Appt."]
[null,null,{"$f":"+'Key Inputs'!E16","v":"Julie Martin"},null,null,{"$f":"+'Key Inputs'!G16","v":"C1291"},null,null,null,"Joseph M. Olsavsky",null,null,null,"2021-12-31"]
[null,null,"Municipal Clerk",null,null,"Cert. No."]
[null,null,{"$f":"+'Key Inputs'!E17","v":"Leigh Schenck"},null,null,{"$f":"+'Key Inputs'!G17","v":"T-8326"},null,null,null,"Maria Grazia Escalante",null,null,null,"2022-12-31"]
[null,null,"Tax Collector",null,null,"Cert. No."]
[null,null,{"$f":"+'Key Inputs'!E18","v":"Dena Amodea"},null,null,{"$f":"+'Key Inputs'!G18","v":"N-866"},null,null,null,"Kevin L. Gonzalez",null,null,null,"2022-12-31"]
[null,null,"Chief Financial Officer",null,null,"Cert. No."]
[null,null,{"$f":"+'Key Inputs'!E19","v":"Robert S. Oliwa"},null,null,{"$f":"+'Key Inputs'!G19","v":"414"}]
[null,null,"Registered Municipal Accountant",null,null,"Lic. No."]
[null,null,{"$f":"+'Key Inputs'!E20","v":"Andrew Bayer"}]
[null,null,"Municipal Attorney"]
[]
[]
[]
[]
[null,null,"Official Mailing Address of Municipality"]
[]
[null,null,{"$f":"+'Key Inputs'!E10","v":"Borough of Eatontown"}]
[null,null,{"$f":"+'Key Inputs'!E11","v":"47 Broad Street"}]
[null,null,{"$f":"+'Key Inputs'!E12","v":"Eatontown, NJ 07724"}]
[]
[null,null,"Fax #:",{"$f":"+'Key Inputs'!E14","v":"732-389-7668"}]
[null,null,null,null,null,null,"Sheet  A"]

{"sheet":"1","index":13,"n_rows":44,"n_cols":21,"rows_kept":44,"cut":false,"hidden":false,"merged":[[24,15,24,18],[8,16,8,19],[10,16,10,19],[12,16,12,19],[13,16,13,19],[43,1,43,20],[41,17,41,20],[28,8,28,14],[25,15,25,18],[32,1,32,9],[32,11,32,20],[25,2,25,5],[26,2,26,5],[25,7,25,9],[26,7,26,9],[24,2,24,5],[10,2,10,3],[10,5,10,7],[13,9,13,10],[21,4,21,5],[23,2,23,5],[21,7,21,8],[23,7,23,9],[24,7,24,9],[1,1,1,20],[4,4,4,7],[4,15,4,17],[4,9,4,13],[22,15,22,16],[7,16,7,19],[9,16,9,19],[11,16,11,19],[2,1,2,20],[22,18,22,19],[14,16,14,19]]}
[]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,"MUNICIPAL  BUDGET"]
[]
[null,"Municipal Budget of the",null,null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,null,null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,null,null,", County of",{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,null,{"$f":"\"for the Fiscal Year \"&'Key Inputs'!E34&\".\"","v":"for the Fiscal Year 2020."}]
[]
[]
[null,null,null,"It is hereby certified that the Budget and Capital Budget annexed hereto and hereby made a part",null,null,null,null,null,null,null,null,null,null,null,null,"clerk@eatontownnj.com"]
[null,null,"hereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clerk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E11","v":"47 Broad Street"}]
[null,null,{"$f":"+'Key Inputs'!E25","v":13},null,"day of",{"$f":"+'Key Inputs'!F25","v":"May"},null,null,{"$f":"\", \"&'Key Inputs'!$E$34","v":", 2020"},null,null,null,null,null,null,null,"Address"]
[null,null,"and that public advertisement will be made in accordance with the provisions of N.J.S.A. 40A:4-6 and",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E12","v":"Eatontown, NJ 07724"}]
[null,null,"N.J.A.C. 5:30-4.4(d).",null,null,null,null,null,null,null,null,null,null,null,null,null,"Address"]
[null,null,null,null,null,"Certified by me, this ",null,{"$f":"+'Key Inputs'!E25","v":13},"day of",{"$f":"+'Key Inputs'!F25","v":"May"},null,{"$f":"\", \"&'Key Inputs'!$E$34","v":", 2020"},null,null,null,null,{"$f":"+'Key Inputs'!E13","v":"732-389-7600"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone Number"]
[]
[null,null,null,"It is hereby certified that the approved Budget annexed hereto and hereby made",null,null,null,null,null,null,null,null,null,null,"It is hereby certified that the approved Budget annexed hereto and hereby made"]
[null,null,"a part is an exact copy of the original on file with the Clerk of the Governing Body, that all",null,null,null,null,null,null,null,null,null,null,"a part is an exact copy of the original on file with the Clerk of the Governing Body, that all"]
[null,null,"additions are correct, all statements contained herein are in proof, and the total of anticipated",null,null,null,null,null,null,null,null,null,null,"additions are correct, all statements contained herein are in proof, the total of anticipated"]
[null,null,"revenues equals the total of appropriations.",null,null,null,null,null,null,null,null,null,null,"revenues equals the total of appropriations and the budget is in full compliance with the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Budget Law, N.J.S.A. 40A:4-1 et seq."]
[null,null,"Certified by me, this ",null,{"$f":"+'Key Inputs'!E25","v":13},null,"day of",{"$f":"+'Key Inputs'!F25","v":"May"},null,{"$f":"\", \"&'Key Inputs'!$E$34","v":", 2020"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Certified by me, this",null,{"$f":"+'Key Inputs'!E25","v":13},null,"day of",{"$f":"+'Key Inputs'!F25","v":"May"},null,{"$f":"\", \"&'Key Inputs'!$E$34","v":", 2020"}]
[null,null,"roliwa@oliwacpas.com",null,null,null,null,"-"]
[null,null,"Registered Municipal Accountant",null,null,null,null,"Address",null,null,null,null,null,null,null,"damodea@eatontownnj.com"]
[null,null,"3 Broad Street Freehold, NJ 07728",null,null,null,null,"732-780-5106",null,null,null,null,null,null,null,"Chief Financial Officer"]
[null,null,"Address",null,null,null,null,"Phone Number"]
[]
[null,null,null,null,null,null,null,null,"DO  NOT  USE  THESE  SPACES"]
[]
[]
[]
[null,"CERTIFICATION  OF  ADOPTED  BUDGET",null,null,null,null,null,null,null,null,null,"CERTIFICATION  OF  APPROVED  BUDGET"]
[null,null,null,null,null,null,null,null,null,null,"(Do not advertise this Certification form)"]
[null,null,"It is hereby certified that the amounts to be raised by taxation for local purposes has been",null,null,null,null,null,null,null,null,null,"It is hereby certified that the Approved Budget made part hereof complies with the "]
[null,null,"compared with the approved Budget previously certified by me and any changes required as a",null,null,null,null,null,null,null,null,null,"requirements of law, and approval is given pursuant to N.J.S.A. 40A:4-79."]
[null,null,"condition to such approval have been made. The adopted budget is certified with respect to the"]
[null,null,"foregoing only. "]
[null,null,null,null,null,"STATE OF NEW JERSEY",null,null,null,null,null,null,null,null,null,null,"STATE OF NEW JERSEY"]
[null,null,null,null,null,"Department of Community Affairs",null,null,null,null,null,null,null,null,null,null,"Department of Community Affairs"]
[null,null,null,null,null,"Director of the Division of Local Government Services",null,null,null,null,null,null,null,null,null,null,"Director of the Division of Local Government Services"]
[null,null,"Dated:",null,{"$f":"\", \"&'Key Inputs'!E34","v":", 2020"},"By:",null,null,null,null,null,null,"Dated:",null,null,{"$f":"\", \"&'Key Inputs'!E34","v":", 2020"},"By:"]
[]
[null,"Sheet  1"]

{"sheet":"1a","index":14,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":true,"merged":[[42,1,42,16],[2,1,2,16],[5,1,5,16],[8,5,8,6],[8,8,8,10]]}
[]
[]
[null,"COMMENTS  OR  CHANGES  REQUIRED  AS  A  CONDITION  OF  CERTIFICATION  OF  DIRECTOR  OF  LOCAL  GOVERNMENT  SERVICES"]
[]
[]
[null,"The changes or comments which follow must be considered in connection with further action on this budget."]
[]
[]
[null,null,null,null,null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,",County of",{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  1a"]

{"sheet":"2","index":15,"n_rows":39,"n_cols":20,"rows_kept":39,"cut":false,"hidden":false,"merged":[[30,2,30,7],[30,10,30,11],[34,1,34,2],[1,1,1,19],[38,1,38,19],[5,6,5,8],[9,11,9,15],[13,6,13,8],[13,10,13,13],[32,15,32,16],[5,16,5,18],[28,12,28,15],[28,17,28,19],[32,10,32,13],[5,10,5,14],[11,5,11,7],[30,13,30,14]]}
[]
[null,"MUNICIPAL  BUDGET  NOTICE"]
[]
[null,"Section  1."]
[]
[null,null,null,"Municipal  Budget  of  the",null,null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,null,null,", County of",{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,null,{"$f":"\"for the Fiscal Year \"&'Key Inputs'!E34","v":"for the Fiscal Year 2020"}]
[]
[null,null,null,{"$f":"\"Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the year \"&'Key Inputs'!E34&\";\"","v":"Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the year 2020;"}]
[]
[null,null,null,"Be it Further Resolved, that said Budget be published in the",null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E22","v":"Asbury Park Press"}]
[]
[null,null,null,"in  the  issue of ",null,{"$f":"+'Key Inputs'!F26&\"    \"&'Key Inputs'!E26","v":"May    21"},null,null,{"$f":"\", \"&'Key Inputs'!$E$34","v":", 2020"}]
[]
[null,null,null,"The Governing Body of the",null,null,{"$f":"+'Key Inputs'!E8","v":"BOROUGH"},null,null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,null,{"$f":"\"does hereby approve the following as the Budget for the year \"&'Key Inputs'!E34&\":\"","v":"does hereby approve the following as the Budget for the year 2020:"}]
[]
[]
[]
[null,null,null,null,"RECORDED  VOTE",null,null,null,null,null,"Gonzaelz",null,null,null,null,"Story",null,"Abstained",null,"None"]
[null,null,null,null,"(Insert last name)",null,null,null,null,null,"Olsavsky"]
[null,null,null,null,null,null,null,null,null,null,"Regan, Jr."]
[null,null,null,null,null,null,null,null,"Ayes",null,"Escalante",null,null,"Nays"]
[null,null,null,null,null,null,null,null,null,null,"Corcoran"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Absent",null,"None"]
[]
[]
[]
[]
[null,null,null,"Notice is hereby given that the Budget and Tax Resolution was approved by the",null,null,null,null,null,null,null,null,{"$f":"+'Key Inputs'!E9","v":"COUNCIL MEMBERS"},null,null,null,"of  the",{"$f":"+'Key Inputs'!E8","v":"BOROUGH"}]
[]
[null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,null,null,null,",  County  of",null,{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,", on",{"$f":"+'Key Inputs'!F25","v":"May"},null,{"$f":"+'Key Inputs'!E25","v":13},{"$f":"\", \"&'Key Inputs'!$E$34&\".\"","v":", 2020."}]
[]
[null,null,null,"A Hearing on the Budget and Tax Resolution will be held at",null,null,null,null,null,null,{"$f":"+'Key Inputs'!E10","v":"Borough of Eatontown"},null,null,null,", on",{"$f":"+'Key Inputs'!F27","v":"June"},null,{"$f":"+'Key Inputs'!E27","v":10},{"$f":"\", \"&'Key Inputs'!$E$34&\" at\"","v":", 2020 at"}]
[]
[null,{"$f":"+'Key Inputs'!E29","v":"7:30"},null,{"$f":"\"o'clock\"","v":"o'clock"},"PM",{"$f":"\"at which time and place objections to said Budget and Tax Resolution for the year \"&'Key Inputs'!E34&\" may be presented by taxpayers or other\"","v":"at which time and place objections to said Budget and Tax Resolution for the year 2020 may be presented by taxpayers or other"}]
[]
[null,"interested persons."]
[]
[null,"Sheet  2"]

{"sheet":"3","index":16,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,17],[3,1,3,17],[26,1,26,17]]}
[]
[null,"EXPLANATORY  STATEMENT"]
[]
[null,"SUMMARY  OF  CURRENT  FUND  SECTION  OF  APPROVED  BUDGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"YEAR  \"&'Key Inputs'!E34","v":"YEAR  2020"}]
[null,"General Appropriations For: (Reference to item and sheet number should be omitted in advertised budget)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXXXX"]
[null,"1.  Appropriations within \"CAPS\" -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXXXX"]
[null,null,"(a) Municipal Purposes {(Item  H-1, Sheet 19)(N.J.S.A. 40A:4-45.2)}",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'19'!J25","v":22248172}]
[null,"2.  Appropriations excluded from \"CAPS\" -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXXXX"]
[null,null,"(a) Municipal Purposes {(Item  H-2, Sheet 28)(N.J.S.A. 40A:4-53.3 as amended)}",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'28'!J25","v":3416882.9299999997}]
[null,null,"(b) Local District School Purposes in Municipal Budget (Item K, Sheet 29)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'29'!J20","v":0}]
[null,null,null,"Total General Appropriations excluded from \"CAPS\" (Item O, Sheet 29)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R11+R10","v":3416882.9299999997}]
[null,"3.  Reserve for Uncollected  Taxes (Item M, Sheet 29)  Based on  Estimated",null,null,null,null,null,null,null,{"$f":"+'Reserve & Tax Calculation'!D26","v":0.96813353061545226},"Percent of Tax Collections",null,null,null,null,null,null,{"$f":"+'29'!J24","v":1670000}]
[null,null,null,null,null,null,null,null,null,null,null,"Building Aid Allowance",null,null,{"$f":"'Key Inputs'!E34&\" - $\"","v":"2020 - $"}]
[null,"4.  Total General Appropriations (Item 9, Sheet 29)",null,null,null,null,null,null,null,null,null,"for Schools-State Aid",null,null,{"$f":"'Key Inputs'!E34-1&\" - $\"","v":"2019 - $"},null,null,{"$f":"+'29'!J25","v":27335054.93}]
[null,"5.  Less: Anticipated Revenues Other Than Current Property Tax (Item 5, Sheet 11) (i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'11'!I20","v":8848701.4299999997}]
[null,"6.  Difference: Amount to be Raised by Taxes for Support of Municipal Budget (as follows)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXXXX"]
[null,null,null,"(a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (Item 6(a), Sheet 11)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'11'!I22","v":18486353.5}]
[null,null,null,"(b) Addition to Local District School Tax (Item 6(b), Sheet 11)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'11'!I23","v":0}]
[null,null,null,"(c) Minimum Library Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'11'!I24","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Sheet  3"]

{"sheet":"3a","index":17,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[[24,2,24,11],[25,2,25,11],[1,1,1,13],[3,1,3,13]]}
[]
[null,"EXPLANATORY  STATEMENT  -  (Continued)"]
[]
[null,{"$f":"\"SUMMARY  OF  \"&'Key Inputs'!E34-1&\"  APPROPRIATIONS  EXPENDED  AND  CANCELED\"","v":"SUMMARY  OF  2019  APPROPRIATIONS  EXPENDED  AND  CANCELED"}]
[]
[null,null,null,null,null,null,null,"General",{"$f":"+'Key Inputs'!E39","v":0},{"$f":"+'Key Inputs'!E40","v":0},{"$f":"+'Key Inputs'!E41","v":0},{"$f":"+'Key Inputs'!E42","v":0},{"$f":"+'Key Inputs'!E43","v":0},{"$f":"+'Key Inputs'!E44","v":0}]
[null,null,null,null,null,null,null,"Budget","Utility","Utility","Utility","Utility","Utility","Utility"]
[null,"Budget Appropriations  -  Adopted  Budget",null,null,null,null,null,{"$f":"+'29'!K25-'3a'!H9","v":26252786.810000002},{"$f":"+'33-Utility1'!I25","v":0},{"$f":"+'33-Utility2'!I25","v":0},{"$f":"+'33-Utility3'!I25","v":0},{"$f":"+'33-Utility4'!I25","v":0},{"$f":"+'33-Utility5'!I25","v":0},{"$f":"+'33-Utility6'!I25","v":0}]
[null,"Budget Appropriations  Added by N.J.S.A. 40A:4-87",null,null,null,null,null,31773.63]
[null,"Emergency Appropriations",null,null,null,null,null,{"$f":"+'29'!L25","v":0},{"$f":"+'33-Utility1'!J25","v":0},{"$f":"+'33-Utility2'!J25","v":0},{"$f":"+'33-Utility3'!J25","v":0},{"$f":"+'33-Utility4'!J25","v":0},{"$f":"+'33-Utility5'!J25","v":0},{"$f":"+'33-Utility6'!J25","v":0}]
[null,null,"Total Appropriations",null,null,null,null,{"$f":"SUM(H8:H10)","v":26284560.440000001},{"$f":"SUM(I8:I10)","v":0},0,0,0,0,0]
[null,"Expenditures:"]
[null,null,"Paid or Charged (Including Reserve for"]
[null,null,null,null,null,"Uncollected Taxes)",null,{"$f":"+'29'!N25","v":23370607.229999997},{"$f":"+'33-Utility1'!L25","v":0},{"$f":"+'33-Utility2'!L25","v":0},{"$f":"+'33-Utility3'!L25","v":0},{"$f":"+'33-Utility4'!L25","v":0},{"$f":"+'33-Utility5'!L25","v":0},{"$f":"+'33-Utility6'!L25","v":0}]
[null,null,"Reserved",null,null,null,null,{"$f":"+'29'!O25","v":2816605.2600000002},{"$f":"+'33-Utility1'!M25","v":0},{"$f":"+'33-Utility2'!M25","v":0},{"$f":"+'33-Utility3'!M25","v":0},{"$f":"+'33-Utility4'!M25","v":0},{"$f":"+'33-Utility5'!M25","v":0},{"$f":"+'33-Utility6'!M25","v":0}]
[null,"Unexpended Balances Canceled",null,null,null,null,null,{"$f":"+'29'!R25","v":97347.950000004377},{"$f":"+'33-Utility1'!O25","v":0},{"$f":"+'33-Utility2'!O25","v":0},{"$f":"+'33-Utility3'!O25","v":0},{"$f":"+'33-Utility4'!O25","v":0},{"$f":"+'33-Utility5'!O25","v":0},{"$f":"+'33-Utility6'!O25","v":0}]
[null,null,"Total Expenditures and Unexpended"]
[null,null,"Balances Canceled",null,null,null,null,{"$f":"SUM(H12:H16)","v":26284560.440000001},{"$f":"SUM(I12:I16)","v":0},0,0,0,0,0]
[null,"Overexpenditures *",null,null,null,null,null,{"$f":"+H18-H11","v":0},{"$f":"+I18-I11","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Sheet 3a"]

{"sheet":"App. CAP","index":18,"n_rows":47,"n_cols":25,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,6,3,15],[1,6,1,15],[37,10,37,11],[5,2,5,8],[5,12,5,18]]}
[]
[null,null,null,null,null,null,"EXPLANATORY  STATEMENT  -  (Continued)"]
[]
[null,null,null,null,null,null,"BUDGET  MESSAGE"]
[]
[null,null,"CAP  CALCULATION",null,null,null,null,null,null,null,null,null,"CAP  CALCULATION"]
[]
[null,null,{"$f":"\"Total General Appropriations for  \"&'Key Inputs'!E34-1","v":"Total General Appropriations for  2019"},null,null,null,null,null,26252787,null,null,null,"Allowable Operating Appropriations before"]
[null,null,"Cap Base Adjustment:",null,null,null,null,null,null,null,null,null,null,"Additional Exceptions per (N.J.S.A. 40A:4-45.3)",null,null,null,null,{"$f":"+I32","v":22078474.375}]
[null,null,"Subtotal",null,null,null,null,null,{"$f":"+I8+I9","v":26252787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5191900,"New Construction"]
[]
[null,null,"Exceptions Less:",null,null,null,null,null,null,null,null,null,"Additions:",null,null,null,null,null,null,null,null,null,null,{"$f":"+X10/100","v":51919},"Divided by 100"]
[null,null,null,"Total Other Operations",null,null,null,null,272067,null,null,null,null,"New Construction (Assessor Certification)",null,null,null,null,{"$f":"+X14","v":41690.957000000002},null,null,null,null,0.80300000000000005,"Rate"]
[null,null,null,"Total Uniform Construction Code",null,null,null,null,null,null,null,null,null,{"$f":"'Key Inputs'!E$34-2&\" Cap Bank\"","v":"2018 Cap Bank"},null,null,null,null,207489.06,null,null,null,null,{"$f":"+X12*X13","v":41690.957000000002},"Addition Amount"]
[null,null,null,"Total Interlocal Service Agreement",null,null,null,null,279000,null,null,null,null,{"$f":"'Key Inputs'!E$34-1&\" Cap Bank\"","v":"2019 Cap Bank"},null,null,null,null,755993.36]
[null,null,null,"Total Additional Appropriations"]
[null,null,null,"Total Capital Improvements",null,null,null,null,140000]
[null,null,null,"Total Debt Service",null,null,null,null,2148400]
[null,null,null,"Transferred to Board of Education",null,null,null,null,null,null,null,null,"Total Additions",null,null,null,null,null,{"$f":"SUM(S12:S18)","v":1005173.377}]
[null,null,null,"Type I School Debt"]
[null,null,null,"Total Public & Private Programs",null,null,null,null,208745,null,null,null,"Maximum Appropriations within  \"CAPS\" Sheet 19 @ ",null,null,null,null,{"$f":"C29","v":2.5000000000000001E-2},{"$f":"+S19+S9","v":23083647.752}]
[null,null,null,"Judgements"]
[null,null,null,"Total Deferred Charges",null,null,null,null,59600]
[null,null,null,"Cash Deficit",null,null,null,null,null,null,null,null,"Additional Increase to COLA rate.",null,null,null,3.5000000000000003E-2]
[null,null,null,"Reserve for Uncollected Taxes",null,null,null,null,1605000,null,null,null,null,"Amount of Increase allowable.",null,null,0.01,null,{"$f":"+I28*Q25","v":215399.75}]
[null,null,null,"Total Exceptions",null,null,null,null,{"$f":"SUM(I12:I25)","v":4712812}]
[]
[null,null,"Amount on Which CAP is Applied",null,null,null,null,null,{"$f":"+I10-I26","v":21539975}]
[null,null,2.5000000000000001E-2," CAP",null,null,null,null,{"$f":"+I28*C29","v":538499.375},null,null,null,"Maximum Appropriations within  \"CAPS\" Sheet 19 @",null,null,null,null,{"$f":"Q24","v":3.5000000000000003E-2},{"$f":"+S21+S25","v":23299047.502}]
[]
[null,null,"Allowable Operating Appropriations before"]
[null,null,null,"Additional Exceptions per (N.J.S.A. 40A:4-45.3)",null,null,null,null,{"$f":"+I28+I29","v":22078474.375}]
[]
[]
[]
[]
[]
[null,"NOTE:",null,null,null,null,null,null,null,null,"Sheet  3b"]
[null,null,"MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF:"]
[null,null,null,"1. HOW THE \"CAP\" WAS CALCULATED. (Explain in words what the \"CAPS\" mean and show the figures.)"]
[null,null,null,"2. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM"]
[null,null,null,null,"(e.g. if Police  S & W appears in the regular section and also under \"Operation Excluded from \"CAPS\" section, combine the"]
[null,null,null,null,"figures for purposes of citizen understanding.)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I29+S25","v":753899.125}]

{"sheet":"Health Ins.","index":19,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,6,1,15],[3,6,3,15],[8,2,8,8],[35,10,35,11]]}
[]
[null,null,null,null,null,null,"EXPLANATORY  STATEMENT  -  (Continued)"]
[]
[null,null,null,null,null,null,"BUDGET  MESSAGE"]
[]
[]
[]
[]
[null,null,"RECAP OF GROUP INSURANCE APPROPRIATION"]
[]
[null,null,"Following is a recap of the City's Employee Group Insurance"]
[]
[null,null,{"$f":"\"Estimated Group Insurance Costs - \"&'Key Inputs'!E34","v":"Estimated Group Insurance Costs - 2020"},null,null,null,null,null,{"$f":"3340500+497935","v":3838435}]
[]
[null,null,"Estimated Amounts to be Contributed by Employees:"]
[]
[null,null,null,"Contribution from all eligible emp.",null,null,null,497935]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I13-H17","v":3340500}]
[]
[null,null,"Budgeted Group Insurance - Inside CAP",null,null,null,null,null,{"$f":"+'15'!J23","v":3340500}]
[null,null,"Budgeted Group Insurance - Utilities"]
[null,null,"Budgeted Group Insurance - Outside CAP"]
[null,null,"TOTAL",null,null,null,null,null,{"$f":"SUM(I21:I23)","v":3340500}]
[]
[null,null,"Instead of receiving Health Benefits,      ",null,null,null,12,"City employees"]
[null,null,{"$f":"\"have elected an opt-out for \"&'Key Inputs'!E34&\".  This opt-out amount'\"","v":"have elected an opt-out for 2020.  This opt-out amount'"}]
[null,null,"is budgeted separately."]
[]
[null,null,null,"Health Benefits Waiver"]
[null,null,null,null,"Salaries and Wages",null,null,null,40000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Sheet  3b (2)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+'14'!J18","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+'14'!J20","v":90850}]

{"sheet":"2% Levy Cap","index":20,"n_rows":38,"n_cols":20,"rows_kept":38,"cut":false,"hidden":false,"merged":[[20,2,20,9],[37,9,37,13],[10,2,10,9],[11,2,11,9],[12,2,12,9],[13,2,13,9],[14,2,14,9],[15,2,15,9],[9,2,9,9],[1,6,1,17],[3,6,3,17],[5,2,5,9],[7,2,7,9],[8,2,8,9]]}
[]
[null,null,null,null,null,null,"EXPLANATORY  STATEMENT  -  (Continued)"]
[]
[null,null,null,null,null,null,"BUDGET  MESSAGE"]
[]
[null,null,"NEW JERSEY 2010 LOCAL UNIT LEVY CAP LAW"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS",null,null,null,null,null,null,{"$f":"+J36","v":18469316.969999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclusions:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowable Shared Service Agreements Increase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowable Health Insurance Costs Increase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowable Pension Obligations Increases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowable LOSAP Increase"]
[null,null,"P.L. 2007, c. 62, was amended by P.L. 2008 c. 6 and P.L. 2010 c. 44 (S-29 R1).",null,null,null,null,null,null,null,null,null,null,null,"Allowable Capital Improvements Increase"]
[null,null,"The last amendment reduces the 4% to 2% and modifies some of the exceptions and",null,null,null,null,null,null,null,null,null,null,null,"Allowable Debt Service and Capital Leases Inc.",null,null,null,278208]
[null,null,"exclusions. It also removes the LFB waiver. The voter referendum now requires a vote in",null,null,null,null,null,null,null,null,null,null,null,"Recycling Tax appropriation",null,null,null,14800]
[null,null,"excess of only 50% which is reduced from the original 60% in P.L. 2007, c. 62.",null,null,null,null,null,null,null,null,null,null,null,"Deferred Charge to Future Taxation Unfunded"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Year Deferred Charges: Emergencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Add Total Exclusions",null,null,null,null,null,{"$f":"SUM(S9:S17)","v":293008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Less Cancelled or Unexpended Waivers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Less Cancelled or Unexpended Exclusions",null,null,null,null,null,5348]
[null,null,"SUMMARY LEVY CAP CALCULATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTED TAX LEVY",null,null,null,null,null,null,{"$f":"+T7+T18-T19-T20","v":18756976.969999999}]
[null,null,"LEVY CAP CALCULATION",null,null,null,null,null,null,null,null,null,null,"Additions:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Ratables - Increase for new construction",null,null,null,{"$f":"+'App. CAP'!X10","v":5191900}]
[null,null,"Prior Year Amount to be Raised by Taxation ",null,null,null,null,null,null,{"$f":"+'11'!J22","v":18121973.5},null,null,null,null,"Prior Year's Local Purpose Tax Rate (per $100)",null,null,null,{"$f":"+'App. CAP'!X13","v":0.80300000000000005}]
[null,null,null,"Less:",null,null,null,null,null,null,null,null,null,null,"New Ratable Adjustment to Levy",null,null,null,null,{"$f":"+(+S24/100)*S25","v":41690.957000000002}]
[null,null,null,"Less:","Prior Year Deferred Charges to Future Taxation Unfunded",null,null,null,null,null,null,null,null,null,"Amounts approved by Referendum"]
[null,null,null,"Less:","Prior Year Deferred Charges: Emergencies",null,null,null,null,null,null,null,null,null,"Levy CAP Bank Applied"]
[null,null,null,"Less:","Prior Year Recycling Tax",null,null,null,null,14800]
[null,null,null,"Less:",null,null,null,null,null,null,null,null,"MAXIMUM ALLOWABLE AMOUNT TO BE RAISED BY TAXATION",null,null,null,null,null,null,{"$f":"SUM(T22:T29)","v":18798667.926999997}]
[null,null,null,"Less:"]
[null,null,"Net Prior Year Tax Levy for Municipal Purpose Tax for CAP Calculation",null,null,null,null,null,null,{"$f":"J25-SUM(J26:J31)","v":18107173.5},null,null,"AMOUNT TO BE RAISED BY TAXATION  FOR MUNICIPAL PURPOSES",null,null,null,null,null,null,{"$f":"+'11'!I22","v":18486353.5}]
[null,null,null,"Plus 2% CAP Increase",null,null,null,null,null,{"$f":"+J32*0.02","v":362143.47000000003}]
[null,null,"ADJUSTED TAX LEVY",null,null,null,null,null,null,{"$f":"+J33+J32","v":18469316.969999999},null,null,null,"OVER OR (UNDER) 2% LEVY CAP",null,null,null,null,null,{"$f":"+T32-T30","v":-312314.42699999735}]
[null,null,null,"Plus: Assumption of Service/Function",null,null,null,null,null,null,null,null,null,null,"(must be equal or under for Introduction)"]
[null,null,"ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS",null,null,null,null,null,null,{"$f":"+J34+J35","v":18469316.969999999}]
[]
[null,null,null,null,null,null,null,null,null,"Sheet  3 - Levy CAP"]

{"sheet":"3d","index":21,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,6,1,15],[3,6,3,15],[36,10,36,11]]}
[]
[null,null,null,null,null,null,"EXPLANATORY  STATEMENT  -  (Continued)"]
[]
[null,null,null,null,null,null,"BUDGET  MESSAGE"]
[]
[null,null,"\"2010\" LEVY CAP BANKS:"]
[]
[null,null,{"$f":"'Key Inputs'!E$34-3","v":2017}]
[null,null,null,"Maximum Allowable Amount to be Raised by Taxation",null,null,null,null,null,{"$f":"17654083-2329","v":17651754}]
[null,null,null,"Amount to be Raised by Taxation for Municipal Purpose",null,null,null,null,null,17537796]
[null,null,null,{"$f":"\"Available for Banking (CY \"&'Key Inputs'!E$34&\")\"","v":"Available for Banking (CY 2020)"},null,null,null,null,null,{"$f":"+J9-J10","v":113958}]
[null,null,null,null,{"$f":"\"Amount Used in \"&'Key Inputs'!E$34","v":"Amount Used in 2020"}]
[null,null,null,"Balance to Expire",null,null,null,null,null,{"$f":"+J11-J12","v":113958}]
[]
[null,null,{"$f":"'Key Inputs'!E$34-2","v":2018}]
[null,null,null,"Maximum Allowable Amount to be Raised by Taxation",null,null,null,null,null,18045950]
[null,null,null,"Amount to be Raised by Taxation for Municipal Purpose",null,null,null,null,null,17747676]
[null,null,null,{"$f":"\"Available for Banking (CY \"&'Key Inputs'!E$34&\" - CY \"&'Key Inputs'!E$34+1&\")\"","v":"Available for Banking (CY 2020 - CY 2021)"},null,null,null,null,null,{"$f":"+J16-J17","v":298274}]
[null,null,null,null,{"$f":"\"Amount Used in \"&'Key Inputs'!E$34","v":"Amount Used in 2020"}]
[null,null,null,{"$f":"\"Balance to Carry Forward (CY \"&'Key Inputs'!E$34+1&\")\"","v":"Balance to Carry Forward (CY 2021)"},null,null,null,null,null,{"$f":"+J18-J19","v":298274}]
[]
[null,null,{"$f":"'Key Inputs'!E$34-1","v":2019}]
[null,null,null,"Maximum Allowable Amount to be Raised by Taxation",null,null,null,null,null,18695505]
[null,null,null,"Amount to be Raised by Taxation for Municipal Purpose",null,null,null,null,null,18121974]
[null,null,null,{"$f":"\"Available for Banking (CY \"&'Key Inputs'!E$34&\" - CY \"&'Key Inputs'!E$34+2&\")\"","v":"Available for Banking (CY 2020 - CY 2022)"},null,null,null,null,null,{"$f":"+J23-J24","v":573531}]
[null,null,null,null,{"$f":"\"Amount Used in \"&'Key Inputs'!E$34","v":"Amount Used in 2020"}]
[null,null,null,{"$f":"\"Balance to Carry Forward (CY \"&'Key Inputs'!E$34+1&\" - CY\"&'Key Inputs'!E$34+2&\")\"","v":"Balance to Carry Forward (CY 2021 - CY2022)"},null,null,null,null,null,{"$f":"+J25-J26","v":573531}]
[]
[null,null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,"Maximum Allowable Amount to be Raised by Taxation",null,null,null,null,null,{"$f":"+'2% Levy Cap'!T30","v":18798667.926999997}]
[null,null,null,"Amount to be Raised by Taxation for Municipal Purpose",null,null,null,null,null,{"$f":"+'11'!I22","v":18486353.5}]
[null,null,null,{"$f":"\"Available for Banking (CY \"&'Key Inputs'!E$34+1&\" - CY \"&'Key Inputs'!E$34+3&\")\"","v":"Available for Banking (CY 2021 - CY 2023)"},null,null,null,null,null,{"$f":"+J30-J31","v":312314.42699999735}]
[]
[]
[null,null,"Total Levy CAP Bank",null,null,null,null,null,null,{"$f":"+J20+J27+J32","v":1184119.4269999973}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sheet  3d"]

{"sheet":"4","index":22,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,10],[25,1,25,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"1.","Surplus  Anticipated",null,null,null,"08-101",4000000,3600000,3600000]
[null,null,"2.","Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-102"]
[null,null,null,null,"Total Surplus Anticipated",null,null,"08-100",{"$f":"+I6+I5","v":4000000},{"$f":"+J6+J5","v":3600000},{"$f":"+K6+K5","v":3600000}]
[null,null,"3.","Miscellaneous Revenues  -  Section A:  Local Revenues",null,null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"Licenses:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Alcoholic Beverages",null,"08-103",38000,38000,38188]
[null,null,null,null,null,"Other",null,"08-104",23000,21000,23592]
[null,null,null,null,"Fees and Permits",null,null,"08-105",180000,180000,181313.72]
[null,null,null,null,"Fines and Costs:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Municipal Court",null,"08-110",350000,390000,354835.38]
[null,null,null,null,null,"Other",null,"08-109"]
[null,null,null,null,"Interest and Costs on Taxes",null,null,"08-112",52000,55000,53480.69]
[null,null,null,null,"Interest and Costs on Assessments",null,null,"08-115"]
[null,null,null,null,"Parking Meters",null,null,"08-111"]
[null,null,null,null,"Interest on Investments and Deposits",null,null,"08-113",196000,240000,353609.18]
[null,null,null,null,"Anticipated Utility Operating Surplus",null,null,"08-114"]
[]
[]
[]
[]
[]
[null,"Sheet  4"]

{"sheet":"4a","index":23,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section A:  Local Revenues (continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  4a"]

{"sheet":"4b","index":24,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section A:  Local Revenues (continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  4b"]

{"sheet":"4c","index":25,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section A:  Local Revenues (continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  A:  Local  Revenue",null,null,"08-001",{"$f":"SUM('4a:4b'!I5:I26)+SUM('4'!I10:I25)+SUM(I5:I25)","v":839000},{"$f":"SUM('4a:4b'!J5:J26)+SUM('4'!J10:J25)+SUM(J5:J25)","v":924000},{"$f":"SUM('4a:4b'!K5:K26)+SUM('4'!K10:K25)+SUM(K5:K25)","v":1005018.97}]
[null,"Sheet  4c"]

{"sheet":"5","index":26,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section B:  State Aid Without Offsetting Appropriations "]
[]
[]
[null,null,null,null,"Transitional Aid",null,null,"09-212"]
[null,null,null,null,"Consolidated Municipal Property Tax Relief Aid",null,null,"09-200",0,0,0]
[null,null,null,null,"Energy Receipts Tax (P.L.  1997, Chapters 162 & 167)",null,null,"09-202",1464615,1464615,1464615]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  B:  State Aid Without Offsetting Appropriations",null,null,"09-001",{"$f":"SUM(I6:I25)","v":1464615},{"$f":"SUM(J6:J25)","v":1464615},{"$f":"SUM(K6:K25)","v":1464615}]
[null,"Sheet  5"]

{"sheet":"6","index":27,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,10],[28,1,28,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section C:  Dedicated Uniform Construction Code Fees"]
[null,null,null,null,"Offset with Appropriations  (N.J.S.A. 40A:4-36  and  N.J.A.C.  5:23-4.17)"]
[null,null,null,null,null,null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"Uniform Construction Code Fees",null,null,"08-160",640000,430000,645362]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Item of General Revenue Anticipated with Prior Written"]
[null,null,null,null,"Consent of Director of Local Government Services:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"Additional  Dedicated Uniform Construction Code Fees Offset with Appropriations"]
[null,null,null,null,"(N.J.S.A. 40A:4-45.3h and N.J.A.C. 5:23-4.17)",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"Uniform Construction Code Fees",null,null,"08-160"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  C:  Dedicated Uniform Construction Code Fees Offset with Appropriations",null,null,"08-002",{"$f":"SUM(I5:I27)","v":640000},{"$f":"SUM(J5:J27)","v":430000},{"$f":"SUM(K5:K27)","v":645362}]
[null,"Sheet  6"]

{"sheet":"7","index":28,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of the Director of Local Government Services "]
[null,null,null,null,"Shared Service Agreements Offset With Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[null,null,null,null,"MECHANICAL GARAGE - EATONTOWN BOARD OF EDUCATION",null,null,"11-110",4000,4000,1401.65]
[]
[]
[null,null,null,null,"FIRE PREVENTION SERVICES - BOROUGH OF OCEANPORT",null,null,"11-120",25000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  7"]

{"sheet":"7a","index":29,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of the Director of Local Government Services"]
[null,null,null,null,"Shared Service Agreements Offset With Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  7a"]

{"sheet":"7b","index":30,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of the Director of Local Government Services"]
[null,null,null,null,"Shared Service Agreements Offset With Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  D:  Shared Service Agreements Offset With Appropriations",null,null,"11-001",{"$f":"SUM(I5:I25)+SUM('7:7a'!I8:I26)","v":29000},{"$f":"SUM(J5:J25)+SUM('7:7a'!J8:J26)","v":4000},{"$f":"SUM(K5:K25)+SUM('7:7a'!K8:K26)","v":1401.65}]
[null,"Sheet  7b"]

{"sheet":"8","index":31,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section E:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of the Director of Local Government Services  -  Additional"]
[null,null,null,null,"Revenues Offset with Appropriations (N.J.S.A. 40A:4-45.3h):",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  E:  Special Item of General Revenue Anticipated with Prior Written",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Consent of Director of Local Government Services  -  Additional Revenues",null,"08-003",{"$f":"SUM(I5:I25)","v":0},{"$f":"SUM(J5:J25)","v":0},{"$f":"SUM(K5:K25)","v":0}]
[null,"Sheet  8"]

{"sheet":"9","index":32,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"DRUNK DRIVING ENFORCEMENT",null,null,"10-510",3555.4,3840,{"$f":"+J8","v":3840}]
[null,null,null,null,"CLEAN COMMUNITIES PROGRAM",null,null,"10-602",null,28473.63,28473.63]
[null,null,null,null,"MUNICIPAL ALLIANCE ON ALCOHOLISM AND DRUG ABUSE",null,null,"10-506",26186,26186,26186]
[null,null,null,null,"SAFE AND SECURE COMMUNITIES - P.L. 1994, CHAPTER 20",null,null,"10-503",null,60000,60000]
[null,null,null,null,"BULLETPROOF VEST",null,null,"10-693",null,2895,2895]
[null,null,null,null,"NEW JERSEY TRANSPORTATION TRUST FUND",null,null,"10-559",null,null,0]
[null,null,null,null,"DRIVE SOBER OR GET PULLED OVER",null,null,"10-509",null,7040,7040]
[null,null,null,null,"BODY ARMOR FUND",null,null,"10-505",null,4048.95,4048.95]
[null,null,null,null,"DISTRACTED DRIVING STATEWIDE CRACKDOWN",null,null,"10-508",null,null,0]
[null,null,null,null,"CLICK IT OR TICKET",null,null,"10-507",null,null,0]
[null,null,null,null,"NEW JERSEY PREVENTION NETWORK",null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"DCA/REC INDIVIDUALS WITH DISABILITIES",null,null,"10-669",20000,20000,20000]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RECYCLING TONNAGE ",null,null,"10-569",42345.03,31488.36,31488.36]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9"]

{"sheet":"9a","index":33,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9a"]

{"sheet":"9b","index":34,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9b"]

{"sheet":"9c","index":35,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9c"]

{"sheet":"9d","index":36,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9d"]

{"sheet":"9e","index":37,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9e"]

{"sheet":"9f","index":38,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9f"]

{"sheet":"9g","index":39,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9g"]

{"sheet":"9h","index":40,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  9h"]

{"sheet":"9 TOTAL","index":41,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Public  and"]
[null,null,null,null,"Private  Revenues Offset with Appropriations (Continued):",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J17","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total Section  F:  Special Item of General Revenue Anticipated with Prior Written",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Consent of Director of Local Government Services  -  Public and Private Revenues",null,"10-001",{"$f":"+SUM('9:9h'!I8:I26)+SUM('9 TOTAL'!I8:I24)","v":92086.43},{"$f":"+SUM('9:9h'!J8:J26)+SUM('9 TOTAL'!J8:J24)","v":183971.94},{"$f":"+SUM('9:9h'!K8:K26)+SUM('9 TOTAL'!K8:K24)","v":183971.94}]
[null,"Sheet  9 - TOTALS"]

{"sheet":"10","index":42,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,"Utility Operating Surplus of Prior Year",null,null,"08-116"]
[null,null,null,null,"SENIOR CITIZEN HOUSING (IN LIEU OF TAX)",null,null,"08-130",200000,195000,202000]
[null,null,null,null,"BOROUGH COMMUNITY CENTER PROGRAMS",null,null,"08-240",260000,260000,260438]
[null,null,null,null,"UNIFORM FIRE AND SAFETY ACT",null,null,"08-106",85000,90000,87897.72]
[null,null,null,null,"GENERAL CAPITAL FUND SURPLUS",null,null,"08-228",149240]
[null,null,null,null,"OTHER TRUST FUND SURPLUS",null,null,"08-240"]
[null,null,null,null,"HOTEL TAX",null,null,"08-107",355000,280000,359316.83]
[null,null,null,null,"CELL TOWER AGREEMENTS",null,null,"08-241",382000,390000,386143.78]
[null,null,null,null,"ASSESSMENT TRUST FUND SURPLUS",null,null,"08-242"]
[null,null,null,null,"RESERVE FOR PAYMENT OF BONDS",null,null,"08-227"]
[null,null,null,null,"CATV FRANCHISE FEES",null,null,"08-243",90000,108000,93886.7]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10"]

{"sheet":"10a","index":43,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10a"]

{"sheet":"10b","index":44,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10b"]

{"sheet":"10c","index":45,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10c"]

{"sheet":"10d","index":46,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10d"]

{"sheet":"10e","index":47,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10e"]

{"sheet":"10f","index":48,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10f"]

{"sheet":"10g","index":49,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10g"]

{"sheet":"10h","index":50,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10h"]

{"sheet":"10i","index":51,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10i"]

{"sheet":"10j","index":52,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10j"]

{"sheet":"10k","index":53,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10h"]

{"sheet":"10l","index":54,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10l"]

{"sheet":"10m","index":55,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,8,2,9],[3,1,3,6],[26,1,26,10]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheet  10m"]

{"sheet":"10 TOTAL","index":56,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[null,null,"3.","Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated "]
[null,null,null,null,"With Prior Written Consent of Director of Local Government Services  -  Other Special"]
[null,null,null,null,"Items:",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Section  G:  Special Items of General Revenue Anticipated with Prior Written",null,null,"XXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Consent of Director of Local Government Services  -  Other Special Items",null,"08-004",{"$f":"SUM('10:10m'!I8:I26)+SUM('10 TOTAL'!I8:I24)","v":1521240},{"$f":"SUM('10:10m'!J8:J26)+SUM('10 TOTAL'!J8:J24)","v":1323000},{"$f":"SUM('10:10m'!K8:K26)+SUM('10 TOTAL'!K8:K24)","v":1389683.03}]
[null,"Sheet  10 - TOTALS"]

{"sheet":"11","index":57,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,1,1,10],[26,1,26,10],[2,8,2,9],[3,1,3,6]]}
[]
[null,"CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)"]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in",null,null,null,"Working Area"]
[null,"GENERAL  REVENUES",null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I4-1","v":2019},{"$f":"\"Cash in \"&J4","v":"Cash in 2019"}]
[]
[null,null,null,null,"Summary  of  Revenues"]
[null,null,null,null,null,null,null,"XXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,"1.","Surplus Anticipated  (Sheet 4, #1)",null,null,null,"08-101",{"$f":"+'4'!I5","v":4000000},{"$f":"+'4'!J5","v":3600000},{"$f":"+'4'!K5","v":3600000}]
[null,null,"2.","Surplus Anticipated with Prior Written Consent of Director of Local Government Services (Sheet 4, #2)",null,null,null,"08-102",{"$f":"+'4'!I6","v":0},{"$f":"+'4'!J6","v":0},{"$f":"+'4'!K6","v":0}]
[null,null,"3.","Miscellaneous Revenues:",null,null,null,"XXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,null,null,"Total Section A: ","Local Revenues","08-001",{"$f":"+'4c'!I26","v":839000},{"$f":"+'4c'!J26","v":924000},{"$f":"+'4c'!K26","v":1005018.97}]
[null,null,null,null,null,"Total Section B: ","State Aid Without Offsetting Appropriations","09-001",{"$f":"+'5'!I26","v":1464615},{"$f":"+'5'!J26","v":1464615},{"$f":"+'5'!K26","v":1464615}]
[null,null,null,null,null,"Total Section C: ","Dedicated Uniform Construction Code Fees Offset with Appropriations","08-002",{"$f":"+'6'!I28","v":640000},{"$f":"+'6'!J28","v":430000},{"$f":"+'6'!K28","v":645362}]
[null,null,null,null,null,"Total Section D: ","Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Shared Service Agreements","11-001",{"$f":"+'7b'!I26","v":29000},{"$f":"+'7b'!J26","v":4000},{"$f":"+'7b'!K26","v":1401.65}]
[null,null,null,null,null,"Total Section E: ","Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Additional Revenues","08-003",{"$f":"+'8'!I26","v":0},{"$f":"+'8'!J26","v":0},{"$f":"+'8'!K26","v":0}]
[null,null,null,null,null,"Total Section F: ","Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Public and Private Revenues","10-001",{"$f":"+'9 TOTAL'!I26","v":92086.43},{"$f":"+'9 TOTAL'!J26","v":183971.94},{"$f":"+'9 TOTAL'!K26","v":183971.94}]
[null,null,null,null,null,"Total Section G: ","Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items","08-004",{"$f":"+'10 TOTAL'!I26","v":1521240},{"$f":"+'10 TOTAL'!J26","v":1323000},{"$f":"+'10 TOTAL'!K26","v":1389683.03}]
[null,null,null,null,"Total Miscellaneous Revenues",null,null,"13-099",{"$f":"SUM(I11:I17)","v":4585941.43},{"$f":"SUM(J11:J17)","v":4329586.9399999995},{"$f":"SUM(K11:K17)","v":4690052.59}]
[null,null,"4.","Receipts from Delinquent Taxes",null,null,null,"15-499",262760,233000,200559]
[null,null,"5.","Subtotal General Revenues (Items  1,  2,  3  and  4)",null,null,null,"13-199",{"$f":"+I8+I9+I18+I19","v":8848701.4299999997},{"$f":"+J8+J9+J18+J19","v":8162586.9399999995},{"$f":"+K8+K9+K18+K19","v":8490611.5899999999}]
[null,null,"6.","Amount to be Raised by Taxes for Support of Municipal Budget:",null,null,null,"XXXXX","XXXXXXXXXXX","XXXXXXXXXXX","XXXXXXXXXXX"]
[null,null,null,"a)","Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes",null,null,"07-190",{"$f":"+'Reserve & Tax Calculation'!E47","v":18486353.5},18121973.5,"XXXXXXXXXXX"]
[null,null,null,"b)","Addition to Local District School Tax",null,null,"07-191",{"$f":"+'Reserve & Tax Calculation'!E48","v":0},null,"XXXXXXXXXXX"]
[null,null,null,"c) ","Minimum Library Tax",null,null,"07-192",{"$f":"+'Reserve & Tax Calculation'!E49","v":0},null,"XXXXXXXXXXX"]
[null,null,null,null,"Total Amount to be Raised by Taxes for Support of Municipal Budget",null,null,"07-199",{"$f":"+I22+I23+I24","v":18486353.5},{"$f":"+J22+J23+J24","v":18121973.5},19335024.59]
[null,null,"7.","Total General Revenues",null,null,null,"13-299",{"$f":"+I25+I20","v":27335054.93},{"$f":"+J25+J20","v":26284560.439999998},{"$f":"+K25+K20","v":27825636.18}]
[null,"Sheet  11"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+'29'!J25","v":27335054.93},{"$f":"+'29'!K25","v":26284560.440000001},{"$f":"PROPER(\"Do not remove.\")","v":"Do Not Remove."}]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I26-I29","v":0},{"$f":"+J26-J29","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+I25/I26","v":0.67628740997009584},{"$f":"+J25/J26","v":0.68945316933745926},"% of Tax Levy to Total Budget"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I20","v":8848701.4299999997}]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I41-I39","v":8848701.4299999997}]

{"sheet":"12","index":58,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"GENERAL GOVERNMENT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"ADMINISTRATIVE & EXECUTIVE:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-100",1,230000,225000,null,195500,163007.84,32492.160000000003]
[null,null,"  Other Expenses",null,null,null,null,"20-100",2,128000,112500,null,112500,68541.119999999995,43958.880000000005]
[null,null,"LABOR ATTORNEY:",null,null,null,null,"20-155",2,25000,25000,null,25000,5410.5,19589.5]
[null,null,"MAYOR AND COUNCIL",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-110",1,68400,68397,null,68397,57268.02,11128.980000000003]
[null,null,"  Other Expenses",null,null,null,null,"20-110",2,10500,11300,null,11300,3160,8140]
[null,null,"ADVERTISING:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"20-101",2,27500,30000,null,30000,8334.77,16665.23,null,5000]
[null,null,"  Beautify Eatontown",null,null,null,null,"20-102",2,2250,2250,null,2250,1754.11,495.8900000000001]
[null,null,"  Complete Streets",null,null,null,null,"20-103",2,1000,500,null,500,296,204]
[null,null,"ELECTIONS:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-104",1,1000,1000,null,1000,null,1000]
[null,null,"  Other Expenses",null,null,null,null,"20-104",2,6250,5000,null,5000,3337.74,1662.2600000000002]
[null,null,"MUNICIPAL CLERK;",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-120",1,194000,175750,null,175750,162534.56,13215.440000000002]
[null,null,"  Other Expenses",null,null,null,null,"20-120",2,23750,22950,null,22950,22408.58,541.41999999999825]
[null,null,"INFORMATION TECHNOLOGY:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"20-100",2,116500,111500,null,111500,93209.68,18290.320000000007]
[null,"Sheet  12"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":834150}]

{"sheet":"13","index":59,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"PURCHASING DEPARTMENT:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"20-130",1,43900,43000,null,43000,32911.620000000003,10088.379999999997]
[null,null,"  Other Expenses",null,null,null,null,"20-130",2,31620,31000,null,31000,14631.57,16368.43]
[null,null,"HISTORICAL ASSOCIATION:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"20-175",2,3000,1750,null,1750,1720.19,29.809999999999945]
[null,null,"FINANCIAL ADMINISTRATION:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-130",1,206500,201986,null,201986,178468.65,23517.350000000006]
[null,null,"  Other Expenses",null,null,null,null,"20-130",2,49000,48000,null,48000,21181.19,26818.81]
[null,null,"  Bond Registration Fees",null,null,null,null,"20-130",2,4500,4500,null,4500,2058.9,2441.1]
[null,null,"  Audit Services",null,null,null,null,"20-135",2,48000,48000,null,48000,29700,18300]
[null,null,"ASSESSMENT OF TAXES:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-150",1,94932,93075,null,93075,91457.96,1617.0399999999936]
[null,null,"  Other Expenses",null,null,null,null,"20-150",2,80771,80771,null,80771,25596.92,55174.080000000002]
[null,null,"COLLECTION OF TAXES:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"20-145",1,92015,90210,null,90210,82151.12,8058.8800000000047]
[null,null,"  Other Expenses",null,null,null,null,"20-145",2,11700,11100,null,11100,7786.39,3313.6099999999997]
[null,null,"LEGAL SERVICES AND COSTS:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"20-155",2,270000,270000,null,270000,244396.49,25603.510000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  13"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":935938}]

{"sheet":"14","index":60,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"MUNICIPAL PROSECUTOR:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"25-275",1,40000,40000,null,40000,33000,7000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"ENGINEERING SERVICE AND COSTS:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Miscellaneous Other Expenses",null,null,null,null,"20-165",2,75000,85000,null,85000,21260.69,63739.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"PUBLIC BUILDINGS AND GROUNDS:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"26-310",1,192963,189180,null,189180,111813.33,77366.67]
[null,null,"  Other Expenses",null,null,null,null,"26-310",2,147600,147600,null,147600,140077.76000000001,7522.2399999999907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"MUNICIPAL LAND USE LAW (NJSA40:55D-1)",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"PLANNING BOARD:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"21-180",1,0,8000,null,8000,1800,6200]
[null,null,"  Other Expenses",null,null,null,null,"21-180",2,90850,95050,null,95050,71247.97,23802.03]
[null,null,"BOARD OF ADJUSTMENT:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"21-185",1,0,1200,null,1200,100,1100]
[null,null,"  Other Expenses",null,null,null,null,"21-185",2,13650,10350,null,12350,10016.379999999999,2333.6200000000008]
[null,null,"ZONING OFFICER:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"21-185",1,190000,155403,null,140403,92717.96,47685.039999999994]
[null,null,"  Other Expenses",null,null,null,null,"21-185",2,23220,21220,null,21220,18505.16,2714.84]
[null,"Sheet  14"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":773283}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+M18+'20'!K10","v":11200}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+J18+'20'!J10","v":11450}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K34-K33","v":250}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K33*1.02","v":11424}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K34-K36","v":26}]

{"sheet":"15","index":61,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"ENVIRONMENTAL PROGRAM:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"27-335",1,0,180,null,180,null,180]
[null,null,"  Other Expenses",null,null,null,null,"27-335",2,1800,4400,null,4400,1105,3295]
[null,null,"  Green Team",null,null,null,null,"27-335",2,2000,3800,null,3800,845,2955]
[null,null,"  Community Garden",null,null,null,null,"27-335",2,10000,9150,null,9150,3762.45,5387.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"GYPSY MOTH PROGRAM:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"27-331",2,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"PUBLIC SAFETY:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"FIRE:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"25-265",1,6464,6337,null,6337,6337,0]
[null,null,"  Fire Hydrant Service",null,null,null,null,"25-265",2,156000,152000,null,152000,117452.64,34547.360000000001]
[null,null,"  Miscellaneous Other Expenses",null,null,null,null,"25-265",2,90350,87350,null,87350,71909.55,15440.449999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"INSURANCE:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Group Insurance",null,null,null,null,"23-220",2,3340500,3375500,null,3375500,2584617.9700000002,790882.0299999998]
[null,null,"  Health Benefit Waiver",null,null,null,null,"23-222",2,40000,40000,null,40000,30633.31,9366.6899999999987]
[null,null,"  Other Insurance",null,null,null,null,"23-211",2,440440,419700,null,419700,312194.62,107505.38]
[null,null,"  Workers Compensation",null,null,null,null,"23-215",2,454000,445000,null,445000,385711.15,59288.849999999977]
[null,"Sheet  15"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":4541554}]

{"sheet":"15a","index":62,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"UNIFORM FIRE SAFETY ACT (P.L. 1983, CH. 383):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"25-241",1,102752,100736,null,100736,78701.710000000006,22034.289999999994]
[null,null,"  Other Expenses",null,null,null,null,"25-241",2,9650,9650,null,9650,8993.19,656.80999999999949]
[null,null,"POLICE",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"25-240",1,6150500,5908151,null,5908151,5632527.8499999996,275623.15000000037]
[null,null,"  Other Expenses",null,null,null,null,"25-240",2,250700,314700,null,314700,302883.53999999998,11816.460000000021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"FIRST AID ORGANIZATION CONTRIBUTION",null,null,null,null,"25-260",2,33738,34612,null,{"$f":"34612+2500","v":37112},34636.82,2475.1800000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"EMERGENCY MANAGEMENT SERVICES:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"25-252",1,3611,3540,null,3540,3540,0]
[null,null,"  Other Expenses",null,null,null,null,"25-252",2,14400,12000,null,12000,6151.95,5848.05]
[null,null,"ROAD REPAIR AND MAINTENANCE:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"26-290",1,2018850,1981780,null,1981780,1794199.27,187580.72999999998]
[null,null,"  Other Expenses",null,null,null,null,"26-290",2,1284500,995200,null,995200,975344.51,19855.489999999991]
[null,null,"SNOW REMOVAL",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"26-292",2,13500,16000,null,16000,15999.96,4.0000000000873115E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  15a"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":9882201}]

{"sheet":"15b","index":63,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"MUNICIPAL COURT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"43-490",1,47859,46920,null,46920,43696.800000000003,3223.1999999999971]
[null,null,"  Other Expenses",null,null,null,null,"43-490",2,35374,34680,null,34680,23425,11255]
[null,null,"PUBLIC DEFENDER",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"43-495",1,25000,25000,null,25000,9500,15500]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K12","v":0},null,0]
[null,null,"STREET LIGHTING:",null,null,null,null,"31-435",2,140000,140000,null,140000,103085.86,36914.14]
[null,null,"MONMOUTH COUNTY RECLAMATION FEES:",null,null,null,null,"32-465",2,317000,275000,null,275000,245473.7,29526.299999999988]
[null,null,"RECYCLING - CONTRACTUAL:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Sanitation - Apartment Collection",null,null,null,null,"26-305",2,255000,255000,null,255000,253917.12,1082.8800000000047]
[null,null,"  Sanitation - Residential Collection",null,null,null,null,"26-305",2,270000,270000,null,270000,269582.15999999997,417.84000000002561]
[null,null,"HEALTH AND WELFARE:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Monmouth Cty. Health Com. (NJSA40:13)",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"27-330",1,1629,1454,null,1454,null,1454]
[null,null,"  Other Expenses",null,null,null,null,"27-330",2,7000,7000,null,7000,null,7000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  15b"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":1098862}]

{"sheet":"15c","index":64,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"HOUSING INSPECTION:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"  Salaries and Wages",null,null,null,null,"21-181",1,104200,90700,null,105700,96383.66,9316.3399999999965]
[null,null,"  Other Expenses",null,null,null,null,"21-181",2,1375,1575,null,1575,1172.56,402.44000000000005]
[null,null,"ANIMAL CONTROL:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"27-340",2,20808,20400,null,20400,17081.439999999999,3318.5600000000013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"RECREATION:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"28-370",1,181550,160545,null,160545,141910.29999999999,18634.700000000012]
[null,null,"  Other Expenses",null,null,null,null,"28-370",2,77275,76416,null,76416,73268.52,3147.4799999999959]
[null,null,"CELEBRATION OF PUBLIC EVENTS: ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"28-371",2,35500,21950,null,21950,21302.14,647.86000000000058]
[null,null,"BOROUGH COMMUNITY CENTER:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"28-372",1,256732,251696,null,251696,206940.18,44755.820000000007]
[null,null,"  Other Expenses",null,null,null,null,"28-372",2,32406,31250,null,31250,30916.48,333.52000000000044]
[null,null,"MISCELLANEOUS OTHER EXPENSES:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Youth Committee",null,null,null,null,"28-373",2,2250,2250,null,2250,963.63,1286.3699999999999]
[null,null,"  Salaries and Wages",null,null,null,null,"28-373",1,59000,57836,null,57836,47141.13,10694.870000000003]
[null,null,"  Other Expenses",null,null,null,null,"28-373",2,19600,19600,null,19600,18301.46,1298.5400000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  15c"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":790696}]

{"sheet":"15d","index":65,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  15d"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":0}]

{"sheet":"15e","index":66,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  15e"]

{"sheet":"15f","index":67,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15f"]

{"sheet":"15g","index":68,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15g"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":0}]

{"sheet":"15h","index":69,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15h"]

{"sheet":"15i","index":70,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15i"]

{"sheet":"15j","index":71,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15j"]

{"sheet":"15k","index":72,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(+M26-N26>=0,M26-N26,\"*\")-Q26","v":0}]
[null,"Sheet  15k"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":0}]

{"sheet":"15l","index":73,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15l"]

{"sheet":"15m","index":74,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15m"]

{"sheet":"15n","index":75,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K7","v":0},null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  15n"]

{"sheet":"16","index":76,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[6,7,6,8],[7,7,7,8],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Uniform Construction Code - Appropriations",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17)",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[null,null,"State Uniform Construction Code"]
[null,null,"Construction Official"]
[null,null,null,"Salaries and Wages",null,null,null,"22-195",1,null,null,null,null,null,{"$f":"IFERROR(IF(+M12-N12>=0,M12-N12,\"*\")-Q12,\"*\")","v":0}]
[null,null,null,"Other Expenses",null,null,null,"22-195",2,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"INSPECTION OF BUILDINGS:",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Salaries and Wages",null,null,null,"22-196",1,352000,360600,null,358600,284479.13,74120.87]
[null,null,null,"Other Expenses",null,null,null,"22-196",2,37378,40500,null,40500,23963.200000000001,16536.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  16"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":389378}]

{"sheet":"16a","index":77,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,1,26,14],[1,1,1,14],[2,9,2,12],[2,13,2,14],[6,7,6,8],[7,7,7,8],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Uniform Construction Code - Appropriations",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17)",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M9-N9>=0,M9-N9,\"*\")-Q9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  16a"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J26)","v":0}]

{"sheet":"17","index":78,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[6,7,6,8],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"UNCLASSIFIED:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M25-N25>=0,M25-N25,\"*\")-Q25,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  17"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J20)","v":0},null,null,{"$f":"+M23-K23","v":0}]

{"sheet":"17a","index":79,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[6,7,6,8],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  within \"CAPS\"  - (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"UNCLASSIFIED:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"SALARIES & WAGES - ADJUSTMENT PROGRAM",null,null,null,null,"30-425",1,52000,65000,null,{"$f":"+K8","v":65000},48138.61,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":16861.39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TUITION REIMBURSEMENT",null,null,null,null,"30-429",2,50500,50500,null,{"$f":"+K11","v":50500},1651.5,30848.5,null,18000]
[null,null,"EMPLOYEE SICK TIME BUY - BACK",null,null,null,null,"30-415",2,75000,75000,null,{"$f":"+K12","v":75000},0,67000,null,8000]
[null,null,"ACCUMULATED ABSENCES ",null,null,null,null,"30-415",2,50000,50000,null,{"$f":"+K13","v":50000},50000,0]
[null,null,"ELECTRICITY",null,null,null,null,"31-430",2,150000,148000,null,148000,118807.93,29192.070000000007]
[null,null,"TELEPHONE ",null,null,null,null,"31-440",2,134300,123500,null,123500,120122.1,3377.8999999999942]
[null,null,"WATER",null,null,null,null,"31-445",2,35000,32000,null,32000,26699.34,5300.66]
[null,null,"NATURAL GAS",null,null,null,null,"31-446",2,76500,81000,null,81000,41057.300000000003,39942.699999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total Operations {Item 8(A)} within  \"CAPS\"",null,null,"34-199",null,{"$f":"SUM('12:16a'!J7:J26)+SUM(J7:J20)+SUM('17'!J8:J26)","v":19869362},{"$f":"SUM('12:16a'!K7:K26)+SUM(K7:K20)+SUM('17'!K8:K26)","v":19202700},{"$f":"SUM('12:16a'!L7:L26)+SUM(L7:L20)+SUM('17'!L8:L26)","v":0},{"$f":"SUM('12:16a'!M7:M26)+SUM(M7:M20)+SUM('17'!M8:M26)","v":19175700},{"$f":"SUM('12:16a'!N7:N26)+SUM(N7:N20)+SUM('17'!N8:N26)","v":16508391.91},{"$f":"SUM('12:16a'!O7:O26)+SUM(O7:O20)+SUM('17'!O8:O26)","v":2636308.09}]
[null,null,null,"B.","Contingent",null,null,"35-470",2,4000,4000,"XXXXXXXXXX",4000,1152,{"$f":"IFERROR(IF(+M22-N22>=0,M22-N22,\"*\")-Q22,\"*\")","v":2848}]
[null,null,null,null,null,"Total Operations Including Contingent - within  \"CAPS\"",null,"34-201",null,{"$f":"+J21+J22","v":19873362},{"$f":"+K21+K22","v":19206700},{"$f":"+L21","v":0},{"$f":"+M21+M22","v":19179700},{"$f":"+N21+N22","v":16509543.91},{"$f":"+O21+O22","v":2639156.09}]
[null,null,null,null,null,"Detail:",null,null,null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,"Salaries & Wages",null,"34-201",1,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$j$7:$j$26\")))+SUMIF($I$8:$I$20,1,$J$8:$J$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$J$8:$J$26)","v":10715857},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$k$7:$k$26\")))+SUMIF($I$7:$I$20,1,$K$7:$K$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$K$8:$K$26)","v":10352676},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$l$7:$l$26\")))+SUMIF($I$8:$I$20,1,$L$8:$L$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$L$8:$L$26)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$m$7:$m$26\")))+SUMIF($I$8:$I$20,1,$M$8:$M$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$M$8:$M$26)","v":10321176},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$n$7:$n$26\")))+SUMIF($I$8:$I$20,1,$N$8:$N$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$N$8:$N$26)","v":9400726.7000000011},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$o$7:$o$26\")))+SUMIF($I$8:$I$20,1,$O$8:$O$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$O$8:$O$26)","v":920449.30000000028}]
[null,null,null,null,null,"Other Expenses  (Including Contingent)",null,"34-201",2,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$j$7:$j$26\")))+SUMIF($I$8:$I$20,2,$J$8:$J$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$J$8:$J$26)+SUMIF(I22,2,J22)","v":9157505},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$k$7:$k$26\")))+SUMIF($I$7:$I$20,2,$K$7:$K$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$K$8:$K$26)+SUMIF(I22,2,K22)","v":8854024},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$l$7:$l$26\")))+SUMIF($I$8:$I$20,2,$L$8:$L$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$L$8:$L$26)+SUMIF(I22,2,L22)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$m$7:$m$26\")))+SUMIF($I$8:$I$20,2,$M$8:$M$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$M$8:$M$26)+SUMIF(I22,2,M22)","v":8858524},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$n$7:$n$26\")))+SUMIF($I$8:$I$20,2,$N$8:$N$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$N$8:$N$26)+SUMIF(I22,2,N22)","v":7108817.2100000009},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$o$7:$o$26\")))+SUMIF($I$8:$I$20,2,$O$8:$O$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$O$8:$O$26)+SUMIF(I22,2,O22)","v":1718706.7899999998}]
[null,"Sheet  17a"]
[]
[]
[null,null,null,null,null,"Salaries and Wages - Backup",null,"34-201",1,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$j$7:$j$26\")))+SUMIF($I$7:$I$20,1,$J$7:$J$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$J$8:$J$26)","v":10715857},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$k$7:$k$26\")))+SUMIF($I$7:$I$20,1,$K$7:$K$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$K$8:$K$26)","v":10352676},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$l$7:$l$26\")))+SUMIF($I$8:$I$20,1,$L$8:$L$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$L$8:$L$26)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$m$7:$m$26\")))+SUMIF($I$8:$I$20,1,$M$8:$M$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$M$8:$M$26)","v":10321176},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$n$7:$n$26\")))+SUMIF($I$8:$I$20,1,$N$8:$N$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$N$8:$N$26)","v":9400726.7000000011},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),1,INDIRECT(\"'\"&SeventeenA&\"'!$o$7:$o$26\")))+SUMIF($I$8:$I$20,1,$O$8:$O$20)+SUMIF('17'!$I$8:$I$26,1,'17'!$O$8:$O$26)","v":920449.30000000028}]
[null,null,null,null,null,"Other Expenses (Including Contingent) - Backup",null,"34-201",2,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$j$7:$j$26\")))+SUMIF($I$7:$I$20,2,$J$7:$J$20)+SUMIF('17'!$I$9:$I$27,2,'17'!$J$8:$J$26)+SUMIF(I22,2,J22)","v":9157505},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$k$7:$k$26\")))+SUMIF($I$7:$I$20,2,$K$7:$K$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$K$8:$K$26)+SUMIF(I22,2,K22)","v":8854024},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$l$7:$l$26\")))+SUMIF($I$8:$I$20,2,$L$8:$L$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$L$8:$L$26)+SUMIF(I22,2,L22)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$m$7:$m$26\")))+SUMIF($I$8:$I$20,2,$M$8:$M$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$M$8:$M$26)+SUMIF(I22,2,M22)","v":8858524},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$n$7:$n$26\")))+SUMIF($I$8:$I$20,2,$N$8:$N$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$N$8:$N$26)+SUMIF(I22,2,N22)","v":7108817.2100000009},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SeventeenA&\"'!$i$7:$i$26\"),2,INDIRECT(\"'\"&SeventeenA&\"'!$o$7:$o$26\")))+SUMIF($I$8:$I$20,2,$O$8:$O$20)+SUMIF('17'!$I$8:$I$26,2,'17'!$O$8:$O$26)+SUMIF(I22,2,O22)","v":1718706.7899999998}]

{"sheet":"18","index":80,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[6,7,6,8],[7,7,7,8],[3,7,3,8],[6,3,6,6]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"(E)","Deferred Charges and Statutory Expenditures - Municipal within  \"CAPS\"",null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"(1)  DEFERRED  CHARGES",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,null,"46-870",null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,{"$f":"M9-N9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,{"$f":"M10-N10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,"Sheet  18"]

{"sheet":"18a","index":81,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8],[6,7,6,8],[7,7,7,8],[6,3,6,6]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"(E)","Deferred Charges and Statutory Expenditures - Municipal within  \"CAPS\"",null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"(1)  DEFERRED  CHARGES",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,{"$f":"M9-N9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,{"$f":"M10-N10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,"Sheet  18a"]

{"sheet":"19","index":82,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,7,3,8],[6,7,6,8],[7,7,7,8],[1,1,1,14],[2,13,2,14],[2,9,2,12],[6,3,6,6],[25,1,25,14],[24,2,24,3],[24,4,24,5],[19,4,19,5],[13,4,13,5]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"(E)","Deferred Charges and Statutory Expenditures - Municipal within  \"CAPS\"  - (continued)",null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"(2) STATUTORY  EXPENDITURES:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution to:"]
[null,null,null,null,"Public Employees' Retirement System",null,null,"36-471",null,518000,513313,null,{"$f":"+K10","v":513313},513313,{"$f":"IFERROR(IF(+M10-N10>=0,M10-N10,\"*\")-Q10,\"*\")","v":0}]
[null,null,null,null,"Social Security System  (O.A.S.I.)",null,null,"36-472",null,464000,450000,null,450000,421095.47,13904.530000000028,null,15000]
[null,null,null,null,"Consolidated Police & Fireman's Pension Fund",null,null,"36-474",null,null,null,null,null,null,0]
[null,null,null,null,"Police and Firemen's Retirement System of NJ",null,null,"36-475",null,1300810,1280109,null,1280109,1280109,0]
[null,null,null,null,"Unemployment Compensation Insurance (N.J.S.A. 43:21-3 et seq.)",null,null,"23-225",null,30000,30000,null,30000,1945.45,28054.55]
[null,null,null,null,"Early Retirement Incentive Program",null,null,null,null,38000,36853,null,36853,36853,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Defined Contribution Retirement Program (DCRP)",null,null,"36-477",null,24000,23000,null,23000,15957.32,7042.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total Deferred Charges and Statutory Expenditures - Municipal within  \"CAPS\"",null,null,"34-209",null,{"$f":"+SUM(J9:J19)+SUM('18:18a'!J9:J26)","v":2374810},{"$f":"+SUM(K9:K19)+SUM('18:18a'!K9:K26)","v":2333275},{"$f":"+SUM(L9:L19)+SUM('18:18a'!L9:L26)","v":0},{"$f":"+SUM(M9:M19)+SUM('18:18a'!M9:M26)","v":2333275},{"$f":"+SUM(N9:N19)+SUM('18:18a'!N9:N26)","v":2269273.2399999998},{"$f":"+SUM(O9:O19)+SUM('18:18a'!O9:O26)","v":49001.760000000031}]
[]
[null,null,"(F) Judgments",null,null,null,null,"37-480",null,null,null,null,null,null,"XXXXXXXXXX",null,{"$f":"M22-N22","v":0}]
[null,null,"(G)  Cash Deficit of Preceding Year",null,null,null,null,"46-855",null,null,null,null,null,null,{"$f":"IFERROR(IF(+M23-N23>=0,M23-N23,\"*\")-Q23,\"*\")","v":0}]
[]
[null,null,"(H-1)",null,"Total General Appropriations for Municipal Purposes within  \"CAPS\"",null,null,"34-299",null,{"$f":"+J23+J20+'17a'!J23+J22","v":22248172},{"$f":"+K23+K20+'17a'!K23+K22","v":21539975},{"$f":"+L23+L20+'17a'!L23+L22","v":0},{"$f":"+M23+M20+'17a'!M23+M22","v":21512975},{"$f":"+N23+N20+'17a'!N23+N22","v":18778817.149999999},{"$f":"+O23+O20+'17a'!O23","v":2688157.85},null,null,{"$f":"+M25-N25-O25","v":46000.000000001397}]
[null,"Sheet  19"]

{"sheet":"20","index":83,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"AID TO PRIVATELY OWNED LIBRARY 40:54-35",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Salaries and Wages",null,null,null,null,"29-393",1,84000,80567,null,{"$f":"+K9","v":80567},76552.399999999994,4014.6000000000058]
[null,null,"  Other Expenses",null,null,null,null,"29-393",2,11450,11200,null,11200,8746.19,2453.8099999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"9-1-1 SYSTEM (NJSA 40A - 45.3 cc)",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  Other Expenses",null,null,null,null,"25-251",2,25500,25500,null,25500,null,25500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"STATE RECYCLING TAX (C.311, P. L. 2007)",null,null,null,null,"32-465",2,14800,14800,null,14800,null,14800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TAX APPEAL RESERVE",null,null,null,null,"30-426",2,50000,60000,null,60000,60000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  20"]

{"sheet":"20a","index":84,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"NJDEP/STORM WATER MGT.:NJSA 40A:4-45.3cc",null,null,null,null,"26-298",2,10000,10000,null,{"$f":"+K8","v":10000},3000,7000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"LENGTH OF SERVICE AWARD PROGRAM - FIRE",null,null,null,null,"25-286",2,50000,50000,null,{"$f":"+K10","v":50000},null,50000]
[null,null,"LENGTH OF SERVICE AWARD PROGRAM - FIRST AID",null,null,null,null,"25-286",2,20000,20000,null,20000,null,20000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Total Other Operations  -  Excluded from  \"CAPS\"",null,null,null,null,"34-300",null,{"$f":"+SUM('20'!J7:J26)+SUM(J7:J25)","v":265750},{"$f":"+SUM('20'!K7:K26)+SUM(K7:K25)","v":272067},{"$f":"+SUM('20'!L7:L26)+SUM(L7:L25)","v":0},{"$f":"+SUM('20'!M7:M26)+SUM(M7:M25)","v":272067},{"$f":"+SUM('20'!N7:N26)+SUM(N7:N25)","v":148298.59},{"$f":"+SUM('20'!O7:O26)+SUM(O7:O25)","v":123768.41}]
[null,"Sheet  20a"]

{"sheet":"21","index":85,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[7,2,7,5],[3,7,3,8],[6,7,6,8],[7,7,7,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Uniform Construction Code",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"Appropriations Offset by Increased Fee Revenues        (N.J.A.C. 5:23-4.17)",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M9-N9>=0,M9-N9,\"*\")-Q9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K25","v":0},null,0]
[null,null,"Total Uniform Construction Code Appropriations",null,null,null,null,"22-999",null,{"$f":"SUM(J9:J25)","v":0},0,0,0,0,0]
[null,"Sheet  21"]

{"sheet":"22","index":86,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8],[6,7,6,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Shared Service Agreements",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,"MECHANICAL GARAGE - EATONTOWN",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"   BOARD OF EDUCATION",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"        Salaries and Wages",null,null,null,null,"42-119",1,4000,4000,null,{"$f":"+K11","v":4000},null,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"MUNICIPAL COURT  - TINTON FALLS",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"        Salaries and Wages",null,null,null,null,"42-108",1,280000,275000,null,275000,274321,679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"FIRE PREVENTION SERVICES - OCEANPORT",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"        Salaries and Wages",null,null,null,null,"42-120",1,25000,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  22"]

{"sheet":"22a","index":87,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8],[6,7,6,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Shared Service Agreements",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K25","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  22a"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"735074-713665","v":21409}]

{"sheet":"22b","index":88,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8],[6,7,6,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Shared Service Agreements",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K25","v":0},null,0]
[null,null,"Total Interlocal Municipal Service Agreements",null,null,null,null,"42-999",null,{"$f":"SUM(J8:J25)+SUM('22:22a'!J8:J26)","v":309000},{"$f":"SUM(K8:K25)+SUM('22:22a'!K8:K26)","v":279000},{"$f":"SUM(L8:L25)+SUM('22:22a'!L8:L26)","v":0},{"$f":"SUM(M8:M25)+SUM('22:22a'!M8:M26)","v":279000},{"$f":"SUM(N8:N25)+SUM('22:22a'!N8:N26)","v":274321},{"$f":"SUM(O8:O25)+SUM('22:22a'!O8:O26)","v":4679}]
[null,"Sheet  22b"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"735074-713665","v":21409}]

{"sheet":"23","index":89,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[6,2,6,5],[25,2,25,5],[3,7,3,8],[6,7,6,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Additional Appropriations Offset by                                    Revenues  (N.J.S.A. 40A:4-45.3h)",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K25","v":0},null,0]
[null,null,"Total Additional Appropriations Offset by Revenues (N.J.S.A. 40A:4-45.3h)",null,null,null,null,"34-303",null,{"$f":"SUM(J8:J25)","v":0},0,0,0,0,0]
[null,"Sheet  23"]

{"sheet":"24","index":90,"n_rows":25,"n_cols":17,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,"Matching Funds for Grants",null,null,null,null,"41-899",2,30000,50000,null,{"$f":"+K8","v":50000},4000,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0},null,46000]
[null,null,"COOPERATIVE HOUSING INSPECTION GRANT:",null,null,null,null,null,null,null,null,null,null,{"$f":"+M9","v":0},0]
[null,null,"INSPECTION OF BUILDINGS:",null,null,null,null,null,null,null,null,null,null,{"$f":"+M10","v":0},0]
[null,null,"  Salaries and Wages",null,null,null,null,"41-679",1,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CLEAN COMMUNITIES PROGRAM",null,null,null,null,"41-602",2,null,28473.63,null,28473.63,28473.63,0]
[null,null,"DRUNK DRIVING ENFORCEMENT",null,null,null,null,"41-510",2,3555.4,3840,null,3840,3840,0]
[null,null,"DISTRACTED DRIVING CRACKDOWN",null,null,null,null,"41-508",2,null,null,null,null,null,0]
[null,null,"BULLETPROOF VEST",null,null,null,null,"41-693",2,null,2895,null,2895,2895,0]
[null,null,"SAFE & SECURE COMMUNITIES PROGRAM",null,null,null,null,"41-503",2,null,60000,null,60000,60000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"MUNICIPAL ALLIANCE ON ALCOHOLISM & DRUG ABUSE",null,null,null,null,"41-506",2,32732.5,32732.5,null,32732.5,32732.5,0]
[null,null,"DCA/REC INDIVIDUALS WITH DISABILITIES",null,null,null,null,"41-669",2,24000,20000,null,20000,20000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"RECYCLING TONNAGE",null,null,null,null,"41-569",2,42345.03,31488.36,null,31488.36,31488.36,0]
[null,null,"DRIVE SOBER OR GET PULLED OVER",null,null,null,null,"41-509",2,null,7040,null,7040,7040,0]
[null,null,"BODY ARMOR FUND",null,null,null,null,"41-505",2,null,4048.95,null,4048.95,4048.95,0]
[null,"Sheet  24"]

{"sheet":"24a","index":91,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  24a"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24b","index":92,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24b"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24c","index":93,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24c"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24d","index":94,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24d"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24e","index":95,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24e"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24f","index":96,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24f"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24g","index":97,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24g"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24h","index":98,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24h"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"24i","index":99,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[24,1,24,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K8","v":0},{"$f":"+M8","v":0},{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K9","v":0},{"$f":"+M9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":0},{"$f":"+M10","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+M17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sheet  24i"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J24)","v":0}]

{"sheet":"25","index":100,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8],[6,7,6,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(A)  Operations  -  Excluded from \"CAPS\"  (continued)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Public and Private Programs Offset by Revenues (cont)",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M8-N8>=0,M8-N8,\"*\")-Q8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Public and Private Programs Offset by Revenues",null,null,null,null,"40-999",null,{"$f":"+SUM(J8:J20)+SUM('24:24i'!J8:J24)","v":132632.93},{"$f":"+SUM(K8:K20)+SUM('24:24i'!K8:K24)","v":240518.44},{"$f":"+SUM(L8:L20)+SUM('24:24i'!L8:L24)","v":0},{"$f":"+SUM(M8:M20)+SUM('24:24i'!M8:M24)","v":240518.44},{"$f":"+SUM(N8:N20)+SUM('24:24i'!N8:N24)","v":194518.44},{"$f":"+SUM(O8:O20)+SUM('24:24i'!O8:O24)","v":0}]
[]
[null,null,null,"Total Operations -  Excluded from  \"CAPS\"",null,null,null,"34-305",null,{"$f":"+J21+'23'!J26+'22b'!J26+'21'!J26+'20a'!J26","v":707382.92999999993},{"$f":"+K21+'23'!K26+'22b'!K26+'21'!K26+'20a'!K26","v":791585.44},{"$f":"+L21+'23'!L26+'22b'!L26+'21'!L26+'20a'!L26","v":0},{"$f":"+M21+'23'!M26+'22b'!M26+'21'!M26+'20a'!M26","v":791585.44},{"$f":"+N21+'23'!N26+'22b'!N26+'21'!N26+'20a'!N26","v":617138.03},{"$f":"+O21+'23'!O26+'22b'!O26+'21'!O26+'20a'!O26","v":128447.41},null,null,{"$f":"+M23-N23-O23","v":45999.999999999913}]
[null,null,null,"Detail:"]
[null,null,null,"Salaries & Wages",null,null,null,"34-305",1,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$j$7:$j$24\")))+SUMIF($I$7:$I$20,1,$J$7:$J$20)","v":393000},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$k$7:$k$24\")))+SUMIF($I$7:$I$20,1,$K$7:$K$20)","v":359567},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$l$7:$l$24\")))+SUMIF($I$7:$I$20,1,$L$7:$L$20)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$m$7:$m$24\")))+SUMIF($I$7:$I$20,1,$M$7:$M$20)","v":359567},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$n$7:$n$24\")))+SUMIF($I$7:$I$20,1,$N$7:$N$20)","v":350873.4},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$o$7:$o$26\")))+SUMIF($I$7:$I$20,1,$O$7:$O$20)","v":8693.6000000000058}]
[null,null,null,"Other Expenses ",null,null,null,"34-305",2,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$j$7:$j$24\")))+SUMIF($I$7:$I$20,2,$J$7:$J$20)","v":314382.93},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$k$7:$k$24\")))+SUMIF($I$7:$I$20,2,$K$7:$K$20)","v":432018.44},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$l$7:$l$24\")))+SUMIF($I$7:$I$20,2,$L$7:$L$20)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$m$7:$m$24\")))+SUMIF($I$7:$I$20,2,$M$7:$M$20)","v":432018.44},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$n$7:$n$24\")))+SUMIF($I$7:$I$20,2,$N$7:$N$20)","v":266264.63},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$o$7:$o$26\")))+SUMIF($I$7:$I$20,2,$O$7:$O$20)","v":119753.81}]
[null,"Sheet  25"]
[]
[]
[null,null,null,"Salaries & Wages - Backup",null,null,null,"34-305",1,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$j$7:$j$24\")))+SUMIF($I$7:$I$20,1,$J$7:$J$20)","v":393000},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$k$7:$k$24\")))+SUMIF($I$7:$I$20,1,$K$7:$K$20)","v":359567},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$l$7:$l$24\")))+SUMIF($I$7:$I$20,1,$L$7:$L$20)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$m$7:$m$24\")))+SUMIF($I$7:$I$20,1,$M$7:$M$20)","v":359567},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$n$7:$n$24\")))+SUMIF($I$7:$I$20,1,$N$7:$N$20)","v":350873.4},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),1,INDIRECT(\"'\"&Twenty_Five&\"'!$o$7:$o$24\")))+SUMIF($I$7:$I$20,1,$O$7:$O$20)","v":8693.6000000000058}]
[null,null,null,"Other Expenses -Backup",null,null,null,"34-305",2,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$j$7:$j$24\")))+SUMIF($I$7:$I$20,2,$J$7:$J$20)","v":314382.93},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$k$7:$k$24\")))+SUMIF($I$7:$I$20,2,$K$7:$K$20)","v":432018.44},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$l$7:$l$24\")))+SUMIF($I$7:$I$20,2,$L$7:$L$20)","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$m$7:$m$24\")))+SUMIF($I$7:$I$20,2,$M$7:$M$20)","v":432018.44},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$n$7:$n$24\")))+SUMIF($I$7:$I$20,2,$N$7:$N$20)","v":266264.63},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Twenty_Five&\"'!$i$7:$i$24\"),2,INDIRECT(\"'\"&Twenty_Five&\"'!$o$7:$o$24\")))+SUMIF($I$7:$I$20,2,$O$7:$O$20)","v":119753.81}]

{"sheet":"26","index":101,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(C)  Capital Improvements  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Down Payments on Improvements",null,null,null,null,"44-902",null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,"Capital Improvement Fund",null,null,null,null,"44-901",null,97000,140000,"XXXXXXXXXX",{"$f":"+K8","v":140000},140000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sheet  26"]

{"sheet":"26a","index":102,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8],[12,7,12,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(C)  Capital Improvements  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(+M7-N7>=0,M7-N7,\"*\")-Q7,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Public and Private Programs Offset by Revenues:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"New Jersey Transportation Trust Fund Authority Act",null,null,null,null,"41-865",null,null,null,null,null,null,{"$f":"IFERROR(IF(+M14-N14>=0,M14-N14,\"*\")-Q14,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Capital Improvements Excluded from  \"CAPS\"",null,null,null,null,"44-999",null,{"$f":"+SUM(J7:J25)+SUM('26'!J7:J26)","v":97000},{"$f":"+SUM(K7:K25)+SUM('26'!K7:K26)","v":140000},{"$f":"+SUM(L7:L25)+SUM('26'!L7:L26)","v":0},{"$f":"+SUM(M7:M25)+SUM('26'!M7:M26)","v":140000},{"$f":"+SUM(N7:N25)+SUM('26'!N7:N26)","v":140000},{"$f":"+SUM(O7:O25)+SUM('26'!O7:O26)","v":0}]
[null,"Sheet  26a"]

{"sheet":"27","index":103,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,9,2,12],[2,13,2,14],[26,1,26,14],[3,7,3,8],[10,7,10,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(D)  Municipal Debt Service  -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Payment of Bond Principal",null,null,null,null,"45-920",null,1820000,1486000,null,{"$f":"+K7","v":1486000},1486000,"XXXXXXXXXX",null,null,{"$f":"+M7-N7","v":0}]
[null,null,"Payment of Bond Anticipation Notes and Capital Notes",null,null,null,null,"45-925",null,null,null,null,null,null,"XXXXXXXXXX",null,null,{"$f":"+M8-N8","v":0}]
[null,null,"Interest on Bonds",null,null,null,null,"45-930",null,702000,474250,null,{"$f":"+K9","v":474250},469226.69,"XXXXXXXXXX",null,null,5023.3099999999977]
[null,null,"Interest on Notes",null,null,null,null,"45-935",null,null,154000,null,181000,180686.61,"XXXXXXXXXX",null,null,313.39000000001397]
[null,null,"Green Trust Loan Program:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,"CAPITAL LEASE OBLIGATIONS",null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,"Principal",null,null,null,null,"45-941",null,65000,31000,null,{"$f":"+K16","v":31000},31000,"XXXXXXXXXX",null,null,0]
[null,null,"Interest",null,null,null,null,"45-941",null,10500,3150,null,3150,3138.75,"XXXXXXXXXX",null,null,11.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,"Sheet  27"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M26-N26","v":0},null,null,null,{"$f":"SUM(R7:R26)","v":5347.9500000000116}]

{"sheet":"27a","index":104,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[26,1,26,14],[3,7,3,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(D)  Municipal Debt Service  -  Excluded from \"CAPS\" (cont.)",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,{"$f":"+M7-N7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,{"$f":"+M8-N8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,"Total Municipal Debt Service Excluded from  \"CAPS\"",null,null,null,null,"45-999",null,{"$f":"SUM(J7:J25)+SUM('27'!J7:J26)","v":2597500},{"$f":"SUM(K7:K25)+SUM('27'!K7:K26)","v":2148400},{"$f":"SUM(L7:L25)+SUM('27'!L7:L26)","v":0},{"$f":"SUM(M7:M25)+SUM('27'!M7:M26)","v":2175400},{"$f":"SUM(N7:N25)+SUM('27'!N7:N26)","v":2170052.0499999998},"XXXXXXXXXX"]
[null,"Sheet  27a"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M26-N26","v":5347.9500000001863},"Do not remove formula",null,null,{"$f":"SUM(R7:R26)","v":0}]

{"sheet":"28","index":105,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[3,7,3,8],[6,7,6,8],[25,1,25,14],[9,4,9,5],[8,4,8,5],[24,2,24,3],[24,4,24,5],[22,3,22,5],[20,3,20,5],[18,3,18,5]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"(E)  Deferred Charges - Municipal -  Excluded from \"CAPS\" ",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"(1) DEFERRED  CHARGES:",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,null,"46-870",null,null,15600,"XXXXXXXXXX",{"$f":"+K8","v":15600},15600,"XXXXXXXXXX",null,null,{"$f":"M8-N8","v":0}]
[null,null,null,null,"Special   Emergency   Authorization  -  5 Years (N.J.S.A.  40A:4-55)",null,null,"46-875",null,null,44000,"XXXXXXXXXX",{"$f":"+K9","v":44000},44000,"XXXXXXXXXX",null,null,{"$f":"M9-N9","v":0}]
[null,null,null,null,"Special   Emergency   Authorization  -  3 Years (N.J.S.A.  40A:4-55.1 & 40A:4-55.13)",null,null,"46-871",null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,"Total   Deferred   Charges  -  Municipal  -   Excluded   from  \"CAPS\"",null,null,null,"46-999",null,{"$f":"SUM(J8:J18)","v":0},{"$f":"SUM(K8:K18)","v":59600},"XXXXXXXXXX",{"$f":"SUM(M8:M18)","v":59600},{"$f":"SUM(N8:N18)","v":59600},"XXXXXXXXXX"]
[null,null,"(F)","Judgments  (N.J.S.A.  40A:4-45.3cc)",null,null,null,"37-480",null,15000,null,null,null,null,"XXXXXXXXXX",null,null,0]
[null,null,"(N)","Transferred  to  Board  of  Education  for  Use  of  Local Schools (N.J.S.A. 40:48-17.1  &  17.3)",null,null,null,"29-405",null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX"]
[null,null,"(G)","With Prior Consent of Local Finance Board:  Cash Deficit of Preceding Year",null,null,null,"46-885",null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX"]
[null,null,"(H-2)",null,"Total General Appropriations for Municipal Purposes Excluded from   \"CAPS\"",null,null,"34-309",null,{"$f":"+J19+'27a'!J26+'26a'!J26+'25'!J23+SUM('28'!J20:J24)","v":3416882.9299999997},{"$f":"+K19+'27a'!K26+'26a'!K26+'25'!K23+SUM('28'!K20:K24)","v":3139585.44},{"$f":"+'26a'!L26+'25'!L23","v":0},{"$f":"+M19+'27a'!M26+'26a'!M26+'25'!M23+SUM('28'!M20:M24)","v":3166585.44},{"$f":"+N19+'27a'!N26+'26a'!N26+'25'!N23+SUM('28'!N20:N24)","v":2986790.08},{"$f":"+'26a'!O26+'25'!O23","v":128447.41}]
[null,"Sheet  28"]

{"sheet":"29","index":106,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[25,1,25,14],[6,2,6,5],[14,4,14,5],[15,3,15,5],[17,4,17,5],[18,4,18,5],[19,3,19,5],[6,7,6,8],[7,7,7,8],[15,7,15,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"For    Local    District   School   Purposes  -   Excluded    from  \"CAPS\"",null,null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,"( I ) ","Type 1 District School Debt Service",null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment of Bond Principal",null,null,"48-920",null,null,null,null,null,null,"XXXXXXXXXX",null,{"$f":"M9-N9","v":0}]
[null,null,null,null,"Payment of Bond Anticipation Notes",null,null,"48-925",null,null,null,null,null,null,"XXXXXXXXXX",null,{"$f":"M10-N10","v":0}]
[null,null,null,null,"Interest on Bonds",null,null,"48-930",null,null,null,null,null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,null,"48-935",null,null,null,null,null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Total of Type 1 District School Debt Service  -  Excluded from  \"CAPS\"",null,null,"48-999",null,{"$f":"SUM(J9:J14)","v":0},{"$f":"SUM(K9:K14)","v":0},{"$f":"SUM(L9:L14)","v":0},{"$f":"SUM(M9:M14)","v":0},{"$f":"SUM(N9:N14)","v":0},"XXXXXXXXXX"]
[null,null,"(J) ","Deferred  Charges  and  Statutory  Expenditures  -  Local School  -  Excluded  from  \"CAPS\"",null,null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations - Schools",null,null,"29-406",null,null,null,"XXXXXXXXXX",null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Capital Project for Land, Building or Equipment  N.J.S.A.  18A:22-20",null,null,"29-407",null,null,null,null,null,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Total Deferred Charges and Statutory Expenditures - Local School - Excluded from \"CAPS\"",null,null,"29-409",null,{"$f":"+J18+J17","v":0},{"$f":"+K18+K17","v":0},{"$f":"+L18","v":0},{"$f":"+M18+M17","v":0},{"$f":"+N18+N17","v":0},"XXXXXXXXXX",null,0]
[null,null,"(K) ","Total Municipal Appropriations for Local District School Purposes {Items (I) and (J) - Excluded from \"CAPS\"",null,null,null,"29-410",null,{"$f":"+J19+J15","v":0},{"$f":"+K19+K15","v":0},{"$f":"+L19+L15","v":0},{"$f":"+M19+M15","v":0},{"$f":"+N19+N15","v":0},"XXXXXXXXXX",null,0]
[null,null,"(O) ","Total General Appropriations - Excluded from \"CAPS\"",null,null,null,"34-399",null,{"$f":"+J20+'28'!J25","v":3416882.9299999997},{"$f":"+K20+'28'!K25","v":3139585.44},{"$f":"+L20+'28'!L25","v":0},{"$f":"+M20+'28'!M25","v":3166585.44},{"$f":"+N20+'28'!N25","v":2986790.08},{"$f":"+'28'!O25","v":128447.41}]
[]
[null,null,"(L) ","Subtotal General Appropriations {Items (H-1) and (O)}",null,null,null,"34-400",null,{"$f":"+J21+'19'!J25","v":25665054.93},{"$f":"+K21+'19'!K25","v":24679560.440000001},{"$f":"+L21+'19'!L25","v":0},{"$f":"+M21+'19'!M25","v":24679560.440000001},{"$f":"+N21+'19'!N25","v":21765607.229999997},{"$f":"+O21+'19'!O25","v":2816605.2600000002}]
[null,null,"(M) ","Reserve  for  Uncollected  Taxes",null,null,null,"50-899",null,{"$f":"+'Reserve & Tax Calculation'!F38","v":1670000},1605000,"XXXXXXXXXX",{"$f":"+K24","v":1605000},{"$f":"+M24","v":1605000},"XXXXXXXXXX",null,null,"Total Cancelled"]
[null,null,"9.","Total  General  Appropriations",null,null,null,"34-499",null,{"$f":"+J24+J23","v":27335054.93},{"$f":"+K24+K23","v":26284560.440000001},{"$f":"+L23","v":0},{"$f":"+M24+M23","v":26284560.440000001},{"$f":"+N24+N23","v":23370607.229999997},{"$f":"+O23","v":2816605.2600000002},null,null,{"$f":"+M25-N25-O25","v":97347.950000004377}]
[null,"Sheet  29"]

{"sheet":"30","index":107,"n_rows":25,"n_cols":20,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,13,2,14],[2,9,2,12],[24,1,24,14],[3,7,3,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8],[10,7,10,8],[11,7,11,8],[12,7,12,8],[14,7,14,8],[15,7,15,8],[16,7,16,8],[17,7,17,8],[22,7,22,8],[23,7,23,8],[13,7,13,8],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8]]}
[]
[null,"CURRENT  FUND  -  APPROPRIATIONS"]
[null,"8.  GENERAL  APPROPRIATIONS",null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"},null,null,null,null,null,"Working Area"]
[null,null,null,null,null,null,null,"FCOA",null,null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,"Summary  of  Appropriations",null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved"]
[null,null,null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"(H-1)","Total General Appropriations for",null,null,null,"34-299",null,{"$f":"+'19'!J25","v":22248172},{"$f":"+'19'!K25","v":21539975},{"$f":"+'19'!L25","v":0},{"$f":"+'19'!M25","v":21512975},{"$f":"+'19'!N25","v":18778817.149999999},{"$f":"+'19'!O25","v":2688157.85}]
[null,null,null,"Municipal Purposes within \"CAPS\"",null,null,null,"XXXXXX"]
[null,null,"(A)",null,"Operations  -  Excluded  from  \"CAPS\"",null,null,"XXXXXX",null,"XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Other Operations",null,null,"34-300",null,{"$f":"+'20a'!J26","v":265750},{"$f":"+'20a'!K26","v":272067},{"$f":"+'20a'!L26","v":0},{"$f":"+'20a'!M26","v":272067},{"$f":"+'20a'!N26","v":148298.59},{"$f":"+'20a'!O26","v":123768.41}]
[null,null,null,null,"Uniform Construction Code",null,null,"22-999",null,{"$f":"+'21'!J26","v":0},{"$f":"+'21'!K26","v":0},{"$f":"+'21'!L26","v":0},{"$f":"+'21'!M26","v":0},{"$f":"+'21'!N26","v":0},{"$f":"+'21'!O26","v":0}]
[null,null,null,null,"Shared Service Agreements",null,null,"42-999",null,{"$f":"+'22b'!J26","v":309000},{"$f":"+'22b'!K26","v":279000},{"$f":"+'22b'!L26","v":0},{"$f":"+'22b'!M26","v":279000},{"$f":"+'22b'!N26","v":274321},{"$f":"+'22b'!O26","v":4679}]
[null,null,null,null,"Additional Appropriations Offset by Revenues",null,null,"34-303",null,{"$f":"+'23'!J26","v":0},{"$f":"+'23'!K26","v":0},{"$f":"+'23'!L26","v":0},{"$f":"+'23'!M26","v":0},{"$f":"+'23'!N26","v":0},{"$f":"+'23'!O26","v":0}]
[null,null,null,null,"Public & Private Programs Offset by Revenues",null,null,"40-999",null,{"$f":"+'25'!J21","v":132632.93},{"$f":"+'25'!K21","v":240518.44},{"$f":"+'25'!L21","v":0},{"$f":"+'25'!M21","v":240518.44},{"$f":"+'25'!N21","v":194518.44},{"$f":"+'25'!O21","v":0}]
[null,null,null,null,null,"Total Operations Excluded from \"CAPS\"",null,"34-305",null,{"$f":"SUM(J10:J14)","v":707382.92999999993},791585.44,0,791585.44,617138.03,128447.41]
[null,null,"(C)","Capital Improvements",null,null,null,"44-999",null,{"$f":"+'26a'!J26","v":97000},{"$f":"+'26a'!K26","v":140000},{"$f":"+'26a'!L26","v":0},{"$f":"+'26a'!M26","v":140000},{"$f":"+'26a'!N26","v":140000},{"$f":"+'26a'!O26","v":0}]
[null,null,"(D)","Municipal Debt Service",null,null,null,"45-999",null,{"$f":"+'27a'!J26","v":2597500},{"$f":"+'27a'!K26","v":2148400},{"$f":"+'27a'!L26","v":0},{"$f":"+'27a'!M26","v":2175400},{"$f":"+'27a'!N26","v":2170052.0499999998},"XXXXXXXXXX"]
[null,null,"(E)","Total Deferred Charges (Sheet 28)",null,null,null,"46-999",null,{"$f":"+'28'!J19","v":0},{"$f":"+'28'!K19","v":59600},"XXXXXXXXXX",{"$f":"+'28'!M19","v":59600},{"$f":"+'28'!N19","v":59600},"XXXXXXXXXX"]
[null,null,"(F)","Judgments (Sheet 28)",null,null,null,"37-480",null,{"$f":"+'28'!J20","v":15000},{"$f":"+'28'!K20","v":0},{"$f":"+'28'!L20","v":0},{"$f":"+'28'!M20","v":0},{"$f":"+'28'!N20","v":0},"XXXXXXXXXX"]
[null,null,"(G)","Cash Deficit - With Prior Consent of LFB",null,null,null,"46-885",null,{"$f":"+'28'!J23","v":0},{"$f":"+'28'!K23","v":0},"XXXXXXXXXX",{"$f":"+'28'!M23","v":0},{"$f":"+'28'!N23","v":0},"XXXXXXXXXX"]
[null,null,"(K)","Local District School Purposes",null,null,null,"29-410",null,{"$f":"+'29'!J20","v":0},{"$f":"+'29'!K20","v":0},{"$f":"+'29'!L20","v":0},{"$f":"+'29'!M20","v":0},{"$f":"+'29'!N20","v":0},"XXXXXXXXXX"]
[null,null,"(N)","Transferred to Board of Education",null,null,null,"29-405",null,{"$f":"+'28'!J21","v":0},{"$f":"+'28'!K21","v":0},"XXXXXXXXXX",{"$f":"+'28'!M21","v":0},{"$f":"+'28'!N21","v":0},"XXXXXXXXXX"]
[null,null,"(M)","Reserve for Uncollected Taxes",null,null,null,"50-899",null,{"$f":"+'29'!J24","v":1670000},{"$f":"+'29'!K24","v":1605000},{"$f":"+'29'!L24","v":"XXXXXXXXXX"},{"$f":"+'29'!M24","v":1605000},{"$f":"+'29'!N24","v":1605000},{"$f":"+'29'!O24","v":"XXXXXXXXXX"}]
[null,null,"Total  General  Appropriations",null,null,null,null,"34-499",null,{"$f":"SUM(J15:J23)+J7+J8","v":27335054.93},26284560.439999998,0,26284560.439999998,23370607.229999997,{"$f":"SUM(O15:O23)+O7+O8","v":2816605.2600000002}]
[null,"Sheet  30"]

{"sheet":"31-Utility1","index":108,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,2,26,13],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7],[18,4,18,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E39)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E39)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E39&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility1","index":109,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E39)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E39)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,0,null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility1","index":110,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E39)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E39)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility1","index":111,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,11,2,12],[2,7,2,10],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E39)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E39)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,0]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility1","index":112,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,11,2,12],[2,7,2,10],[25,1,25,12],[17,4,17,5],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E39)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E39)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,{"$f":"+I18","v":0},null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E39)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility1'!H8:H26)+SUM('32-Utility1:32a-Utility1'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility1'!I8:I26)+SUM('32-Utility1:32a-Utility1'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility1'!J8:J26)+SUM('32-Utility1:32a-Utility1'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility1'!K8:K26)+SUM('32-Utility1:32a-Utility1'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility1'!L8:L26)+SUM('32-Utility1:32a-Utility1'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility1'!M8:M26)+SUM('32-Utility1:32a-Utility1'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"31-Utility2","index":113,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,2,26,13],[18,4,18,7],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E40)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E40)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E40&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility2","index":114,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E40)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E40)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I13","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility2","index":115,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E40)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E40)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility2","index":116,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E40)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E40)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,0]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility2","index":117,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[17,4,17,5],[25,1,25,12],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E40)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E40)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E40)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility2'!H8:H26)+SUM('32-Utility2:32a-Utility2'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility2'!I8:I26)+SUM('32-Utility2:32a-Utility2'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility2'!J8:J26)+SUM('32-Utility2:32a-Utility2'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility2'!K8:K26)+SUM('32-Utility2:32a-Utility2'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility2'!L8:L26)+SUM('32-Utility2:32a-Utility2'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility2'!M8:M26)+SUM('32-Utility2:32a-Utility2'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"31-Utility3","index":118,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":true,"merged":[[26,2,26,13],[18,4,18,7],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E41)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E41)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E41&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility3","index":119,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E41)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E41)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility3","index":120,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E41)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E41)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility3","index":121,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E41)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E41)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K10-L10>=0,K10-L10,\"*\")-O10,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K11-L11>=0,K11-L11,\"*\")-O11,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K12-L12>=0,K12-L12,\"*\")-O12,\"*\")","v":0}]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O15,\"*\")","v":0}]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,{"$f":"IFERROR(IF(+K16-L16>=0,K16-L16,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility3","index":122,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[17,4,17,5],[25,1,25,12],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E41)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E41)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E41)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility3'!H8:H26)+SUM('32-Utility3:32a-Utility3'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility3'!I8:I26)+SUM('32-Utility3:32a-Utility3'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility3'!J8:J26)+SUM('32-Utility3:32a-Utility3'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility3'!K8:K26)+SUM('32-Utility3:32a-Utility3'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility3'!L8:L26)+SUM('32-Utility3:32a-Utility3'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility3'!M8:M26)+SUM('32-Utility3:32a-Utility3'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"31-Utility4","index":123,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":true,"merged":[[26,2,26,13],[18,4,18,7],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E42)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E42)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E42&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility4","index":124,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E42)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E42)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility4","index":125,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E42)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E42)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility4","index":126,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E42)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E42)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K10-L10>=0,K10-L10,\"*\")-O10,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K11-L11>=0,K11-L11,\"*\")-O11,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K12-L12>=0,K12-L12,\"*\")-O12,\"*\")","v":0}]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O15,\"*\")","v":0}]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,{"$f":"IFERROR(IF(+K16-L16>=0,K16-L16,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility4","index":127,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[17,4,17,5],[25,1,25,12],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E42)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E42)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E42)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility4'!H8:H26)+SUM('32-Utility4:32a-Utility4'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility4'!I8:I26)+SUM('32-Utility4:32a-Utility4'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility4'!J8:J26)+SUM('32-Utility4:32a-Utility4'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility4'!K8:K26)+SUM('32-Utility4:32a-Utility4'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility4'!L8:L26)+SUM('32-Utility4:32a-Utility4'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility4'!M8:M26)+SUM('32-Utility4:32a-Utility4'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"31-Utility5","index":128,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":true,"merged":[[26,2,26,13],[18,4,18,7],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E43)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E43)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E43&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility5","index":129,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E43)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E43)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility5","index":130,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E43)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E43)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility5","index":131,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E43)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E43)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K10-L10>=0,K10-L10,\"*\")-O10,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I11","v":0},null,{"$f":"IFERROR(IF(+K11-L11>=0,K11-L11,\"*\")-O11,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K12-L12>=0,K12-L12,\"*\")-O12,\"*\")","v":0}]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O15,\"*\")","v":0}]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,{"$f":"IFERROR(IF(+K16-L16>=0,K16-L16,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility5","index":132,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[17,4,17,5],[25,1,25,12],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E43)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E43)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E43)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility5'!H8:H26)+SUM('32-Utility5:32a-Utility5'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility5'!I8:I26)+SUM('32-Utility5:32a-Utility5'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility5'!J8:J26)+SUM('32-Utility5:32a-Utility5'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility5'!K8:K26)+SUM('32-Utility5:32a-Utility5'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility5'!L8:L26)+SUM('32-Utility5:32a-Utility5'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility5'!M8:M26)+SUM('32-Utility5:32a-Utility5'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"31-Utility6","index":133,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":true,"merged":[[26,2,26,13],[18,4,18,7],[1,2,1,11],[2,9,2,10],[3,2,3,7],[5,4,5,7]]}
[]
[null,null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E44)&\" UTILITY BUDGET\"","v":"DEDICATED  UTILITY BUDGET"}]
[null,null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,{"$f":"\"10.  DEDICATED  REVENUES  FROM  \"&UPPER('Key Inputs'!E44)&\"  UTILITY\"","v":"10.  DEDICATED  REVENUES  FROM    UTILITY"},null,null,null,null,null,"FCOA",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"J4-1","v":2019},{"$f":"\"Cash in \"&K4","v":"Cash in 2019"}]
[null,null,null,null,"Operating  Surplus  Anticipated",null,null,null,"08-501"]
[null,null,null,null,"Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services",null,null,null,"08-502"]
[null,null,null,null,null,null,"Total Operating Surplus Anticipated",null,"08-500",{"$f":"+J5+J6","v":0},{"$f":"+K5+K6","v":0},{"$f":"+L5+L6","v":0}]
[null,null,null,null,"Rents",null,null,null,"08-503"]
[]
[null,null,null,null,"Miscellaneous",null,null,null,"08-505"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local Governement Services",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Deficit  (General Budget)",null,null,null,"08-549"]
[null,null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E44&\" Utility Revenues\"","v":"Total  Utility Revenues"},null,null,"08-599",{"$f":"SUM(J7:J25)","v":0},{"$f":"SUM(K7:K25)","v":0},{"$f":"SUM(L7:L25)","v":0}]
[null,null,"Sheet  31"]

{"sheet":"32-Utility6","index":134,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E44)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E44)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I11","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32"]

{"sheet":"32a-Utility6","index":135,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E44)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E44)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Sheet  32a"]

{"sheet":"32b-Utility6","index":136,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[26,1,26,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E44)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,null,null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E44)&\"  UTILITY\"","v":"11.  APPROPRIATIONS  FOR    UTILITY"},"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Operating:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Salaries & Wages",null,"55-501",null,null,null,{"$f":"+I8","v":0},null,{"$f":"IFERROR(IF(+K8-L8>=0,K8-L8,\"*\")-O8,\"*\")","v":0}]
[null,null,null,null,"Other Expenses",null,"55-502",null,null,null,{"$f":"+I9","v":0},null,{"$f":"IFERROR(IF(+K9-L9>=0,K9-L9,\"*\")-O9,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K10-L10>=0,K10-L10,\"*\")-O10,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K11-L11>=0,K11-L11,\"*\")-O11,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K12-L12>=0,K12-L12,\"*\")-O12,\"*\")","v":0}]
[null,null,"Capital Improvements:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Down Payments on Improvements",null,"55-510",null,null,null,0,null,{"$f":"IFERROR(IF(+K14-L14>=0,K14-L14,\"*\")-O14,\"*\")","v":0}]
[null,null,null,null,"Capital Improvement Fund",null,"55-511",null,null,"XXXXXXXXXX",0,null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O15,\"*\")","v":0}]
[null,null,null,null,"Capital Outlay",null,"55-512",null,null,null,0,null,{"$f":"IFERROR(IF(+K16-L16>=0,K16-L16,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,"Debt Service:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Payment on Bond Principal",null,"55-520",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K20-L20","v":0}]
[null,null,null,null,"Payment on Bond Anticipation Notes & Capital Notes",null,"55-521",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K21-L21","v":0}]
[null,null,null,null,"Interest on Bonds",null,"55-522",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,"Interest on Notes",null,"55-523",null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,"XXXXXXXXXX",null,0]
[null,"Sheet  32b"]

{"sheet":"33-Utility6","index":137,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[1,1,1,12],[2,7,2,10],[2,11,2,12],[17,4,17,5],[25,1,25,12],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12]]}
[]
[null,{"$f":"\"DEDICATED \"&UPPER('Key Inputs'!E44)&\" UTILITY  BUDGET  -  (continued)\"","v":"DEDICATED  UTILITY  BUDGET  -  (continued)"}]
[null,null,null,null,null,null,null,"Appropriated",null,null,null,{"$f":"\"Expended \"&'Key Inputs'!E34-1","v":"Expended 2019"}]
[null,null,{"$f":"\"11.  APPROPRIATIONS  FOR  \"&UPPER('Key Inputs'!E44)&\" UTILITY\"","v":"11.  APPROPRIATIONS  FOR   UTILITY"},null,null,null,"FCOA",null,null,{"$f":"\"for \"&'Key Inputs'!E34-1&\"  By\"","v":"for 2019  By"},{"$f":"\"Total for \"&'Key Inputs'!E34-1","v":"Total for 2019"}]
[null,null,null,null,null,null,null,{"$f":"\"for  \"&'Key Inputs'!E34","v":"for  2020"},{"$f":"\"for  \"&'Key Inputs'!E34-1","v":"for  2019"},"Emergency","As Modified By","Paid or","Reserved",null,"Canceled"]
[null,null,null,null,null,null,null,null,null,"Appropriation","All Transfers","Charged"]
[null,null,"Deferred Charges and Statutory Expenditures:",null,null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,"DEFERRED CHARGES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Emergency Authorizations",null,"55-530",null,null,"XXXXXXXXXX",{"$f":"+I9","v":0},null,"XXXXXXXXXX",null,{"$f":"K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I10","v":0},null,"XXXXXXXXXX",null,{"$f":"K10-L10","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I11","v":0},null,"XXXXXXXXXX",null,{"$f":"K11-L11","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I12","v":0},null,"XXXXXXXXXX",null,{"$f":"K12-L12","v":0}]
[null,null,null,null,null,null,null,null,null,"XXXXXXXXXX",{"$f":"+I13","v":0},null,"XXXXXXXXXX",null,{"$f":"K13-L13","v":0}]
[null,null,null,"STATUTORY  EXPENDITURES:",null,null,"XXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX","XXXXXXXXXX"]
[null,null,null,null,"Contribution To:",null,null,null,null,null,{"$f":"+I15","v":0},null,{"$f":"IFERROR(IF(+K15-L15>=0,K15-L15,\"*\")-O16,\"*\")","v":0}]
[null,null,null,null,null,"Public Employee's Retirement System","55-540"]
[null,null,null,null,null,"Social Security System  (O.A.S.I.)","55-541",null,null,null,{"$f":"+I17","v":0},null,{"$f":"IFERROR(IF(+K17-L17>=0,K17-L17,\"*\")-O17,\"*\")","v":0}]
[null,null,null,null,"Unemployment   Compensation   Insurance        (N.J.S.A.  43:21-3  et. Seq.)",null,"55-542",null,null,null,0,null,{"$f":"IFERROR(IF(+K18-L18>=0,K18-L18,\"*\")-O18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,"Judgements",null,null,null,"55-531",null,null,null,0,null,"XXXXXXXXXX",null,{"$f":"K22-L22","v":0}]
[null,null,"Deficit in Operations in Prior Years",null,null,null,"55-532",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K23-L23","v":0}]
[null,null,"Surplus  (General  Budget )",null,null,null,"55-545",null,null,"XXXXXXXXXX",0,null,"XXXXXXXXXX",null,{"$f":"K24-L24","v":0}]
[null,null,null,{"$f":"\"TOTAL \"&UPPER('Key Inputs'!E44)&\" UTILITY  APPROPRIATIONS\"","v":"TOTAL  UTILITY  APPROPRIATIONS"},null,null,"55-599",{"$f":"+SUM(H9:H24)+SUM('32b-Utility6'!H8:H26)+SUM('32-Utility6:32a-Utility6'!H8:H26)","v":0},{"$f":"+SUM(I9:I24)+SUM('32b-Utility6'!I8:I26)+SUM('32-Utility6:32a-Utility6'!I8:I26)","v":0},{"$f":"+SUM(J9:J24)+SUM('32b-Utility6'!J8:J26)+SUM('32-Utility6:32a-Utility6'!J8:J26)","v":0},{"$f":"+SUM(K9:K24)+SUM('32b-Utility6'!K8:K26)+SUM('32-Utility6:32a-Utility6'!K8:K26)","v":0},{"$f":"+SUM(L9:L24)+SUM('32b-Utility6'!L8:L26)+SUM('32-Utility6:32a-Utility6'!L8:L26)","v":0},{"$f":"+SUM(M9:M24)+SUM('32b-Utility6'!M8:M26)+SUM('32-Utility6:32a-Utility6'!M8:M26)","v":0},null,{"$f":"K25-L25-M25","v":0}]
[null,"Sheet  33"]

{"sheet":"37","index":138,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,14],[3,8,3,9],[1,4,1,10],[9,8,9,9],[18,8,18,9],[24,8,24,9],[16,4,16,10]]}
[]
[null,null,null,null,"DEDICATED  ASSESSMENT  BUDGET "]
[]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,null,null,"14.  DEDICATED  REVENUES  FROM",null,null,"FCOA",{"$f":"'Key Inputs'!E$34","v":"2020"},{"$f":"I5-1","v":2019},{"$f":"\"Cash in \"&J5","v":"Cash in 2019"}]
[null,null,null,null,"Assessment  Cash",null,null,"51-101"]
[]
[null,null,null,null,"Deficit (General Budget)",null,null,"51-885"]
[null,null,null,null,null,null,"Total Assessment Revenues","51-899",{"$f":"SUM(I6:I8)","v":0},{"$f":"SUM(J6:J8)","v":0},{"$f":"SUM(K6:K8)","v":0}]
[null,null,null,null,null,null,null,null,"Appropriated",null,{"$f":"\"Expended \"&J$5","v":"Expended 2019"}]
[null,null,null,null,"15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT",null,null,null,{"$f":"I5","v":"2020"},{"$f":"I11-1","v":2019},"Paid or Charged"]
[null,null,null,null,"Payment of Bond Principal",null,null,"51-920"]
[null,null,null,null,"Payment of Bond Anticipation Notes",null,null,"51-925"]
[]
[null,null,null,null,null,null,"Total  Assessment  Appropriations","51-999",{"$f":"SUM(I12:I14)","v":0},{"$f":"SUM(J12:J14)","v":0},{"$f":"SUM(K12:K14)","v":0}]
[]
[null,null,null,null,{"$f":"\"DEDICATED ASSESSMENT BUDGET \"&UPPER('Key Inputs'!E46)&\" UTILITY\"","v":"DEDICATED ASSESSMENT BUDGET  UTILITY"}]
[]
[null,null,null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,null,null,"14.  DEDICATED  REVENUES  FROM",null,null,"FCOA",{"$f":"'Key Inputs'!E$34","v":"2020"},{"$f":"I20-1","v":2019},{"$f":"\"Cash in \"&J20","v":"Cash in 2019"}]
[null,null,null,null,"Assessment  Cash",null,null,"52-101"]
[]
[null,null,null,null,{"$f":"\"Deficit (\"&'Key Inputs'!E46&\" Utility Budget)\"","v":"Deficit ( Utility Budget)"},null,null,"52-885"]
[null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E46&\" Utility Assessment Revenues\"","v":"Total  Utility Assessment Revenues"},null,null,"52-899",{"$f":"SUM(I20:I23)","v":0},{"$f":"SUM(J21:J23)","v":0},{"$f":"SUM(K20:K23)","v":0}]
[null,null,null,null,null,null,null,null,"Appropriated",null,{"$f":"\"Expended \"&J$5","v":"Expended 2019"}]
[null,null,null,null,"15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT",null,null,null,{"$f":"I5","v":"2020"},{"$f":"I26-1","v":2019},"Paid or Charged"]
[null,null,null,null,"Payment of Bond Principal",null,null,"52-920"]
[null,null,null,null,"Payment of Bond Anticipation Notes",null,null,"52-925"]
[]
[null,null,null,null,{"$f":"\"Total \"&'Key Inputs'!E46&\" Utility Assessment  Appropriations\"","v":"Total  Utility Assessment  Appropriations"},null,null,"52-999",{"$f":"SUM(I27:I29)","v":0},{"$f":"SUM(J27:J29)","v":0},{"$f":"SUM(K27:K29)","v":0}]
["Sheet  37"]

{"sheet":"38","index":139,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,0,35,11],[3,6,3,7],[1,2,1,8],[9,6,9,7]]}
[]
[null,null,{"$f":"\"DEDICATED  ASSESSMENT  BUDGET  \"&UPPER('Key Inputs'!E47)&\" UTILITY\"","v":"DEDICATED  ASSESSMENT  BUDGET   UTILITY"}]
[]
[null,null,null,null,null,null,"Anticipated",null,"Realized in"]
[null,null,"14.  DEDICATED  REVENUES  FROM",null,null,"FCOA",{"$f":"'Key Inputs'!E$34","v":"2020"},{"$f":"G5-1","v":2019},{"$f":"\"Cash in \"&H5","v":"Cash in 2019"}]
[null,null,"Assessment  Cash",null,null,"53-101"]
[]
[null,null,{"$f":"\"Deficit (\"&'Key Inputs'!E47&\" Utility Budget)\"","v":"Deficit ( Utility Budget)"},null,null,"53-885"]
[null,null,{"$f":"\"Total  \"&'Key Inputs'!E47&\" Utility Assessment Revenues\"","v":"Total   Utility Assessment Revenues"},null,null,"53-899",{"$f":"SUM(G6:G8)","v":0},{"$f":"SUM(H6:H8)","v":0},{"$f":"SUM(I6:I8)","v":0}]
[null,null,null,null,null,null,"Appropriated",null,{"$f":"\"Expended \"&H$5","v":"Expended 2019"}]
[null,null,"15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT",null,null,null,{"$f":"'Key Inputs'!E$34","v":"2020"},{"$f":"G11-1","v":2019},"Paid or Charged"]
[null,null,"Payment of Bond Principal",null,null,"53-920"]
[null,null,"Payment of Bond Anticipation Notes",null,null,"53-925"]
[]
[null,null,{"$f":"\"Total \"&'Key Inputs'!E47&\" Utility Assessment  Appropriations\"","v":"Total  Utility Assessment  Appropriations"},null,null,"53-999",{"$f":"SUM(G12:G14)","v":0},{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0}]
[]
[]
[]
[null,null,"Dedication by Rider - (N.J.S.A. 40A: 4-39) dedicated revenues anticipated during the year 2020 from Animal Control State or Federal Aid for Maintenance of Libraries"]
[]
[null,null,"Bequest, Escheat; Construction Code Fees Due Hackensak Meadowlands Development Commission; Outside Employment of Off-Duty Municipal Police"]
[]
[null,null,"Officers; Unemployment Compensation Insurance; Reimbursement of Sale of Gasoline to State Automobiles; State Training Fees - Uniform Construction Code Act; "]
[]
[null,null,"Older Americans Act - Program Contributions; Municipal Alliance on Alcoholism and Drug Abuse - Program  Income:"]
[null,null,"Developers Escrow Fund; Special Law Enforcement Fund; Affordable Housing Trust; Municipal Public Defender; Donations - Edward H. Emmons Estate; Fire Equipment; Donations for Recreation"]
[null,null,"Equipment and Activities; POAA; Housing and Comm. Dev. Act of 1974; Accumulated Absences; Unemployment Compensation Insurance; Uniform Fire Safety Act Penalty Monies; Municipal "]
[null,null,"Improvements Donations; Eatontown Historical Museum Donations; Eatontown Economic Development Advisory Committee Donations; Recycling Program; Storm Recovery Trust Fund; Disposal"]
[null,null,"of Forfeited Property:"]
[]
[]
[]
[]
[null,null,"are hereby anticipated as revenue and are hereby appropriated for the purpose to which said revenue is dedicated by statute or other legal requirement.\""]
[]
["Sheet  38"]

{"sheet":"39","index":140,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,12],[4,7,4,12],[3,7,3,12],[30,0,30,12],[23,9,23,11],[5,1,5,5],[18,1,18,5],[4,1,4,5]]}
[]
[null,"APPENDIX  TO  BUDGET  STATEMENT"]
[]
[null,null,null,null,null,null,null,"COMPARATIVE  STATEMENT  OF  CURRENT  FUND  OPERATIONS  AND"]
[null,{"$f":"\"CURRENT  FUND  BALANCE  SHEET  -  DECEMBER  31, \"&'Key Inputs'!E34-1","v":"CURRENT  FUND  BALANCE  SHEET  -  DECEMBER  31, 2019"},null,null,null,null,null,"CHANGE  IN  CURRENT  SURPLUS"]
[null,"ASSETS",null,null,null,null,null,null,null,null,null,{"$f":"\"YEAR \"&'Key Inputs'!E34-1","v":"YEAR 2019"},{"$f":"\"YEAR \"&'Key Inputs'!E34-2","v":"YEAR 2018"}]
[null,"Cash and Investments",null,null,1110100,11306456,null,"Surplus Balance, January 1st",null,null,2310100,{"$f":"+M22","v":5610470},4755310]
[null,"Due from State of N.J.(c. 20, P.L. 1961)",null,null,1111000,null,null,"CURRENT REVENUE ON A CASH BASIS:",null,null,"XXXXXX","XXXXXXXX","XXXXXXXX"]
[null,"Federal and State Grants Receivable",null,null,1110200,null,null,{"$f":"\"Current Taxes:  *(Percentage Collected  \"&'Key Inputs'!E34-1&\"  99.07%, \"&'Key Inputs'!E34-2&\" 99.00%)\"","v":"Current Taxes:  *(Percentage Collected  2019  99.07%, 2018 99.00%)"},null,null,2310200,50995467,50625673]
[null,"Receivables with Offsetting Reserves:",null,null,"XXXXXX","XXXXXXXX",null,"Delinquent Taxes",null,null,2310300,200559,232382]
[null,null,"Taxes Receivable",null,1110300,404166,null,"Other Revenues and Additions to Income",null,null,2310400,7677980,7120676]
[null,null,"Tax Title Lien Receivable",null,1110400,151426,null,null,"Total Funds",null,2310500,{"$f":"SUM(L7:L11)","v":64484476},{"$f":"SUM(M7:M11)","v":62734041}]
[null,null,"Property Acquired by Tax Title Lien Liquidation",null,1110500,201300,null,"EXPENDITURES  AND  TAX  REQUIREMENTS:",null,null,"XXXXXX","XXXXXXXX","XXXXXXXX"]
[null,null,"Other Receivables",null,1110600,19520,null,null,"Municipal Appropriations",null,2310600,24582212.489999998,24219907]
[null,{"$f":"\"Deferred Charges Required to be in \"&'Key Inputs'!E34&\" Budget\"","v":"Deferred Charges Required to be in 2020 Budget"},null,null,1110700,0,null,null,"School Taxes (Including Local and Regional)",null,2310700,26577153,25836968]
[null,{"$f":"\"Deferred Charges Required to be in Budgets Subsequent to \"&'Key Inputs'!E34","v":"Deferred Charges Required to be in Budgets Subsequent to 2020"},null,null,1110800,0,null,null,"County Taxes (Including Added Tax Amounts)",null,2310800,6653405,6936713]
[null,null,"Total Assets",null,1110900,{"$f":"SUM(F7:F16)","v":12082868},null,null,"Special District Taxes",null,2310900]
[null,null,null,null,null,null,null,null,"Other Expenditures and Deductions from Income",null,2311000,855.51,145583]
[null,"LIABILITIES,  RESERVES  AND  SURPLUS",null,null,null,null,null,null,"Total Expenditures and Tax Requirements",null,2311100,{"$f":"SUM(L13:L18)","v":57813625.999999993},{"$f":"SUM(M13:M18)","v":57139171}]
[null,"*Cash Liabilities",null,null,2110100,4635606,null,"Less: Expenditures to be Raised by Future Taxes",null,null,2311200,0,15600]
[null,"Reserves for Receivables",null,null,2110200,776412,null,"Total Adjusted Expenditures and Tax Requirements",null,null,2311300,{"$f":"+L19-L20","v":57813625.999999993},{"$f":"+M19-M20","v":57123571}]
[null,"Surplus",null,null,2110300,{"$f":"+L22","v":6670850.0000000075},null,"Surplus Balance - December 31st",null,null,2311400,{"$f":"+L12-L21","v":6670850.0000000075},{"$f":"+M12-M21","v":5610470}]
[null,null,"Total Liabilities, Reserves and Surplus",null,"XXXXXX",{"$f":"SUM(F20:F22)","v":12082868.000000007},null,"*Nearest even percentage may be used"]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Proposed Use of Current Fund Surplus in \"&'Key Inputs'!E34&\" Budget\"","v":"Proposed Use of Current Fund Surplus in 2020 Budget"}]
[null,null,null,"School Tax Levy Unpaid",2220170,12580783,null,null,null,{"$f":"\"Surplus Balance December 31, \"&'Key Inputs'!E34-1","v":"Surplus Balance December 31, 2019"},2311500,{"$f":"+L22","v":6670850.0000000075}]
[null,null,null,"Less: School Tax Deferred",2220200,12580782,null,null,null,{"$f":"\"Current Surplus Anticipated in \"&'Key Inputs'!E34&\" Budget\"","v":"Current Surplus Anticipated in 2020 Budget"},2311600,{"$f":"+'4'!I7","v":4000000}]
[null,null,null,"*Balance Included in Above \"Cash Liabilities\"",2220300,{"$f":"+F25-F26","v":1},null,null,null,"Surplus Balance Remaining",2311700,{"$f":"+L25-L26","v":2670850.0000000075}]
[]
[null,null,"(Important: This appendix must be Included in advertisement of Budget.)"]
[]
["Sheet  39"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L25-3000704.33","v":3670145.6700000074}]

{"sheet":"40","index":141,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,1,2,12],[38,1,38,12],[3,1,3,12]]}
[]
[]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,"CAPITAL  BUDGET  AND  CAPITAL  IMPROVEMENT  PROGRAM"]
[]
[]
[null,null,null,null,null,"This section is included with the Annual Budget pursuant to N.J.A.C. 5:30-4.  It does not in itself confer any authorization to raise or expend"]
[null,null,null,null,"funds.  Rather it is a document used as part of the local unit's planning and management program.  Specific authorization to expend funds for purposes"]
[null,null,null,null,"described in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of this"]
[null,null,null,null,"budget, by an ordinance taking the money from the Capital Improvement Fund, or other lawful means."]
[]
[null,null,null,null,"CAPITAL  BUDGET",null,"  -  A plan for all capital expenditures for the current fiscal year."]
[null,null,null,null,null,null,"    If no Capital Budget is included, check the reason why:"]
[]
[null,null,null,null,null,null,null,null,"   Total capital expenditures this year do not exceed $25,000,  including appropriations for  Capital Improvement Fund,"]
[null,null,null,null,null,null,null,null,"   Capital Line items and Down Payments on Improvements."]
[]
[null,null,null,null,null,null,null,null,"   No bond ordinances are planned this year."]
[]
[null,null,null,null,"CAPITAL  IMPROVEMENT  PROGRAM ",null,"  -  A multi-year list of planned capital projects, including the current year."]
[null,null,null,null,null,null,"    Check appropriate box for number of years covered, including current year:"]
[]
[null,null,null,null,null,null,null,null,"   3 years. (Population under 10,000)",null,null,null,null,null,null,null,null,null,"Years Exceeding Max:"]
[]
[null,null,null,null,null,null,null,"X","   6 years. (Over 10,000 and all county governments)"]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"   \"&S24&\" years exceeding minimum time period.\"","v":"    years exceeding minimum time period."}]
[]
[null,null,null,null,null,null,null,"  Check if municipality is under 10,000, has not expended more than $25,000 annually for capital purposes in immediately"]
[null,null,null,null,null,null,null,"  previous three years, and is not adopting CIP."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"C - 1"]
[null,"Sheet  40"]

{"sheet":"40a","index":142,"n_rows":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,1,2,12],[41,1,41,12],[3,1,3,12]]}
[]
[]
[null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[null,"NARRATIVE  FOR  CAPITAL  IMPROVEMENT  PROGRAM"]
[]
[]
[null,"The Capital Budget as presented provides for the future of our community.  The projects set forth in this proposed program are part of the improvements for the Borough.  These projects are subject to"]
[null,"revision as changes take place in the future and will be modified to reflect new priorities that are not included in the current program."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"C - 2"]
[null,"Sheet  40a"]

{"sheet":"40b","index":143,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,"Road Program",1,{"$f":"SUM(E11:K11)","v":2857794},null,null,6875,null,370294,130625,{"$f":"400000+500000+550000+600000+300000","v":2350000}]
[null,"Acquisition of Machinery and Equip.",2,{"$f":"SUM(E12:K12)","v":954175},null,null,17543.75,null,null,333331.25,{"$f":"155000+137800+81000+122500+107000","v":603300}]
[null,"Improvements to Public Buildings",3,2726548,null,null,16646.150000000001,null,null,316276.84999999998,{"$f":"511065+149500+681000+547060+505000","v":2393625}]
[null,"Acquisition of Vehicles and Equip.",4,5711100,null,null,32415,null,null,615885,{"$f":"1805000+782200+768000+987600+720000","v":5062800}]
[null,"Property Purchase",5,249510,null,null,9475.5,null,60000,180034.5]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(E29:K29)","v":12499127},{"$f":"+SUM(E11:E28)","v":0},{"$f":"+SUM(F11:F28)","v":0},82955.399999999994,0,430294,1576152.6,10409725]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b"]

{"sheet":"40b1","index":144,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,10],[1,1,1,10],[2,1,2,10],[6,5,6,9],[5,5,5,9]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b1"]

{"sheet":"40b2","index":145,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b2"]

{"sheet":"40b3","index":146,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b3"]

{"sheet":"40b4","index":147,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b4"]

{"sheet":"40b5","index":148,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b5"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F29:K29)","v":0}]

{"sheet":"40b6","index":149,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b6"]

{"sheet":"40b7","index":150,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  THIS  PAGE","XXXXX",0,{"$f":"SUM(E11:E28)","v":0},{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b7"]

{"sheet":"40b Totals","index":151,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,9],[30,1,30,10]]}
[]
[null,"CAPITAL  BUDGET  (Current Year Action)"]
[null,{"$f":"'Key Inputs'!E34","v":"2020"}]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[null,null,null,null,4,null,null,null,null,null,6]
[null,1,2,3,"AMOUNTS",{"$f":"\"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  \"&'Key Inputs'!E34","v":"PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2020"},null,null,null,null,"TO  BE"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","RESERVED","5a","5b","5c","5d","5e","FUNDED  IN"]
[null,null,"NUMBER","TOTAL","IN PRIOR",{"$f":"'Key Inputs'!E34&\" Budget\"","v":"2020 Budget"},"Capital","Capital","Grants in Aid and","Debt","FUTURE"]
[null,null,null,"COST","YEARS","Appropriations","Improvement Fund","Surplus","Other Funds","Authorized","YEARS"]
[null,null,null,{"$f":"SUM(E11:K11)","v":0}]
[null,null,null,{"$f":"SUM(E12:K12)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"TOTAL  -  ALL  PROJECTS","XXXXX",12499127,{"$f":"SUM(E11:E28)+SUM('40b:40b7'!E29)","v":0},{"$f":"SUM(F11:F28)+SUM('40b:40b7'!F29)","v":0},{"$f":"SUM(G11:G28)+SUM('40b:40b7'!G29)","v":82955.399999999994},{"$f":"SUM(H11:H28)+SUM('40b:40b7'!H29)","v":0},{"$f":"SUM(I11:I28)+SUM('40b:40b7'!I29)","v":430294},{"$f":"SUM(J11:J28)+SUM('40b:40b7'!J29)","v":1576152.6},{"$f":"SUM(K11:K28)+SUM('40b:40b7'!K29)","v":10409725}]
[null,null,null,null,null,null,null,null,null,null,"C - 3"]
[null,"Sheet  40b - Totals"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F29:K29)","v":12499127}]

{"sheet":"40c","index":152,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b'!B11","v":"Road Program"},{"$f":"+'40b'!C11","v":1},{"$f":"+'40b'!D11","v":2857794},2025,507794,400000,500000,550000,600000,300000]
[null,{"$f":"+'40b'!B12","v":"Acquisition of Machinery and Equip."},{"$f":"+'40b'!C12","v":2},{"$f":"+'40b'!D12","v":954175},2025,350875,155000,137800,81000,122500,107000]
[null,{"$f":"+'40b'!B13","v":"Improvements to Public Buildings"},{"$f":"+'40b'!C13","v":3},{"$f":"+'40b'!D13","v":2726548},2025,332923,511065,149500,681000,547060,505000]
[null,{"$f":"+'40b'!B14","v":"Acquisition of Vehicles and Equip."},{"$f":"+'40b'!C14","v":4},{"$f":"+'40b'!D14","v":5711100},2025,648300,1805000,782200,768000,987600,720000]
[null,{"$f":"+'40b'!B15","v":"Property Purchase"},{"$f":"+'40b'!C15","v":5},{"$f":"+'40b'!D15","v":249510},2020,249510]
[null,{"$f":"+'40b'!B16","v":0},{"$f":"+'40b'!C16","v":0},{"$f":"+'40b'!D16","v":0}]
[null,{"$f":"+'40b'!B17","v":0},{"$f":"+'40b'!C17","v":0},{"$f":"+'40b'!D17","v":0}]
[null,{"$f":"+'40b'!B18","v":0},{"$f":"+'40b'!C18","v":0},{"$f":"+'40b'!D18","v":0}]
[null,{"$f":"+'40b'!B19","v":0},{"$f":"+'40b'!C19","v":0},{"$f":"+'40b'!D19","v":0}]
[null,{"$f":"+'40b'!B20","v":0},{"$f":"+'40b'!C20","v":0},{"$f":"+'40b'!D20","v":0}]
[null,{"$f":"+'40b'!B21","v":0},{"$f":"+'40b'!C21","v":0},{"$f":"+'40b'!D21","v":0}]
[null,{"$f":"+'40b'!B22","v":0},{"$f":"+'40b'!C22","v":0},{"$f":"+'40b'!D22","v":0}]
[null,{"$f":"+'40b'!B23","v":0},{"$f":"+'40b'!C23","v":0},{"$f":"+'40b'!D23","v":0}]
[null,{"$f":"+'40b'!B24","v":0},{"$f":"+'40b'!C24","v":0},{"$f":"+'40b'!D24","v":0}]
[null,{"$f":"+'40b'!B25","v":0},{"$f":"+'40b'!C25","v":0},{"$f":"+'40b'!D25","v":0}]
[null,{"$f":"+'40b'!B26","v":0},{"$f":"+'40b'!C26","v":0},{"$f":"+'40b'!D26","v":0}]
[null,{"$f":"+'40b'!B27","v":0},{"$f":"+'40b'!C27","v":0},{"$f":"+'40b'!D27","v":0}]
[null,{"$f":"+'40b'!B28","v":0},{"$f":"+'40b'!C28","v":0},{"$f":"+'40b'!D28","v":0}]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},"XXXXX",{"$f":"+SUM(D11:D28)","v":12499127},"XXXXXXXXXX",{"$f":"+SUM(F11:F28)","v":2089402},2871065,1569500,2080000,2257160,1632000]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c"]

{"sheet":"40c1","index":153,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,10],[6,5,6,10],[1,1,1,10],[2,1,2,10],[5,5,5,9]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b1'!B11","v":0},{"$f":"+'40b1'!C11","v":0},{"$f":"+'40b1'!D11","v":0}]
[null,{"$f":"+'40b1'!B12","v":0},{"$f":"+'40b1'!C12","v":0},{"$f":"+'40b1'!D12","v":0}]
[null,{"$f":"+'40b1'!B13","v":0},{"$f":"+'40b1'!C13","v":0},{"$f":"+'40b1'!D13","v":0}]
[null,{"$f":"+'40b1'!B14","v":0},{"$f":"+'40b1'!C14","v":0},{"$f":"+'40b1'!D14","v":0}]
[null,{"$f":"+'40b1'!B15","v":0},{"$f":"+'40b1'!C15","v":0},{"$f":"+'40b1'!D15","v":0}]
[null,{"$f":"+'40b1'!B16","v":0},{"$f":"+'40b1'!C16","v":0},{"$f":"+'40b1'!D16","v":0}]
[null,{"$f":"+'40b1'!B17","v":0},{"$f":"+'40b1'!C17","v":0},{"$f":"+'40b1'!D17","v":0}]
[null,{"$f":"+'40b1'!B18","v":0},{"$f":"+'40b1'!C18","v":0},{"$f":"+'40b1'!D18","v":0}]
[null,{"$f":"+'40b1'!B19","v":0},{"$f":"+'40b1'!C19","v":0},{"$f":"+'40b1'!D19","v":0}]
[null,{"$f":"+'40b1'!B20","v":0},{"$f":"+'40b1'!C20","v":0},{"$f":"+'40b1'!D20","v":0}]
[null,{"$f":"+'40b1'!B21","v":0},{"$f":"+'40b1'!C21","v":0},{"$f":"+'40b1'!D21","v":0}]
[null,{"$f":"+'40b1'!B22","v":0},{"$f":"+'40b1'!C22","v":0},{"$f":"+'40b1'!D22","v":0}]
[null,{"$f":"+'40b1'!B23","v":0},{"$f":"+'40b1'!C23","v":0},{"$f":"+'40b1'!D23","v":0}]
[null,{"$f":"+'40b1'!B24","v":0},{"$f":"+'40b1'!C24","v":0},{"$f":"+'40b1'!D24","v":0}]
[null,{"$f":"+'40b1'!B25","v":0},{"$f":"+'40b1'!C25","v":0},{"$f":"+'40b1'!D25","v":0}]
[null,{"$f":"+'40b1'!B26","v":0},{"$f":"+'40b1'!C26","v":0},{"$f":"+'40b1'!D26","v":0}]
[null,{"$f":"+'40b1'!B27","v":0},{"$f":"+'40b1'!C27","v":0},{"$f":"+'40b1'!D27","v":0}]
[null,{"$f":"+'40b1'!B28","v":0},{"$f":"+'40b1'!C28","v":0},{"$f":"+'40b1'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},{"$f":"SUM(G11:G28)","v":0},{"$f":"SUM(H11:H28)","v":0},{"$f":"SUM(I11:I28)","v":0},{"$f":"SUM(J11:J28)","v":0},{"$f":"SUM(K11:K28)+'40c'!K11:K29","v":1632000}]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c1"]

{"sheet":"40c2","index":154,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b2'!B11","v":0},{"$f":"+'40b2'!C11","v":0},{"$f":"+'40b2'!D11","v":0}]
[null,{"$f":"+'40b2'!B12","v":0},{"$f":"+'40b2'!C12","v":0},{"$f":"+'40b2'!D12","v":0}]
[null,{"$f":"+'40b2'!B13","v":0},{"$f":"+'40b2'!C13","v":0},{"$f":"+'40b2'!D13","v":0}]
[null,{"$f":"+'40b2'!B14","v":0},{"$f":"+'40b2'!C14","v":0},{"$f":"+'40b2'!D14","v":0}]
[null,{"$f":"+'40b2'!B15","v":0},{"$f":"+'40b2'!C15","v":0},{"$f":"+'40b2'!D15","v":0}]
[null,{"$f":"+'40b2'!B16","v":0},{"$f":"+'40b2'!C16","v":0},{"$f":"+'40b2'!D16","v":0}]
[null,{"$f":"+'40b2'!B17","v":0},{"$f":"+'40b2'!C17","v":0},{"$f":"+'40b2'!D17","v":0}]
[null,{"$f":"+'40b2'!B18","v":0},{"$f":"+'40b2'!C18","v":0},{"$f":"+'40b2'!D18","v":0}]
[null,{"$f":"+'40b2'!B19","v":0},{"$f":"+'40b2'!C19","v":0},{"$f":"+'40b2'!D19","v":0}]
[null,{"$f":"+'40b2'!B20","v":0},{"$f":"+'40b2'!C20","v":0},{"$f":"+'40b2'!D20","v":0}]
[null,{"$f":"+'40b2'!B21","v":0},{"$f":"+'40b2'!C21","v":0},{"$f":"+'40b2'!D21","v":0}]
[null,{"$f":"+'40b2'!B22","v":0},{"$f":"+'40b2'!C22","v":0},{"$f":"+'40b2'!D22","v":0}]
[null,{"$f":"+'40b2'!B23","v":0},{"$f":"+'40b2'!C23","v":0},{"$f":"+'40b2'!D23","v":0}]
[null,{"$f":"+'40b2'!B24","v":0},{"$f":"+'40b2'!C24","v":0},{"$f":"+'40b2'!D24","v":0}]
[null,{"$f":"+'40b2'!B25","v":0},{"$f":"+'40b2'!C25","v":0},{"$f":"+'40b2'!D25","v":0}]
[null,{"$f":"+'40b2'!B26","v":0},{"$f":"+'40b2'!C26","v":0},{"$f":"+'40b2'!D26","v":0}]
[null,{"$f":"+'40b2'!B27","v":0},{"$f":"+'40b2'!C27","v":0},{"$f":"+'40b2'!D27","v":0}]
[null,{"$f":"+'40b2'!B28","v":0},{"$f":"+'40b2'!C28","v":0},{"$f":"+'40b2'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c2"]

{"sheet":"40c3","index":155,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b3'!B11","v":0},{"$f":"+'40b3'!C11","v":0},{"$f":"+'40b3'!D11","v":0}]
[null,{"$f":"+'40b3'!B12","v":0},{"$f":"+'40b3'!C12","v":0},{"$f":"+'40b3'!D12","v":0}]
[null,{"$f":"+'40b3'!B13","v":0},{"$f":"+'40b3'!C13","v":0},{"$f":"+'40b3'!D13","v":0}]
[null,{"$f":"+'40b3'!B14","v":0},{"$f":"+'40b3'!C14","v":0},{"$f":"+'40b3'!D14","v":0}]
[null,{"$f":"+'40b3'!B15","v":0},{"$f":"+'40b3'!C15","v":0},{"$f":"+'40b3'!D15","v":0}]
[null,{"$f":"+'40b3'!B16","v":0},{"$f":"+'40b3'!C16","v":0},{"$f":"+'40b3'!D16","v":0}]
[null,{"$f":"+'40b3'!B17","v":0},{"$f":"+'40b3'!C17","v":0},{"$f":"+'40b3'!D17","v":0}]
[null,{"$f":"+'40b3'!B18","v":0},{"$f":"+'40b3'!C18","v":0},{"$f":"+'40b3'!D18","v":0}]
[null,{"$f":"+'40b3'!B19","v":0},{"$f":"+'40b3'!C19","v":0},{"$f":"+'40b3'!D19","v":0}]
[null,{"$f":"+'40b3'!B20","v":0},{"$f":"+'40b3'!C20","v":0},{"$f":"+'40b3'!D20","v":0}]
[null,{"$f":"+'40b3'!B21","v":0},{"$f":"+'40b3'!C21","v":0},{"$f":"+'40b3'!D21","v":0}]
[null,{"$f":"+'40b3'!B22","v":0},{"$f":"+'40b3'!C22","v":0},{"$f":"+'40b3'!D22","v":0}]
[null,{"$f":"+'40b3'!B23","v":0},{"$f":"+'40b3'!C23","v":0},{"$f":"+'40b3'!D23","v":0}]
[null,{"$f":"+'40b3'!B24","v":0},{"$f":"+'40b3'!C24","v":0},{"$f":"+'40b3'!D24","v":0}]
[null,{"$f":"+'40b3'!B25","v":0},{"$f":"+'40b3'!C25","v":0},{"$f":"+'40b3'!D25","v":0}]
[null,{"$f":"+'40b3'!B26","v":0},{"$f":"+'40b3'!C26","v":0},{"$f":"+'40b3'!D26","v":0}]
[null,{"$f":"+'40b3'!B27","v":0},{"$f":"+'40b3'!C27","v":0},{"$f":"+'40b3'!D27","v":0}]
[null,{"$f":"+'40b3'!B28","v":0},{"$f":"+'40b3'!C28","v":0},{"$f":"+'40b3'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c3"]

{"sheet":"40c4","index":156,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b4'!B11","v":0},{"$f":"+'40b4'!C11","v":0},{"$f":"+'40b4'!D11","v":0}]
[null,{"$f":"+'40b4'!B12","v":0},{"$f":"+'40b4'!C12","v":0},{"$f":"+'40b4'!D12","v":0}]
[null,{"$f":"+'40b4'!B13","v":0},{"$f":"+'40b4'!C13","v":0},{"$f":"+'40b4'!D13","v":0}]
[null,{"$f":"+'40b4'!B14","v":0},{"$f":"+'40b4'!C14","v":0},{"$f":"+'40b4'!D14","v":0}]
[null,{"$f":"+'40b4'!B15","v":0},{"$f":"+'40b4'!C15","v":0},{"$f":"+'40b4'!D15","v":0}]
[null,{"$f":"+'40b4'!B16","v":0},{"$f":"+'40b4'!C16","v":0},{"$f":"+'40b4'!D16","v":0}]
[null,{"$f":"+'40b4'!B17","v":0},{"$f":"+'40b4'!C17","v":0},{"$f":"+'40b4'!D17","v":0}]
[null,{"$f":"+'40b4'!B18","v":0},{"$f":"+'40b4'!C18","v":0},{"$f":"+'40b4'!D18","v":0}]
[null,{"$f":"+'40b4'!B19","v":0},{"$f":"+'40b4'!C19","v":0},{"$f":"+'40b4'!D19","v":0}]
[null,{"$f":"+'40b4'!B20","v":0},{"$f":"+'40b4'!C20","v":0},{"$f":"+'40b4'!D20","v":0}]
[null,{"$f":"+'40b4'!B21","v":0},{"$f":"+'40b4'!C21","v":0},{"$f":"+'40b4'!D21","v":0}]
[null,{"$f":"+'40b4'!B22","v":0},{"$f":"+'40b4'!C22","v":0},{"$f":"+'40b4'!D22","v":0}]
[null,{"$f":"+'40b4'!B23","v":0},{"$f":"+'40b4'!C23","v":0},{"$f":"+'40b4'!D23","v":0}]
[null,{"$f":"+'40b4'!B24","v":0},{"$f":"+'40b4'!C24","v":0},{"$f":"+'40b4'!D24","v":0}]
[null,{"$f":"+'40b4'!B25","v":0},{"$f":"+'40b4'!C25","v":0},{"$f":"+'40b4'!D25","v":0}]
[null,{"$f":"+'40b4'!B26","v":0},{"$f":"+'40b4'!C26","v":0},{"$f":"+'40b4'!D26","v":0}]
[null,{"$f":"+'40b4'!B27","v":0},{"$f":"+'40b4'!C27","v":0},{"$f":"+'40b4'!D27","v":0}]
[null,{"$f":"+'40b4'!B28","v":0},{"$f":"+'40b4'!C28","v":0},{"$f":"+'40b4'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c4"]

{"sheet":"40c5","index":157,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b5'!B11","v":0},{"$f":"+'40b5'!C11","v":0},{"$f":"+'40b5'!D11","v":0}]
[null,{"$f":"+'40b5'!B12","v":0},{"$f":"+'40b5'!C12","v":0},{"$f":"+'40b5'!D12","v":0}]
[null,{"$f":"+'40b5'!B13","v":0},{"$f":"+'40b5'!C13","v":0},{"$f":"+'40b5'!D13","v":0}]
[null,{"$f":"+'40b5'!B14","v":0},{"$f":"+'40b5'!C14","v":0},{"$f":"+'40b5'!D14","v":0}]
[null,{"$f":"+'40b5'!B15","v":0},{"$f":"+'40b5'!C15","v":0},{"$f":"+'40b5'!D15","v":0}]
[null,{"$f":"+'40b5'!B16","v":0},{"$f":"+'40b5'!C16","v":0},{"$f":"+'40b5'!D16","v":0}]
[null,{"$f":"+'40b5'!B17","v":0},{"$f":"+'40b5'!C17","v":0},{"$f":"+'40b5'!D17","v":0}]
[null,{"$f":"+'40b5'!B18","v":0},{"$f":"+'40b5'!C18","v":0},{"$f":"+'40b5'!D18","v":0}]
[null,{"$f":"+'40b5'!B19","v":0},{"$f":"+'40b5'!C19","v":0},{"$f":"+'40b5'!D19","v":0}]
[null,{"$f":"+'40b5'!B20","v":0},{"$f":"+'40b5'!C20","v":0},{"$f":"+'40b5'!D20","v":0}]
[null,{"$f":"+'40b5'!B21","v":0},{"$f":"+'40b5'!C21","v":0},{"$f":"+'40b5'!D21","v":0}]
[null,{"$f":"+'40b5'!B22","v":0},{"$f":"+'40b5'!C22","v":0},{"$f":"+'40b5'!D22","v":0}]
[null,{"$f":"+'40b5'!B23","v":0},{"$f":"+'40b5'!C23","v":0},{"$f":"+'40b5'!D23","v":0}]
[null,{"$f":"+'40b5'!B24","v":0},{"$f":"+'40b5'!C24","v":0},{"$f":"+'40b5'!D24","v":0}]
[null,{"$f":"+'40b5'!B25","v":0},{"$f":"+'40b5'!C25","v":0},{"$f":"+'40b5'!D25","v":0}]
[null,{"$f":"+'40b5'!B26","v":0},{"$f":"+'40b5'!C26","v":0},{"$f":"+'40b5'!D26","v":0}]
[null,{"$f":"+'40b5'!B27","v":0},{"$f":"+'40b5'!C27","v":0},{"$f":"+'40b5'!D27","v":0}]
[null,{"$f":"+'40b5'!B28","v":0},{"$f":"+'40b5'!C28","v":0},{"$f":"+'40b5'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c5"]

{"sheet":"40c6","index":158,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b6'!B11","v":0},{"$f":"+'40b6'!C11","v":0},{"$f":"+'40b6'!D11","v":0}]
[null,{"$f":"+'40b6'!B12","v":0},{"$f":"+'40b6'!C12","v":0},{"$f":"+'40b6'!D12","v":0}]
[null,{"$f":"+'40b6'!B13","v":0},{"$f":"+'40b6'!C13","v":0},{"$f":"+'40b6'!D13","v":0}]
[null,{"$f":"+'40b6'!B14","v":0},{"$f":"+'40b6'!C14","v":0},{"$f":"+'40b6'!D14","v":0}]
[null,{"$f":"+'40b6'!B15","v":0},{"$f":"+'40b6'!C15","v":0},{"$f":"+'40b6'!D15","v":0}]
[null,{"$f":"+'40b6'!B16","v":0},{"$f":"+'40b6'!C16","v":0},{"$f":"+'40b6'!D16","v":0}]
[null,{"$f":"+'40b6'!B17","v":0},{"$f":"+'40b6'!C17","v":0},{"$f":"+'40b6'!D17","v":0}]
[null,{"$f":"+'40b6'!B18","v":0},{"$f":"+'40b6'!C18","v":0},{"$f":"+'40b6'!D18","v":0}]
[null,{"$f":"+'40b6'!B19","v":0},{"$f":"+'40b6'!C19","v":0},{"$f":"+'40b6'!D19","v":0}]
[null,{"$f":"+'40b6'!B20","v":0},{"$f":"+'40b6'!C20","v":0},{"$f":"+'40b6'!D20","v":0}]
[null,{"$f":"+'40b6'!B21","v":0},{"$f":"+'40b6'!C21","v":0},{"$f":"+'40b6'!D21","v":0}]
[null,{"$f":"+'40b6'!B22","v":0},{"$f":"+'40b6'!C22","v":0},{"$f":"+'40b6'!D22","v":0}]
[null,{"$f":"+'40b6'!B23","v":0},{"$f":"+'40b6'!C23","v":0},{"$f":"+'40b6'!D23","v":0}]
[null,{"$f":"+'40b6'!B24","v":0},{"$f":"+'40b6'!C24","v":0},{"$f":"+'40b6'!D24","v":0}]
[null,{"$f":"+'40b6'!B25","v":0},{"$f":"+'40b6'!C25","v":0},{"$f":"+'40b6'!D25","v":0}]
[null,{"$f":"+'40b6'!B26","v":0},{"$f":"+'40b6'!C26","v":0},{"$f":"+'40b6'!D26","v":0}]
[null,{"$f":"+'40b6'!B27","v":0},{"$f":"+'40b6'!C27","v":0},{"$f":"+'40b6'!D27","v":0}]
[null,{"$f":"+'40b6'!B28","v":0},{"$f":"+'40b6'!C28","v":0},{"$f":"+'40b6'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c6"]

{"sheet":"40c7","index":159,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b7'!B11","v":0},{"$f":"+'40b7'!C11","v":0},{"$f":"+'40b7'!D11","v":0}]
[null,{"$f":"+'40b7'!B12","v":0},{"$f":"+'40b7'!C12","v":0},{"$f":"+'40b7'!D12","v":0}]
[null,{"$f":"+'40b7'!B13","v":0},{"$f":"+'40b7'!C13","v":0},{"$f":"+'40b7'!D13","v":0}]
[null,{"$f":"+'40b7'!B14","v":0},{"$f":"+'40b7'!C14","v":0},{"$f":"+'40b7'!D14","v":0}]
[null,{"$f":"+'40b7'!B15","v":0},{"$f":"+'40b7'!C15","v":0},{"$f":"+'40b7'!D15","v":0}]
[null,{"$f":"+'40b7'!B16","v":0},{"$f":"+'40b7'!C16","v":0},{"$f":"+'40b7'!D16","v":0}]
[null,{"$f":"+'40b7'!B17","v":0},{"$f":"+'40b7'!C17","v":0},{"$f":"+'40b7'!D17","v":0}]
[null,{"$f":"+'40b7'!B18","v":0},{"$f":"+'40b7'!C18","v":0},{"$f":"+'40b7'!D18","v":0}]
[null,{"$f":"+'40b7'!B19","v":0},{"$f":"+'40b7'!C19","v":0},{"$f":"+'40b7'!D19","v":0}]
[null,{"$f":"+'40b7'!B20","v":0},{"$f":"+'40b7'!C20","v":0},{"$f":"+'40b7'!D20","v":0}]
[null,{"$f":"+'40b7'!B21","v":0},{"$f":"+'40b7'!C21","v":0},{"$f":"+'40b7'!D21","v":0}]
[null,{"$f":"+'40b7'!B22","v":0},{"$f":"+'40b7'!C22","v":0},{"$f":"+'40b7'!D22","v":0}]
[null,{"$f":"+'40b7'!B23","v":0},{"$f":"+'40b7'!C23","v":0},{"$f":"+'40b7'!D23","v":0}]
[null,{"$f":"+'40b7'!B24","v":0},{"$f":"+'40b7'!C24","v":0},{"$f":"+'40b7'!D24","v":0}]
[null,{"$f":"+'40b7'!B25","v":0},{"$f":"+'40b7'!C25","v":0},{"$f":"+'40b7'!D25","v":0}]
[null,{"$f":"+'40b7'!B26","v":0},{"$f":"+'40b7'!C26","v":0},{"$f":"+'40b7'!D26","v":0}]
[null,{"$f":"+'40b7'!B27","v":0},{"$f":"+'40b7'!C27","v":0},{"$f":"+'40b7'!D27","v":0}]
[null,{"$f":"+'40b7'!B28","v":0},{"$f":"+'40b7'!C28","v":0},{"$f":"+'40b7'!D28","v":0}]
[null,"TOTAL  -  THIS  PAGE","XXXXX",{"$f":"SUM(D11:D28)","v":0},"XXXXXXXXXX",{"$f":"SUM(F11:F28)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c7"]

{"sheet":"40c Totals","index":160,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,1,2,10],[5,5,5,9],[6,5,6,10],[30,1,30,10]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\" YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6 YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null," ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS"]
[null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,3,4,"FUNDING  AMOUNTS  PER  BUDGET  YEAR"]
[null,"PROJECT TITLE","PROJECT","ESTIMATED","Estimated","5a","5b","5c","5d","5e","5f"]
[null,null,"NUMBER","TOTAL COST","Completion",{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"+F9+1","v":2021},{"$f":"+G9+1","v":2022},{"$f":"+H9+1","v":2023},{"$f":"+I9+1","v":2024},{"$f":"+J9+1","v":2025}]
[null,null,null,null,"Time"]
[null,{"$f":"+'40b Totals'!B11","v":0},{"$f":"+'40b Totals'!C11","v":0},{"$f":"+'40b Totals'!D11","v":0}]
[null,{"$f":"+'40b Totals'!B12","v":0},{"$f":"+'40b Totals'!C12","v":0},{"$f":"+'40b Totals'!D12","v":0}]
[null,{"$f":"+'40b Totals'!B13","v":0},{"$f":"+'40b Totals'!C13","v":0},{"$f":"+'40b Totals'!D13","v":0}]
[null,{"$f":"+'40b Totals'!B14","v":0},{"$f":"+'40b Totals'!C14","v":0},{"$f":"+'40b Totals'!D14","v":0}]
[null,{"$f":"+'40b Totals'!B15","v":0},{"$f":"+'40b Totals'!C15","v":0},{"$f":"+'40b Totals'!D15","v":0}]
[null,{"$f":"+'40b Totals'!B16","v":0},{"$f":"+'40b Totals'!C16","v":0},{"$f":"+'40b Totals'!D16","v":0}]
[null,{"$f":"+'40b Totals'!B17","v":0},{"$f":"+'40b Totals'!C17","v":0},{"$f":"+'40b Totals'!D17","v":0}]
[null,{"$f":"+'40b Totals'!B18","v":0},{"$f":"+'40b Totals'!C18","v":0},{"$f":"+'40b Totals'!D18","v":0}]
[null,{"$f":"+'40b Totals'!B19","v":0},{"$f":"+'40b Totals'!C19","v":0},{"$f":"+'40b Totals'!D19","v":0}]
[null,{"$f":"+'40b Totals'!B20","v":0},{"$f":"+'40b Totals'!C20","v":0},{"$f":"+'40b Totals'!D20","v":0}]
[null,{"$f":"+'40b Totals'!B21","v":0},{"$f":"+'40b Totals'!C21","v":0},{"$f":"+'40b Totals'!D21","v":0}]
[null,{"$f":"+'40b Totals'!B22","v":0},{"$f":"+'40b Totals'!C22","v":0},{"$f":"+'40b Totals'!D22","v":0}]
[null,{"$f":"+'40b Totals'!B23","v":0},{"$f":"+'40b Totals'!C23","v":0},{"$f":"+'40b Totals'!D23","v":0}]
[null,{"$f":"+'40b Totals'!B24","v":0},{"$f":"+'40b Totals'!C24","v":0},{"$f":"+'40b Totals'!D24","v":0}]
[null,{"$f":"+'40b Totals'!B25","v":0},{"$f":"+'40b Totals'!C25","v":0},{"$f":"+'40b Totals'!D25","v":0}]
[null,{"$f":"+'40b Totals'!B26","v":0},{"$f":"+'40b Totals'!C26","v":0},{"$f":"+'40b Totals'!D26","v":0}]
[null,{"$f":"+'40b Totals'!B27","v":0},{"$f":"+'40b Totals'!C27","v":0},{"$f":"+'40b Totals'!D27","v":0}]
[null,{"$f":"+'40b Totals'!B28","v":0},{"$f":"+'40b Totals'!C28","v":0},{"$f":"+'40b Totals'!D28","v":0}]
[null,"TOTAL  -  ALL  PROJECTS","XXXXX",{"$f":"SUM(D11:D28)+SUM('40c:40c7'!D29)","v":12499127},"XXXXXXXXXX",{"$f":"SUM(F11:F28)+SUM('40c:40c7'!F29)","v":2089402},{"$f":"SUM(G11:G28)+SUM('40c:40c7'!G29)","v":2871065},{"$f":"SUM(H11:H28)+SUM('40c:40c7'!H29)","v":1569500},{"$f":"SUM(I11:I28)+SUM('40c:40c7'!I29)","v":2080000},{"$f":"SUM(J11:J28)+SUM('40c:40c7'!J29)","v":2257160},{"$f":"SUM(K11:K28)+SUM('40c:40c7'!K29)","v":3264000}]
[null,null,null,null,null,null,null,null,null,null,"C - 4"]
[null,"Sheet  40c - Totals"]

{"sheet":"40d","index":161,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b'!B11","v":"Road Program"},{"$f":"+'40b'!D11","v":2857794},null,null,{"$f":"6875+20000+25000+27500+30000+15000","v":124375},null,370294,{"$f":"130625+380000+475000+522500+570000+285000","v":2363125}]
[null,{"$f":"+'40b'!B12","v":"Acquisition of Machinery and Equip."},{"$f":"+'40b'!D12","v":954175},null,null,{"$f":"17543.75+7750+6890+4050+6125+5350","v":47708.75},null,null,{"$f":"333331.25+147250+130910+76950+116375+101650","v":906466.25}]
[null,{"$f":"+'40b'!B13","v":"Improvements to Public Buildings"},{"$f":"+'40b'!D13","v":2726548},null,null,{"$f":"16646.15+25553.25+7475+34050+27353+25250","v":136327.4},null,null,2590220.6]
[null,{"$f":"+'40b'!B14","v":"Acquisition of Vehicles and Equip."},{"$f":"+'40b'!D14","v":5711100},null,null,{"$f":"32415+90250+39110+38400+49380+36000","v":285555},null,null,{"$f":"615885+1714750+743090+729600+938220+684000","v":5425545}]
[null,{"$f":"+'40b'!B15","v":"Property Purchase"},{"$f":"+'40b'!D15","v":249510},null,null,9475.5,null,60000,180034.5]
[null,{"$f":"+'40b'!B16","v":0},{"$f":"+'40b'!D16","v":0},null,null,{"$f":"+C16*0.05","v":0}]
[null,{"$f":"+'40b'!B17","v":0},{"$f":"+'40b'!D17","v":0},null,null,0]
[null,{"$f":"+'40b'!B18","v":0},{"$f":"+'40b'!D18","v":0},null,null,0]
[null,{"$f":"+'40b'!B19","v":0},{"$f":"+'40b'!D19","v":0},null,null,0]
[null,{"$f":"+'40b'!B20","v":0},{"$f":"+'40b'!D20","v":0},null,null,0]
[null,{"$f":"+'40b'!B21","v":0},{"$f":"+'40b'!D21","v":0},null,null,0]
[null,{"$f":"+'40b'!B22","v":0},{"$f":"+'40b'!D22","v":0},null,null,0]
[null,{"$f":"+'40b'!B23","v":0},{"$f":"+'40b'!D23","v":0},null,null,0]
[null,{"$f":"+'40b'!B24","v":0},{"$f":"+'40b'!D24","v":0},null,null,0]
[null,{"$f":"+'40b'!B25","v":0},{"$f":"+'40b'!D25","v":0},null,null,0]
[null,{"$f":"+'40b'!B26","v":0},{"$f":"+'40b'!D26","v":0},null,null,0]
[null,{"$f":"+'40b'!B27","v":0},{"$f":"+'40b'!D27","v":0},null,null,0]
[null,{"$f":"+'40b'!B28","v":0},{"$f":"+'40b'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":12499127},{"$f":"+SUM(D11:D28)","v":0},0,603441.65,0,430294,11465391.35,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d"]

{"sheet":"40d1","index":162,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b1'!B11","v":0},{"$f":"+'40b1'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b1'!B12","v":0},{"$f":"+'40b1'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b1'!B13","v":0},{"$f":"+'40b1'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b1'!B14","v":0},{"$f":"+'40b1'!D14","v":0},null,null,0]
[null,{"$f":"+'40b1'!B15","v":0},{"$f":"+'40b1'!D15","v":0},null,null,0]
[null,{"$f":"+'40b1'!B16","v":0},{"$f":"+'40b1'!D16","v":0},null,null,0]
[null,{"$f":"+'40b1'!B17","v":0},{"$f":"+'40b1'!D17","v":0},null,null,0]
[null,{"$f":"+'40b1'!B18","v":0},{"$f":"+'40b1'!D18","v":0},null,null,0]
[null,{"$f":"+'40b1'!B19","v":0},{"$f":"+'40b1'!D19","v":0},null,null,0]
[null,{"$f":"+'40b1'!B20","v":0},{"$f":"+'40b1'!D20","v":0},null,null,0]
[null,{"$f":"+'40b1'!B21","v":0},{"$f":"+'40b1'!D21","v":0},null,null,0]
[null,{"$f":"+'40b1'!B22","v":0},{"$f":"+'40b1'!D22","v":0},null,null,0]
[null,{"$f":"+'40b1'!B23","v":0},{"$f":"+'40b1'!D23","v":0},null,null,0]
[null,{"$f":"+'40b1'!B24","v":0},{"$f":"+'40b1'!D24","v":0},null,null,0]
[null,{"$f":"+'40b1'!B25","v":0},{"$f":"+'40b1'!D25","v":0},null,null,0]
[null,{"$f":"+'40b1'!B26","v":0},{"$f":"+'40b1'!D26","v":0},null,null,0]
[null,{"$f":"+'40b1'!B27","v":0},{"$f":"+'40b1'!D27","v":0},null,null,0]
[null,{"$f":"+'40b1'!B28","v":0},{"$f":"+'40b1'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d1"]

{"sheet":"40d2","index":163,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b2'!B11","v":0},{"$f":"+'40b2'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b2'!B12","v":0},{"$f":"+'40b2'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b2'!B13","v":0},{"$f":"+'40b2'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b2'!B14","v":0},{"$f":"+'40b2'!D14","v":0},null,null,0]
[null,{"$f":"+'40b2'!B15","v":0},{"$f":"+'40b2'!D15","v":0},null,null,0]
[null,{"$f":"+'40b2'!B16","v":0},{"$f":"+'40b2'!D16","v":0},null,null,0]
[null,{"$f":"+'40b2'!B17","v":0},{"$f":"+'40b2'!D17","v":0},null,null,0]
[null,{"$f":"+'40b2'!B18","v":0},{"$f":"+'40b2'!D18","v":0},null,null,0]
[null,{"$f":"+'40b2'!B19","v":0},{"$f":"+'40b2'!D19","v":0},null,null,0]
[null,{"$f":"+'40b2'!B20","v":0},{"$f":"+'40b2'!D20","v":0},null,null,0]
[null,{"$f":"+'40b2'!B21","v":0},{"$f":"+'40b2'!D21","v":0},null,null,0]
[null,{"$f":"+'40b2'!B22","v":0},{"$f":"+'40b2'!D22","v":0},null,null,0]
[null,{"$f":"+'40b2'!B23","v":0},{"$f":"+'40b2'!D23","v":0},null,null,0]
[null,{"$f":"+'40b2'!B24","v":0},{"$f":"+'40b2'!D24","v":0},null,null,0]
[null,{"$f":"+'40b2'!B25","v":0},{"$f":"+'40b2'!D25","v":0},null,null,0]
[null,{"$f":"+'40b2'!B26","v":0},{"$f":"+'40b2'!D26","v":0},null,null,0]
[null,{"$f":"+'40b2'!B27","v":0},{"$f":"+'40b2'!D27","v":0},null,null,0]
[null,{"$f":"+'40b2'!B28","v":0},{"$f":"+'40b2'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d2"]

{"sheet":"40d3","index":164,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b3'!B11","v":0},{"$f":"+'40b3'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b3'!B12","v":0},{"$f":"+'40b3'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b3'!B13","v":0},{"$f":"+'40b3'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b3'!B14","v":0},{"$f":"+'40b3'!D14","v":0},null,null,0]
[null,{"$f":"+'40b3'!B15","v":0},{"$f":"+'40b3'!D15","v":0},null,null,0]
[null,{"$f":"+'40b3'!B16","v":0},{"$f":"+'40b3'!D16","v":0},null,null,0]
[null,{"$f":"+'40b3'!B17","v":0},{"$f":"+'40b3'!D17","v":0},null,null,0]
[null,{"$f":"+'40b3'!B18","v":0},{"$f":"+'40b3'!D18","v":0},null,null,0]
[null,{"$f":"+'40b3'!B19","v":0},{"$f":"+'40b3'!D19","v":0},null,null,0]
[null,{"$f":"+'40b3'!B20","v":0},{"$f":"+'40b3'!D20","v":0},null,null,0]
[null,{"$f":"+'40b3'!B21","v":0},{"$f":"+'40b3'!D21","v":0},null,null,0]
[null,{"$f":"+'40b3'!B22","v":0},{"$f":"+'40b3'!D22","v":0},null,null,0]
[null,{"$f":"+'40b3'!B23","v":0},{"$f":"+'40b3'!D23","v":0},null,null,0]
[null,{"$f":"+'40b3'!B24","v":0},{"$f":"+'40b3'!D24","v":0},null,null,0]
[null,{"$f":"+'40b3'!B25","v":0},{"$f":"+'40b3'!D25","v":0},null,null,0]
[null,{"$f":"+'40b3'!B26","v":0},{"$f":"+'40b3'!D26","v":0},null,null,0]
[null,{"$f":"+'40b3'!B27","v":0},{"$f":"+'40b3'!D27","v":0},null,null,0]
[null,{"$f":"+'40b3'!B28","v":0},{"$f":"+'40b3'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d3"]

{"sheet":"40d4","index":165,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b4'!B11","v":0},{"$f":"+'40b4'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b4'!B12","v":0},{"$f":"+'40b4'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b4'!B13","v":0},{"$f":"+'40b4'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b4'!B14","v":0},{"$f":"+'40b4'!D14","v":0},null,null,0]
[null,{"$f":"+'40b4'!B15","v":0},{"$f":"+'40b4'!D15","v":0},null,null,0]
[null,{"$f":"+'40b4'!B16","v":0},{"$f":"+'40b4'!D16","v":0},null,null,0]
[null,{"$f":"+'40b4'!B17","v":0},{"$f":"+'40b4'!D17","v":0},null,null,0]
[null,{"$f":"+'40b4'!B18","v":0},{"$f":"+'40b4'!D18","v":0},null,null,0]
[null,{"$f":"+'40b4'!B19","v":0},{"$f":"+'40b4'!D19","v":0},null,null,0]
[null,{"$f":"+'40b4'!B20","v":0},{"$f":"+'40b4'!D20","v":0},null,null,0]
[null,{"$f":"+'40b4'!B21","v":0},{"$f":"+'40b4'!D21","v":0},null,null,0]
[null,{"$f":"+'40b4'!B22","v":0},{"$f":"+'40b4'!D22","v":0},null,null,0]
[null,{"$f":"+'40b4'!B23","v":0},{"$f":"+'40b4'!D23","v":0},null,null,0]
[null,{"$f":"+'40b4'!B24","v":0},{"$f":"+'40b4'!D24","v":0},null,null,0]
[null,{"$f":"+'40b4'!B25","v":0},{"$f":"+'40b4'!D25","v":0},null,null,0]
[null,{"$f":"+'40b4'!B26","v":0},{"$f":"+'40b4'!D26","v":0},null,null,0]
[null,{"$f":"+'40b4'!B27","v":0},{"$f":"+'40b4'!D27","v":0},null,null,0]
[null,{"$f":"+'40b4'!B28","v":0},{"$f":"+'40b4'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d4"]

{"sheet":"40d5","index":166,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b5'!B11","v":0},{"$f":"+'40b5'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b5'!B12","v":0},{"$f":"+'40b5'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b5'!B13","v":0},{"$f":"+'40b5'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b5'!B14","v":0},{"$f":"+'40b5'!D14","v":0},null,null,0]
[null,{"$f":"+'40b5'!B15","v":0},{"$f":"+'40b5'!D15","v":0},null,null,0]
[null,{"$f":"+'40b5'!B16","v":0},{"$f":"+'40b5'!D16","v":0},null,null,0]
[null,{"$f":"+'40b5'!B17","v":0},{"$f":"+'40b5'!D17","v":0},null,null,0]
[null,{"$f":"+'40b5'!B18","v":0},{"$f":"+'40b5'!D18","v":0},null,null,0]
[null,{"$f":"+'40b5'!B19","v":0},{"$f":"+'40b5'!D19","v":0},null,null,0]
[null,{"$f":"+'40b5'!B20","v":0},{"$f":"+'40b5'!D20","v":0},null,null,0]
[null,{"$f":"+'40b5'!B21","v":0},{"$f":"+'40b5'!D21","v":0},null,null,0]
[null,{"$f":"+'40b5'!B22","v":0},{"$f":"+'40b5'!D22","v":0},null,null,0]
[null,{"$f":"+'40b5'!B23","v":0},{"$f":"+'40b5'!D23","v":0},null,null,0]
[null,{"$f":"+'40b5'!B24","v":0},{"$f":"+'40b5'!D24","v":0},null,null,0]
[null,{"$f":"+'40b5'!B25","v":0},{"$f":"+'40b5'!D25","v":0},null,null,0]
[null,{"$f":"+'40b5'!B26","v":0},{"$f":"+'40b5'!D26","v":0},null,null,0]
[null,{"$f":"+'40b5'!B27","v":0},{"$f":"+'40b5'!D27","v":0},null,null,0]
[null,{"$f":"+'40b5'!B28","v":0},{"$f":"+'40b5'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d5"]

{"sheet":"40d6","index":167,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b6'!B11","v":0},{"$f":"+'40b6'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b6'!B12","v":0},{"$f":"+'40b6'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b6'!B13","v":0},{"$f":"+'40b6'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b6'!B14","v":0},{"$f":"+'40b6'!D14","v":0},null,null,0]
[null,{"$f":"+'40b6'!B15","v":0},{"$f":"+'40b6'!D15","v":0},null,null,0]
[null,{"$f":"+'40b6'!B16","v":0},{"$f":"+'40b6'!D16","v":0},null,null,0]
[null,{"$f":"+'40b6'!B17","v":0},{"$f":"+'40b6'!D17","v":0},null,null,0]
[null,{"$f":"+'40b6'!B18","v":0},{"$f":"+'40b6'!D18","v":0},null,null,0]
[null,{"$f":"+'40b6'!B19","v":0},{"$f":"+'40b6'!D19","v":0},null,null,0]
[null,{"$f":"+'40b6'!B20","v":0},{"$f":"+'40b6'!D20","v":0},null,null,0]
[null,{"$f":"+'40b6'!B21","v":0},{"$f":"+'40b6'!D21","v":0},null,null,0]
[null,{"$f":"+'40b6'!B22","v":0},{"$f":"+'40b6'!D22","v":0},null,null,0]
[null,{"$f":"+'40b6'!B23","v":0},{"$f":"+'40b6'!D23","v":0},null,null,0]
[null,{"$f":"+'40b6'!B24","v":0},{"$f":"+'40b6'!D24","v":0},null,null,0]
[null,{"$f":"+'40b6'!B25","v":0},{"$f":"+'40b6'!D25","v":0},null,null,0]
[null,{"$f":"+'40b6'!B26","v":0},{"$f":"+'40b6'!D26","v":0},null,null,0]
[null,{"$f":"+'40b6'!B27","v":0},{"$f":"+'40b6'!D27","v":0},null,null,0]
[null,{"$f":"+'40b6'!B28","v":0},{"$f":"+'40b6'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d6"]

{"sheet":"40d7","index":168,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b7'!B11","v":0},{"$f":"+'40b7'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b7'!B12","v":0},{"$f":"+'40b7'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b7'!B13","v":0},{"$f":"+'40b7'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b7'!B14","v":0},{"$f":"+'40b7'!D14","v":0},null,null,0]
[null,{"$f":"+'40b7'!B15","v":0},{"$f":"+'40b7'!D15","v":0},null,null,0]
[null,{"$f":"+'40b7'!B16","v":0},{"$f":"+'40b7'!D16","v":0},null,null,0]
[null,{"$f":"+'40b7'!B17","v":0},{"$f":"+'40b7'!D17","v":0},null,null,0]
[null,{"$f":"+'40b7'!B18","v":0},{"$f":"+'40b7'!D18","v":0},null,null,0]
[null,{"$f":"+'40b7'!B19","v":0},{"$f":"+'40b7'!D19","v":0},null,null,0]
[null,{"$f":"+'40b7'!B20","v":0},{"$f":"+'40b7'!D20","v":0},null,null,0]
[null,{"$f":"+'40b7'!B21","v":0},{"$f":"+'40b7'!D21","v":0},null,null,0]
[null,{"$f":"+'40b7'!B22","v":0},{"$f":"+'40b7'!D22","v":0},null,null,0]
[null,{"$f":"+'40b7'!B23","v":0},{"$f":"+'40b7'!D23","v":0},null,null,0]
[null,{"$f":"+'40b7'!B24","v":0},{"$f":"+'40b7'!D24","v":0},null,null,0]
[null,{"$f":"+'40b7'!B25","v":0},{"$f":"+'40b7'!D25","v":0},null,null,0]
[null,{"$f":"+'40b7'!B26","v":0},{"$f":"+'40b7'!D26","v":0},null,null,0]
[null,{"$f":"+'40b7'!B27","v":0},{"$f":"+'40b7'!D27","v":0},null,null,0]
[null,{"$f":"+'40b7'!B28","v":0},{"$f":"+'40b7'!D28","v":0},null,null,0]
[null,{"$f":"+'40b'!B29","v":"TOTAL  -  THIS  PAGE"},{"$f":"+SUM(C11:C28)","v":0},{"$f":"+SUM(D11:D28)","v":0},{"$f":"+SUM(E11:E28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d7"]

{"sheet":"40d Totals","index":169,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,11],[1,1,1,11],[2,1,2,11],[5,8,5,10],[6,3,6,4],[6,8,6,11]]}
[]
[null,{"$f":"\"\"&'Key Inputs'!H39&\"  YEAR  CAPITAL  PROGRAM  -  \"&'Key Inputs'!H40&\" to \"&'Key Inputs'!H41&\"\"","v":"6  YEAR  CAPITAL  PROGRAM  -  2020 to 2025"}]
[null,"SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS"]
[null,null,null,null,null,null,null,null,"Local Unit",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"}]
[]
[]
[null,1,2,"BUDGET  APPROPRIATIONS",null,4,5,6,"BONDS  AND  NOTES"]
[null,"Project Title","Estimated","3a","3b","Capital","Capital","Grants - in - Aid","7a","7b","7c","7d"]
[null,null,"Total Costs","Current Year","Future Years","Improvement","Surplus","and Other","General","Self","Assessment","School"]
[null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},null,"Fund",null,"Funds",null,"Liquidating"]
[null,{"$f":"+'40b Totals'!B11","v":0},{"$f":"+'40b Totals'!D11","v":0},null,null,{"$f":"+C11*0.05","v":0}]
[null,{"$f":"+'40b Totals'!B12","v":0},{"$f":"+'40b Totals'!D12","v":0},null,null,{"$f":"+C12*0.05","v":0}]
[null,{"$f":"+'40b Totals'!B13","v":0},{"$f":"+'40b Totals'!D13","v":0},null,null,{"$f":"+C13*0.05","v":0}]
[null,{"$f":"+'40b Totals'!B14","v":0},{"$f":"+'40b Totals'!D14","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B15","v":0},{"$f":"+'40b Totals'!D15","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B16","v":0},{"$f":"+'40b Totals'!D16","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B17","v":0},{"$f":"+'40b Totals'!D17","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B18","v":0},{"$f":"+'40b Totals'!D18","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B19","v":0},{"$f":"+'40b Totals'!D19","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B20","v":0},{"$f":"+'40b Totals'!D20","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B21","v":0},{"$f":"+'40b Totals'!D21","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B22","v":0},{"$f":"+'40b Totals'!D22","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B23","v":0},{"$f":"+'40b Totals'!D23","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B24","v":0},{"$f":"+'40b Totals'!D24","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B25","v":0},{"$f":"+'40b Totals'!D25","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B26","v":0},{"$f":"+'40b Totals'!D26","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B27","v":0},{"$f":"+'40b Totals'!D27","v":0},null,null,0]
[null,{"$f":"+'40b Totals'!B28","v":0},{"$f":"+'40b Totals'!D28","v":0},null,null,0]
[null,"TOTAL  -  ALL  PROJECTS",{"$f":"+SUM(C11:C28)+SUM('40d:40d7'!C29)","v":12499127},{"$f":"+SUM(D11:D28)+SUM('40d:40d7'!D29)","v":0},{"$f":"+SUM(E11:E28)+SUM('40d:40d7'!E29)","v":0},{"$f":"+SUM(F11:F28)+SUM('40d:40d7'!F29)","v":603441.65},{"$f":"+SUM(G11:G28)+SUM('40d:40d7'!G29)","v":0},{"$f":"+SUM(H11:H28)+SUM('40d:40d7'!H29)","v":430294},{"$f":"+SUM(I11:I28)+SUM('40d:40d7'!I29)","v":11465391.35},{"$f":"+SUM(J11:J28)+SUM('40d:40d7'!J29)","v":0},{"$f":"+SUM(K11:K28)+SUM('40d:40d7'!K29)","v":0},{"$f":"+SUM(L11:L28)+SUM('40d:40d7'!L29)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"C - 5"]
[null,"Sheet  40d - Totals"]

{"sheet":"41","index":170,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,16],[2,1,2,16],[5,2,5,7],[40,1,40,16],[4,5,4,9],[4,11,4,16],[8,3,8,5],[9,3,9,5],[10,3,10,5],[5,9,5,12],[33,14,33,15],[34,14,34,15],[13,3,13,5],[14,3,14,5]]}
[]
[null,{"$f":"\"SECTION  2 - UPON  ADOPTION  FOR  YEAR  \"&'Key Inputs'!E34","v":"SECTION  2 - UPON  ADOPTION  FOR  YEAR  2020"}]
[null,{"$f":"\"RESOLUTION \"&T11&\"\"","v":"RESOLUTION "}]
[]
[null,"Be it Resolved by the ",null,null,null,{"$f":"+'Key Inputs'!E9","v":"COUNCIL MEMBERS"},null,null,null,null,"of the",{"$f":"+'Key Inputs'!E8","v":"BOROUGH"}]
[null,"of",{"$f":"+'Key Inputs'!E7","v":"EATONTOWN"},null,null,null,null,null,",County of",{"$f":"+'Key Inputs'!E6","v":"MONMOUTH"},null,null,null,"that the budget hereinbefore set forth is hereby"]
[null,"adopted and shall constitute an appropriation for the purposes stated of the sums therein set forth as appropriations, and authorization of the amount of:"]
[]
[null,null,"(a) $",{"$f":"+Q32","v":18486353.5},null,null,"  (Item 2 below) for municipal purposes, and"]
[null,null,"(b) $",{"$f":"+Q36","v":0},null,null,"  (Item 3 below) for school purposes in Type I School Districts only (N.J.S.A. 18A:9-2) to be raised by taxation and,",null,null,null,null,null,null,null,null,null,null,null,null,"Resolution #"]
[null,null,"(c) $",{"$f":"+Q38","v":0},null,null,"  (Item 4 below) to be added to the certificate of amount to be raised by taxation for local school purposes in"]
[null,null,null,null,null,null,"                     Type II School Districts only (N.J.S.A. 18A:9-3) and certification to the County Board of Taxation of"]
[null,null,null,null,null,null,"                      the following summary of general revenues and appropriations."]
[null,null,"(d) $",{"$f":"+'43'!I8","v":0},null,null,"  (Sheet 43) Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy"]
[null,null,"(e) $",{"$f":"+Q39","v":0},null,null,"  (Item 5 Below) Minimum Library Tax"]
[]
[]
[null,null,"RECORDED  VOTE",null,null,null,null,null,null,null,null,null,null,null,"Abstained","None"]
[null,null,"(Insert last name)",null,null,null,null,null,"Gonzalez",null,null,null,"Story"]
[null,null,null,null,null,null,null,null,"Olsavsky"]
[null,null,null,null,null,null,"Ayes",null,"Regan, Jr",null,"Nays"]
[null,null,null,null,null,null,null,null,"Escalante"]
[null,null,null,null,null,null,null,null,"Corcoran"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Absent","None"]
[]
[]
[]
[null,"1.","General  Revenues",null,null,null,null,null,null,"SUMMARY  OF  REVENUES"]
[null,null,null,"Surplus Anticipated",null,null,null,null,null,null,null,null,null,null,null,"08-100",{"$f":"+'11'!I8+'11'!I9","v":4000000}]
[null,null,null,"Miscellaneous Revenues Anticipated",null,null,null,null,null,null,null,null,null,null,null,"13-099",{"$f":"+'11'!I18","v":4585941.43}]
[null,null,null,"Receipts from Delinquent Taxes",null,null,null,null,null,null,null,null,null,null,null,"15-499",{"$f":"+'11'!I19","v":262760}]
[null,"2.","AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  MUNICIPAL  PURPOSED (Item 6(a), Sheet 11)",null,null,null,null,null,null,null,null,null,null,null,null,"07-190",{"$f":"+'11'!I22","v":18486353.5}]
[null,"3.","AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY:"]
[null,null,null,"Item  6,  Sheet  42",null,null,null,null,null,null,null,null,null,"07-195",{"$f":"+'42'!P19","v":0}]
[null,null,null,"Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)",null,null,null,null,null,null,null,null,null,"07-191",{"$f":"+'11'!I23","v":0}]
[null,null,null,null,"TOTAL AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O35+O34","v":0}]
[null,"4.","To Be Added TO THE CERTIFICATE FOR THE AMOUNT TO BE RAISED BY TAXATION FOR SCHOOLS IN TYPE II SCHOOL DISTRICTS ONLY:"]
[null,null,null,"Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)",null,null,null,null,null,null,null,null,null,null,null,"07-191"]
[null,"5. ","AMOUNT TO BE RAISED BY TAXATION MINIMUM LIBRARY TAX",null,null,null,null,null,null,null,null,null,null,null,null,"07-192",{"$f":"+'11'!I24","v":0}]
[null,null,"Total Revenues",null,null,null,null,null,null,null,null,null,null,null,null,"13-299",{"$f":"SUM(Q29:Q39)","v":27335054.93}]
[null,"Sheet  41"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q40-'42'!P20","v":0}]

{"sheet":"42","index":171,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,15],[28,0,28,15],[23,4,23,5],[26,12,26,14],[27,12,27,14]]}
[]
[null,"SUMMARY  OF  APPROPRIATIONS"]
[]
[null,null,"5.  GENERAL  APPROPRIATIONS:",null,null,null,null,null,null,null,null,null,null,null,"XXXXXX","XXXXXXXXXXXXX"]
[null,null,null,"Within  \"CAPS\"",null,null,null,null,null,null,null,null,null,null,"XXXXXX","XXXXXXXXXXXXX"]
[null,null,null,null,"(a & b) Operations Including Contingent",null,null,null,null,null,null,null,null,null,"34-201",{"$f":"+'30'!J7-P7-P8","v":19873362}]
[null,null,null,null,"(e) Deferred Charges and Statutory Expenditures - Municipal",null,null,null,null,null,null,null,null,null,"34-209",{"$f":"+'19'!J20","v":2374810}]
[null,null,null,null,"(g) Cash Deficit",null,null,null,null,null,null,null,null,null,"46-885",{"$f":"+'19'!J23","v":0}]
[null,null,null,"Excluded from  \"CAPS\"",null,null,null,null,null,null,null,null,null,null,"XXXXXX","XXXXXXXXXXXXX"]
[null,null,null,null,"(a) Operations - Total Operations Excluded from \"CAPS\"",null,null,null,null,null,null,null,null,null,"34-305",{"$f":"+'30'!J15","v":707382.92999999993}]
[null,null,null,null,"(c  Capital Improvements",null,null,null,null,null,null,null,null,null,"44-999",{"$f":"+'30'!J16","v":97000}]
[null,null,null,null,"(d) Municipal Debt Service",null,null,null,null,null,null,null,null,null,"45-999",{"$f":"+'30'!J17","v":2597500}]
[null,null,null,null,"(e) Deferred Charges - Municipal",null,null,null,null,null,null,null,null,null,"46-999",{"$f":"+'30'!J18","v":0}]
[null,null,null,null,"(f) Judgments",null,null,null,null,null,null,null,null,null,"37-480",{"$f":"+'30'!J19","v":15000}]
[null,null,null,null,"(n) Transferred to Board of Education for Use of Local Schools  (N.J.S.A. 40:48-17.1 & 17.3)",null,null,null,null,null,null,null,null,null,"29-405",{"$f":"+'30'!J22","v":0}]
[null,null,null,null,"(g) Cash Deficit",null,null,null,null,null,null,null,null,null,"46-885",{"$f":"+'30'!J20","v":0}]
[null,null,null,null,"(k) For Local District School Purposes",null,null,null,null,null,null,null,null,null,"29-410",{"$f":"+'30'!J21","v":0}]
[null,null,null,null,"(m) Reserve for Uncollected Taxes",null,null,null,null,null,null,null,null,null,"50-899",{"$f":"+'30'!J23","v":1670000}]
[null,null,"6. SCHOOL  APPROPRIATIONS  -  TYPE I  SCHOOL  DISTRICT  ONLY  (N.J.S.A. 40A:4-13)",null,null,null,null,null,null,null,null,null,null,null,"07-195"]
[null,null,null,null,"Total  Appropriations",null,null,null,null,null,null,null,null,null,"34-499",{"$f":"SUM(P4:P19)","v":27335054.93}]
[]
[]
[null,null,null,null,"It is hereby  certified  that the within  budget is a true copy of the budget  finally  adopted by resolution of the  Governing Body on the ",null,null,null,null,null,null,null,null,null,10,"day of"]
[null,null,null,null,"June",null,{"$f":"\", \"&'Key Inputs'!E34&\".  It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title as\"","v":", 2020.  It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title as"}]
[null,null,null,null,{"$f":"\"appeared in the \"&'Key Inputs'!E34&\" approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services.\"","v":"appeared in the 2020 approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services."}]
[]
[null,null,null,null,null,null,null,"Certified by me this","10th","day of","June",{"$f":"\", \"&'Key Inputs'!E34&\",\"","v":", 2020,"},"clerk@eatontownnj.com",null,null,", Clerk"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Signature"]
["Sheet  42"]

{"sheet":"43","index":172,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[27,9,27,10],[28,9,28,10],[33,9,33,10],[3,16,3,17],[30,9,30,10],[32,9,32,10],[23,9,23,10],[23,14,24,14],[23,15,24,15],[23,16,24,16],[32,15,33,15],[32,16,33,16],[27,14,28,14],[27,15,28,15],[27,16,28,16],[25,14,26,14],[34,1,34,17],[3,14,3,15],[4,8,4,9],[22,9,22,10],[24,9,24,10],[26,9,26,10],[18,14,19,14],[18,15,19,15],[18,16,19,16],[18,17,19,17],[23,17,24,17],[25,17,26,17],[27,17,28,17],[29,17,30,17],[32,17,33,17],[32,14,33,14],[25,15,26,15],[25,16,26,16],[29,14,30,14],[29,15,30,15],[29,16,30,16],[1,2,1,8],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17]]}
[]
[null,null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"},null,null,null,null,null,null,"OPEN SPACE, RECREATION, FARMLAND AND HISTORIC PRESERVATION TRUST FUND"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appropriated",null,{"$f":"\"Expended  \"&J6","v":"Expended  2019"}]
[null,"DEDICATED REVENUES",null,null,null,null,null,"FCOA","Anticipated",null,"Realized in","APPROPRIATIONS",null,"FCOA",null,null,"Paid or"]
[null,"FROM TRUST FUND",null,null,null,null,null,null,{"$f":"'Key Inputs'!E34","v":"2020"},{"$f":"I6-1","v":2019},{"$f":"\"Cash in \"&J6","v":"Cash in 2019"},null,null,null,{"$f":"\"for \"&I6","v":"for 2020"},{"$f":"\"for \"&J6","v":"for 2019"},"Charged","Reserved"]
[null,null,"Amount to be Raised",null,null,null,null,null,null,null,null,"Development of Lands for",null,null,"xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx"]
[null,null,"By Taxation",null,null,null,null,"54-190",null,null,null,"Recreation and Conservation:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Salaries & Wages","54-385-1",null,null,null,{"$f":"IF(+P9-Q9>=0,P9-Q9,\"*\")","v":0}]
[null,null,"Interest Income",null,null,null,null,"54-113",null,null,null,null,"Other Expenses","54-385-2",null,null,null,{"$f":"IF(+P10-Q10>=0,P10-Q10,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Maintenance of Lands for",null,null,null,null,null,{"$f":"IF(+P11-Q11>=0,P11-Q11,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Recreation and Conservation:",null,null,"xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx"]
[null,null,"Reserve Funds:",null,null,null,null,"54-101",null,null,null,null,"Salaries & Wages","54-375-1",null,null,null,{"$f":"IF(+P13-Q13>=0,P13-Q13,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Expenses","54-372-2",null,null,null,{"$f":"IF(+P14-Q14>=0,P14-Q14,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Historic Preservation:",null,null,"xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Salaries & Wages","54-176-1",null,null,null,{"$f":"IF(+P16-Q16>=0,P16-Q16,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Expenses","54-176-2",null,null,null,{"$f":"IF(+P17-Q17>=0,P17-Q17,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(+P18-Q18>=0,P18-Q18,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Acquisition of Lands for",null,null,null,null,null,{"$f":"IF(+P20-Q20>=0,P20-Q20,\"*\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Recreation and Conservation",null,"54-915-2"]
[null,"Total Trust Fund Revenues:",null,null,null,null,null,"54-299",{"$f":"SUM(I8:I20)","v":0},{"$f":"SUM(J8:J20)","v":0},{"$f":"SUM(K8:K20)","v":0},"Acquisition of Farmland",null,"54-916-2",null,null,null,{"$f":"IF(+P21-Q21>=0,P21-Q21,\"*\")","v":0}]
[null,"Summary of Program",null,null,null,null,null,null,null,null,null,"Down Payments on Improvements",null,"54-902-2",null,null,null,{"$f":"IF(+P22-Q22>=0,P22-Q22,\"*\")","v":0}]
[null,"Year Referendum Passed/Implemented:",null,null,null,null,null,null,null,null,null,"Debt Service:",null,null,"xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx","xxxxxxxxxx"]
[null,null,null,null,null,null,null,null,null,"(Date)",null,null,null,null,null,null,null,"xxxxxxxxxx"]
[null,null,"Rate Assessed:",null,null,null,null,null,"$",null,null,null,"Payment of Bond Principal","54-920-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Payment of Bond Anticipation",null,null,null,null,"xxxxxxxxxx"]
[null,null,"Total Tax Collected to date:",null,null,null,null,null,"$",null,null,null,"Notes and Capital Notes","54-925-2"]
[null,null,"Total Expended to date:",null,null,null,null,null,"$",null,null,null,null,null,null,null,null,"xxxxxxxxxx"]
[null,null,"Total Acreage Preserved to date:",null,null,null,null,null,null,null,null,null,"Interest on Bonds","54-930-2"]
[null,null,null,null,null,null,null,null,null,"(Acres)",null,null,null,null,null,null,null,"xxxxxxxxxx"]
[null,null,{"$f":"\"Recreation land preserved in \"&J6&\":\"","v":"Recreation land preserved in 2019:"},null,null,null,null,null,null,null,null,null,"Interest on Notes","54-935-2"]
[null,null,null,null,null,null,null,null,null,"(Acres)",null,"Reserve for Future Use",null,"54-950-2",null,null,null,{"$f":"IF(+P32-Q32>=0,P32-Q32,\"*\")","v":0}]
[null,null,{"$f":"\"Farmland preserved in  \"&J6&\":\"","v":"Farmland preserved in  2019:"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O32)","v":0},{"$f":"SUM(P9:P32)","v":0},{"$f":"SUM(Q9:Q32)","v":0},{"$f":"SUM(R9:R32)","v":0}]
[null,null,null,null,null,null,null,null,null,"(Acres)",null,"Total Trust Fund Appropriations:",null,"54-499"]
[null,"Sheet  43"]

{"sheet":"44","index":173,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,1,2,15],[3,1,3,15],[39,1,39,15],[6,5,6,7],[6,12,6,14],[37,10,37,13],[37,3,37,5]]}
[]
[]
[null,"Annual List of Change Orders Approved"]
[null,"Pursuant to N.J.A.C. 5:30-11"]
[]
[]
[null,null,null,"Contracting Unit:",null,{"$f":"+'Key Inputs'!E5","v":"BOROUGH OF EATONTOWN"},null,null,null,null,"Year Ending:",null,{"$f":"\"December 31, \"&'Key Inputs'!E34-1","v":"December 31, 2019"}]
[]
[null,null,"The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent.  For regulatory details"]
[null,"please consult N.J.A.C. 5:30-11.1 et seq.  Please identify each change order by name of the project."]
[]
["1."]
[]
[]
[]
[]
[]
["2."]
[]
[]
[]
[]
[]
["3."]
[]
[]
[]
[]
[]
["4."]
[]
[]
[null,null,"For each change order listed above, submit with introduced budget a copy of the governing body resolution authorizing the change order and an Affidavit of Publication for"]
[null,"the newspaper notice required by N.J.A.C. 5:30-11.9(d).  (Affidavit must include a copy of the newspaper notice.)"]
[null,null,"If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here ",null,null,null,null,null,null,null,null,null,"    and certify below."]
[]
[null,null,null,null,"2020-05-14",null,null,null,null,null,"clerk@eatontownnj.com"]
[null,null,null,"Date",null,null,null,null,null,null,"Clerk of the Governing Body"]
[]
[null,"Sheet  44"]