{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Help","Coversheets","Exhibit E","Exhibit G","Exhibit J","Exhibit Y","Exhibit Z"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Help","index":0,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[6,1,6,11],[7,1,7,11],[8,1,8,11],[9,1,10,11],[11,1,23,11],[26,0,26,3]]}
[]
[null,"Welcome to the Emergency Medical Service Board Budget form S.A.&I. Form 268BR98!"]
[]
[null,"This is where important information about how to use this spreadsheet will be displayed."]
[null,"This is also where revision tracking will occur."]
[]
[null,"1.  Entries in blue are to be filled. They currently are all filled with zeroes as that allows the fields to be seen more easily"]
[null,"2. Some fields in black will still be editable for various reasons. The main one being the Other categories may need further clarification"]
[null,"3. Some formula fields are editable as you may want to replace them with an exact number. One such example is the Mills field"]
[null,"4. The bottom right field of the Schedule 8 will display an error until the values from Schedule 8 match the corresponding values from Exhibit Y"]
[]
[null,"5. Unless the preparer is not subject to provisions of the Oklahoma Accountancy Act, an accountant’s report on the compilation is required to accompany the presentation.  This report should be in accordance with the provisions of Section 300 of the Codification of Statements on Standards for Accounting and Review Services, Compilation Reports on Financial Statements Included in Certain Prescribed Forms amended to reflect conforming changes necessary due to the issuance of SSARS No. 19.  The accountant's report exhibited in the 'Coversheets' section is not allowed if the preparer is not subject to the provisions of the Oklahoma Accountancy Act."]
{"$rows_empty":14}
["Suggestions/Comments should be sent to ",{"$nulls":3},"helpdesk@sai.ok.gov"]
[]
[null,"County Name: (UPPERCASE)","COUNTY NAME"]
[null,"County Name: (lowercase)","County Name"]
[null,"Fiscal Year:",2011]
[null,"County Number:",99]
[null,"Prepared by:","Preparer's Name"]
[null,"City Name:","City Name"]
[null,"Newspaper Name","Publication Name"]
[]
[]
[]
[null,"March 09, 2011 - Created Form"]
[null,"July 03, 2012 - Modified Accountant's Report for SSARS No.19"]

{"sheet":"Coversheets","index":1,"n_rows":51,"n_cols":79,"rows_kept":51,"merged":[[1,17,1,30],[1,33,1,46],[2,17,2,30],[2,33,2,46],[2,65,2,78],[3,17,3,30],[3,33,3,46],[4,17,4,30],[4,33,4,46],[5,17,5,30],[5,33,5,46],[6,17,6,30],[6,33,6,46],[7,17,7,30],[7,33,7,46],[7,65,13,77],[8,49,8,61],[11,1,11,14],[12,1,12,14],[13,1,13,14],[13,49,20,61],[14,1,14,14],[15,1,15,14],[15,17,15,30],[15,33,19,45],[18,1,18,14],[18,65,18,78],[19,1,19,14],[20,1,20,14],[20,33,24,45],[21,49,25,61],[23,1,28,13],[25,33,29,45],[26,67,26,70],[26,72,26,75],[27,49,30,61],[30,1,30,14],[30,33,32,45],[31,1,31,14],[32,49,35,61],[34,1,34,14],[35,1,35,14],[36,1,36,14],[37,49,39,61],[38,1,38,14],[49,60,49,62],[49,76,49,78],[50,12,50,14],[50,28,50,30],[50,44,50,46]]}
[{"$nulls":46},"Page 1",{"$nulls":15},"Page 2",{"$nulls":15},"Page 3"]
[{"$nulls":17},"EMERGENCY MEDICAL SERVICE BOARD",{"$nulls":15},{"$f":"R2","v":"EMERGENCY MEDICAL SERVICE BOARD"}]
[{"$nulls":17},"OF",{"$nulls":15},"OF",{"$nulls":31},"AFFIDAVIT OF PUBLICATION"]
[{"$nulls":17},{"$f":"Help!C29&\" COUNTY\"","v":"COUNTY NAME COUNTY"},{"$nulls":15},"COUNTY NAME COUNTY"]
[{"$nulls":17},{"$f":"B13","v":"2012-2013"},{"$nulls":15},"2012-2013"]
[{"$nulls":17},{"$f":"B14","v":"ESTIMATE OF NEEDS"},{"$nulls":15},"ESTIMATE OF NEEDS",{"$nulls":31},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C29","v":"STATE OF OKLAHOMA, COUNTY OF COUNTY NAME"}]
[{"$nulls":17},{"$f":"B15","v":"AND FINANCIAL STATEMENT OF THE"},{"$nulls":15},"AND FINANCIAL STATEMENT OF THE"]
[{"$nulls":17},{"$f":"B16","v":"FISCAL YEAR 2011-2012"},{"$nulls":15},"FISCAL YEAR 2011-2012",{"$nulls":31},{"$f":"\"Personally appeared before me, the undersigned Notary Public, _____________________________________ \"&\"County Clerk of the County and State aforesaid, who being first duly sworn according to law, deposes and says: \"&\"That he/she complied with the law by having the financial statement for the fiscal year ending June 30, \"&Help!C31+1&\", \"&\"and the estimated needs and the estimated income from sources other than ad valorem taxes, for the fiscal year \"&\"beginning July 1, \"&Help!C31+1&\" and ending June 30, \"&Help!C31+2&\" published in one issue of the \"&Help!C35&\" a legally-qualified newspaper published - of general circulation, in said county (strike inapplicable phrase) \"&\"a copy of which together with proof of publication is herewith attached marked Exhibit ''Z'' and made a part \"&\"of hereof.\"","v":"Personally appeared before me, the undersigned Notary Public, _____________________________________ County Clerk of the County and State aforesaid, who being first duly sworn according to law, deposes and says: That he/she complied with the law by having the financial statement for the fiscal year ending June 30, 2012, and the estimated needs and the estimated income from sources other than ad valorem taxes, for the fiscal year beginning July 1, 2012 and ending June 30, 2013 published in one issue of the Publication Name a legally-qualified newspaper published - of general circulation, in said county (strike inapplicable phrase) a copy of which together with proof of publication is herewith attached marked Exhibit ''Z'' and made a part of hereof."}]
[{"$nulls":49},"Independent Accountant's Compilation Report"]
[]
[{"$nulls":49},"Honorable Emergency Medical Service Board"]
[null,"EMERGENCY MEDICAL SERVICE BOARD",{"$nulls":31},{"$f":"Help!C29&\" COUNTY, EMERGENCY MEDICAL SERVICE BOARD\"","v":"COUNTY NAME COUNTY, EMERGENCY MEDICAL SERVICE BOARD"},{"$nulls":15},{"$f":"Help!C30&\" County\"","v":"County Name County"}]
[null,{"$f":"Help!C31+1&\"-\"&Help!C31+2","v":"2012-2013"},{"$nulls":31},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF  \"&Help!C29&\", ss:\"","v":"STATE OF OKLAHOMA, COUNTY OF  COUNTY NAME, ss:"}]
[null,"ESTIMATE OF NEEDS",{"$nulls":47},{"$f":"\"We have compiled the \"&Help!C31&\"-\"&Help!C31+1&\" financial statements and \"&Help!C31+1&\"-\"&Help!C31+2&\" Estimate of Needs (S.A.&I. Form 268BR98) \"&\"and \"&Help!C31+1&\"-\"&Help!C31+2&\" Publication Sheet (S.A.&I. Form 268BR98, Exhibit ''Z'') for the \" &Help!C30&\" County Emergency Medical Service included in the accompanying prescribed forms.\"&\" I(We) have not audited or reviewed the financial statements, estimate of needs and publication forms referred to above \"&\"and, accordingly, do not express an opinion or provide any assurance about whether the financial statements, estimate of needs and publication sheet forms are in accordance with the basis of accounting \"&\"prescribed by the Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722 as promulgated by 19 OS § 1708-1721.\"","v":"We have compiled the 2011-2012 financial statements and 2012-2013 Estimate of Needs (S.A.&I. Form 268BR98) and 2012-2013 Publication Sheet (S.A.&I. Form 268BR98, Exhibit ''Z'') for the County Name County Emergency Medical Service included in the accompanying prescribed forms. I(We) have not audited or reviewed the financial statements, estimate of needs and publication forms referred to above and, accordingly, do not express an opinion or provide any assurance about whether the financial statements, estimate of needs and publication sheet forms are in accordance with the basis of accounting prescribed by the Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722 as promulgated by 19 OS § 1708-1721."}]
[null,"AND FINANCIAL STATEMENT OF THE",{"$nulls":31},"To the County Excise Board of said County and State, Greeting:-"]
[null,{"$f":"\"FISCAL YEAR \"&Help!C31&\"-\"&Help!C31+1","v":"FISCAL YEAR 2011-2012"},{"$nulls":15},"INDEX",{"$nulls":15},{"$f":"\"Pursuant to the requirements of 68 O.S. Section 3002, we submit herewith for your consideration, the within \"&\"statement of the fiscal condition of the Emergency Medical Service Board, County of \"&Help!C30&\" , State of Oklahoma, for the fiscal year beginning \"&\"July 1, \"&Help!C31&\" and ending June 30, \"&Help!C31+1&\", together with an itemized statement of the estimated needs thereof for the \"&\"fiscal  year  beginning  July  1, \"&Help!C31+1&\" and ending June 30, \"&Help!C31+2&\". The same have been prepared in conformity to Statute, \"&\"in relation to which be it further noted that:\"","v":"Pursuant to the requirements of 68 O.S. Section 3002, we submit herewith for your consideration, the within statement of the fiscal condition of the Emergency Medical Service Board, County of County Name , State of Oklahoma, for the fiscal year beginning July 1, 2011 and ending June 30, 2012, together with an itemized statement of the estimated needs thereof for the fiscal  year  beginning  July  1, 2012 and ending June 30, 2013. The same have been prepared in conformity to Statute, in relation to which be it further noted that:"}]
[]
[{"$nulls":17},"Letters and Certifications:",{"$nulls":12},"Page"]
[null,"EMERGENCY MEDICAL SERVICE BOARD",{"$nulls":63},"County Clerk"]
[null,{"$f":"\"THE COUNTY OF \"&Help!C29","v":"THE COUNTY OF COUNTY NAME"},{"$nulls":15},"Letter To Excise Board",{"$nulls":12},1]
[null,"STATE OF OKLAHOMA",{"$nulls":31},{"$f":"\"1.  We, the members of the Emergency Medical Service Board of said County and State, do hereby certify that the \"&\"statements herein submitted show the true and correct conditions of the fiscal affairs of said Emergency Medical Service Board for the \"&\"fiscal year ending June 30, \"&Help!C31+1&\", that said statements comprise a ''full and accurate statement of the assessments, \"&\"receipts and expenditures of the preceding year, made out in detail under separate heads'' as required by 19 O.S.\"&\" Section 345; that said preparation was had at an official session of said Board, begun on the first Monday in \"&\"July, \"&Help!C31+1&\" pursuant to the provisions of 68 O.S. Section 3002.\"","v":"1.  We, the members of the Emergency Medical Service Board of said County and State, do hereby certify that the statements herein submitted show the true and correct conditions of the fiscal affairs of said Emergency Medical Service Board for the fiscal year ending June 30, 2012, that said statements comprise a ''full and accurate statement of the assessments, receipts and expenditures of the preceding year, made out in detail under separate heads'' as required by 19 O.S. Section 345; that said preparation was had at an official session of said Board, begun on the first Monday in July, 2012 pursuant to the provisions of 68 O.S. Section 3002."}]
[{"$nulls":17},"Affidavit of Publication",{"$nulls":12},2,{"$nulls":18},{"$f":"\"Management is responsible for the preparation and fair presentation of the financial statements, estimate of needs\"&\" and publication sheet in accordance with the requirements prescribed by the Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722\"&\" as promulgated by 19 OS § 1708-1721\"&\" and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements, estimate of needs and publication sheet.\"","v":"Management is responsible for the preparation and fair presentation of the financial statements, estimate of needs and publication sheet in accordance with the requirements prescribed by the Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722 as promulgated by 19 OS § 1708-1721 and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements, estimate of needs and publication sheet."}]
[{"$nulls":67},{"$f":"\"Subscribed and sworn to before me this ____ day of _______________________, \"&Help!C31+1&\".\"","v":"Subscribed and sworn to before me this ____ day of _______________________, 2012."}]
[null,"Two copies of this Financial Statement and Estimate of Needs should be filed with the County Clerk not later than August 17 for all Counties. After approval by the Excise Board and the levies are made, both statements should be signed by the appropriate Board Members. One complete signed copy must be sent to the State Auditor and Inspector, 2300 N. Lincoln Blvd., State Capitol, Room 100, Oklahoma City, OK 73105. If publication may not be had by date required for filing, affidavit and proof of publication are required to be attached within five days after date of filing.",{"$nulls":15},"Accountant's Letter",{"$nulls":12},3]
[]
[{"$nulls":17},"Certificate of Excise Board",{"$nulls":12},"Exhibit \"Y\" - Page 1",null,null,{"$f":"\"2. And we further certify that the estimates of the several amounts necessary for current expenses for the fiscal \"&\"year beginning July 1, \"&Help!C31+1&\" and ending June 30, \"&Help!C31+2&\" as shown under ''Schedule 8'' were prepared and filed with the \"&\"Emergency Medical Service Board as of the first Monday in July \"&Help!C31+1&\", that the same have been correctly entered, and \"&\"that all estimates made are entered as certified by Department Heads for the respective purposes herein set out.\"&\" We further certify that the sums requested for salaries of county officers and the deputies are calculated and \"&\"based upon authority of salary statutes currently effective and applicable in this county.\"","v":"2. And we further certify that the estimates of the several amounts necessary for current expenses for the fiscal year beginning July 1, 2012 and ending June 30, 2013 as shown under ''Schedule 8'' were prepared and filed with the Emergency Medical Service Board as of the first Monday in July 2012, that the same have been correctly entered, and that all estimates made are entered as certified by Department Heads for the respective purposes herein set out. We further certify that the sums requested for salaries of county officers and the deputies are calculated and based upon authority of salary statutes currently effective and applicable in this county."}]
[{"$nulls":67},"Notary Public",{"$nulls":4},"My Commission Expires"]
[{"$nulls":17},"Exhibits:",{"$nulls":12},"Filed",{"$nulls":18},{"$f":"\"My(Our) responsibility is to conduct the compilation in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.\"&\" The objective of a compilation is to assist manage in presenting financial information in the form of financial statements\"&\" without undertaking to obtain or provide any assurance that there are no material modifications that should be made to the financial statements. \"","v":"My(Our) responsibility is to conduct the compilation in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. The objective of a compilation is to assist manage in presenting financial information in the form of financial statements without undertaking to obtain or provide any assurance that there are no material modifications that should be made to the financial statements. "}]
[]
[{"$nulls":17},"Exhibit \"E\" Health Fund",{"$nulls":12},"No"]
[null,{"$f":"\"THE \"&B13&\" ESTIMATE OF NEEDS AND FINANCIAL\"","v":"THE 2012-2013 ESTIMATE OF NEEDS AND FINANCIAL"},{"$nulls":31},{"$f":"\"3. We further certify that the estimated income from sources other than ad valorem tax, shown on ''Schedule 4'', \"&\"may reasonably be expected to be collected as a revenue during the ensuing fiscal year, and is not in excess \"&\"of the 90% of the amounts collected for the same sources during the fiscal year ending June 30, \"&Help!C31+1&\".\"","v":"3. We further certify that the estimated income from sources other than ad valorem tax, shown on ''Schedule 4'', may reasonably be expected to be collected as a revenue during the ensuing fiscal year, and is not in excess of the 90% of the amounts collected for the same sources during the fiscal year ending June 30, 2012."}]
[null,{"$f":"\"STATEMENT OF THE \"&B16","v":"STATEMENT OF THE FISCAL YEAR 2011-2012"},{"$nulls":15},"Exhibit \"G\" Sinking Fund",{"$nulls":12},"No"]
[{"$nulls":49},{"$f":"\"The financial statements, estimate of needs and publication sheet included in the accompanying prescribed forms are presented in accordance with the requirements of the\"&\" Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722 as promulgated by 19 OS § 1708-1721\"&\" and are not intended to be a complete presentation of the assets and liabilities of the \"&Help!C30&\" Emergency Medical Service District.\"","v":"The financial statements, estimate of needs and publication sheet included in the accompanying prescribed forms are presented in accordance with the requirements of the Office of the Oklahoma State Auditor and Inspector per 19 OS § 1722 as promulgated by 19 OS § 1708-1721 and are not intended to be a complete presentation of the assets and liabilities of the County Name Emergency Medical Service District."}]
[{"$nulls":17},"Exhibit \"J\" Capital Project Funds",{"$nulls":12},"No"]
[null,{"$f":"\"PREPARED BY \"&Help!C33","v":"PREPARED BY Preparer's Name"},{"$nulls":31},{"$f":"\"Dated at the office of the County Clerk, at \"&Help!C34&\", Oklahoma, this ____ day of __________________________, \"&Help!C31+1&\".\"","v":"Dated at the office of the County Clerk, at City Name, Oklahoma, this ____ day of __________________________, 2012."}]
[null,{"$f":"\"SUBMITTED TO THE \"&Help!C29&\" COUNTY\"","v":"SUBMITTED TO THE COUNTY NAME COUNTY"},{"$nulls":15},"Exhibit \"Y\" Certificate of Excise Board Estimate of Needs",{"$nulls":12},"No"]
[null,{"$f":"\"EXCISE BOARD THIS  ____  DAY OF _________________________ \"&Help!C31+1","v":"EXCISE BOARD THIS  ____  DAY OF _________________________ 2012"}]
[{"$nulls":17},"Publication Sheet Filed With County Budget",{"$nulls":12},"No",{"$nulls":3},"Chairman",{"$nulls":5},"Member",{"$nulls":8},{"$f":"\"This report is intended solely for the information and use of the management of the \"&Help!C30& \" County Emergency Medical Service District, the \"&Help!C30& \" County Excise Board, management of \" &Help!C30&\" County, and for filing with the State Auditor and Inspector\"&\" and is not intended to be and should not be used by anyone other than these specified parties.\"","v":"This report is intended solely for the information and use of the management of the County Name County Emergency Medical Service District, the County Name County Excise Board, management of County Name County, and for filing with the State Auditor and Inspector and is not intended to be and should not be used by anyone other than these specified parties."}]
[null,"EMERGENCY MEDICAL SERVICE BOARD"]
[{"$nulls":17},"Exhibit \"Z\" Publication Sheet",{"$nulls":12},"No"]
[null,null,"Chairman",{"$nulls":5},"Member",{"$nulls":25},"Member",{"$nulls":5},"Member"]
[]
[null,null,"Member",{"$nulls":5},"Member",{"$nulls":40},"     Signature of accounting firm or accountant, as appropriate."]
[{"$nulls":34},"Member",{"$nulls":5},"Member",{"$nulls":8},"     Date"]
[]
[null,null,"Member",{"$nulls":5},"Member"]
[{"$nulls":37},"Clerk"]
[]
[{"$nulls":5},"Clerk",{"$nulls":27},{"$f":"\"Filed this ____ day of _________________, \"&Help!C31+1&\" Secretary and Clerk of Excise Board, \"&Help!C30&\" County, Oklahoma.\"","v":"Filed this ____ day of _________________, 2012 Secretary and Clerk of Excise Board, County Name County, Oklahoma."}]
[{"$nulls":49},{"$f":"$B$51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":10},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"},{"$nulls":4},{"$f":"AX50","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":10},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"}]
[null,{"$f":"\"S.A.&I. Form 268BR98 Entity: \"&Help!C30&\" EMS Board, \"&Help!C32","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":10},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"},{"$nulls":4},{"$f":"B51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":10},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"},{"$nulls":4},{"$f":"R51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":10},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"}]

{"sheet":"Exhibit E","index":2,"n_rows":174,"n_cols":207,"rows_kept":174,"merged":[[52,41,52,50],[56,93,56,102],[56,145,56,154],[59,105,59,154],[60,105,60,154],[63,146,63,154],[63,171,63,177],[63,178,63,184],[64,146,64,154],[64,157,64,163],[64,164,64,170],[64,171,64,177],[64,178,64,184],[64,185,64,191],[64,192,64,198],[64,199,64,206],[65,171,65,177],[65,178,65,184],[65,185,65,191],[65,192,65,198],[65,199,65,206],[66,146,66,154],[66,157,66,163],[66,164,66,170],[66,171,66,177],[66,178,66,184],[66,192,66,198],[66,199,66,206],[67,146,67,154],[67,157,67,163],[67,164,67,170],[67,171,67,177],[67,185,67,191],[67,192,67,198],[67,199,67,206],[68,157,68,163],[68,164,68,170],[68,171,68,177],[68,178,68,184],[68,185,68,191],[68,192,68,198],[68,199,68,206],[69,157,69,163],[69,164,69,170],[69,171,69,177],[69,178,69,184],[69,185,69,191],[69,192,69,198],[69,199,69,206],[70,157,70,163],[70,164,70,170],[70,171,70,177],[70,178,70,184],[70,185,70,191],[70,192,70,198],[70,199,70,206],[71,157,71,163],[71,164,71,170],[71,171,71,177],[71,178,71,184],[71,185,71,191],[71,192,71,198],[71,199,71,206],[72,146,72,154],[72,157,72,163],[72,164,72,170],[73,157,73,163],[73,164,73,170],[73,171,73,177],[73,178,73,184],[73,185,73,191],[73,192,73,198],[73,199,73,206],[74,157,74,163],[74,164,74,170],[74,171,74,177],[74,178,74,184],[74,185,74,191],[74,192,74,198],[74,199,74,206],[75,146,75,154],[75,157,75,163],[75,164,75,170],[75,171,75,177],[75,178,75,184],[75,185,75,191],[75,192,75,198],[75,199,75,206],[76,157,76,163],[76,164,76,170],[76,171,76,177],[76,178,76,184],[76,185,76,191],[76,192,76,198],[76,199,76,206],[77,157,77,163],[77,164,77,170],[77,171,77,177],[77,178,77,184],[77,185,77,191],[77,192,77,198],[77,199,77,206],[78,146,78,154],[78,157,78,163],[78,164,78,170],[78,171,78,177],[78,178,78,184],[78,185,78,191],[78,192,78,198],[78,199,78,206],[79,146,79,154],[79,157,79,163],[79,164,79,170],[79,171,79,177],[79,178,79,184],[79,185,79,191],[79,192,79,198],[79,199,79,206],[80,157,80,163],[80,164,80,170],[80,171,80,177],[80,178,80,184],[80,185,80,191],[80,192,80,198],[80,199,80,206],[81,157,81,163],[81,164,81,170],[81,171,81,177],[81,178,81,184],[81,185,81,191],[81,192,81,198],[81,199,81,206],[82,146,82,154],[82,157,82,163],[82,164,82,170],[82,171,82,177],[82,178,82,184],[82,185,82,191],[82,192,82,198],[82,199,82,206],[83,157,83,163],[83,164,83,170],[83,171,83,177],[83,178,83,184],[83,185,83,191],[83,192,83,198],[83,199,83,206],[86,157,86,163],[86,164,86,170],[86,171,86,177],[86,178,86,184],[86,185,86,191],[86,192,86,198],[86,199,86,206],[87,146,87,154],[87,157,87,163],[87,164,87,170],[87,171,87,177],[87,178,87,184],[87,185,87,191],[87,192,87,198],[87,199,87,206],[88,157,88,163],[88,164,88,170],[88,171,88,177],[88,178,88,184],[88,185,88,191],[88,192,88,198],[88,199,88,206],[89,157,89,163],[89,164,89,170],[89,171,89,177],[89,178,89,184],[89,185,89,191],[89,192,89,198],[89,199,89,206],[90,146,90,154],[90,157,90,163],[90,164,90,170],[90,171,90,177],[90,178,90,184],[90,185,90,191],[90,192,90,198],[90,199,90,206],[91,146,91,154],[91,157,91,163],[91,164,91,170],[91,171,91,177],[91,178,91,184],[91,185,91,191],[91,192,91,198],[91,199,91,206],[92,157,92,163],[92,164,92,170],[92,171,92,177],[92,178,92,184],[92,185,92,191],[92,192,92,198],[92,199,92,206],[93,157,93,163],[93,164,93,170],[93,171,93,177],[93,178,93,184],[93,185,93,191],[93,192,93,198],[93,199,93,206],[94,146,94,154],[94,157,94,163],[94,164,94,170],[94,171,94,177],[94,178,94,184],[94,185,94,191],[94,192,94,198],[94,199,94,206],[95,157,95,163],[95,164,95,170],[95,171,95,177],[95,178,95,184],[95,185,95,191],[95,192,95,198],[95,199,95,206],[99,126,99,133],[99,157,99,164],[99,165,99,171],[99,172,99,178],[99,179,99,192],[99,193,99,199],[99,200,99,206],[100,157,100,164],[100,165,100,171],[100,172,100,178],[100,179,100,185],[100,186,100,192],[100,193,100,199],[100,200,100,206],[101,146,101,154],[101,157,101,164],[101,165,101,171],[101,172,101,178],[101,179,101,185],[101,186,101,192],[101,193,101,199],[101,200,101,206],[102,157,102,164],[102,165,102,171],[102,172,102,178],[102,179,102,185],[102,186,102,192],[102,193,102,199],[102,200,102,206],[103,157,103,164],[103,165,103,171],[103,172,103,178],[103,179,103,185],[103,186,103,192],[103,193,103,199],[103,200,103,206],[104,157,104,164],[104,165,104,171],[104,172,104,178],[104,179,104,185],[104,186,104,192],[104,193,104,199],[104,200,104,206],[105,157,105,164],[105,165,105,171],[105,172,105,178],[105,179,105,185],[105,186,105,192],[105,193,105,199],[105,200,105,206],[106,157,106,164],[106,165,106,171],[106,172,106,178],[106,179,106,185],[106,186,106,192],[106,193,106,199],[106,200,106,206],[107,146,107,154],[107,157,107,164],[107,165,107,171],[107,172,107,178],[107,179,107,185],[107,186,107,192],[107,193,107,199],[107,200,107,206],[108,146,108,154],[108,157,108,164],[108,165,108,171],[108,172,108,178],[108,179,108,185],[108,186,108,192],[108,193,108,199],[108,200,108,206],[109,146,109,154],[109,157,109,164],[109,165,109,171],[109,172,109,178],[109,179,109,185],[109,186,109,192],[109,193,109,199],[109,200,109,206],[110,145,110,154],[110,157,110,164],[110,165,110,171],[110,172,110,178],[110,179,110,185],[110,186,110,192],[110,193,110,199],[110,200,110,206],[111,1,111,32],[111,33,111,41],[111,42,111,50],[111,53,111,62],[111,63,111,72],[111,73,111,82],[111,83,111,92],[111,93,111,102],[111,157,111,164],[111,165,111,171],[111,172,111,178],[111,179,111,185],[111,186,111,192],[111,193,111,199],[111,200,111,206],[112,1,112,32],[112,33,112,41],[112,42,112,50],[112,53,112,62],[112,63,112,72],[112,73,112,82],[112,83,112,92],[112,93,112,102],[112,157,112,164],[112,165,112,171],[112,172,112,178],[112,179,112,185],[112,186,112,192],[112,193,112,199],[112,200,112,206],[113,1,113,32],[113,33,113,41],[113,42,113,50],[113,53,113,62],[113,63,113,72],[113,73,113,82],[113,83,113,92],[113,93,113,102],[113,197,113,206],[114,33,114,41],[114,42,114,50],[114,53,114,62],[114,63,114,72],[114,73,114,82],[114,83,114,92],[114,93,114,102],[115,41,115,50],[115,93,115,102],[116,1,116,50],[116,53,116,102],[117,1,117,50],[117,53,117,102],[119,1,119,22],[119,23,119,29],[119,30,119,36],[119,37,119,43],[119,44,119,50],[119,53,119,102],[120,1,120,22],[120,23,120,43],[120,44,120,50],[120,53,120,88],[120,89,120,102],[121,1,121,22],[121,23,121,29],[121,30,121,36],[121,37,121,43],[121,44,121,50],[121,53,121,60],[121,61,121,67],[121,68,121,74],[121,75,121,81],[121,82,121,88],[121,89,121,95],[121,96,121,102],[122,1,122,22],[122,23,122,29],[122,30,122,36],[122,37,122,43],[122,44,122,50],[122,53,122,60],[122,61,122,67],[122,68,122,74],[122,75,122,81],[122,82,122,88],[122,89,122,95],[122,96,122,102],[123,1,123,22],[123,23,123,29],[123,30,123,36],[123,37,123,43],[123,44,123,50],[123,53,123,60],[123,61,123,67],[123,68,123,74],[123,75,123,81],[123,82,123,88],[123,89,123,95],[123,96,123,102],[124,1,124,22],[124,23,124,29],[124,30,124,36],[124,37,124,43],[124,44,124,50],[124,53,124,56],[124,57,124,60],[124,61,124,67],[124,68,124,74],[124,75,124,81],[124,82,124,88],[124,89,124,95],[124,96,124,102],[125,1,125,22],[125,23,125,29],[125,30,125,36],[125,37,125,43],[125,44,125,50],[125,53,125,56],[125,57,125,60],[125,61,125,67],[125,68,125,74],[125,75,125,81],[125,82,125,88],[125,89,125,95],[125,96,125,102],[126,1,126,22],[126,23,126,29],[126,30,126,36],[126,37,126,43],[126,44,126,50],[126,53,126,56],[126,57,126,60],[126,61,126,67],[126,68,126,74],[126,75,126,81],[126,82,126,88],[126,89,126,95],[126,96,126,102],[127,1,127,22],[127,23,127,29],[127,30,127,36],[127,37,127,43],[127,44,127,50],[127,53,127,56],[127,57,127,60],[127,61,127,67],[127,68,127,74],[127,75,127,81],[127,82,127,88],[127,89,127,95],[127,96,127,102],[128,1,128,22],[128,23,128,29],[128,30,128,36],[128,37,128,43],[128,44,128,50],[128,53,128,56],[128,57,128,60],[128,61,128,67],[128,68,128,74],[128,75,128,81],[128,82,128,88],[128,89,128,95],[128,96,128,102],[129,1,129,22],[129,23,129,29],[129,30,129,36],[129,37,129,43],[129,44,129,50],[129,53,129,56],[129,57,129,60],[129,61,129,67],[129,68,129,74],[129,75,129,81],[129,82,129,88],[129,89,129,95],[129,96,129,102],[130,1,130,22],[130,23,130,29],[130,30,130,36],[130,37,130,43],[130,44,130,50],[130,53,130,56],[130,57,130,60],[130,61,130,67],[130,68,130,74],[130,75,130,81],[130,82,130,88],[130,89,130,95],[130,96,130,102],[131,1,131,22],[131,23,131,29],[131,30,131,36],[131,37,131,43],[131,44,131,50],[131,53,131,56],[131,57,131,60],[131,61,131,67],[131,68,131,74],[131,75,131,81],[131,82,131,88],[131,89,131,95],[131,96,131,102],[132,1,132,22],[132,23,132,29],[132,30,132,36],[132,37,132,43],[132,44,132,50],[132,53,132,56],[132,57,132,60],[132,61,132,67],[132,68,132,74],[132,75,132,81],[132,82,132,88],[132,89,132,95],[132,96,132,102],[133,1,133,22],[133,23,133,29],[133,30,133,36],[133,37,133,43],[133,44,133,50],[133,53,133,56],[133,57,133,60],[133,61,133,67],[133,68,133,74],[133,75,133,81],[133,82,133,88],[133,89,133,95],[133,96,133,102],[134,1,134,22],[134,23,134,29],[134,30,134,36],[134,37,134,43],[134,44,134,50],[134,53,134,56],[134,57,134,60],[134,61,134,67],[134,68,134,74],[134,75,134,81],[134,82,134,88],[134,89,134,95],[134,96,134,102],[135,1,135,22],[135,23,135,29],[135,30,135,36],[135,37,135,43],[135,44,135,50],[135,53,135,56],[135,57,135,60],[135,61,135,67],[135,68,135,74],[135,75,135,81],[135,82,135,88],[135,89,135,95],[135,96,135,102],[136,1,136,22],[136,23,136,29],[136,30,136,36],[136,37,136,43],[136,44,136,50],[136,53,136,56],[136,57,136,60],[136,61,136,67],[136,68,136,74],[136,75,136,81],[136,82,136,88],[136,89,136,95],[136,96,136,102],[137,1,137,22],[137,23,137,29],[137,30,137,36],[137,37,137,43],[137,44,137,50],[137,53,137,56],[137,57,137,60],[137,61,137,67],[137,68,137,74],[137,75,137,81],[137,82,137,88],[137,89,137,95],[137,96,137,102],[138,1,138,22],[138,23,138,29],[138,30,138,36],[138,37,138,43],[138,44,138,50],[138,53,138,56],[138,57,138,60],[138,61,138,67],[138,68,138,74],[138,75,138,81],[138,82,138,88],[138,89,138,95],[138,96,138,102],[139,1,139,22],[139,23,139,29],[139,30,139,36],[139,37,139,43],[139,44,139,50],[139,53,139,56],[139,57,139,60],[139,61,139,67],[139,68,139,74],[139,75,139,81],[139,82,139,88],[139,89,139,95],[139,96,139,102],[140,1,140,22],[140,23,140,29],[140,30,140,36],[140,37,140,43],[140,44,140,50],[140,53,140,56],[140,57,140,60],[140,61,140,67],[140,68,140,74],[140,75,140,81],[140,82,140,88],[140,89,140,95],[140,96,140,102],[141,1,141,22],[141,23,141,29],[141,30,141,36],[141,37,141,43],[141,44,141,50],[141,53,141,56],[141,57,141,60],[141,61,141,67],[141,68,141,74],[141,75,141,81],[141,82,141,88],[141,89,141,95],[141,96,141,102],[142,1,142,22],[142,23,142,29],[142,30,142,36],[142,37,142,43],[142,44,142,50],[142,53,142,56],[142,57,142,60],[142,61,142,67],[142,68,142,74],[142,75,142,81],[142,82,142,88],[142,89,142,95],[142,96,142,102],[143,1,143,22],[143,23,143,29],[143,30,143,36],[143,37,143,43],[143,44,143,50],[143,53,143,56],[143,57,143,60],[143,61,143,67],[143,68,143,74],[143,75,143,81],[143,82,143,88],[143,89,143,95],[143,96,143,102],[144,1,144,22],[144,23,144,29],[144,30,144,36],[144,37,144,43],[144,44,144,50],[144,53,144,56],[144,57,144,60],[144,61,144,67],[144,68,144,74],[144,75,144,81],[144,82,144,88],[144,89,144,95],[144,96,144,102],[145,1,145,22],[145,23,145,29],[145,30,145,36],[145,37,145,43],[145,44,145,50],[145,53,145,56],[145,57,145,60],[145,61,145,67],[145,68,145,74],[145,75,145,81],[145,82,145,88],[145,89,145,95],[145,96,145,102],[146,1,146,22],[146,23,146,29],[146,30,146,36],[146,37,146,43],[146,44,146,50],[146,53,146,56],[146,57,146,60],[146,61,146,67],[146,68,146,74],[146,75,146,81],[146,82,146,88],[146,89,146,95],[146,96,146,102],[147,1,147,22],[147,23,147,29],[147,30,147,36],[147,37,147,43],[147,44,147,50],[147,53,147,56],[147,57,147,60],[147,61,147,67],[147,68,147,74],[147,75,147,81],[147,82,147,88],[147,89,147,95],[147,96,147,102],[148,1,148,22],[148,23,148,29],[148,30,148,36],[148,37,148,43],[148,44,148,50],[148,53,148,56],[148,57,148,60],[148,61,148,67],[148,68,148,74],[148,75,148,81],[148,82,148,88],[148,89,148,95],[148,96,148,102],[149,1,149,22],[149,23,149,29],[149,30,149,36],[149,37,149,43],[149,44,149,50],[149,53,149,56],[149,57,149,60],[149,61,149,67],[149,68,149,74],[149,75,149,81],[149,82,149,88],[149,89,149,95],[149,96,149,102],[150,1,150,22],[150,23,150,29],[150,30,150,36],[150,37,150,43],[150,44,150,50],[150,53,150,56],[150,57,150,60],[150,61,150,67],[150,68,150,74],[150,75,150,81],[150,82,150,88],[150,89,150,95],[150,96,150,102],[151,1,151,22],[151,23,151,29],[151,30,151,36],[151,37,151,43],[151,44,151,50],[151,53,151,56],[151,57,151,60],[151,61,151,67],[151,68,151,74],[151,75,151,81],[151,82,151,88],[151,89,151,95],[151,96,151,102],[152,1,152,22],[152,23,152,29],[152,30,152,36],[152,37,152,43],[152,44,152,50],[152,53,152,56],[152,57,152,60],[152,61,152,67],[152,68,152,74],[152,75,152,81],[152,82,152,88],[152,89,152,95],[152,96,152,102],[153,1,153,22],[153,23,153,29],[153,30,153,36],[153,37,153,43],[153,44,153,50],[153,53,153,56],[153,57,153,60],[153,61,153,67],[153,68,153,74],[153,75,153,81],[153,82,153,88],[153,89,153,95],[153,96,153,102],[154,1,154,22],[154,23,154,29],[154,30,154,36],[154,37,154,43],[154,44,154,50],[154,53,154,56],[154,57,154,60],[154,61,154,67],[154,68,154,74],[154,75,154,81],[154,82,154,88],[154,89,154,95],[154,96,154,102],[155,1,155,22],[155,23,155,29],[155,30,155,36],[155,37,155,43],[155,44,155,50],[155,53,155,56],[155,57,155,60],[155,61,155,67],[155,68,155,74],[155,75,155,81],[155,82,155,88],[155,89,155,95],[155,96,155,102],[156,1,156,22],[156,23,156,29],[156,30,156,36],[156,37,156,43],[156,44,156,50],[156,53,156,56],[156,57,156,60],[156,61,156,67],[156,68,156,74],[156,75,156,81],[156,82,156,88],[156,89,156,95],[156,96,156,102],[157,1,157,22],[157,23,157,29],[157,30,157,36],[157,37,157,43],[157,44,157,50],[157,53,157,56],[157,57,157,60],[157,61,157,67],[157,68,157,74],[157,75,157,81],[157,82,157,88],[157,89,157,95],[157,96,157,102],[158,1,158,22],[158,23,158,29],[158,30,158,36],[158,37,158,43],[158,44,158,50],[158,53,158,56],[158,57,158,60],[158,61,158,67],[158,68,158,74],[158,75,158,81],[158,82,158,88],[158,89,158,95],[158,96,158,102],[159,1,159,22],[159,23,159,29],[159,30,159,36],[159,37,159,43],[159,44,159,50],[159,53,159,56],[159,57,159,60],[159,61,159,67],[159,68,159,74],[159,75,159,81],[159,82,159,88],[159,89,159,95],[159,96,159,102],[160,1,160,22],[160,23,160,29],[160,30,160,36],[160,37,160,43],[160,44,160,50],[160,53,160,56],[160,57,160,60],[160,61,160,67],[160,68,160,74],[160,75,160,81],[160,82,160,88],[160,89,160,95],[160,96,160,102],[161,1,161,22],[161,23,161,29],[161,30,161,36],[161,37,161,43],[161,44,161,50],[161,53,161,56],[161,57,161,60],[161,61,161,67],[161,68,161,74],[161,75,161,81],[161,82,161,88],[161,89,161,95],[161,96,161,102],[162,1,162,22],[162,23,162,29],[162,30,162,36],[162,37,162,43],[162,44,162,50],[162,53,162,56],[162,57,162,60],[162,61,162,67],[162,68,162,74],[162,75,162,81],[162,82,162,88],[162,89,162,95],[162,96,162,102],[163,1,163,22],[163,23,163,29],[163,30,163,36],[163,37,163,43],[163,44,163,50],[163,53,163,56],[163,57,163,60],[163,61,163,67],[163,68,163,74],[163,75,163,81],[163,82,163,88],[163,89,163,95],[163,96,163,102],[164,1,164,22],[164,23,164,29],[164,30,164,36],[164,41,164,50],[164,53,164,56],[164,57,164,60],[164,61,164,67],[164,68,164,74],[164,75,164,81],[164,82,164,88],[164,93,164,102],[165,1,165,22],[165,23,165,29],[165,30,165,36],[165,37,165,43],[165,44,165,50],[165,53,165,56],[165,57,165,60],[165,61,165,67],[165,68,165,74],[165,75,165,81],[165,82,165,88],[165,89,165,95],[165,96,165,102],[166,1,166,22],[166,23,166,29],[166,30,166,36],[166,37,166,43],[166,44,166,50],[166,53,166,88],[166,89,166,95],[166,96,166,102],[167,1,167,22],[167,23,167,29],[167,30,167,36],[167,37,167,43],[167,44,167,50],[167,53,167,88],[167,89,167,95],[167,96,167,102],[168,1,168,22],[168,23,168,29],[168,30,168,36],[168,37,168,43],[168,44,168,50],[168,53,168,88],[168,89,168,95],[168,96,168,102],[169,1,169,22],[169,23,169,29],[169,30,169,36],[169,37,169,43],[169,44,169,50],[169,53,169,88],[169,89,169,95],[169,96,169,102],[170,1,170,36],[170,37,170,50],[170,53,170,88],[170,89,170,95],[170,96,170,102],[171,1,171,36],[171,37,171,43],[171,44,171,50],[171,53,171,88],[171,89,171,95],[171,96,171,102],[172,53,172,88],[172,89,172,95],[172,96,172,102],[173,1,173,22]],"merged_total":1896,"flags":["merged_cut"]}
[null,{"$f":"\"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&(Help!C31)&\", to JUNE 30, \"&(Help!C31+1)","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"BB1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[null,{"$f":"\"ESTIMATE OF NEEDS FOR \"&(Help!C31+1)&\"-\"&(Help!C31+2)","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"BB2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
[null,"EXHIBIT \"E\"",{"$nulls":48},"PAGE 1",null,null,"EXHIBIT \"E\"",{"$nulls":48},"2a",{"$nulls":51},"Page 2a"]
[null,{"$f":"\"Schedule 1, Current Balance Sheet - June 30, \"&(Help!C31+1)","v":"Schedule 1, Current Balance Sheet - June 30, 2012"},{"$nulls":51},"Schedule 4, Miscellaneous Revenue"]
[{"$nulls":42},"Amount",{"$nulls":10},"SOURCE",{"$nulls":31},{"$f":"(Help!C31)&\"-\"&(Help!C31+1)&\" ACCOUNT\"","v":"2011-2012 ACCOUNT"},{"$nulls":19},{"$f":"Help!C31&\"-\"&Help!C31+1&\" ACCOUNT\"","v":"2011-2012 ACCOUNT"},{"$nulls":9},"BASIS AND",{"$nulls":9},{"$f":"Help!C31+1&\"-\"&Help!C31+2&\" ACCOUNT\"","v":"2012-2013 ACCOUNT"}]
[null,"ASSETS:",{"$nulls":83},"AMOUNT",{"$nulls":8},"ACTUALLY",{"$nulls":10},"OVER",{"$nulls":9},"LIMIT OF ENSUING",{"$nulls":9},"CHARGEABLE ",{"$nulls":9},"ESTIMATED BY",{"$nulls":9},"APPROVED BY"]
[null,{"$f":"\"Cash Balance June 30, \"&(Help!C31)","v":"Cash Balance June 30, 2011"},{"$nulls":40},{"$f":"EQ78","v":0},{"$nulls":42},"ESTIMATED",{"$nulls":8},"COLLECTED",{"$nulls":10},"(UNDER)",{"$nulls":9},"ESTIMATE",{"$nulls":9},"INCOME",{"$nulls":9},"GOVERNING BOARD",{"$nulls":9},"EXCISE BOARD"]
[{"$nulls":4},"Investments",{"$nulls":37},{"$f":"GS113","v":0},{"$nulls":10},"1000 CHARGES FOR SERVICES"]
[{"$nulls":6},"TOTAL ASSETS",{"$nulls":35},{"$f":"AQ7+AQ8","v":0},{"$nulls":10},"1111 Service Fees",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"CQ9-CH9","v":0},{"$nulls":9},{"$f":"IF(CQ9=0,0.9,IF(EF9=0,0,EF9/CQ9))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"CF9","v":0}]
[null,"LIABILITIES AND RESERVES:",{"$nulls":51},"1112 Service Fees",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"CQ10-CH10","v":0},{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"CF10","v":0}]
[null,"Warrants Outstanding",{"$nulls":40},{"$f":"EQ96","v":0},{"$nulls":10},"1113 Training Fees",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Reserve for Interest on Warrants",{"$nulls":40},{"$f":"EQ80","v":0},{"$nulls":10},"1114 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Reserves From Schedule 8",{"$nulls":40},{"$f":"BX164","v":0},{"$nulls":10},"1115 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL LIABILITIES AND RESERVES",{"$nulls":35},{"$f":"AQ13+AQ12+AQ11","v":0},{"$nulls":10},"1116 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},{"$f":"\"CASH FUND BALANCE JUNE 30, \"&(Help!C31+1)","v":"CASH FUND BALANCE JUNE 30, 2012"},{"$nulls":35},{"$f":"EQ84","v":0},{"$nulls":10},"1117 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL LIABILITIES, RESERVES AND CASH FUND BALANCE",{"$nulls":35},{"$f":"AQ15+AQ14","v":0},{"$nulls":10},"1118 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":53},"1119 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":53},"1120 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Schedule 2, Revenue and Requirements - \"&(Help!C31+1)&\"-\"&(Help!C31+2)","v":"Schedule 2, Revenue and Requirements - 2012-2013"},{"$nulls":51},"1121 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":33},"Detail",{"$nulls":8},"Total",{"$nulls":10},"1122 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"REVENUE:",{"$nulls":51},"1123 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Cash Balance June 30, \"&(Help!C31)","v":"Cash Balance June 30, 2011"},{"$nulls":31},{"$f":"EQ67","v":0},{"$nulls":19},"1124 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Cash Fund Balance Transferred From Prior Years",{"$nulls":31},{"$f":"FB84","v":0},{"$nulls":19},"1125 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Current Ad Valorem Tax Apportioned",{"$nulls":31},{"$f":"EQ69","v":0},{"$nulls":23},"Total Charges For Services",{"$nulls":27},{"$f":"SUM(CH9:CP23)","v":0},{"$nulls":8},{"$f":"SUM(CQ9:CY23)","v":0},{"$nulls":10},{"$f":"CQ24-CH24","v":0},{"$nulls":19},{"$f":"SUM(DV9:EE23)","v":0},{"$nulls":9},{"$f":"IF(CQ24=0,0,CQ24*DL24)","v":0},{"$nulls":9},{"$f":"SUM(EP9:EY23)","v":0}]
[null,"Miscellaneous Revenue Apportioned",{"$nulls":31},{"$f":"EQ70","v":0},{"$nulls":21},"INTERGOVERNMENTAL REVENUE"]
[{"$nulls":6},"TOTAL REVENUE",{"$nulls":35},{"$f":"SUM(AH22:AP25)","v":0},{"$nulls":10},"2000 INTERGOVERNMENTAL REVENUE - LOCAL SOURCES:"]
[null,"REQUIREMENTS:",{"$nulls":51},"2111 Local Contributions",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"$f":"IF(CQ27=0,0.9,IF(EF27=0,0,EF27/CQ27))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"CF27","v":0}]
[null,"Claims Paid by Warrants Issued",{"$nulls":31},{"$f":"FB90","v":0},{"$nulls":19},"2112 Local Governmental Reimbursements",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Reserves From Schedule 8",{"$nulls":31},{"$f":"BX164","v":0},{"$nulls":19},"2113 Local Payments in Lieu of Tax Revenue",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Interest Paid on Warrants",{"$nulls":31},{"$f":"BX163","v":0},{"$nulls":19},"2114 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Reserve for Interest on Warrants",{"$nulls":31},{"$f":"EQ80","v":0},{"$nulls":19},"2115 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL REQUIREMENTS",{"$nulls":35},{"$f":"SUM(AH28:AP31)","v":0},{"$nulls":10},"2116 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"ADD: CASH FUND BALANCE AS PER BALANCE SHEET 6-30-\"&(Help!C31+1)","v":"ADD: CASH FUND BALANCE AS PER BALANCE SHEET 6-30-2012"},{"$nulls":40},{"$f":"AQ15","v":0},{"$nulls":10},"2117 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL REQUIREMENTS AND CASH FUND BALANCE",{"$nulls":35},{"$f":"AQ33+AQ32","v":0},{"$nulls":10},"2118 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":53},"2124 Other - ",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Schedule 3, Cash Fund Balance Analysis - June 30, \"&(Help!C31+1)","v":"Schedule 3, Cash Fund Balance Analysis - June 30, 2012"},{"$nulls":40},"Amount",{"$nulls":15},"Total - Local Sources",{"$nulls":26},{"$f":"SUM(CH27:CP35)","v":0},{"$nulls":8},{"$f":"SUM(CQ27:CY35)","v":0},{"$nulls":10},{"$f":"SUM(DB22:DK35)","v":0},{"$nulls":19},{"$f":"SUM(DV22:EE35)","v":0},{"$nulls":9},{"$f":"SUM(EF22:EO35)","v":0},{"$nulls":9},{"$f":"SUM(EP22:EY35)","v":0}]
[null,"ADDITIONS:",{"$nulls":51},"3000 INTERGOVERNMENTAL REVENUES - STATE SOURCES:"]
[null,"Miscellaneous Revenue Collected in Excess of Estimates-Net",{"$nulls":40},{"$f":"BB115","v":0},{"$nulls":10},"3111 County Sales Tax - OTC",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"CQ38-CH38","v":0},{"$nulls":9},{"$f":"IF(CQ38=0,0.9,IF(EF38=0,0,EF38/CQ38))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"CF38","v":0}]
[null,"Warrants Estopped, Cancelled or Converted",{"$nulls":40},{"$f":"EQ94+EQ93+EQ92","v":0},{"$nulls":10},"3112 Other - OTC",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Fiscal Year \"&(Help!C31)&\"-\"&(Help!C31+1)&\" Lapsed Appropriations\"","v":"Fiscal Year 2011-2012 Lapsed Appropriations"},{"$nulls":40},{"$f":"CE164","v":0},{"$nulls":10},"Sub-Total - OTC",{"$nulls":31},{"$f":"CH38+CH39","v":0},{"$nulls":8},{"$f":"CQ38+CQ39","v":0},{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},{"$f":"DV38+DV39","v":0},{"$nulls":9},{"$f":"EF38+EF39","v":0},{"$nulls":9},0]
[null,{"$f":"\"Fiscal Year \"&((Help!C31)-1)&\"-\"&(Help!C31)&\" Lapsed Appropriations\"","v":"Fiscal Year 2010-2011 Lapsed Appropriations"},{"$nulls":40},{"$f":"AL164","v":0},{"$nulls":10},"3211 State Grants",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Ad Valorem Tax Collections in Excess of Estimate",{"$nulls":40},{"$f":"EQ110","v":0},{"$nulls":10},"3212 State Payments in Lieu of Tax Revenue",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"Prior Years Ad Valorem Tax",{"$nulls":40},{"$f":"FB69","v":0},{"$nulls":10},"3213 Homestead Exemption Reimbursement",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL ADDITIONS",{"$nulls":35},{"$f":"AQ38+AQ39+AQ40+AQ41+AQ42+AQ43","v":0},{"$nulls":10},"3214 Additional Homestead Exemption Reimbursement",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"DEDUCTIONS:",{"$nulls":51},"3215 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":4},"Supplemental Appropriations",{"$nulls":37},{"$f":"BB164-BF164","v":0},{"$nulls":10},"3216 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":4},"Current Tax in Process of Collection",{"$nulls":37},{"$f":"EQ109","v":0},{"$nulls":10},"3217 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"TOTAL DEDUCTIONS",{"$nulls":35},{"$f":"AQ46+AQ47","v":0},{"$nulls":10},"3218 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Cash Fund Balance as per Balance Sheet 6-30-\"&(Help!C31+1)","v":"Cash Fund Balance as per Balance Sheet 6-30-2012"},{"$nulls":40},{"$f":"AQ33","v":0},{"$nulls":10},"3219 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":6},"Composition of Cash Fund Balance:",{"$nulls":46},"3220 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":9},"Cash",{"$nulls":32},{"$f":"AQ49","v":0},{"$nulls":10},"3221 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,{"$f":"\"Cash Fund Balance as per Balance Sheet 6-30-\"&(Help!C31+1)","v":"Cash Fund Balance as per Balance Sheet 6-30-2012"},{"$nulls":40},{"$f":"AQ33","v":0},{"$nulls":10},"3222 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":3},{"$f":"Coversheets!B51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":37},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":11},"3223 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":53},"3224 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":53},"3225 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":58},"Total - State Sources",{"$nulls":26},{"$f":"SUM(CH40:CP55)","v":0},{"$nulls":8},{"$f":"SUM(CQ40:CY55)","v":0},{"$nulls":10},{"$f":"SUM(DB40:DK55)","v":0},{"$nulls":19},{"$f":"SUM(DV40:EE55)","v":0},{"$nulls":9},{"$f":"SUM(EF40:EO55)","v":0},{"$nulls":9},{"$f":"SUM(EP40:EY55)","v":0}]
[{"$nulls":53},"Continued on page 2b",{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":11},{"$f":"BB58","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$nulls":53},{"$f":"D53","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"}]
[]
[null,{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[null,{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
[null,"EXHIBIT \"E\"",{"$nulls":48},"2b",{"$nulls":51},"Page 2b",{"$nulls":3},"EXHIBIT \"E\"",{"$nulls":47},3,{"$nulls":51},"Page 3"]
[null,"Schedule 4, Miscellaneous Revenue",{"$nulls":103},"Schedule 5, Expenditures Emergency Medical Fund Cash Accounts of Current and All Prior Years",{"$nulls":51},"Schedule 5, (Continued)"]
[{"$nulls":33},{"$f":"Help!C31&\"-\"&Help!C31+1&\" ACCOUNT\"","v":"2011-2012 ACCOUNT"},{"$nulls":19},{"$f":"Help!C31&\"-\"&Help!C31+1&\" ACCOUNT\"","v":"2011-2012 ACCOUNT"},{"$nulls":9},"BASIS AND",{"$nulls":9},{"$f":"Help!C31+1&\"-\"&Help!C31+2&\" ACCOUNT\"","v":"2012-2013 ACCOUNT"},{"$nulls":31},"CURRENT AND ALL PRIOR YEARS",{"$nulls":40},{"$f":"Help!C31&\"-\"&Help!C31+1","v":"2011-2012"},{"$nulls":10},{"$f":"(Help!C31-1)&\"-\"&(Help!C31-0)","v":"2010-2011"},{"$nulls":6},{"$f":"(Help!C31-2)&\"-\"&(Help!C31-1)","v":"2009-2010"},{"$nulls":6},{"$f":"(Help!C31-3)&\"-\"&(Help!C31-2)","v":"2008-2009"},{"$nulls":6},{"$f":"(Help!C31-4)&\"-\"&(Help!C31-3)","v":"2007-2008"},{"$nulls":6},{"$f":"(Help!C31-5)&\"-\"&(Help!C31-4)","v":"2006-2007"},{"$nulls":6},{"$f":"(Help!C31-6)&\"-\"&(Help!C31-5)","v":"2005-2006"},{"$nulls":6},"TOTAL"]
[null,"SOURCE",{"$nulls":31},"AMOUNT",{"$nulls":8},"ACTUALLY",{"$nulls":10},"OVER",{"$nulls":9},"LIMIT OF ENSUING",{"$nulls":9},"CHARGEABLE ",{"$nulls":9},"ESTIMATED BY",{"$nulls":9},"APPROVED BY",{"$nulls":11},{"$f":"\"Cash Balance Reported to Excise Board 6-30-\"&Help!C31","v":"Cash Balance Reported to Excise Board 6-30-2011"},{"$nulls":40},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"SUM(EQ65:GQ65)","v":0}]
[null,"Continued from page 2a",{"$nulls":31},"ESTIMATED",{"$nulls":8},"COLLECTED",{"$nulls":10},"(UNDER)",{"$nulls":9},"ESTIMATE",{"$nulls":9},"INCOME",{"$nulls":9},"GOVERNING BOARD",{"$nulls":9},"EXCISE BOARD",{"$nulls":11},"Cash Fund Balance Transferred Out",{"$nulls":40},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4000 INTERGOVERNMENTAL REVENUES - FEDERAL SOURCES:",{"$nulls":103},"Cash Fund Balance Transferred In",{"$nulls":40},{"$f":"FB66","v":0},{"$nulls":10},{"$f":"FI66","v":0},{"$nulls":6},{"$f":"FP66","v":0},{"$nulls":6},{"$f":"FW66","v":0},{"$nulls":6},{"$f":"GD66","v":0},{"$nulls":6},{"$f":"GK66","v":0},{"$nulls":6},0,{"$nulls":6},0]
[null,"4111 Federal Grants",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"AQ68-AH68","v":0},{"$nulls":9},{"$f":"IF(AQ68=0,0.9,IF(CF68=0,0,CF68/AQ68))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"AF68","v":0},{"$nulls":11},"Adjusted Cash Balance",{"$nulls":40},{"$f":"EQ65-EQ66+EQ67","v":0},{"$nulls":10},{"$f":"FB65-FB66+FB67","v":0},{"$nulls":6},{"$f":"FI65-FI66+FI67","v":0},{"$nulls":6},{"$f":"FP65-FP66+FP67","v":0},{"$nulls":6},{"$f":"FW65-FW66+FW67","v":0},{"$nulls":6},{"$f":"GD65-GD66+GD67","v":0},{"$nulls":6},{"$f":"GK65-GK66+GK67","v":0},{"$nulls":6},0]
[null,"4112 Reimbursement - Federal",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Ad Valorem Tax Apportioned To Year In Caption",{"$nulls":40},{"$f":"EQ108","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4113 Federal Payments in Lieu of Tax Revenue",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Miscellaneous Revenue (Schedule 4)",{"$nulls":40},{"$f":"AQ115","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4114 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Cash Fund Balance Forward From Preceding Year",{"$nulls":40},{"$f":"FB84","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4115 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Prior Expenditures Recovered",{"$nulls":40},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4116 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"TOTAL RECEIPTS",{"$nulls":40},{"$f":"EQ69+EQ70+EQ71+EQ72","v":0},{"$nulls":10},{"$f":"FB69+FB70+FB71+FB72","v":0},{"$nulls":6},{"$f":"FI69+FI70+FI71+FI72","v":0},{"$nulls":6},{"$f":"FP69+FP70+FP71+FP72","v":0},{"$nulls":6},{"$f":"FW69+FW70+FW71+FW72","v":0},{"$nulls":6},{"$f":"GD69+GD70+GD71+GD72","v":0},{"$nulls":6},{"$f":"GK69+GK70+GK71+GK72","v":0},{"$nulls":6},0]
[null,"4117 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"TOTAL RECEIPTS AND BALANCE",{"$nulls":40},{"$f":"EQ73+EQ68","v":0},{"$nulls":10},{"$f":"FB73+FB68","v":0},{"$nulls":6},{"$f":"FI73+FI68","v":0},{"$nulls":6},{"$f":"FP73+FP68","v":0},{"$nulls":6},{"$f":"FW73+FW68","v":0},{"$nulls":6},{"$f":"GD73+GD68","v":0},{"$nulls":6},{"$f":"GK73+GK68","v":0},{"$nulls":6},0]
[null,"4118 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Warrants of Year in Caption",{"$nulls":40},{"$f":"FB91","v":0},{"$nulls":10},{"$f":"FI91","v":0},{"$nulls":6},{"$f":"FP91","v":0},{"$nulls":6},{"$f":"FW91","v":0},{"$nulls":6},{"$f":"GD91","v":0},{"$nulls":6},{"$f":"GK91","v":0},{"$nulls":6},{"$f":"GR91","v":0},{"$nulls":6},0]
[null,"4119 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Interest Paid Thereon",{"$nulls":40},{"$f":"BQ163","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4120 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"TOTAL DISBURSEMENTS",{"$nulls":40},{"$f":"EQ75+EQ76","v":0},{"$nulls":10},{"$f":"FB75+FB76","v":0},{"$nulls":6},{"$f":"FI75+FI76","v":0},{"$nulls":6},{"$f":"FP75+FP76","v":0},{"$nulls":6},{"$f":"FW75+FW76","v":0},{"$nulls":6},{"$f":"GD75+GD76","v":0},{"$nulls":6},{"$f":"GK75+GK76","v":0},{"$nulls":6},0]
[null,"4121 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},{"$f":"\"CASH BALANCE JUNE 30, \"&Help!C31+1","v":"CASH BALANCE JUNE 30, 2012"},{"$nulls":40},{"$f":"EQ74-EQ77","v":0},{"$nulls":10},{"$f":"FB74-FB77","v":0},{"$nulls":6},{"$f":"FI74-FI77","v":0},{"$nulls":6},{"$f":"FP74-FP77","v":0},{"$nulls":6},{"$f":"FW74-FW77","v":0},{"$nulls":6},{"$f":"GD74-GD77","v":0},{"$nulls":6},{"$f":"GK74-GK77","v":0},{"$nulls":6},0]
[null,"4122 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Reserve for Warrants Outstanding",{"$nulls":40},{"$f":"FB96","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4123 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Reserve for Interest on Warrants",{"$nulls":40},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4124 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Reserves From Schedule 8",{"$nulls":40},{"$f":"BX164","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4125 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"TOTAL LIABILITES AND RESERVE",{"$nulls":40},{"$f":"EQ79+EQ80+EQ81","v":0},{"$nulls":10},{"$f":"SUM(FB79:FH81)","v":0},{"$nulls":6},{"$f":"SUM(FI79:FO81)","v":0},{"$nulls":6},{"$f":"SUM(FP79:FV81)","v":0},{"$nulls":6},{"$f":"SUM(FW79:GC81)","v":0},{"$nulls":6},{"$f":"SUM(GD79:GJ81)","v":0},{"$nulls":6},{"$f":"SUM(GK79:GQ81)","v":0},{"$nulls":6},0]
[null,"4126 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":16},"DEFICIT: (Red Figure)",{"$nulls":35},0,{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"4127 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"CASH BALANCE FORWARD TO SUCCEEDING YEAR",{"$nulls":40},{"$f":"EQ78-EQ82","v":0},{"$nulls":10},{"$f":"FB78-FB82","v":0},{"$nulls":6},{"$f":"FI78-FI82","v":0},{"$nulls":6},{"$f":"FP78-FP82","v":0},{"$nulls":6},{"$f":"FW78-FW82","v":0},{"$nulls":6},{"$f":"GD78-GD82","v":0},{"$nulls":6},{"$f":"GK78-GK82","v":0},{"$nulls":6},0]
[null,"4128 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[{"$nulls":5},"Total Federal Sources",{"$nulls":27},{"$f":"SUM(AH67:AP85)","v":0},{"$nulls":8},{"$f":"SUM(AQ67:AY85)","v":0},{"$nulls":10},{"$f":"SUM(BB67:BK85)","v":0},{"$nulls":19},{"$f":"SUM(BV67:CE85)","v":0},{"$nulls":9},{"$f":"SUM(CF67:CO85)","v":0},{"$nulls":9},{"$f":"SUM(CP67:CY85)","v":0},{"$nulls":11},"Schedule 6, Emergency Medical Fund Warrant Account of Current and All Prior Years",{"$nulls":51},"Schedule 6, (Continued)"]
[{"$nulls":5},"Grand Total Intergovernmental Revenues",{"$nulls":27},{"$f":"AH86+CH56+CH36+CH24","v":0},{"$nulls":8},{"$f":"AQ86+CQ56+CQ36","v":0},{"$nulls":10},{"$f":"BB86+DB56+DB36","v":0},{"$nulls":19},{"$f":"BV86+DV56+DV36+DV24","v":0},{"$nulls":9},{"$f":"CF86+EF56+EF36+EF24","v":0},{"$nulls":9},{"$f":"CP86+EP56+EP36+EP24","v":0},{"$nulls":11},"CURRENT AND ALL PRIOR YEARS",{"$nulls":40},"TOTAL",{"$nulls":10},{"$f":"Help!C31&\"-\"&Help!C31+1","v":"2011-2012"},{"$nulls":6},{"$f":"(Help!C31-1)&\"-\"&(Help!C31-0)","v":"2010-2011"},{"$nulls":6},{"$f":"(Help!C31-2)&\"-\"&(Help!C31-1)","v":"2009-2010"},{"$nulls":6},{"$f":"(Help!C31-3)&\"-\"&(Help!C31-2)","v":"2008-2009"},{"$nulls":6},{"$f":"(Help!C31-4)&\"-\"&(Help!C31-3)","v":"2007-2008"},{"$nulls":6},{"$f":"(Help!C31-5)&\"-\"&(Help!C31-4)","v":"2006-2007"},{"$nulls":6},{"$f":"(Help!C31-6)&\"-\"&(Help!C31-5)","v":"2005-2006"}]
[null,"5000 MISCELLANEOUS REVENUE:",{"$nulls":103},{"$f":"\"Warrants Outstanding 6-30-\"&Help!C31&\" of Year in Caption\"","v":"Warrants Outstanding 6-30-2011 of Year in Caption"},{"$nulls":40},{"$f":"SUM(FB88:GY88)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5111 Interest on Investments",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"AQ89-AH89","v":0},{"$nulls":9},{"$f":"IF(AQ89=0,0.9,IF(CF89=0,0,CF89/AQ89))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"AF89","v":0},{"$nulls":11},"Warrants Registered During Year",{"$nulls":40},{"$f":"SUM(FB89:GY89)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5112 Rental or Lease of Property",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":15},"TOTAL",{"$nulls":36},{"$f":"EQ89+EQ88","v":0},{"$nulls":10},{"$f":"FB88+FB89","v":0},{"$nulls":6},{"$f":"FI88+FI89","v":0},{"$nulls":6},{"$f":"FP88+FP89","v":0},{"$nulls":6},{"$f":"FW88+FW89","v":0},{"$nulls":6},{"$f":"GD88+GD89","v":0},{"$nulls":6},{"$f":"GK88+GK89","v":0},{"$nulls":6},{"$f":"SUM(GR88:GY89)","v":0}]
[null,"5113 Sale of Property",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Warrants Paid During Year",{"$nulls":40},{"$f":"SUM(FB91:GY91)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5114 Subscription Sales (Memberships)",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Warrants Converted to Bonds or Judgements",{"$nulls":40},{"$f":"SUM(FB92:GY92)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5115 Insurance Recoveries",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Warrants Cancelled",{"$nulls":40},{"$f":"SUM(FB93:GY93)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5116 Insurance Reimbursement",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Warrants Estopped by Statute",{"$nulls":40},{"$f":"SUM(FB94:GY94)","v":0},{"$nulls":10},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5117 Return Check Charges",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":15},"TOTAL WARRANTS RETIRED",{"$nulls":36},{"$f":"EQ94+EQ93+EQ92+EQ91","v":0},{"$nulls":10},{"$f":"FB91+FB92+FB93+FB94","v":0},{"$nulls":6},{"$f":"FI91+FI92+FI93+FI94","v":0},{"$nulls":6},{"$f":"FP91+FP92+FP93+FP94","v":0},{"$nulls":6},{"$f":"FW91+FW92+FW93+FW94","v":0},{"$nulls":6},{"$f":"GD91+GD92+GD93+GD94","v":0},{"$nulls":6},{"$f":"GK91+GK92+GK93+GK94","v":0},{"$nulls":6},{"$f":"SUM(GR91:GY94)","v":0}]
[null,"5118 Utility Reimbursements",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":15},{"$f":"\"BALANCE WARRANTS OUTSTANDING JUNE 30, \"&Help!C31+1","v":"BALANCE WARRANTS OUTSTANDING JUNE 30, 2012"},{"$nulls":36},{"$f":"EQ90-EQ95","v":0},{"$nulls":10},{"$f":"FB90-FB95","v":0},{"$nulls":6},{"$f":"FI90-FI95","v":0},{"$nulls":6},{"$f":"FP90-FP95","v":0},{"$nulls":6},{"$f":"FW90-FW95","v":0},{"$nulls":6},{"$f":"GD90-GD95","v":0},{"$nulls":6},{"$f":"GK90-GK95","v":0},{"$nulls":6},{"$f":"GR90-GR95","v":0}]
[null,"5119 Vending Machine Commissions",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"5120 Other Concessions",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"5121 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},{"$f":"\"Schedule 7, \"&Help!C31&\" Ad Valorem Tax Account\"","v":"Schedule 7, 2011 Ad Valorem Tax Account"},{"$nulls":51},"Schedule 9, Emergency Medical Fund Investments"]
[null,"5122 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},{"$f":"Help!C31&\" Net Valuation Certified To County Excise Board\"","v":"2011 Net Valuation Certified To County Excise Board"},{"$nulls":20},0,{"$nulls":7},{"v":0,"d":"0.000"},{"$nulls":5},"Mills",{"$nulls":5},"Amount",{"$nulls":18},"Investments",{"$nulls":13},"LIQUIDATIONS",{"$nulls":13},"Barred",{"$nulls":6},"Investments"]
[null,"5123 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Total Proceeds of Levy as Certified",{"$nulls":40},{"$f":"DW100*EE100/1000","v":0},{"$nulls":10},"INVESTED IN",{"$nulls":7},"on Hand",{"$nulls":6},"Since",{"$nulls":6},"By Collections",{"$nulls":6},"Amortized",{"$nulls":6},"by",{"$nulls":6},"on Hand"]
[null,"5124 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Additions:",{"$nulls":40},0,{"$nulls":18},{"$f":"\"June 30, \"&Help!C31","v":"June 30, 2011"},{"$nulls":6},"Purchased",{"$nulls":6},"of Cost",{"$nulls":6},"Premium",{"$nulls":6},"Court Order",{"$nulls":6},{"$f":"\"June 30, \"&Help!C31+1","v":"June 30, 2012"}]
[null,"5125 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Deductions:",{"$nulls":40},0,{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5126 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Gross Balance Tax",{"$nulls":40},{"$f":"EQ101+EQ102+EQ103","v":0},{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5127 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Less Reserve for Delinqent Tax",{"$nulls":40},0,{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5128 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Reserve for Protest Pending",{"$nulls":40},0,{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5129 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},"Balance Available Tax",{"$nulls":40},{"$f":"EQ104-EQ105-EQ106","v":0},{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5130 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":11},{"$f":"\"Deduct \"&Help!C31&\" Tax Apportioned\"","v":"Deduct 2011 Tax Apportioned"},{"$nulls":40},0,{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5131 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":12},{"$f":"\"Net Balance \"&Help!C31&\" Tax in Process of Collection or\"","v":"Net Balance 2011 Tax in Process of Collection or"},{"$nulls":39},{"$f":"IF(EQ108-EQ107<0,ABS(EQ108-EQ107),0)","v":0},{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"5132 Other -",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0,{"$nulls":12},"Excess Collections",{"$nulls":39},{"$f":"IF(EQ108-EQ107>0,EQ108-EQ107,0)","v":0},{"$nulls":18},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[{"$nulls":5},"Total Miscellaneous Revenue",{"$nulls":27},{"$f":"SUM(AH89:AP110)","v":0},{"$nulls":8},{"$f":"SUM(AQ89:AY110)","v":0},{"$nulls":10},{"$f":"SUM(BB89:BK110)","v":0},{"$nulls":19},{"$f":"SUM(BV89:CE110)","v":0},{"$nulls":9},{"$f":"SUM(CF89:CO110)","v":0},{"$nulls":9},{"$f":"SUM(CP89:CY110)","v":0},{"$nulls":11},{"$f":"BB116","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":19},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"6000 NON-REVENUE RECEIPTS:",{"$nulls":163},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"6111 Contributions from Other Funds",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},{"$f":"AQ113-AH113","v":0},{"$nulls":9},{"$f":"IF(AQ113=0,0.9,IF(CF113=0,0,CF113/AQ113))","v":{"v":0.9,"d":"90.00%"}},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},{"$f":"AF113","v":0},{"$nulls":63},"TOTAL INVESTMENTS",{"$nulls":7},{"$f":"FJ103+FJ104+FJ105+FJ106+FJ107+FJ108+FJ109+FJ110+FJ111+FJ112","v":0},{"$nulls":6},{"$f":"FQ103+FQ104+FQ105+FQ106+FQ107+FQ108+FQ109+FQ110+FQ111+FQ112","v":0},{"$nulls":6},{"$f":"FX103+FX104+FX105+FX106+FX107+FX108+FX109+FX110+FX111+FX112","v":0},{"$nulls":6},{"$f":"GE103+GE104+GE105+GE106+GE107+GE108+GE109+GE110+GE111+GE112","v":0},{"$nulls":6},{"$f":"GL103+GL104+GL105+GL106+GL107+GL108+GL109+GL110+GL111+GL112","v":0},{"$nulls":6},{"$f":"GS103+GS104+GS105+GS106+GS107+GS108+GS109+GS110+GS111+GS112","v":0}]
[{"$nulls":157},{"$f":"DB111","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$nulls":5},"Grand Total Health Fund",{"$nulls":27},{"$f":"AH111+AH87+AH113","v":0},{"$nulls":8},{"$f":"AQ111+AQ87+AQ113+CQ24","v":0},{"$nulls":10},{"$f":"BB113+BB111+BB87","v":0},{"$nulls":19},{"$f":"BV113+BV111+BV87","v":0},{"$nulls":9},{"$f":"CF113+CF111+CF87","v":0},{"$nulls":9},{"$f":"CP113+CP111+CP87","v":0}]
[null,null,{"$f":"D53","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":38},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":11},{"$f":"C116","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[null,{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":51},{"$f":"$B$1","v":"EMERGENCY MEDICAL FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[null,{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
[null,"EXHIBIT \"E\"",{"$nulls":48},4,{"$nulls":51},"Page 4"]
[null,"Schedule 8(a), Report Of Prior Year's Expenditures",{"$nulls":51},"Governmental Budget Accounts    "]
[{"$nulls":23},{"$f":"\"FISCAL YEAR ENDING JUNE 30, \"&Help!C31","v":"FISCAL YEAR ENDING JUNE 30, 2011"},{"$nulls":29},{"$f":"\"FISCAL YEAR ENDING JUNE 30, \"&Help!C31+1","v":"FISCAL YEAR ENDING JUNE 30, 2012"},{"$nulls":35},{"$f":"\"FISCAL YEAR \"&Help!C31+1&\"-\"&Help!C31+2","v":"FISCAL YEAR 2012-2013"}]
[null,"DEPARTMENTS OF GOVERNMENT",{"$nulls":21},"RESERVES",{"$nulls":6},"WARRANTS",{"$nulls":6},"BALANCE",{"$nulls":6},"ORIGINAL",{"$nulls":16},"NET AMOUNT",{"$nulls":6},"WARRANTS",{"$nulls":6},"RESERVES",{"$nulls":6},"LAPSED",{"$nulls":6},"NEEDS AS",{"$nulls":6},"APPROVED BY"]
[null,"APPROPRIATED ACCOUNTS",{"$nulls":21},{"$f":"\"6-30-\"&Help!C31","v":"6-30-2011"},{"$nulls":6},"SINCE",{"$nulls":6},"LAPSED",{"$nulls":6},"APPROPRIATIONS",{"$nulls":8},"SUPPLEMENTAL",{"$nulls":7},"OF",{"$nulls":6},"ISSUED",{"$nulls":13},"BALANCE",{"$nulls":6},"ESTIMATED BY",{"$nulls":6},"COUNTY"]
[{"$nulls":30},"ISSUED",{"$nulls":6},"APPROPRIATIONS",{"$nulls":15},"ADJUSTMENTS",{"$nulls":7},"APPROPRIATIONS",{"$nulls":20},"KNOWN TO BE",{"$nulls":6},"GOVERNING",{"$nulls":6},"EXCISE BOARD"]
[{"$nulls":53},"ADDED",{"$nulls":3},"CANCELLED",{"$nulls":24},"UNENCUMBERED",{"$nulls":6},"BOARD"]
[null,"92 EMERGENCY MEDICAL BUDGET ACCOUNT:"]
[null,"92a Personal Services",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X127-AE127","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB127-BF127+AS127+AL127+AE127-X127","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ127-BQ127-BX127","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL127","v":0}]
[null,"92b Part Time Help",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X128-AE128","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB128-BF128+AS128+AL128+AE128-X128","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ128-BQ128-BX128","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL128","v":0}]
[null,"92c Travel",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"92d Maintenance and Operation",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"92e Capital Outlay",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"CL131","v":0}]
[null,"92f Intergovernmental",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"92g Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"CL133","v":0}]
[null,"92h Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"92j Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"92 Total",{"$nulls":21},{"$f":"SUM(X127:AD135)","v":0},{"$nulls":6},{"$f":"SUM(AE127:AK135)","v":0},{"$nulls":6},{"$f":"SUM(AL127:AR135)","v":0},{"$nulls":6},{"$f":"SUM(AS127:AY135)","v":0},{"$nulls":8},{"$f":"SUM(BB127:BE135)","v":0},{"$nulls":3},{"$f":"SUM(BF127:BI135)","v":0},{"$nulls":3},{"$f":"SUM(BJ127:BP135)","v":0},{"$nulls":6},{"$f":"SUM(BQ127:BW135)","v":0},{"$nulls":6},{"$f":"SUM(BX127:CD135)","v":0},{"$nulls":6},{"$f":"SUM(CE127:CK135)","v":0},{"$nulls":6},{"$f":"SUM(CL127:CR135)","v":0},{"$nulls":6},{"$f":"SUM(CS127:CY135)","v":0}]
[null,93]
[null,"93a Personal Services",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X138-AE138","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB138-BF138+AS138+AL138+AE138-X138","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ138-BQ138-BX138","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL138","v":0}]
[null,"93b Part Time Help",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93c Travel",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93d Maintenance and Operation",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93e Capital Outlay",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93f Intergovernmental",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93g Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93h Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"93 Total",{"$nulls":21},{"$f":"SUM(X138:AD145)","v":0},{"$nulls":6},{"$f":"SUM(AE138:AK145)","v":0},{"$nulls":6},{"$f":"SUM(AL138:AR145)","v":0},{"$nulls":6},{"$f":"SUM(AS138:AY145)","v":0},{"$nulls":8},{"$f":"SUM(BB138:BE145)","v":0},{"$nulls":3},{"$f":"SUM(BF138:BL145)","v":0},{"$nulls":3},{"$f":"SUM(BJ138:BP145)","v":0},{"$nulls":6},{"$f":"SUM(BQ138:BW145)","v":0},{"$nulls":6},{"$f":"SUM(BX138:CD145)","v":0},{"$nulls":6},{"$f":"SUM(CE138:CK145)","v":0},{"$nulls":6},{"$f":"SUM(CL138:CR145)","v":0},{"$nulls":6},{"$f":"SUM(CS138:CY145)","v":0}]
[null,"95 EMERGENCY MEDICAL AUDIT BUDGET ACCOUNT:"]
[null,"95a Salaries and Expense of Audit and Report",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X148-AE148","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB148-BF148+AS148+AL148+AE148-X148","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ148-BQ148-BX148","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL148","v":0}]
[null,"95b Intergovernmental",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95c Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95d Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95e Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95f Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95g Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95h Other -",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},0]
[null,"95 Total",{"$nulls":21},{"$f":"SUM(X148:AD155)","v":0},{"$nulls":6},{"$f":"SUM(AE148:AK155)","v":0},{"$nulls":6},{"$f":"SUM(AL148:AR155)","v":0},{"$nulls":6},{"$f":"SUM(AS148:AY155)","v":0},{"$nulls":8},{"$f":"SUM(BB148:BE155)","v":0},{"$nulls":3},{"$f":"SUM(BF148:BI155)","v":0},{"$nulls":3},{"$f":"SUM(BJ148:BP155)","v":0},{"$nulls":6},{"$f":"SUM(BQ148:BW155)","v":0},{"$nulls":6},{"$f":"SUM(BX148:CD155)","v":0},{"$nulls":6},{"$f":"SUM(CE148:CK155)","v":0},{"$nulls":6},{"$f":"SUM(CL148:CR155)","v":0},{"$nulls":6},{"$f":"SUM(CS148:CY155)","v":0}]
[null,"98 OTHER USES:"]
[null,"98a Other Deductions",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X158-AE158","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB158-BF158+AS158+AL158+AE158-X158","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ158-BQ158-BX158","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL158","v":0}]
[null,"98 Total",{"$nulls":21},{"$f":"SUM(X158)","v":0},{"$nulls":6},{"$f":"SUM(AE158)","v":0},{"$nulls":6},{"$f":"SUM(AL158)","v":0},{"$nulls":6},{"$f":"SUM(AS158)","v":0},{"$nulls":8},{"$f":"SUM(BB158)","v":0},{"$nulls":3},{"$f":"SUM(BF158)","v":0},{"$nulls":3},{"$f":"SUM(BJ158)","v":0},{"$nulls":6},{"$f":"SUM(BQ158)","v":0},{"$nulls":6},{"$f":"SUM(BX158)","v":0},{"$nulls":6},{"$f":"SUM(CE158)","v":0},{"$nulls":6},{"$f":"SUM(CL158)","v":0},{"$nulls":6},{"$f":"SUM(CS158)","v":0}]
[]
[null,"TOTAL GENERAL FUND ACCOUNT",{"$nulls":21},{"$f":"X159+X156+X146+X136","v":0},{"$nulls":6},{"$f":"AE159+AE156+AE146+AE136","v":0},{"$nulls":6},{"$f":"AL159+AL156+AL146+AL136","v":0},{"$nulls":6},{"$f":"AS159+AS156+AS146+AS136","v":0},{"$nulls":8},{"$f":"BB159+BB156+BB146+BB136","v":0},{"$nulls":3},{"$f":"BF159+BF156+BF146+BF136","v":0},{"$nulls":3},{"$f":"BJ159+BJ156+BJ146+BJ136","v":0},{"$nulls":6},{"$f":"BQ159+BQ156+BQ146+BQ136","v":0},{"$nulls":6},{"$f":"BX159+BX156+BX146+BX136","v":0},{"$nulls":6},{"$f":"CE159+CE156+CE146+CE136","v":0},{"$nulls":6},{"$f":"CL159+CL156+CL146+CL136","v":0},{"$nulls":6},{"$f":"CS159+CS156+CS146+CS136","v":0}]
[null,"SUBJECT TO WARRANT ISSUE:"]
[null,"99 Provision for Interest on Warrants",{"$nulls":21},0,{"$nulls":6},0,{"$nulls":6},{"$f":"X163-AE163","v":0},{"$nulls":6},0,{"$nulls":8},0,{"$nulls":3},0,{"$nulls":3},{"$f":"BB163-BF163+AS163+AL163+AE163-X163","v":0},{"$nulls":6},0,{"$nulls":6},0,{"$nulls":6},{"$f":"BJ163-BQ163-BX163","v":0},{"$nulls":6},0,{"$nulls":6},{"$f":"CL163","v":0}]
[null,"GRAND TOTAL GENERAL FUND",{"$nulls":21},{"$f":"X161+X163","v":0},{"$nulls":6},{"$f":"AE161+AE163","v":0},{"$nulls":6},{"$f":"AL161+AL163","v":0},{"$nulls":6},{"$f":"AS161+AS163","v":0},{"$nulls":8},{"$f":"BB161+BB163","v":0},{"$nulls":3},{"$f":"BF161+BF163","v":0},{"$nulls":3},{"$f":"BJ161+BJ163","v":0},{"$nulls":6},{"$f":"BQ161+BQ163","v":0},{"$nulls":6},{"$f":"BX161+BX163","v":0},{"$nulls":6},{"$f":"CE161+CE163","v":0},{"$nulls":6},{"$f":"CL161+CL163","v":0},{"$nulls":6},{"$f":"CS161+CS163","v":0}]
[{"$nulls":41},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":51},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[]
[null,"ESTIMATE OF NEEDS FOR THE FISCAL YEAR",{"$nulls":87},"Estimate of",{"$nulls":6},"Approved by"]
[{"$nulls":89},"Needs by",{"$nulls":6},"County"]
[null,"PURPOSE:",{"$nulls":87},"Governing Board",{"$nulls":6},"Excise Board"]
[null,"Current Expense",{"$nulls":87},{"$f":"CS164-CS171","v":0},{"$nulls":6},{"$f":"CS164-CS171","v":0}]
[null,"Pro rata share of County Assessor's Budget as determined by County Excise Board",{"$nulls":87},0,{"$nulls":6},0]
[]
[null,"GRAND TOTAL - Emergency Medical Fund",{"$nulls":87},{"$f":"CL170+CL171+CL172","v":0},{"$nulls":6},{"$f":"CS170+CS171+CS172","v":0}]
[null,{"$f":"C116","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"}]

{"sheet":"Exhibit G","index":3,"n_rows":238,"n_cols":54,"rows_kept":238,"merged":[[0,0,0,12],[0,13,0,26],[0,27,0,39],[0,40,0,52],[1,0,1,12],[1,13,1,26],[1,27,1,39],[1,40,1,52],[4,11,4,12],[4,25,4,26],[4,38,4,39],[4,51,4,52],[5,11,5,12],[5,25,5,26],[5,38,5,39],[5,51,5,52],[6,11,6,12],[6,25,6,26],[6,38,6,39],[6,51,6,52],[7,11,7,12],[7,25,7,26],[7,38,7,39],[7,51,7,52],[8,11,8,12],[8,25,8,26],[8,38,8,39],[8,51,8,52],[9,11,9,12],[9,25,9,26],[9,38,9,39],[9,51,9,52],[10,11,10,12],[10,25,10,26],[10,38,10,39],[10,51,10,52],[11,11,11,12],[11,25,11,26],[11,38,11,39],[11,51,11,52],[12,11,12,12],[12,25,12,26],[12,38,12,39],[12,51,12,52],[13,11,13,12],[13,25,13,26],[13,38,13,39],[13,51,13,52],[14,11,14,12],[14,25,14,26],[14,38,14,39],[14,51,14,52],[15,11,15,12],[15,25,15,26],[15,38,15,39],[15,51,15,52],[16,11,16,12],[16,25,16,26],[16,38,16,39],[16,51,16,52],[17,11,17,12],[17,25,17,26],[17,38,17,39],[17,51,17,52],[18,11,18,12],[18,25,18,26],[18,38,18,39],[18,51,18,52],[19,11,19,12],[19,25,19,26],[19,38,19,39],[19,51,19,52],[20,11,20,12],[20,25,20,26],[20,38,20,39],[20,51,20,52],[21,11,21,12],[21,25,21,26],[21,38,21,39],[21,51,21,52],[22,11,22,12],[22,25,22,26],[22,38,22,39],[22,51,22,52],[23,11,23,12],[23,25,23,26],[23,38,23,39],[23,51,23,52],[24,11,24,12],[24,25,24,26],[24,38,24,39],[24,51,24,52],[25,11,25,12],[25,25,25,26],[25,38,25,39],[25,51,25,52],[26,11,26,12],[26,25,26,26],[26,38,26,39],[26,51,26,52],[27,11,27,12],[27,25,27,26],[27,38,27,39],[27,51,27,52],[28,11,28,12],[28,25,28,26],[28,38,28,39],[28,51,28,52],[29,11,29,12],[29,25,29,26],[29,38,29,39],[29,51,29,52],[30,11,30,12],[30,25,30,26],[30,38,30,39],[30,51,30,52],[31,3,31,4],[31,5,31,6],[31,9,31,10],[31,11,31,12],[31,17,31,18],[31,19,31,20],[31,23,31,24],[31,25,31,26],[31,30,31,31],[31,32,31,33],[31,36,31,37],[31,38,31,39],[31,43,31,44],[31,45,31,46],[31,49,31,50],[31,51,31,52],[32,3,32,4],[32,5,32,6],[32,9,32,10],[32,11,32,12],[32,17,32,18],[32,19,32,20],[32,23,32,24],[32,25,32,26],[32,30,32,31],[32,32,32,33],[32,36,32,37],[32,38,32,39],[32,43,32,44],[32,45,32,46],[32,49,32,50],[32,51,32,52],[33,3,33,4],[33,5,33,6],[33,9,33,10],[33,11,33,12],[33,17,33,18],[33,19,33,20],[33,23,33,24],[33,25,33,26],[33,30,33,31],[33,32,33,33],[33,36,33,37],[33,38,33,39],[33,43,33,44],[33,45,33,46],[33,49,33,50],[33,51,33,52],[34,3,34,4],[34,5,34,6],[34,9,34,10],[34,11,34,12],[34,17,34,18],[34,19,34,20],[34,23,34,24],[34,25,34,26],[34,30,34,31],[34,32,34,33],[34,36,34,37],[34,38,34,39],[34,43,34,44],[34,45,34,46],[34,49,34,50],[34,51,34,52],[35,3,35,4],[35,5,35,6],[35,9,35,10],[35,11,35,12],[35,17,35,18],[35,19,35,20],[35,23,35,24],[35,25,35,26],[35,30,35,31],[35,32,35,33],[35,36,35,37],[35,38,35,39],[35,43,35,44],[35,45,35,46],[35,49,35,50],[35,51,35,52],[36,3,36,4],[36,5,36,6],[36,9,36,10],[36,11,36,12],[36,17,36,18],[36,19,36,20],[36,23,36,24],[36,25,36,26],[36,30,36,31],[36,32,36,33],[36,36,36,37],[36,38,36,39],[36,43,36,44],[36,45,36,46],[36,49,36,50],[36,51,36,52],[37,3,37,4],[37,5,37,6],[37,9,37,10],[37,11,37,12],[37,17,37,18],[37,19,37,20],[37,23,37,24],[37,25,37,26],[37,30,37,31],[37,32,37,33],[37,36,37,37],[37,38,37,39],[37,43,37,44],[37,45,37,46],[37,49,37,50],[37,51,37,52],[38,3,38,4],[38,5,38,6],[38,9,38,10],[38,11,38,12],[38,17,38,18],[38,19,38,20],[38,23,38,24],[38,25,38,26],[38,30,38,31],[38,32,38,33],[38,36,38,37],[38,38,38,39],[38,43,38,44],[38,45,38,46],[38,49,38,50],[38,51,38,52],[39,3,39,4],[39,5,39,6],[39,9,39,10],[39,11,39,12],[39,17,39,18],[39,19,39,20],[39,23,39,24],[39,25,39,26],[39,30,39,31],[39,32,39,33],[39,36,39,37],[39,38,39,39],[39,43,39,44],[39,45,39,46],[39,49,39,50],[39,51,39,52],[40,3,40,4],[40,5,40,6],[40,9,40,10],[40,11,40,12],[40,17,40,18],[40,19,40,20],[40,23,40,24],[40,25,40,26],[40,30,40,31],[40,32,40,33],[40,36,40,37],[40,38,40,39],[40,43,40,44],[40,45,40,46],[40,49,40,50],[40,51,40,52],[41,3,41,4],[41,5,41,6],[41,9,41,10],[41,11,41,12],[41,17,41,18],[41,19,41,20],[41,23,41,24],[41,25,41,26],[41,30,41,31],[41,32,41,33],[41,36,41,37],[41,38,41,39],[41,43,41,44],[41,45,41,46],[41,49,41,50],[41,51,41,52],[42,11,42,12],[42,25,42,26],[42,38,42,39],[42,51,42,52],[43,11,43,12],[43,25,43,26],[43,38,43,39],[43,51,43,52],[44,11,44,12],[44,25,44,26],[44,38,44,39],[44,51,44,52],[45,11,45,12],[45,25,45,26],[45,38,45,39],[45,51,45,52],[46,11,46,12],[46,25,46,26],[46,38,46,39],[46,51,46,52],[47,11,47,12],[47,25,47,26],[47,38,47,39],[47,51,47,52],[48,11,48,12],[48,25,48,26],[48,38,48,39],[48,51,48,52],[49,11,49,12],[49,25,49,26],[49,38,49,39],[49,51,49,52],[50,11,50,12],[50,25,50,26],[50,38,50,39],[50,51,50,52],[51,11,51,12],[51,25,51,26],[51,38,51,39],[51,51,51,52],[52,11,52,12],[52,25,52,26],[52,38,52,39],[52,51,52,52],[53,11,53,12],[53,25,53,26],[53,38,53,39],[53,51,53,52],[54,11,54,12],[54,25,54,26],[54,38,54,39],[54,51,54,52],[55,11,55,12],[55,25,55,26],[55,38,55,39],[55,51,55,52],[56,11,56,12],[56,25,56,26],[56,38,56,39],[56,51,56,52],[57,11,57,12],[57,25,57,26],[57,38,57,39],[57,51,57,52],[58,11,58,12],[58,25,58,26],[58,38,58,39],[58,51,58,52],[59,9,59,12],[59,23,59,26],[59,36,59,39],[59,49,59,52],[60,0,60,12],[60,13,60,25],[60,27,60,39],[60,40,60,52],[61,0,61,12],[61,13,61,25],[61,27,61,39],[61,40,61,52],[64,11,64,12],[64,25,64,26],[64,38,64,39],[64,51,64,52],[65,11,65,12],[65,25,65,26],[65,38,65,39],[65,51,65,52],[66,11,66,12],[66,25,66,26],[66,38,66,39],[66,51,66,52],[67,11,67,12],[67,25,67,26],[67,38,67,39],[67,51,67,52],[68,11,68,12],[68,25,68,26],[68,38,68,39],[68,51,68,52],[69,11,69,12],[69,25,69,26],[69,38,69,39],[69,51,69,52],[70,11,70,12],[70,25,70,26],[70,38,70,39],[70,51,70,52],[71,11,71,12],[71,25,71,26],[71,38,71,39],[71,51,71,52],[72,11,72,12],[72,25,72,26],[72,38,72,39],[72,51,72,52],[73,11,73,12],[73,25,73,26],[73,38,73,39],[73,51,73,52],[74,11,74,12],[74,25,74,26],[74,38,74,39],[74,51,74,52],[75,11,75,12],[75,25,75,26],[75,38,75,39],[75,51,75,52],[76,11,76,12],[76,25,76,26],[76,38,76,39],[76,51,76,52],[77,11,77,12],[77,25,77,26],[77,38,77,39],[77,51,77,52],[78,11,78,12],[78,25,78,26],[78,38,78,39],[78,51,78,52],[79,11,79,12],[79,25,79,26],[79,38,79,39],[79,51,79,52],[80,11,80,12],[80,25,80,26],[80,38,80,39],[80,51,80,52],[81,11,81,12],[81,25,81,26],[81,38,81,39],[81,51,81,52],[82,11,82,12],[82,25,82,26],[82,38,82,39],[82,51,82,52],[83,11,83,12],[83,25,83,26],[83,38,83,39],[83,51,83,52],[84,11,84,12],[84,25,84,26],[84,38,84,39],[84,51,84,52],[85,11,85,12],[85,25,85,26],[85,38,85,39],[85,51,85,52],[86,11,86,12],[86,25,86,26],[86,38,86,39],[86,51,86,52],[87,11,87,12],[87,25,87,26],[87,38,87,39],[87,51,87,52],[88,11,88,12],[88,25,88,26],[88,38,88,39],[88,51,88,52],[89,11,89,12],[89,25,89,26],[89,38,89,39],[89,51,89,52],[90,11,90,12],[90,25,90,26],[90,38,90,39],[90,51,90,52],[91,3,91,4],[91,5,91,6],[91,9,91,10],[91,11,91,12],[91,17,91,18],[91,19,91,20],[91,23,91,24],[91,25,91,26],[91,30,91,31],[91,32,91,33],[91,36,91,37],[91,38,91,39],[91,43,91,44],[91,45,91,46],[91,49,91,50],[91,51,91,52],[92,3,92,4],[92,5,92,6],[92,9,92,10],[92,11,92,12],[92,17,92,18],[92,19,92,20],[92,23,92,24],[92,25,92,26],[92,30,92,31],[92,32,92,33],[92,36,92,37],[92,38,92,39],[92,43,92,44],[92,45,92,46],[92,49,92,50],[92,51,92,52],[93,3,93,4],[93,5,93,6],[93,9,93,10],[93,11,93,12],[93,17,93,18],[93,19,93,20],[93,23,93,24],[93,25,93,26],[93,30,93,31],[93,32,93,33],[93,36,93,37],[93,38,93,39],[93,43,93,44],[93,45,93,46],[93,49,93,50],[93,51,93,52],[94,3,94,4],[94,5,94,6],[94,9,94,10],[94,11,94,12],[94,17,94,18],[94,19,94,20],[94,23,94,24],[94,25,94,26],[94,30,94,31],[94,32,94,33],[94,36,94,37],[94,38,94,39],[94,43,94,44],[94,45,94,46],[94,49,94,50],[94,51,94,52],[95,3,95,4],[95,5,95,6],[95,9,95,10],[95,11,95,12],[95,17,95,18],[95,19,95,20],[95,23,95,24],[95,25,95,26],[95,30,95,31],[95,32,95,33],[95,36,95,37],[95,38,95,39],[95,43,95,44],[95,45,95,46],[95,49,95,50],[95,51,95,52],[96,3,96,4],[96,5,96,6],[96,9,96,10],[96,11,96,12],[96,17,96,18],[96,19,96,20],[96,23,96,24],[96,25,96,26],[96,30,96,31],[96,32,96,33],[96,36,96,37],[96,38,96,39],[96,43,96,44],[96,45,96,46],[96,49,96,50],[96,51,96,52],[97,3,97,4],[97,5,97,6],[97,9,97,10],[97,11,97,12],[97,17,97,18],[97,19,97,20],[97,23,97,24],[97,25,97,26],[97,30,97,31],[97,32,97,33],[97,36,97,37],[97,38,97,39],[97,43,97,44],[97,45,97,46],[97,49,97,50],[97,51,97,52],[98,3,98,4],[98,5,98,6],[98,9,98,10],[98,11,98,12],[98,17,98,18],[98,19,98,20],[98,23,98,24],[98,25,98,26],[98,30,98,31],[98,32,98,33],[98,36,98,37],[98,38,98,39],[98,43,98,44],[98,45,98,46],[98,49,98,50],[98,51,98,52],[99,3,99,4],[99,5,99,6],[99,9,99,10],[99,11,99,12],[99,17,99,18],[99,19,99,20],[99,23,99,24],[99,25,99,26],[99,30,99,31],[99,32,99,33],[99,36,99,37],[99,38,99,39],[99,43,99,44],[99,45,99,46],[99,49,99,50],[99,51,99,52],[100,3,100,4],[100,5,100,6],[100,9,100,10],[100,11,100,12],[100,17,100,18],[100,19,100,20],[100,23,100,24],[100,25,100,26],[100,30,100,31],[100,32,100,33],[100,36,100,37],[100,38,100,39],[100,43,100,44],[100,45,100,46],[100,49,100,50],[100,51,100,52],[101,3,101,4],[101,5,101,6],[101,9,101,10],[101,11,101,12],[101,17,101,18],[101,19,101,20],[101,23,101,24],[101,25,101,26],[101,30,101,31],[101,32,101,33],[101,36,101,37],[101,38,101,39],[101,43,101,44],[101,45,101,46],[101,49,101,50],[101,51,101,52],[102,11,102,12],[102,25,102,26],[102,38,102,39],[102,51,102,52],[103,11,103,12],[103,25,103,26],[103,38,103,39],[103,51,103,52],[104,11,104,12],[104,25,104,26],[104,38,104,39],[104,51,104,52],[105,11,105,12],[105,25,105,26],[105,38,105,39],[105,51,105,52],[106,11,106,12],[106,25,106,26],[106,38,106,39],[106,51,106,52],[107,11,107,12],[107,25,107,26],[107,38,107,39],[107,51,107,52],[108,11,108,12],[108,25,108,26],[108,38,108,39],[108,51,108,52],[109,11,109,12],[109,25,109,26],[109,38,109,39],[109,51,109,52],[110,11,110,12],[110,25,110,26],[110,38,110,39],[110,51,110,52],[111,11,111,12],[111,25,111,26],[111,38,111,39],[111,51,111,52],[112,11,112,12],[112,25,112,26],[112,38,112,39],[112,51,112,52],[113,11,113,12],[113,25,113,26],[113,38,113,39],[113,51,113,52],[114,11,114,12],[114,25,114,26],[114,38,114,39],[114,51,114,52],[115,11,115,12],[115,25,115,26],[115,38,115,39],[115,51,115,52],[116,11,116,12],[116,25,116,26],[116,38,116,39],[116,51,116,52],[117,11,117,12],[117,25,117,26],[117,38,117,39],[117,51,117,52],[118,11,118,12],[118,25,118,26],[118,38,118,39],[118,51,118,52],[119,9,119,12],[119,23,119,26],[119,36,119,39],[119,49,119,52],[120,0,120,12],[120,13,120,26],[120,27,120,39],[121,0,121,12],[121,13,121,26],[121,27,121,39],[124,11,124,12],[124,24,124,26],[124,40,124,41],[124,42,124,43],[124,44,124,45],[124,46,124,47],[124,48,124,49],[124,50,124,51],[124,52,124,53],[125,11,125,12],[125,24,125,26],[125,32,125,33],[125,34,125,35],[125,36,125,37],[125,38,125,39],[126,11,126,12],[126,32,126,33],[126,34,126,35],[126,36,126,37],[126,38,126,39],[127,11,127,12],[127,32,127,33],[127,34,127,35],[127,36,127,37],[127,38,127,39],[127,52,127,53],[128,11,128,12],[128,32,128,33],[128,34,128,35],[128,36,128,37],[128,38,128,39],[128,40,128,41],[128,42,128,43],[128,44,128,45],[128,46,128,47],[128,48,128,49],[128,50,128,51],[129,11,129,12],[129,32,129,33],[129,34,129,35],[129,36,129,37],[129,38,129,39],[130,11,130,12],[130,32,130,33],[130,34,130,35],[130,36,130,37],[130,38,130,39],[131,11,131,12],[131,24,131,26],[131,32,131,33],[131,34,131,35],[131,36,131,37],[131,38,131,39],[132,11,132,12],[132,32,132,33],[132,34,132,35],[132,36,132,37],[132,38,132,39],[133,11,133,12],[133,32,133,33],[133,34,133,35],[133,36,133,37],[133,38,133,39],[134,11,134,12],[134,24,134,26],[134,32,134,33],[134,34,134,35],[134,36,134,37],[134,38,134,39],[135,11,135,12],[135,24,135,26],[135,32,135,33],[135,34,135,35],[135,36,135,37],[135,38,135,39],[136,11,136,12],[136,24,136,26],[136,32,136,33],[136,34,136,35],[136,36,136,37],[136,38,136,39],[137,11,137,12],[137,24,137,26],[137,32,137,33],[137,34,137,35],[137,36,137,37],[137,38,137,39],[138,11,138,12],[138,24,138,26],[138,32,138,33],[138,34,138,35],[138,36,138,37],[138,38,138,39],[139,11,139,12],[139,24,139,26],[139,32,139,33],[139,34,139,35],[139,36,139,37],[139,38,139,39],[140,11,140,12],[140,24,140,26],[140,32,140,33],[140,34,140,35],[140,36,140,37],[140,38,140,39],[141,11,141,12],[141,24,141,26],[141,32,141,33],[141,34,141,35],[141,36,141,37],[141,38,141,39],[142,11,142,12],[142,24,142,26],[142,32,142,33],[142,34,142,35],[142,36,142,37],[142,38,142,39],[143,11,143,12],[143,24,143,26],[143,32,143,33],[143,34,143,35],[143,36,143,37],[143,38,143,39],[144,11,144,12],[144,24,144,26],[144,32,144,33],[144,34,144,35],[144,36,144,37],[144,38,144,39],[145,11,145,12],[145,24,145,26],[145,32,145,33],[145,34,145,35],[145,36,145,37],[145,38,145,39],[146,11,146,12],[146,24,146,26],[146,32,146,33],[146,34,146,35],[146,36,146,37],[146,38,146,39],[147,11,147,12],[147,24,147,26],[147,32,147,33],[147,34,147,35],[147,36,147,37],[147,38,147,39],[148,11,148,12],[148,24,148,26],[148,32,148,33],[148,34,148,35],[148,36,148,37],[148,38,148,39],[149,11,149,12],[149,24,149,26],[149,32,149,33],[149,34,149,35],[149,36,149,37],[149,38,149,39],[150,11,150,12],[150,24,150,26],[150,32,150,33],[150,34,150,35],[150,36,150,37],[150,38,150,39],[151,3,151,4],[151,5,151,6],[151,9,151,10],[151,11,151,12],[151,32,151,33],[151,34,151,35],[151,36,151,37],[151,38,151,39],[152,3,152,4],[152,5,152,6],[152,9,152,10],[152,11,152,12],[152,32,152,33],[152,34,152,35],[152,36,152,37],[152,38,152,39],[153,3,153,4],[153,5,153,6],[153,9,153,10],[153,11,153,12],[153,32,153,33],[153,34,153,35],[153,36,153,37],[153,38,153,39],[154,3,154,4],[154,5,154,6],[154,9,154,10],[154,11,154,12],[154,32,154,33],[154,34,154,35],[154,36,154,37],[154,38,154,39],[155,3,155,4],[155,5,155,6],[155,9,155,10],[155,11,155,12],[156,3,156,4],[156,5,156,6],[156,9,156,10],[156,11,156,12],[157,3,157,4],[157,5,157,6],[157,9,157,10],[157,11,157,12],[158,3,158,4],[158,5,158,6],[158,9,158,10],[158,11,158,12],[159,3,159,4],[159,5,159,6],[159,9,159,10],[159,11,159,12],[160,3,160,4],[160,5,160,6],[160,9,160,10],[160,11,160,12],[161,3,161,4],[161,5,161,6],[161,9,161,10],[161,11,161,12],[162,11,162,12],[162,24,162,26],[163,11,163,12],[163,24,163,26],[164,11,164,12],[164,24,164,26],[164,34,164,35],[164,36,164,37],[164,38,164,39],[165,11,165,12],[165,24,165,26],[165,34,165,35],[166,11,166,12],[166,24,166,26],[167,11,167,12],[167,24,167,26],[167,34,167,35],[167,36,167,37],[168,11,168,12],[168,24,168,26],[169,11,169,12],[169,24,169,26],[169,36,169,39],[169,50,169,53],[170,11,170,12],[170,24,170,26],[171,11,171,12],[172,11,172,12],[173,11,173,12],[174,11,174,12],[175,11,175,12],[176,11,176,12],[179,9,179,12],[184,9,184,12],[185,9,185,10],[185,11,185,12],[197,16,197,18],[198,16,198,18],[228,23,228,26],[233,9,233,12],[237,36,237,39]],"merged_total":1666,"flags":["merged_cut"]}
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":13},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":13},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
["EXHIBIT \"G\"",{"$nulls":11},"Page 1.a","EXHIBIT \"G\"",{"$nulls":11},"Page 1.b",null,"EXHIBIT \"G\"",{"$nulls":11},"Page 1.c","EXHIBIT \"G\"",{"$nulls":11},"Page 1.d"]
[{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"}]
["PURPOSE OF BOND ISSUE:",{"$nulls":12},"PURPOSE OF BOND ISSUE:",{"$nulls":13},"PURPOSE OF BOND ISSUE:",{"$nulls":12},"PURPOSE OF BOND ISSUE:"]
[{"$nulls":11},"Bonds",{"$nulls":13},"Bonds",{"$nulls":12},"Bonds",{"$nulls":12},"Bonds"]
["Date  of Issue",{"$nulls":10},"1987-07-01",null,"Date  of Issue",{"$nulls":11},"1987-07-01",null,"Date  of Issue",{"$nulls":10},"1987-07-01",null,"Date  of Issue",{"$nulls":10},"1987-07-01"]
["Date of Sale By Delivery",{"$nulls":10},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":11},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":10},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":10},"1987-07-01"]
["HOW AND WHEN BONDS MATURE",{"$nulls":12},"HOW AND WHEN BONDS MATURE",{"$nulls":13},"HOW AND WHEN BONDS MATURE",{"$nulls":12},"HOW AND WHEN BONDS MATURE"]
["Uniform Maturities:",{"$nulls":12},"Uniform Maturities:",{"$nulls":13},"Uniform Maturities:",{"$nulls":12},"Uniform Maturities:"]
["Date Maturing Begins",{"$nulls":10},"1991-07-01",null,"Date Maturing Begins",{"$nulls":11},"1991-07-01",null,"Date Maturing Begins",{"$nulls":10},"1991-07-01",null,"Date Maturing Begins",{"$nulls":10},"1991-07-01"]
["Amount of Each Uniform Maturity",{"$nulls":10},0,null,"Amount of Each Uniform Maturity",{"$nulls":11},0,null,"Amount of Each Uniform Maturity",{"$nulls":10},0,null,"Amount of Each Uniform Maturity",{"$nulls":10},0]
["Final Maturity Otherwise",{"$nulls":12},"Final Maturity Otherwise",{"$nulls":13},"Final Maturity Otherwise",{"$nulls":12},"Final Maturity Otherwise"]
["Date of Final Maturity",{"$nulls":10},"2017-07-01",null,"Date of Final Maturity",{"$nulls":11},"2017-07-01",null,"Date of Final Maturity",{"$nulls":10},"2017-07-01",null,"Date of Final Maturity",{"$nulls":10},"2017-07-01"]
["Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":11},0,null,"Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":10},0]
["AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":11},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0]
["Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":11},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0]
["Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":12},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":13},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":12},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:"]
["Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"L16-L17","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":11},{"$f":"Z16-Z17","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"AM16-AM17","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"AZ16-AZ17","v":0}]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":11},1,null,"Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":10},1]
["Normal Annual Accrual",{"$nulls":10},{"$f":"L19/L20","v":0},null,"Normal Annual Accrual",{"$nulls":11},{"$f":"Z19/Z20","v":0},null,"Normal Annual Accrual",{"$nulls":10},{"$f":"AM19/AM20","v":0},null,"Normal Annual Accrual",{"$nulls":10},{"$f":"AZ19/AZ20","v":0}]
["Tax Years Run",{"$nulls":10},1,null,"Tax Years Run",{"$nulls":11},1,null,"Tax Years Run",{"$nulls":10},1,null,"Tax Years Run",{"$nulls":10},1]
["Accrual Liability To Date",{"$nulls":10},{"$f":"L22*L21","v":0},null,"Accrual Liability To Date",{"$nulls":11},{"$f":"Z22*Z21","v":0},null,"Accrual Liability To Date",{"$nulls":10},{"$f":"AM22*AM21","v":0},null,"Accrual Liability To Date",{"$nulls":10},{"$f":"AZ22*AZ21","v":0}]
["Deductions From Total Accruals:",{"$nulls":12},"Deductions From Total Accruals:",{"$nulls":13},"Deductions From Total Accruals:",{"$nulls":12},"Deductions From Total Accruals:"]
[{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0]
[{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0]
["Matured Bonds Unpaid",{"$nulls":10},0,null,"Matured Bonds Unpaid",{"$nulls":11},0,null,"Matured Bonds Unpaid",{"$nulls":10},0,null,"Matured Bonds Unpaid",{"$nulls":10},0]
["Balance of Accrual Liability",{"$nulls":10},{"$f":"L23-L25-L26-L27","v":0},null,"Balance of Accrual Liability",{"$nulls":11},{"$f":"Z23-Z25-Z26-Z27","v":0},null,"Balance of Accrual Liability",{"$nulls":10},{"$f":"AM23-AM25-AM26-AM27","v":0},null,"Balance of Accrual Liability",{"$nulls":10},{"$f":"AZ23-AZ25-AZ26-AZ27","v":0}]
[{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":13},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
["Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",{"$nulls":3},"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount"]
["Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0.06,"d":"6.00%"},{"$f":"ROUNDDOWN((((YEAR(D33)-YEAR(D33)))*12),0)","v":0},{"$f":"(F33*((H33/12)*I33))","v":0},{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R33)-YEAR(R33)))*12),0)","v":0},{"$f":"(T33*((V33/12)*W33))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE33)-YEAR(AE33)))*12),0)","v":0},{"$f":"(AG33*((AI33/12)*AJ33))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR33)-YEAR(AR33)))*12),0)","v":0},{"$f":"(AT33*((AV33/12)*AW33))","v":0}]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D33+365)/4)=(ROUND(YEAR(D33+365)/4,0)),D33+366,D33+365)","v":"2008-07-01"},null,0,null,{"v":0.06,"d":"6.00%"},{"$f":"ROUNDDOWN((((YEAR(D34)-YEAR(D33)))*12),0)","v":12},{"$f":"(F34*((H34/12)*I34))","v":0},{"$nulls":3},"Bonds and Coupons",{"$nulls":3},{"$f":"IF((YEAR(R33+365)/4)=(ROUND(YEAR(R33+365)/4,0)),R33+366,R33+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R34)-YEAR(R33)))*12),0)","v":12},{"$f":"(T34*((V34/12)*W34))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AE33+365)/4)=(ROUND(YEAR(AE33+365)/4,0)),AE33+366,AE33+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE34)-YEAR(AE33)))*12),0)","v":12},{"$f":"(AG34*((AI34/12)*AJ34))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AR33+365)/4)=(ROUND(YEAR(AR33+365)/4,0)),AR33+366,AR33+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR34)-YEAR(AR33)))*12),0)","v":12},{"$f":"(AT34*((AV34/12)*AW34))","v":0}]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D34+365)/4)=(ROUND(YEAR(D34+365)/4,0)),D34+366,D34+365)","v":"2009-07-01"},null,0,null,{"v":0.06,"d":"6.00%"},{"$f":"ROUNDDOWN((((YEAR(D35)-YEAR(D34)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},{"$f":"IF((YEAR(R34+365)/4)=(ROUND(YEAR(R34+365)/4,0)),R34+366,R34+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R35)-YEAR(R34)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AE34+365)/4)=(ROUND(YEAR(AE34+365)/4,0)),AE34+366,AE34+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE35)-YEAR(AE34)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AR34+365)/4)=(ROUND(YEAR(AR34+365)/4,0)),AR34+366,AR34+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR35)-YEAR(AR34)))*12),0)","v":12},0]
["Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0.06,"d":"6.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":12},"Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":13},"Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":12},"Requirement for Interest Earnings After Last Tax-Levy Year:"]
["Terminal Interest To Accrue",{"$nulls":10},0,null,"Terminal Interest To Accrue",{"$nulls":11},0,null,"Terminal Interest To Accrue",{"$nulls":10},0,null,"Terminal Interest To Accrue",{"$nulls":10},0]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":11},1,null,"Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":10},1]
["Accrue Each Year",{"$nulls":10},{"$f":"L44/L45","v":0},null,"Accrue Each Year",{"$nulls":11},{"$f":"Z44/Z45","v":0},null,"Accrue Each Year",{"$nulls":10},{"$f":"AM44/AM45","v":0},null,"Accrue Each Year",{"$nulls":10},{"$f":"AZ44/AZ45","v":0}]
["Tax Years Run",{"$nulls":10},0,null,"Tax Years Run",{"$nulls":11},0,null,"Tax Years Run",{"$nulls":10},0,null,"Tax Years Run",{"$nulls":10},0]
["Total Accrual To Date",{"$nulls":10},{"$f":"L47*L46","v":0},null,"Total Accrual To Date",{"$nulls":11},{"$f":"Z47*Z46","v":0},null,"Total Accrual To Date",{"$nulls":10},{"$f":"AM47*AM46","v":0},null,"Total Accrual To Date",{"$nulls":10},{"$f":"AZ47*AZ46","v":0}]
[{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(J33:K42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":11},{"$f":"SUM(X33:Y42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(AK33:AL42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(AX33:AY42)","v":0}]
[{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"L49+L48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":11},{"$f":"Z49+Z48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"AM49+AM48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"AZ49+AZ48","v":0}]
["INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:",{"$nulls":13},"INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:"]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
[{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0]
[{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
[{"$f":"Coversheets!AX50","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":13},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":13},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
["EXHIBIT \"G\"",{"$nulls":11},"Page 1.e","EXHIBIT \"G\"",{"$nulls":11},"Page 1.f",null,"EXHIBIT \"G\"",{"$nulls":11},"Page 1.g","EXHIBIT \"G\"",{"$nulls":11},"Page 1.h"]
[{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"}]
["PURPOSE OF BOND ISSUE:",{"$nulls":12},"PURPOSE OF BOND ISSUE:",{"$nulls":13},"PURPOSE OF BOND ISSUE:",{"$nulls":12},"PURPOSE OF BOND ISSUE:"]
[{"$nulls":11},"Bonds",{"$nulls":13},"Bonds",{"$nulls":12},"Bonds",{"$nulls":12},"Bonds"]
["Date  of Issue",{"$nulls":10},"1987-07-01",null,"Date  of Issue",{"$nulls":11},"1987-07-01",null,"Date  of Issue",{"$nulls":10},"1987-07-01",null,"Date  of Issue",{"$nulls":10},"1987-07-01"]
["Date of Sale By Delivery",{"$nulls":10},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":11},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":10},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":10},"1987-07-01"]
["HOW AND WHEN BONDS MATURE",{"$nulls":12},"HOW AND WHEN BONDS MATURE",{"$nulls":13},"HOW AND WHEN BONDS MATURE",{"$nulls":12},"HOW AND WHEN BONDS MATURE"]
["Uniform Maturities:",{"$nulls":12},"Uniform Maturities:",{"$nulls":13},"Uniform Maturities:",{"$nulls":12},"Uniform Maturities:"]
["Date Maturing Begins",{"$nulls":10},"1991-07-01",null,"Date Maturing Begins",{"$nulls":11},"1991-07-01",null,"Date Maturing Begins",{"$nulls":10},"1991-07-01",null,"Date Maturing Begins",{"$nulls":10},"1991-07-01"]
["Amount of Each Uniform Maturity",{"$nulls":10},0,null,"Amount of Each Uniform Maturity",{"$nulls":11},0,null,"Amount of Each Uniform Maturity",{"$nulls":10},0,null,"Amount of Each Uniform Maturity",{"$nulls":10},0]
["Final Maturity Otherwise",{"$nulls":12},"Final Maturity Otherwise",{"$nulls":13},"Final Maturity Otherwise",{"$nulls":12},"Final Maturity Otherwise"]
["Date of Final Maturity",{"$nulls":10},"2017-07-01",null,"Date of Final Maturity",{"$nulls":11},"2017-07-01",null,"Date of Final Maturity",{"$nulls":10},"2017-07-01",null,"Date of Final Maturity",{"$nulls":10},"2017-07-01"]
["Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":11},0,null,"Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":10},0]
["AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":11},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0]
["Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":11},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0]
["Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":12},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":13},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":12},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation:"]
["Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"L76-L77","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":11},{"$f":"Z76-Z77","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"AM76-AM77","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"AZ76-AZ77","v":0}]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":11},1,null,"Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":10},1]
["Normal Annual Accrual",{"$nulls":10},{"$f":"L79/L80","v":0},null,"Normal Annual Accrual",{"$nulls":11},{"$f":"Z79/Z80","v":0},null,"Normal Annual Accrual",{"$nulls":10},{"$f":"AM79/AM80","v":0},null,"Normal Annual Accrual",{"$nulls":10},{"$f":"AZ79/AZ80","v":0}]
["Tax Years Run",{"$nulls":10},1,null,"Tax Years Run",{"$nulls":11},1,null,"Tax Years Run",{"$nulls":10},1,null,"Tax Years Run",{"$nulls":10},1]
["Accrual Liability To Date",{"$nulls":10},{"$f":"L82*L81","v":0},null,"Accrual Liability To Date",{"$nulls":11},{"$f":"Z82*Z81","v":0},null,"Accrual Liability To Date",{"$nulls":10},{"$f":"AM82*AM81","v":0},null,"Accrual Liability To Date",{"$nulls":10},{"$f":"AZ82*AZ81","v":0}]
["Deductions From Total Accruals:",{"$nulls":12},"Deductions From Total Accruals:",{"$nulls":13},"Deductions From Total Accruals:",{"$nulls":12},"Deductions From Total Accruals:"]
[{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0]
[{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0]
["Matured Bonds Unpaid",{"$nulls":10},0,null,"Matured Bonds Unpaid",{"$nulls":11},0,null,"Matured Bonds Unpaid",{"$nulls":10},0,null,"Matured Bonds Unpaid",{"$nulls":10},0]
["Balance of Accrual Liability",{"$nulls":10},{"$f":"L83-L85-L86-L87","v":0},null,"Balance of Accrual Liability",{"$nulls":11},{"$f":"Z83-Z85-Z86-Z87","v":0},null,"Balance of Accrual Liability",{"$nulls":10},{"$f":"AM83-AM85-AM86-AM87","v":0},null,"Balance of Accrual Liability",{"$nulls":10},{"$f":"AZ83-AZ85-AZ86-AZ87","v":0}]
[{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":13},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
["Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",{"$nulls":3},"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":3},"Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount"]
["Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D93)-YEAR(D93)))*12),0)","v":0},{"$f":"(F93*((H93/12)*I93))","v":0},{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R93)-YEAR(R93)))*12),0)","v":0},{"$f":"(T93*((V93/12)*W93))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE93)-YEAR(AE93)))*12),0)","v":0},{"$f":"(AG93*((AI93/12)*AJ93))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR93)-YEAR(AR93)))*12),0)","v":0},{"$f":"(AT93*((AV93/12)*AW93))","v":0}]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D93+365)/4)=(ROUND(YEAR(D93+365)/4,0)),D93+366,D93+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D94)-YEAR(D93)))*12),0)","v":12},{"$f":"(F94*((H94/12)*I94))","v":0},{"$nulls":3},"Bonds and Coupons",{"$nulls":3},{"$f":"IF((YEAR(R93+365)/4)=(ROUND(YEAR(R93+365)/4,0)),R93+366,R93+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R94)-YEAR(R93)))*12),0)","v":12},{"$f":"(T94*((V94/12)*W94))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AE93+365)/4)=(ROUND(YEAR(AE93+365)/4,0)),AE93+366,AE93+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE94)-YEAR(AE93)))*12),0)","v":12},{"$f":"(AG94*((AI94/12)*AJ94))","v":0},{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AR93+365)/4)=(ROUND(YEAR(AR93+365)/4,0)),AR93+366,AR93+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR94)-YEAR(AR93)))*12),0)","v":12},{"$f":"(AT94*((AV94/12)*AW94))","v":0}]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D94+365)/4)=(ROUND(YEAR(D94+365)/4,0)),D94+366,D94+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D95)-YEAR(D94)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},{"$f":"IF((YEAR(R94+365)/4)=(ROUND(YEAR(R94+365)/4,0)),R94+366,R94+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(R95)-YEAR(R94)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AE94+365)/4)=(ROUND(YEAR(AE94+365)/4,0)),AE94+366,AE94+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AE95)-YEAR(AE94)))*12),0)","v":12},0,{"$nulls":3},"Bonds and Coupons",null,null,{"$f":"IF((YEAR(AR94+365)/4)=(ROUND(YEAR(AR94+365)/4,0)),AR94+366,AR94+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(AR95)-YEAR(AR94)))*12),0)","v":12},0]
["Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",{"$nulls":3},"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":3},"Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":12},"Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":13},"Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":12},"Requirement for Interest Earnings After Last Tax-Levy Year:"]
["Terminal Interest To Accrue",{"$nulls":10},0,null,"Terminal Interest To Accrue",{"$nulls":11},0,null,"Terminal Interest To Accrue",{"$nulls":10},0,null,"Terminal Interest To Accrue",{"$nulls":10},0]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":11},1,null,"Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":10},1]
["Accrue Each Year",{"$nulls":10},{"$f":"L104/L105","v":0},null,"Accrue Each Year",{"$nulls":11},{"$f":"Z104/Z105","v":0},null,"Accrue Each Year",{"$nulls":10},{"$f":"AM104/AM105","v":0},null,"Accrue Each Year",{"$nulls":10},{"$f":"AZ104/AZ105","v":0}]
["Tax Years Run",{"$nulls":10},0,null,"Tax Years Run",{"$nulls":11},0,null,"Tax Years Run",{"$nulls":10},0,null,"Tax Years Run",{"$nulls":10},0]
["Total Accrual To Date",{"$nulls":10},{"$f":"L107*L106","v":0},null,"Total Accrual To Date",{"$nulls":11},{"$f":"Z107*Z106","v":0},null,"Total Accrual To Date",{"$nulls":10},{"$f":"AM107*AM106","v":0},null,"Total Accrual To Date",{"$nulls":10},{"$f":"AZ107*AZ106","v":0}]
[{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(J93:K102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":11},{"$f":"SUM(X93:Y102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(AK93:AL102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(AX93:AY102)","v":0}]
[{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"L109+L108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":11},{"$f":"Z109+Z108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"AM109+AM108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"AZ109+AZ108","v":0}]
["INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:",{"$nulls":13},"INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:"]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
[{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0]
[{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":11},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":11},0,null,"Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":11},0,null,"Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},0]
[{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"A121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":13},{"$f":"N121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"AB121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"A122","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":13},{"$f":"N122","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"AB122","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
["EXHIBIT \"G\"",{"$nulls":11},"Page 1.i","EXHIBIT \"G\"",{"$nulls":12},"Page 1.x","EXHIBIT \"G\"",{"$nulls":11},2,"EXHIBIT \"G\"",{"$nulls":12},"Page 2"]
[{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 2, Detail of Judgement Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 2, Detail of Judgement Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 2, Detail of Judgement Indebtedness as of June 30, \"&Help!C31+1&\" - Not Affecting Homesteads (New) (Continued)\"","v":"Schedule 2, Detail of Judgement Indebtedness as of June 30, 2012 - Not Affecting Homesteads (New) (Continued)"}]
["PURPOSE OF BOND ISSUE:",{"$nulls":12},"PURPOSE OF BOND ISSUE:",{"$nulls":10},"Total All",null,null,"Judgements For Indebtedness Originally Incurred After 1 - 8 - 37 (New)"]
[{"$nulls":11},"Bonds",{"$nulls":12},"Bonds",null,null,"IN FAVOR OF",{"$nulls":24},"TOTAL"]
["Date  of Issue",{"$nulls":10},"1987-07-01",null,"Date of Issue",{"$nulls":13},"BY WHOM OWNED",{"$nulls":24},"ALL"]
["Date of Sale By Delivery",{"$nulls":10},"1987-07-01",null,"Date of Sale By Delivery",{"$nulls":13},"PURPOSE OF JUDGEMENT",{"$nulls":24},"JUDGEMENTS"]
["HOW AND WHEN BONDS MATURE",{"$nulls":12},"HOW AND WHEN BONDS MATURE:",{"$nulls":13},"Case Number"]
["Uniform Maturities:",{"$nulls":12},"Uniform Maturities:",{"$nulls":13},"NAME OF COURT"]
["Date Maturing Begins",{"$nulls":10},"1991-07-01",null,"Date Maturing Begins",{"$nulls":13},"Date of Judgement"]
["Amount of Each Uniform Maturity",{"$nulls":10},0,null,"Amount of Each Uniform Maturity",{"$nulls":10},{"$f":"L132+L72+Z72+AM72+AZ72+AZ12+AM12+Z12+L12","v":0},null,null,"Principal Amount of Judgement",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Final Maturity Otherwise",{"$nulls":12},"Final Maturity Otherwise:",{"$nulls":13},"Tax Levies Made"]
["Date of Final Maturity",{"$nulls":10},"2017-07-01",null,"Date of Final Maturity",{"$nulls":13},{"$f":"\"Principal Amount Provided for to June 30, \"&Help!C31","v":"Principal Amount Provided for to June 30, 2011"},{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":10},{"$f":"L135+L75+Z75+AM75+AZ75+AZ15+AM15+Z15+L15","v":0},null,null,{"$f":"\"Principal Amount Provided for In \"&Help!C31&\"-\"&Help!C31+1","v":"Principal Amount Provided for In 2011-2012"},{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},0,null,"AMOUNT OF ORIGINAL ISSUE",{"$nulls":10},{"$f":"L136+L76+Z76+AM76+AZ76+AZ16+AM16+Z16+L16","v":0},null,null,"PRINCIPAL AMOUNT NOT PROVIDED FOR",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},0,null,"Cancelled, In Judgement Or Delayed For Final Levy Year",{"$nulls":10},{"$f":"L137+L77+Z77+AM77+AZ77+AZ17+AM17+Z17+L17","v":0},null,null,{"$f":"\" AMOUNT TO PROVIDE BY TAX LEVY FISCAL YEAR \"&Help!C31+1&\"-\"&Help!C31+2","v":" AMOUNT TO PROVIDE BY TAX LEVY FISCAL YEAR 2012-2013"}]
["Basis of Accruals Contemplated on Net Collections or Better in Anticipation:",{"$nulls":12},"Basis of Accruals Contemplated on Net Collections or Better in Anticipation",{"$nulls":13},"Principal 1/3",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"L136-L137","v":0},null,"Bond Issues Accruing By Tax Levy",{"$nulls":10},{"$f":"Y137+Y136","v":0},null,null,"Interest",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":13},"FOR ALL JUDGEMENTS REPORTED:"]
["Normal Annual Accrual",{"$nulls":10},{"$f":"L139/L140","v":0},null,"Normal Annual Accrual",{"$nulls":10},{"$f":"L141+L81+Z81+AM81+AZ81+AZ21+AM21+Z21+L21","v":0},null,null,"LEVIED FOR BUT UNPAID JUDGEMENT OBLIGATIONS"]
["Tax Years Run",{"$nulls":10},1,null,"Tax Years Run",{"$nulls":13},{"$f":"\"OUTSTANDING JUNE 30, \"&Help!C31&\":\"","v":"OUTSTANDING JUNE 30, 2011:"}]
["Accrual Liability To Date",{"$nulls":10},{"$f":"L142*L141","v":0},null,"Accrual Liability To Date",{"$nulls":10},{"$f":"L143+L83+Z83+AM83+AZ83+AZ23+AM23+Z23+L23","v":0},null,null,"Principal",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Deductions From Total Accruals:",{"$nulls":12},"Deductions From Total Accruals:",{"$nulls":13},"Interest",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C31","v":"Bonds Paid Prior To 6-30-2011"},{"$nulls":10},{"$f":"L145+L85+Z85+AM85+AZ85+AZ25+AM25+Z25+L25","v":0},null,null,"JUDGEMENT OBLIGATIONS SINCE LEVIED FOR:"]
[{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C31&\"-\"&Help!C31+1","v":"Bonds Paid During 2011-2012"},{"$nulls":10},{"$f":"L146+L86+Z86+AM86+AZ86+AZ26+AM26+Z26+L26","v":0},null,null,"Principal",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Matured Bonds Unpaid",{"$nulls":10},0,null,"Matured Bonds Unpaid",{"$nulls":10},{"$f":"L147+L87+Z87+AM87+AZ87+AZ27+AM27+Z27+L27","v":0},null,null,"Interest",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Balance of Accrual Liability",{"$nulls":10},{"$f":"L143-L145-L146-L147","v":0},null,"Balance of Accrual Liability",{"$nulls":10},{"$f":"Y143-Y145-Y146-Y147","v":0},null,null,"JUDGEMENT OBLIGATIONS SINCE PAID:"]
[{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C31+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2012:"},{"$nulls":13},"Principal",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},{"$f":"L150+L90+Z90+AM90+AZ90+AZ30+AM30+Z30+L30","v":0},null,null,"Interest",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},{"$f":"L151+L91+Z91+AM91+AZ91+AZ31+AM31+Z31+L31","v":0},null,null,"LEVIED BUT UNPAID JUDGEMENT OBLIGATIONS"]
["Coupon Computation:",null,null,"Coupon Date",null,"Unmatured Amount",null,{"$f":"\"% Int.\"","v":"% Int."},"Months","Interest Amount",{"$nulls":17},{"$f":"\"OUTSTANDING JUNE 30, \"&Help!C31+1&\":\"","v":"OUTSTANDING JUNE 30, 2012:"}]
["Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D153)-YEAR(D153)))*12),0)","v":0},{"$f":"(F153*((H153/12)*I153))","v":0},{"$nulls":17},"Principal",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D153+365)/4)=(ROUND(YEAR(D153+365)/4,0)),D153+366,D153+365)","v":"2008-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D154)-YEAR(D153)))*12),0)","v":12},{"$f":"(F154*((H154/12)*I154))","v":0},{"$nulls":17},"Interest",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bonds and Coupons",null,null,{"$f":"IF((YEAR(D154+365)/4)=(ROUND(YEAR(D154+365)/4,0)),D154+366,D154+365)","v":"2009-07-01"},null,0,null,{"v":0,"d":"0.00%"},{"$f":"ROUNDDOWN((((YEAR(D155)-YEAR(D154)))*12),0)","v":12},0,{"$nulls":17},"Total",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bonds and Coupons",null,null,"2010-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2011-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0]
["Bonds and Coupons",null,null,"2012-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":17},{"$f":"\"Schedule 3, Prepaid Judgements as of June 30, \"&Help!C31+1","v":"Schedule 3, Prepaid Judgements as of June 30, 2012"},{"$nulls":12},{"$f":"\"Schedule 3, Prepaid Judgements as of June 30, \"&Help!C31+1&\" (Continued)\"","v":"Schedule 3, Prepaid Judgements as of June 30, 2012 (Continued)"}]
["Bonds and Coupons",null,null,"2013-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":17},"Prepaid Judgements On Indebtedness Originating After January 8, 1937."]
["Bonds and Coupons",null,null,"2014-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":17},"NAME OF JUDGEMENT",{"$nulls":24},"TOTAL"]
["Bonds and Coupons",null,null,"2015-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":17},"CASE NUMBER",{"$nulls":24},"ALL PREPAID"]
["Bonds and Coupons",null,null,"2016-07-01",null,0,null,{"v":0,"d":"0.00%"},12,0,{"$nulls":17},"NAME OF COURT",{"$nulls":24},"JUDGEMENTS"]
["Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":12},"Requirement for Interest Earnings After Last Tax-Levy Year:",{"$nulls":13},"Principal Amount Of Judgement",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Terminal Interest To Accrue",{"$nulls":10},0,null,"Terminal Interest To Accrue",{"$nulls":10},{"$f":"L164+L104+Z104+AM104+AZ104+AZ44+AM44+Z44+L44","v":0},null,null,"Tax Levies Made"]
["Years to Run",{"$nulls":10},1,null,"Years to Run",{"$nulls":13},{"$f":"\"Unreimbursed Balance At June 30, \"&Help!C31","v":"Unreimbursed Balance At June 30, 2011"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Accrue Each Year",{"$nulls":10},{"$f":"L164/L165","v":0},null,"Accrue Each Year",{"$nulls":10},{"$f":"L166+L106+Z106+AM106+AZ106+AZ46+AM46+Z46+L46","v":0},null,null,{"$f":"\"Reimbursement By \"&Help!C31&\" Tax Levy\"","v":"Reimbursement By 2011 Tax Levy"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Tax Years Run",{"$nulls":10},0,null,"Tax Years Run",{"$nulls":13},"Annual Accrual On Prepaid Judgements",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Total Accrual To Date",{"$nulls":10},{"$f":"L167*L166","v":0},null,"Total Accrual To Date",{"$nulls":10},{"$f":"L168+L108+Z108+AM108+AZ108+AZ48+AM48+Z48+L48","v":0},null,null,"Stricken By Court Order",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"SUM(J153:K162)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C31+1&\"-\"&Help!C31+2","v":"Current Interest Earnings Through 2012-2013"},{"$nulls":10},{"$f":"L169+L109+Z109+AM109+AZ109+AZ49+AM49+Z49+L49","v":0},null,null,{"$f":"\"Asset Balance June 30, \"&Help!C31+1","v":"Asset Balance June 30, 2012"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"L169+L168","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C31+1&\"-\"&Help!C31+2","v":"Total Interest To Levy For 2012-2013"},{"$nulls":10},{"$f":"Y169+Y168","v":0},null,null,{"$f":"N180","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"AB170","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
["INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:"]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31&\":\"","v":"Interest Earned But Unpaid 6-30-2011:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},{"$f":"L173+L113+Z113+AM113+AZ113+AZ53+AM53+Z53+L53","v":0}]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},{"$f":"L174+L114+Z114+AM114+AZ114+AZ54+AM54+Z54+L54","v":0}]
[{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C31&\"-\"&Help!C31+1","v":"Interest Earnings 2011-2012"},{"$nulls":10},{"$f":"L175+L115+Z115+AM115+AZ115+AZ55+AM55+Z55+L55","v":0}]
[{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C31&\"-\"&Help!C31+1","v":"Coupons Paid Through 2011-2012"},{"$nulls":10},{"$f":"L176+L116+Z116+AM116+AZ116+AZ56+AM56+Z56+L56","v":0}]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C31+1&\":\"","v":"Interest Earned But Unpaid 6-30-2012:"}]
["Matured",{"$nulls":10},0,null,"Matured",{"$nulls":10},{"$f":"L178+L118+Z118+AM118+AZ118+AZ58+AM58+Z58+L58","v":0}]
["Unmatured",{"$nulls":10},0,null,"Unmatured",{"$nulls":10},{"$f":"L179+L119+Z119+AM119+AZ119+AZ59+AM59+Z59+L59","v":0}]
[{"$f":"Coversheets!AX50","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},{"$f":"A180","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$f":"A121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"A181","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":13},{"$f":"N181","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[{"$f":"A122","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"A182","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":13},{"$f":"N182","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
["EXHIBIT \"G\"",{"$nulls":11},"Page 3","EXHIBIT \"G\"",{"$nulls":12},"Page 4","EXHIBIT \"G\"",{"$nulls":11},"Page 5"]
["Schedule 4, Sinking Fund Cash Statement",{"$nulls":12},"Schedule 6, Estimate of Sinking Fund Needs",{"$nulls":13},"Schedule 10, Miscellaneous Revenue"]
["Revenue Receipts and Disbursements",{"$nulls":8},"SINKING FUND",{"$nulls":12},"SINKING FUND",{"$nulls":14},{"$f":"Help!C31&\"-\"&Help!C31+1&\" ACCOUNT\"","v":"2011-2012 ACCOUNT"}]
[{"$nulls":9},"Detail",null,"Extension",{"$nulls":10},"Computed By",null,"Provided By",null,null,"Source",{"$nulls":9},"ACTUALLY"]
[{"$f":"\"Cash on Hand June 30, \"&Help!C31","v":"Cash on Hand June 30, 2011"},{"$nulls":10},0,{"$nulls":10},"Governing Board",null,"Excise Board",{"$nulls":12},"COLLECTED"]
["Investments Since Liquidated",{"$nulls":8},0,{"$nulls":3},"Interest Earnings On Bonds",{"$nulls":8},0,null,{"$f":"W188","v":0},null,null,"1000 CHARGES FOR SERVICES:"]
[{"$nulls":13},"Accrual on Unmatured Bonds",{"$nulls":8},0,null,0,null,null,"1111 Fees",{"$nulls":9},0]
["COLLECTED AND APPORTIONED:",{"$nulls":12},"Annual Accrual on \"Prepaid\"Judgements",{"$nulls":8},0,null,0,null,null,"1112 Other -",{"$nulls":9},0]
[{"$f":"Help!C31-1&\" and Prior Ad Valorem Tax\"","v":"2010 and Prior Ad Valorem Tax"},{"$nulls":8},0,{"$nulls":3},"Annual Accrual on Unpaid Judgements",{"$nulls":8},0,null,0,null,null,"Total Charges For Services",{"$nulls":9},{"$f":"SUM(AL189:AN190)","v":0}]
[{"$f":"Help!C31&\" Ad Valorem Tax\"","v":"2011 Ad Valorem Tax"},{"$nulls":8},{"$f":"Y207","v":0},{"$nulls":3},"Interest on Unpaid Judgements",{"$nulls":8},0,null,0,null,null,"INTERGOVERNMENTAL REVENUES:"]
["Protest Tax Refunds",{"$nulls":8},0,{"$nulls":3},"Annual Accrual From Exhibit KK",{"$nulls":8},0,null,0,null,null,"2000 INTERGOVERNMENTAL REVENUES: - LOCAL SOURCES:"]
["Miscellaneous Receipts",{"$nulls":8},{"$f":"AL237","v":0},{"$nulls":3},"TOTAL SINKING FUND PROVISION",{"$nulls":8},{"$f":"SUM(W188:X189)","v":0},null,{"$f":"SUM(Y188:AA189)","v":0},null,null,"2111 Premium on Bonds Sold",{"$nulls":9},0]
["TOTAL RECEIPTS",{"$nulls":10},{"$f":"SUM(J191:K194)","v":0},{"$nulls":15},"2112 Proceeds From Sale of Original Bonds",{"$nulls":9},0]
["TOTAL RECEIPTS AND BALANCE",{"$nulls":10},{"$f":"L195+L187","v":0},{"$nulls":15},"2113 Payments In Lieu of Tax Revenue",{"$nulls":9},0]
["DISBURSEMENTS:",{"$nulls":12},{"$f":"\"Schedule 7, \"&Help!C31&\" Ad Valorem Tax Account - Sinking Funds\"","v":"Schedule 7, 2011 Ad Valorem Tax Account - Sinking Funds"},{"$nulls":13},"2114 Revaluation of Real Property Reimbursements",{"$nulls":9},0]
["Coupons Paid",{"$nulls":8},{"$f":"Y176","v":0},{"$nulls":4},"Gross Value",null,0,{"$nulls":10},"2115 Other -",{"$nulls":9},0]
["Interest Paid on Past-Due Coupons",{"$nulls":8},0,{"$nulls":4},"Net Value",null,0,{"$nulls":3},{"v":0,"d":"0.000"},null,"Mills",null,"Amount",null,null,"2116 Other -",{"$nulls":9},0]
["Bonds Paid",{"$nulls":8},{"$f":"Y146","v":0},{"$nulls":3},"Total Proceeds of Levy as Certified",{"$nulls":10},{"$f":"U199*Q199/1000","v":0},null,null,"Total - Local Sources",{"$nulls":9},{"$f":"SUM(AL194:AN199)","v":0}]
["Interest Paid on Past-Due Bonds",{"$nulls":8},0,{"$nulls":3},"Additions:",{"$nulls":10},0,null,null,"3000 INTERGOVERNMENTAL REVENUES - STATE SOURCES:"]
["Commission Paid to Fiscal Agency",{"$nulls":8},0,{"$nulls":3},"Deductions:",{"$nulls":10},0,null,null,"3111 County Sales Tax - OTC",{"$nulls":9},0]
["Judgements Paid",{"$nulls":8},0,{"$nulls":3},"Gross Balance Tax",{"$nulls":10},{"$f":"Y200+Y201-Y202","v":0},null,null,"3112 Other - OTC",{"$nulls":9},0]
["Interest Paid on Such Judgements",{"$nulls":8},0,{"$nulls":3},"Less Reserve for Delinquent Tax",{"$nulls":10},0,null,null,"Sub-Total  - OTC",{"$nulls":9},{"$f":"SUM(AL202:AN203)","v":0}]
["Investments Purchased",{"$nulls":8},0,{"$nulls":3},"Reserve for Protest Pending",{"$nulls":10},0,null,null,"3211 State Payments in Lieu of Tax Revenue",{"$nulls":9},0]
["Judgements Paid Under 62 O.S. 1981, § 435",{"$nulls":8},0,{"$nulls":3},"Balance Available Tax",{"$nulls":10},{"$f":"Y203-Y204-Y205","v":0},null,null,"3212 Homestead Exemption Reimbursement",{"$nulls":9},0]
["TOTAL DISBURSEMENTS",{"$nulls":10},{"$f":"SUM(J198:K206)","v":0},null,{"$f":"\"Deduct \"&Help!C31&\" Tax Apportioned\"","v":"Deduct 2011 Tax Apportioned"},{"$nulls":10},0,null,null,"3213 Additional Homestead Exemption Reimbursement",{"$nulls":9},0]
[{"$f":"\"CASH BALANCE ON HAND JUNE 30, \"&Help!C31+1","v":"CASH BALANCE ON HAND JUNE 30, 2012"},{"$nulls":10},{"$f":"L196-L207","v":0},null,{"$f":"\"Net Balance \"&Help!C31&\" Tax in Process of Collection or\"","v":"Net Balance 2011 Tax in Process of Collection or"},{"$nulls":10},{"$f":"IF(Y207-Y206<0,ABS( Y207-Y206),0)","v":0},null,null,"3214 State Grant",{"$nulls":9},0]
[{"$nulls":13},"Excess Collections",{"$nulls":10},{"$f":"IF(Y207-Y206>0, Y207-Y206,0)","v":0},null,null,"3215 Other -",{"$nulls":9},0]
[{"$nulls":27},"3216 Other -",{"$nulls":9},0]
[{"$nulls":27},"Total - State Sources",{"$nulls":9},{"$f":"SUM(AL204:AN210)","v":0}]
["Schedule 5, Sinking Fund Balance Sheet",{"$nulls":26},"4000 INTERGOVERNMENTAL REVENUES - FEDERAL SOURCES:"]
[{"$nulls":9},"SINKING FUND",{"$nulls":17},"4111 Flood Control",{"$nulls":9},0]
[{"$nulls":9},"Detail",null,"Extension",null,"Schedule 9, Sinking Fund Investments",{"$nulls":13},"4112 Federal Payments in Lieu of Tax Revenue",{"$nulls":9},0]
[{"$f":"\"Cash Balance on Hand June 30, \"&Help!C31+1","v":"Cash Balance on Hand June 30, 2012"},{"$nulls":10},{"$f":"L208","v":0},null,"INVESTED IN",null,"Investments",{"$nulls":3},"LIQUIDATIONS",{"$nulls":3},"Barred",null,"Investments",null,"4113 Bureau of Land Management",{"$nulls":9},0]
["Legal Investments Properly Maturing",{"$nulls":8},0,{"$nulls":5},"on Hand",null,"Since",null,"By Collections",null,"Amortized",null,"by",null,"on Hand",null,"4114 Other -",{"$nulls":9},0]
["Judgements Paid to Recover By Tax Levy",{"$nulls":8},0,{"$nulls":5},{"$f":"\"June 30, \"&Help!C31","v":"June 30, 2011"},null,"Purchased",null,"of Cost",null,"Premium",null,"Court Order",null,{"$f":"\"June 30, \"&Help!C31","v":"June 30, 2011"},null,"4115 Other -",{"$nulls":9},0]
["TOTAL LIQUID ASSETS  (In Extension Column)",{"$nulls":10},{"$f":"L215+J216+J217","v":0},{"$nulls":3},0,null,0,null,0,null,0,null,0,null,0,null,"Total - Federal Sources",{"$nulls":9},{"$f":"SUM(AL213:AN217)","v":0}]
["DEDUCT MATURED INDEBTEDNESS:",{"$nulls":14},0,null,0,null,0,null,0,null,0,null,0,null,"Grand Total Intergovernmental Revenues",{"$nulls":9},{"$f":"AL218+AL211+AL200","v":0}]
["a. Past-Due Coupons",{"$nulls":8},{"$f":"Y178","v":0},{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5000 MISCELLANEOUS REVENUE:"]
["b. Interest Accrued Thereon",{"$nulls":8},0,{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5111 Interest on Investments",{"$nulls":9},0]
["c. Past-Due Bonds",{"$nulls":8},{"$f":"Y30850","v":0},{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5112 Rental or Lease of County Property",{"$nulls":9},0]
["d. Interest Thereon After Last Coupon",{"$nulls":8},0,{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5113 Sale of County Property",{"$nulls":9},0]
["e. Fiscal Agency Commission on Above",{"$nulls":8},0,{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5114 Insurance Recoveries",{"$nulls":9},0]
["f. Judgements and Interest Levied for But Unpaid",{"$nulls":8},0,{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,"5115 Insurance Reimbursements",{"$nulls":9},0]
["TOTAL Items a. Through f. (To Extension Column)",{"$nulls":10},{"$f":"SUM(J220:K225)","v":0},{"$nulls":3},0,null,0,null,0,null,0,null,0,null,0,null,"5116 Utility Reimbursements",{"$nulls":9},0]
["BALANCE OF ASSETS SUBJECT TO ACCRUALS",{"$nulls":10},{"$f":"L218-L226","v":0},{"$nulls":3},0,null,0,null,0,null,0,null,0,null,0,null,"5117 Resale Property Fund Distribution",{"$nulls":9},0]
["DEDUCT ACCRUAL RESERVES IF ASSETS SUFFICIENT:",{"$nulls":12},"TOTAL INVESTMENTS",null,{"$f":"SUM(P218:Q227)","v":0},null,{"$f":"SUM(R218:S227)","v":0},null,{"$f":"SUM(T218:U227)","v":0},null,0,null,0,null,0,null,"5118 Accrued Interest on Bond Sales",{"$nulls":9},0]
["g. Earned Unmatured Interest",{"$nulls":8},{"$f":"Y179","v":0},{"$nulls":3},{"$f":"A234","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":3},"5119 Dividends on Insurance Policies",{"$nulls":9},0]
["h. Accrual on Final Coupons",{"$nulls":8},0,{"$nulls":17},"5120 Interest on Taxes",{"$nulls":9},0]
["i. Accrued on Unmatured Bonds",{"$nulls":8},{"$f":"Y148","v":0},{"$nulls":17},"5121 Other -",{"$nulls":9},0]
["TOTAL Items g. Through i. (To Extension Column)",{"$nulls":10},{"$f":"SUM(J229:K231)","v":0},{"$nulls":15},"5122 Other -",{"$nulls":9},0]
["EXCESS OF ASSETS OVER ACCRUAL RESERVES",{"$nulls":10},{"$f":"L227-L232","v":0},{"$nulls":15},"Total Miscellaneous Revenue",{"$nulls":9},{"$f":"SUM(AL221:AN232)","v":0}]
[{"$f":"A180","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":17},"6000 NON-REVENUE RECEIPTS:"]
[{"$nulls":27},"6111 Contributions From Other Funds",{"$nulls":9},0]
[]
[{"$nulls":27},"Grand Total Sinking Fund",{"$nulls":9},{"$f":"AL235+AL233+AL219+AL191","v":0}]
[{"$nulls":27},{"$f":"N229","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]

{"sheet":"Exhibit J","index":4,"n_rows":53,"n_cols":28,"rows_kept":53,"merged":[[0,0,0,12],[0,13,0,27],[1,0,1,12],[1,13,1,27],[4,7,4,8],[4,9,4,10],[4,11,4,12],[4,13,4,14],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22],[4,23,4,24],[4,25,4,27],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,27],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[6,23,6,24],[6,25,6,27],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[7,25,7,27],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,27],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,25,9,27],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[10,23,10,24],[10,25,10,27],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[11,23,11,24],[11,25,11,27],[12,7,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[12,23,12,24],[12,25,12,27],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,27],[14,7,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[14,23,14,24],[14,25,14,27],[15,7,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[15,23,15,24],[15,25,15,27],[16,7,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,27],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,22],[17,23,17,24],[17,25,17,27],[18,7,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[18,23,18,24],[18,25,18,27],[19,7,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,23,19,24],[19,25,19,27],[20,7,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[20,19,20,20],[20,21,20,22],[20,23,20,24],[20,25,20,27],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[21,23,21,24],[21,25,21,27],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,19,22,20],[22,21,22,22],[22,23,22,24],[22,25,22,27],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,23,23,24],[23,25,23,27],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[24,23,24,24],[24,25,24,27],[25,7,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,27],[26,7,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,27],[27,7,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,27],[28,7,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[28,19,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,27],[29,7,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[29,23,29,24],[29,25,29,27],[30,7,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[30,21,30,22],[30,23,30,24],[30,25,30,27],[31,7,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,27],[32,7,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,27],[33,7,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[33,23,33,24],[33,25,33,27],[34,7,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[34,19,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,27],[35,7,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,27],[36,7,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[36,19,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,27],[37,7,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,17,37,18],[37,19,37,20],[37,21,37,22],[37,23,37,24],[37,25,37,27],[38,7,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,27],[39,7,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,27],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[40,23,40,24],[40,25,40,27],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,27],[42,7,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[42,19,42,20],[42,21,42,22],[42,23,42,24],[42,25,42,27],[43,7,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,27],[44,7,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[44,23,44,24],[44,25,44,27],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,27],[46,7,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,27],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,27],[48,7,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[48,23,48,24],[48,25,48,27],[49,7,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,22],[49,23,49,24],[49,25,49,27],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[50,23,50,24],[50,25,50,27],[51,7,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[51,25,51,27],[52,10,52,12],[52,25,52,27]]}
[{"$f":"\"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C31&\", to JUNE 30, \"&Help!C31+1","v":"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"},{"$nulls":12},{"$f":"A1","v":"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2011, to JUNE 30, 2012"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"},{"$nulls":12},{"$f":"A2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
["EXHIBIT \"J\"",{"$nulls":11},"Page 1","EXHIBIT \"J\"",{"$nulls":13},1]
["Capital Project Fund Accounts:"]
[{"$nulls":7},"Fund",null,"Fund",null,"Fund",null,"Fund",null,"Fund",null,"Fund",null,"Fund",null,"Fund",null,"Fund"]
[{"$f":"\"Schedule 1, Current Balance Sheet - June 30, \"&Help!C31+1","v":"Schedule 1, Current Balance Sheet - June 30, 2012"},{"$nulls":6},{"$f":"Help!C31&\"-\"&Help!C31+1","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Total"]
["ASSETS:"]
[{"$f":"\"Cash Balance June 30, \"&Help!C31+1","v":"Cash Balance June 30, 2012"},{"$nulls":6},{"$f":"H34","v":0},null,{"$f":"J34","v":0},null,{"$f":"L34","v":0},null,{"$f":"N34","v":0},null,{"$f":"P34","v":0},null,{"$f":"R34","v":0},null,{"$f":"T34","v":0},null,{"$f":"V34","v":0},null,{"$f":"X34","v":0},null,{"$f":"SUM(H9:Y9)","v":0}]
["Investments",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H10:Y10)","v":0}]
["TOTAL ASSETS",{"$nulls":6},{"$f":"SUM(H9:I10)","v":0},null,{"$f":"SUM(J9:K10)","v":0},null,{"$f":"SUM(L9:M10)","v":0},null,{"$f":"SUM(N9:O10)","v":0},null,{"$f":"SUM(P9:Q10)","v":0},null,{"$f":"SUM(R9:S10)","v":0},null,{"$f":"SUM(T9:U10)","v":0},null,{"$f":"SUM(V9:W10)","v":0},null,{"$f":"SUM(X9:Y10)","v":0},null,{"$f":"SUM(Z9:AB10)","v":0}]
["LIABILITIES AND RESERVES:"]
["Warrants Outstanding",{"$nulls":6},{"$f":"H35","v":0},null,{"$f":"J35","v":0},null,{"$f":"L35","v":0},null,{"$f":"N35","v":0},null,{"$f":"P35","v":0},null,{"$f":"R35","v":0},null,{"$f":"T35","v":0},null,{"$f":"V35","v":0},null,{"$f":"X35","v":0},null,{"$f":"SUM(H13:Y13)","v":0}]
["Reserve for Interest on Warrants",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H14:Y14)","v":0}]
["Reserves From Schedule 8",{"$nulls":6},{"$f":"H37","v":0},null,{"$f":"J37","v":0},null,{"$f":"L37","v":0},null,{"$f":"N37","v":0},null,{"$f":"P37","v":0},null,{"$f":"R37","v":0},null,{"$f":"T37","v":0},null,{"$f":"V37","v":0},null,{"$f":"X37","v":0},null,{"$f":"SUM(H15:Y15)","v":0}]
["TOTAL LIABILITIES AND RESERVES",{"$nulls":6},{"$f":"SUM(H13:I15)","v":0},null,{"$f":"SUM(J13:K15)","v":0},null,{"$f":"SUM(L13:M15)","v":0},null,{"$f":"SUM(N13:O15)","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H16:Y16)","v":0}]
[{"$f":"\"CASH FUND BALANCE JUNE 30, \"&Help!C31+1","v":"CASH FUND BALANCE JUNE 30, 2012"},{"$nulls":6},{"$f":"H11-H16","v":0},null,{"$f":"J11-J16","v":0},null,{"$f":"L11-L16","v":0},null,{"$f":"N11-N16","v":0},null,{"$f":"P11-P16","v":0},null,{"$f":"R11-R16","v":0},null,{"$f":"T11-T16","v":0},null,{"$f":"V11-V16","v":0},null,{"$f":"X11-X16","v":0},null,{"$f":"SUM(H17:Y17)","v":0}]
["TOTAL LIABILITIES, RESERVES AND CASH FUND BALANCE",{"$nulls":6},{"$f":"H16+H17","v":0},null,{"$f":"J16+J17","v":0},null,{"$f":"L16+L17","v":0},null,{"$f":"N16+N17","v":0},null,{"$f":"P16+P17","v":0},null,{"$f":"R16+R17","v":0},null,{"$f":"T16+T17","v":0},null,{"$f":"V16+V17","v":0},null,{"$f":"X16+X17","v":0},null,{"$f":"Z16+Z17","v":0}]
[]
["Schedule 5, Expenditures Capital Project Fund Accounts of Current Year",{"$nulls":6},{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"TOTAL"]
[{"$f":"\"Cash Balance Reported to Excise Board 6-30-\"&Help!C31","v":"Cash Balance Reported to Excise Board 6-30-2011"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H22:Y22)","v":0}]
["Cash Fund Balance Transferred Out",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H23:Y23)","v":0}]
["Cash Fund Balance Transferred In",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Adjusted Cash Balance",{"$nulls":6},{"$f":"SUM(H22:I24)","v":0},null,{"$f":"SUM(J22:K24)","v":0},null,{"$f":"SUM(L22:M24)","v":0},null,{"$f":"SUM(N22:O24)","v":0},null,{"$f":"SUM(P22:Q24)","v":0},null,{"$f":"SUM(R22:S24)","v":0},null,{"$f":"SUM(T22:U24)","v":0},null,{"$f":"SUM(V22:W24)","v":0},null,{"$f":"SUM(X22:Y24)","v":0},null,0]
["Miscellaneous Revenue (Schedule 4)",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Cash Fund Balance Forward From Preceding Year",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Prior Expenditures Recovered",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["TOTAL RECEIPTS",{"$nulls":6},{"$f":"SUM(H26:I28)","v":0},null,{"$f":"SUM(J26:K28)","v":0},null,{"$f":"SUM(L26:M28)","v":0},null,{"$f":"SUM(N26:O28)","v":0},null,{"$f":"SUM(P26:Q28)","v":0},null,{"$f":"SUM(R26:S28)","v":0},null,{"$f":"SUM(T26:U28)","v":0},null,{"$f":"SUM(V26:W28)","v":0},null,{"$f":"SUM(X26:Y28)","v":0},null,0]
["TOTAL RECEIPTS AND BALANCE",{"$nulls":6},{"$f":"H29+H25","v":0},null,{"$f":"J29+J25","v":0},null,{"$f":"L29+L25","v":0},null,{"$f":"N29+N25","v":0},null,{"$f":"P29+P25","v":0},null,{"$f":"R29+R25","v":0},null,{"$f":"T29+T25","v":0},null,{"$f":"V29+V25","v":0},null,{"$f":"X29+X25","v":0},null,0]
["Warrants of Year in Caption",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Interest Paid Thereon",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["TOTAL DISBURSEMENTS",{"$nulls":6},{"$f":"SUM(H31:I32)","v":0},null,{"$f":"SUM(J31:K32)","v":0},null,{"$f":"SUM(L31:M32)","v":0},null,{"$f":"SUM(N31:O32)","v":0},null,{"$f":"SUM(P31:Q32)","v":0},null,{"$f":"SUM(R31:S32)","v":0},null,{"$f":"SUM(T31:U32)","v":0},null,{"$f":"SUM(V31:W32)","v":0},null,{"$f":"SUM(X31:Y32)","v":0},null,0]
[{"$f":"\"CASH BALANCE JUNE 30, \"&Help!C31+1","v":"CASH BALANCE JUNE 30, 2012"},{"$nulls":6},{"$f":"H30-H33","v":0},null,{"$f":"J30-J33","v":0},null,{"$f":"L30-L33","v":0},null,{"$f":"N30-N33","v":0},null,{"$f":"P30-P33","v":0},null,{"$f":"R30-R33","v":0},null,{"$f":"T30-T33","v":0},null,{"$f":"V30-V33","v":0},null,{"$f":"X30-X33","v":0},null,0]
["Reserve for Warrants Outstanding",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Reserve for Interest on Warrants",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Reserves From Schedule 8",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["TOTAL LIABILITIES AND RESERVE",{"$nulls":6},{"$f":"SUM(H35:I37)","v":0},null,{"$f":"SUM(J35:K37)","v":0},null,{"$f":"SUM(L35:M37)","v":0},null,{"$f":"SUM(N35:O37)","v":0},null,{"$f":"SUM(P35:Q37)","v":0},null,{"$f":"SUM(R35:S37)","v":0},null,{"$f":"SUM(T35:U37)","v":0},null,{"$f":"SUM(V35:W37)","v":0},null,{"$f":"SUM(X35:Y37)","v":0},null,0]
["DEFICIT: (Red Figure)",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["CASH FUND BALANCE FORWARD TO SUCCEEDING YEAR",{"$nulls":6},{"$f":"H34-H38-H39","v":0},null,{"$f":"J34-J38-J39","v":0},null,{"$f":"L34-L38-L39","v":0},null,{"$f":"N34-N38-N39","v":0},null,{"$f":"P34-P38-P39","v":0},null,{"$f":"R34-R38-R39","v":0},null,{"$f":"T34-T38-T39","v":0},null,{"$f":"V34-V38-V39","v":0},null,{"$f":"X34-X38-X39","v":0},null,0]
[]
["Schedule 6, Special Revenue Fund Warrant Accounts of Current Year",{"$nulls":6},{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"},null,{"$f":"$H$6","v":"2011-2012"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"TOTAL"]
[{"$f":"\"Warrants Outstanding 6-30-\"&Help!C31&\" of Year in Caption\"","v":"Warrants Outstanding 6-30-2011 of Year in Caption"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(H44:Y44)","v":0}]
["Warrants Registered During Year",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["TOTAL",{"$nulls":6},{"$f":"SUM(H44:I45)","v":0},null,{"$f":"SUM(J44:K45)","v":0},null,{"$f":"SUM(L44:M45)","v":0},null,{"$f":"SUM(N44:O45)","v":0},null,{"$f":"SUM(P44:Q45)","v":0},null,{"$f":"SUM(R44:S45)","v":0},null,{"$f":"SUM(T44:U45)","v":0},null,{"$f":"SUM(V44:W45)","v":0},null,{"$f":"SUM(X44:Y45)","v":0},null,0]
["Warrants Paid During Year",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Warrants Coverted to Bonds or Judgements",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Warrants Cancelled",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Warrants Estopped by Statute",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["TOTAL WARRANTS RETIRED",{"$nulls":6},{"$f":"SUM(H47:I50)","v":0},null,{"$f":"SUM(J47:K50)","v":0},null,{"$f":"SUM(L47:M50)","v":0},null,{"$f":"SUM(N47:O50)","v":0},null,{"$f":"SUM(P47:Q50)","v":0},null,{"$f":"SUM(R47:S50)","v":0},null,{"$f":"SUM(T47:U50)","v":0},null,{"$f":"SUM(V47:W50)","v":0},null,{"$f":"SUM(X47:Y50)","v":0},null,0]
[{"$f":"\"BALANCE WARRANTS OUTSTANDING JUNE 30, \"&Help!C31+1","v":"BALANCE WARRANTS OUTSTANDING JUNE 30, 2012"},{"$nulls":6},{"$f":"H46-H51","v":0},null,{"$f":"J46-J51","v":0},null,{"$f":"L46-L51","v":0},null,{"$f":"N46-N51","v":0},null,{"$f":"P46-P51","v":0},null,{"$f":"R46-R51","v":0},null,{"$f":"T46-T51","v":0},null,{"$f":"V46-V51","v":0},null,{"$f":"X46-X51","v":0},null,0]
[{"$f":"Coversheets!B51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},null,null,{"$f":"A53","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":11},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]

{"sheet":"Exhibit Y","index":5,"n_rows":119,"n_cols":15,"rows_kept":119,"merged":[[1,0,1,14],[2,0,2,14],[14,0,14,13],[16,0,16,13],[17,0,17,14],[18,0,18,13],[20,0,24,13],[34,12,34,14],[35,0,35,14],[36,0,36,14],[38,5,38,6],[38,7,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[39,5,39,6],[39,7,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,21,39,22],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,20,40,21],[41,5,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[42,5,42,6],[42,7,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[43,5,43,6],[43,7,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[44,5,44,6],[44,7,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[45,5,45,6],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,21,45,22],[46,5,46,6],[46,7,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,21,46,22],[47,5,47,6],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[48,5,48,6],[48,7,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[49,5,49,6],[49,7,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[50,5,50,6],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[51,5,51,6],[51,7,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[52,5,52,6],[52,7,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[53,5,53,6],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[55,0,55,14],[56,21,56,22],[58,0,58,14],[59,0,59,6],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[60,7,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[62,0,64,14],[83,0,83,14],[89,1,89,3],[89,8,89,12],[90,1,90,4],[90,8,90,12],[92,1,92,4],[92,8,92,12],[93,1,93,4],[93,8,93,12],[96,12,96,14],[100,0,100,14],[101,0,101,14],[102,0,102,14],[109,6,109,8],[110,6,110,8],[111,6,111,8],[112,6,112,8],[113,6,113,8],[114,6,114,8],[115,6,115,8],[116,6,116,8],[117,6,117,8],[118,6,118,8]]}
["Exhibit “Y”",{"$nulls":13},"Page 1"]
["CERTIFICATE OF EXCISE BOARD"]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
{"$rows_empty":9}
[{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C29","v":"STATE OF OKLAHOMA, COUNTY OF COUNTY NAME"}]
[]
["We, the members of the Excise Board of said County and State, do hereby certify that we have examined the foregoing estimates of proposed current expenses for the ensuing fiscal year as filed with the Emergency Medical Service Board, and those directly under, or in contractual relationship with, the Emergency Medical Service Board; we have ascertained from the Financial Statements submitted therewith the amount of Surplus Balances of Cash on Hand; we have considered the uncollected ad valorem taxes of the previous year or years; and we have ascertained that the probable Income estimated to be collected from all sources other than ad valorem taxation may reasonably be expected as a revenue for the ensuing fiscal year, and that the same does not exceed 90% of the actual collection from such sources for the previous fiscal year."]
[]
["In so doing, we have diligently performed the duties imposed upon the Excise Board by 68 O.S. 1991 Section 3007, (1) ascertaining that the financial statements, as to statistics therein contained reflect the true fiscal condition at the close of the fiscal year, or caused the same to be corrected so to show; (2) struck from the estimate of needs so submitted any items not authorized by law and reduced to the sum authorized by law any items restricted by statute as to the amount lawfully expendable therefore; (3) supplemented such estimate, after proper publication, by an estimate of needs prepared by this Excise Board to make provision for mandatory governmental functions where the estimate submitted wholly failed or was deemed inadequate to fulfill the mandate of the Constitutions or of the Legislature; (4) computed the total means available to each fund in the manner provided; and (5) then and only thereafter. ­ "]
[]
["Accordingly, we have and do hereby appropriate the Surplus Balances of Cash on Hand, and the Revenues and Levies hereinafter set forth for each Fund to the several and specific purposes named in such estimates, by each, to the intent and purpose that CONSTITUTIONAL GOVERNMENTAL FUNCTIONS shall be first assured and provided for, and subsequently to provide for Legislative Governmental Functions insofar as to the available Surpluses, Revenues and Levies will permit; and we have provided also that the Levies are in excess of the amount appropriated to needs after deducting the surplus cash balance on hand, and Estimated Revenues other than tax, by the percentage and amount or reserve for delinquent tax as hereinafter set forth, which we have determined in the manner provided by law."]
[]
[{"$f":"\"We further certify that we have examined the within statements of account and estimated needs or requirements of the Governing \"&\"Board of  \"&Help!C31&\" County, in relation to the Sinking Fund or Funds thereof, and after finding the same correct or having \"&\"caused the same to be corrected pursuant to 68 O. S. 1991 Section 3009, have approved the requirements therefor to fulfill the conditions of Section 26 \"&\"and 28 of Article 10, Oklahoma Constitution, and have made and certified a tax levy therefor to the extent of the excess of said total requirements\"&\" over the total of items 2, 3, 6, and 12 of Exhibit ''Y'' (Page 2) and any other legal deduction, including a reserve of \"&\"____% for delinquent taxes.\"","v":"We further certify that we have examined the within statements of account and estimated needs or requirements of the Governing Board of  2011 County, in relation to the Sinking Fund or Funds thereof, and after finding the same correct or having caused the same to be corrected pursuant to 68 O. S. 1991 Section 3009, have approved the requirements therefor to fulfill the conditions of Section 26 and 28 of Article 10, Oklahoma Constitution, and have made and certified a tax levy therefor to the extent of the excess of said total requirements over the total of items 2, 3, 6, and 12 of Exhibit ''Y'' (Page 2) and any other legal deduction, including a reserve of ____% for delinquent taxes."}]
{"$rows_empty":13}
[{"$f":"Coversheets!B51","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":11},{"$f":"NOW()","v":"2024-10-15T14:18:53.720"}]
["CERTIFICATE OF EXCISE BOARD"]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"ESTIMATE OF NEEDS FOR 2012-2013"}]
[{"$nulls":14},"Page 2"]
["EXHIBIT \"Y\""]
["County Excise Board's Appropriation",{"$nulls":10},"E.M.S",null,"Sinking Fund"]
["of Income and Revenue",{"$nulls":10},"Fund",null,"(Exc. Homesteads)"]
["Appropriation Approved & Provision Made",{"$nulls":10},0,null,0]
["Appropriation of Revenues",{"$nulls":10},0,null,0]
["Excess of Assets Over Liabilities",{"$nulls":10},0,null,0]
["Unclaimed Protest Tax Refunds",{"$nulls":10},0,null,0]
["Miscellaneous Estimated Revenues",{"$nulls":10},0,null,0]
["Est. Value of Surplus Tax in Process",{"$nulls":10},0,null,0]
["Sinking Fund Contributions",{"$nulls":10},0,null,0]
["Surplus Builing Fund Cash",{"$nulls":10},0,null,0]
[{"$f":"\"Total Other Than \"&Help!C31&\" Tax\"","v":"Total Other Than 2011 Tax"},{"$nulls":10},0,null,0]
["Balance Required",{"$nulls":10},{"$f":"L53-L52","v":0},null,{"$f":"N53-N52","v":0}]
["Add 10% for Delinquency",{"$nulls":10},{"$f":"ROUND(L53/11,2)","v":0},null,{"$f":"ROUND(N53/11,2)","v":0}]
[{"$f":"\"Total Required for \"&Help!C31&\" Tax\"","v":"Total Required for 2011 Tax"},{"$nulls":10},{"$f":"ROUND(N61*L54/1000,2)","v":0},null,{"$f":"ROUND(N61*N54/1000,2)","v":0}]
["Rate of Levy Required and Certified (in Mills)",{"$nulls":10},{"$f":"'Exhibit E'!EE100","v":{"v":0,"d":"0.00"}},null,{"$f":"'Exhibit G'!U199","v":{"v":0,"d":"0.00"}}]
[]
["We further certify that the net assessed valuation of the Property, subject to ad valorem taxes, after the amount of all Exemptions have been "]
[{"$f":"\"deducted in the said County as finally equalized and certified by the State Board of Equalization for the current year \"&Help!C31+1&\"-\"&Help!C31+2&\" is as follows:\"","v":"deducted in the said County as finally equalized and certified by the State Board of Equalization for the current year 2012-2013 is as follows:"}]
[]
["VALUATION AND LEVIES"]
["County",{"$nulls":6},"Real",null,"Personal",null,"Public Service",null,"Total"]
["Total Valuation,",{"$nulls":6},{"$f":"G113","v":0},null,{"$f":"G116","v":0},null,{"$f":"G117","v":0},null,{"$f":"G119","v":0}]
[]
["and that the assessed valuations herein certified have been used in computing the rates of mill levies and the proceeds thereof appropriated as aforesaid; and that having ascertained as aforesaid, the aggregate amount to be raised by ad valorem taxation, we thereupon made the levies therefor as provided by law as follows:"]
[]
[]
[]
["General Fund",{"$f":"F54","v":{"v":0,"d":"0.00"}},"Mills;","Building Fund",null,{"$f":"H54","v":{"v":0,"d":"0.00"}},"Mills;","Sinking Fund",null,{"$f":"N54","v":{"v":0,"d":"0.00"}},"Mills;","Sub-Total",null,{"$f":"B67+F67+J67","v":{"v":0,"d":"0.00"}},"Mills;"]
[]
[]
["Free Fair Budget Account (Levy Per Applicable Statute)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Free Fair Improvement Budget Account (Net Proceeds of 1.00 Mill)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Free Fair Additional Improvement Budget Account (Net Proceeds of 1.00 Mill)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Library Budget Account (Net Proceeds of 1/2 of 1.00 Mill)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Cooperative County/City-County Library Budget Account (1.00 to 4.00 Mills)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["County Cemetery (Prior To Aug. 15, 1933) Budget Account (Net Proceeds of 1/5 of 1.00 Mill)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Public Buildings Budget Account (Not To Exceed 5.00 Mills)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["County Health Fund (Not To Exceed 2.50 Mills)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Emergency Medical Service ( Not To Exceed 3.00 Mills)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Total County Levies",{"$nulls":12},{"$f":"SUM(N70:N78)+N67","v":{"v":0,"d":"0.00"}},"Mills;"]
["County Wide Levy For Schools (4.00 Mills)",{"$nulls":12},{"v":0,"d":"0.00"},"Mills;"]
["Total County Wide Levy",{"$nulls":12},{"$f":"N79+N80","v":{"v":0,"d":"0.00"}},"Mills;"]
[]
[]
["and we do hereby order the above levies to be certified forthwith by the Secretary of this Board to the County Assessor of said County, in order that the County "]
[{"$f":"\"Assessor may immediately extend said levies upon the Tax Rolls for the year \"&Help!C31+2&\" without regard to any protest that may be filed against\"","v":"Assessor may immediately extend said levies upon the Tax Rolls for the year 2013 without regard to any protest that may be filed against"}]
[" any levies, as required by 68 O. S. 1991, Section 2869"]
["Dated at ",null,", Oklahoma, this ____ day of ",{"$nulls":10},{"$f":"\", \"&Help!C31+2&\".\"","v":", 2013."}]
[]
[]
[]
[null,"Excise Board Member",{"$nulls":6},"Excise Board Chairman"]
[]
[]
[null,"Excise Board Member",{"$nulls":6},"Excise Board Secretary"]
[]
[]
[{"$f":"A35","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":11},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[]
[]
[]
[{"$f":"Help!C29&\" COUNTY, \"&Help!C32","v":"COUNTY NAME COUNTY, 99"}]
["STATISTICAL DATA"]
[{"$f":"\"FISCAL YEAR \"&Help!C31&\"-\"&Help!C31+1","v":"FISCAL YEAR 2011-2012"}]
[]
[]
[]
[]
[null,"Total Valuation"]
[]
[null,"Total Gross Valuation Real Property",{"$nulls":4},0]
[null,"Total Homestead Exemption",{"$nulls":4},0]
[]
[null,"Total Real Property",{"$nulls":4},{"$f":"G110-G111","v":0}]
[]
[]
[null,"Total Personal Property",{"$nulls":4},0]
[null,"Total Public Service Property",{"$nulls":4},0]
[]
[null,"Total Valuation of Property",{"$nulls":4},{"$f":"G113+G116+G117","v":0}]

{"sheet":"Exhibit Z","index":6,"n_rows":406,"n_cols":90,"rows_kept":406,"merged":[[0,1,0,44],[0,47,0,90],[1,1,1,44],[1,47,1,90],[2,1,2,44],[2,47,2,90],[3,1,3,44],[3,47,3,90],[5,1,5,38],[5,39,5,44],[5,85,5,90],[6,1,6,38],[6,39,6,44],[6,85,6,90],[7,1,7,20],[7,21,7,26],[7,27,7,32],[7,33,7,38],[7,39,7,44],[7,85,7,90],[8,1,8,20],[8,21,8,26],[8,27,8,32],[8,33,8,38],[8,39,8,44],[8,85,8,90],[9,1,9,20],[9,21,9,26],[9,27,9,32],[9,33,9,38],[9,39,9,44],[9,85,9,90],[10,1,10,20],[10,21,10,26],[10,27,10,32],[10,33,10,38],[10,39,10,44],[10,85,10,90],[11,1,11,20],[11,21,11,26],[11,27,11,32],[11,33,11,38],[11,39,11,44],[11,85,11,90],[12,1,12,20],[12,21,12,26],[12,27,12,32],[12,33,12,38],[12,39,12,44],[12,85,12,90],[13,1,13,20],[13,21,13,26],[13,27,13,32],[13,33,13,38],[13,39,13,44],[14,1,14,20],[14,21,14,26],[14,27,14,32],[14,33,14,38],[14,39,14,44],[14,73,14,78],[14,79,14,84],[14,85,14,90],[15,1,15,20],[15,21,15,26],[15,27,15,32],[15,33,15,38],[15,39,15,44],[15,73,15,78],[15,79,15,84],[15,85,15,90],[16,1,16,20],[16,21,16,26],[16,27,16,32],[16,33,16,38],[16,39,16,44],[16,73,16,78],[16,79,16,84],[16,85,16,90],[17,1,17,44],[17,47,17,90],[18,1,18,17],[18,18,18,23],[18,24,18,38],[18,39,18,44],[18,73,18,78],[18,79,18,84],[18,85,18,90],[19,1,19,17],[19,18,19,23],[19,24,19,38],[19,39,19,44],[19,73,19,78],[19,79,19,84],[19,85,19,90],[20,1,20,17],[20,18,20,23],[20,24,20,38],[20,39,20,44],[20,73,20,78],[20,79,20,84],[20,85,20,90],[21,1,21,17],[21,18,21,23],[21,24,21,38],[21,39,21,44],[21,47,29,89],[22,1,22,17],[22,18,22,23],[22,24,22,38],[22,39,22,44],[23,1,23,17],[23,18,23,23],[23,24,23,38],[23,39,23,44],[24,1,24,17],[24,18,24,23],[24,24,24,38],[24,39,24,44],[25,1,25,17],[25,18,25,23],[25,24,25,38],[25,39,25,44],[26,1,26,17],[26,18,26,23],[26,24,26,38],[26,39,26,44],[27,1,27,17],[27,18,27,23],[27,24,27,38],[27,39,27,44],[28,1,28,17],[28,18,28,23],[28,24,28,38],[28,39,28,44],[29,1,29,17],[29,18,29,23],[29,24,29,38],[29,39,29,44],[30,1,30,17],[30,18,30,23],[30,24,30,38],[30,39,30,44],[31,1,31,17],[31,18,31,23],[31,24,31,38],[31,39,31,44],[32,1,32,17],[32,18,32,23],[32,24,32,38],[32,39,32,44],[33,1,33,17],[33,18,33,23],[33,24,33,38],[33,39,33,44],[34,1,34,17],[34,18,34,23],[34,24,34,38],[34,39,34,44],[35,1,35,17],[35,18,35,23],[35,24,35,38],[35,39,35,44],[36,1,36,17],[36,18,36,23],[36,24,36,38],[36,39,36,44],[37,1,37,17],[37,18,37,23],[37,24,37,38],[37,39,37,44],[38,1,38,17],[38,18,38,23],[38,24,38,38],[38,39,38,44],[39,1,39,17],[39,18,39,23],[39,24,39,38],[39,39,39,44],[40,1,40,17],[40,18,40,23],[40,24,40,38],[40,39,40,44],[41,1,41,17],[41,18,41,23],[41,24,41,38],[41,39,41,44],[42,1,42,17],[42,18,42,23],[42,24,42,38],[42,39,42,44],[42,47,42,90],[43,1,43,17],[43,18,43,23],[43,24,43,38],[43,39,43,44],[43,47,43,90],[44,1,44,17],[44,18,44,23],[44,24,44,38],[44,39,44,44],[45,1,45,17],[45,18,45,23],[45,24,45,38],[45,39,45,44],[46,1,46,17],[46,18,46,23],[46,24,46,38],[46,39,46,44],[47,1,47,17],[47,18,47,23],[47,24,47,38],[47,39,47,44],[48,1,48,17],[48,18,48,23],[48,24,48,38],[48,39,48,44],[49,1,49,17],[49,18,49,23],[49,24,49,38],[49,39,49,44],[50,1,50,17],[50,18,50,23],[50,24,50,38],[50,39,50,44],[51,1,51,17],[51,18,51,23],[51,24,51,38],[51,39,51,44],[52,1,52,17],[52,18,52,23],[52,24,52,38],[52,39,52,44],[53,1,53,17],[53,18,53,23],[53,24,53,38],[53,39,53,44],[54,1,54,17],[54,18,54,23],[54,24,54,38],[54,39,54,44],[54,47,55,90],[55,1,55,17],[55,18,55,23],[55,24,55,38],[55,39,55,44],[56,1,56,17],[56,18,56,23],[56,24,56,38],[56,39,56,44],[57,1,57,17],[57,18,57,23],[57,24,57,38],[57,39,57,44],[58,36,58,44],[58,82,58,90],[61,1,61,44],[61,46,61,89],[62,1,62,44],[62,46,62,89],[64,33,64,44],[64,78,64,89],[65,1,65,29],[65,33,65,44],[65,46,65,74],[65,78,65,89],[66,1,66,22],[66,23,66,29],[66,33,66,38],[66,46,66,67],[66,68,66,74],[66,78,66,83],[66,84,66,89],[67,1,67,22],[67,23,67,29],[67,33,67,38],[67,39,67,44],[67,46,67,67],[67,68,67,74],[67,78,67,83],[67,84,67,89],[68,1,68,22],[68,23,68,29],[68,33,68,38],[68,39,68,44],[68,46,68,67],[68,68,68,74],[68,78,68,83],[68,84,68,89],[69,1,69,22],[69,23,69,29],[69,33,69,38],[69,39,69,44],[69,46,69,67],[69,68,69,74],[69,78,69,83],[69,84,69,89],[70,33,70,38],[70,39,70,44],[70,46,70,67],[70,78,70,83],[70,84,70,89],[71,33,71,38],[71,39,71,44],[71,46,71,67],[71,78,71,83],[71,84,71,89],[72,33,72,38],[72,39,72,44],[72,46,72,67],[72,78,72,83],[72,84,72,89],[73,33,73,38],[73,39,73,44],[73,46,73,67],[73,78,73,83],[73,84,73,89],[74,33,74,38],[74,39,74,44],[74,46,74,67],[74,78,74,83],[74,84,74,89],[75,33,75,38],[75,39,75,44],[75,46,75,67],[75,78,75,83],[75,84,75,89],[76,33,76,38],[76,39,76,44],[76,46,76,67],[77,33,77,38],[77,39,77,44],[77,46,77,67],[78,33,78,38],[78,39,78,44],[78,46,78,67],[79,33,79,38],[79,39,79,44],[79,46,79,67],[80,33,80,38],[80,39,80,44],[80,46,80,67],[81,33,81,38],[81,39,81,44],[81,46,81,67],[82,33,82,38],[82,39,82,44],[82,46,82,67],[83,33,83,38],[83,39,83,44],[83,46,83,67],[84,33,84,38],[84,39,84,44],[84,46,84,67],[85,33,85,38],[85,39,85,44],[85,46,85,67],[86,33,86,38],[86,39,86,44],[86,46,86,67],[87,33,87,38],[87,39,87,44],[87,46,87,67],[88,33,88,38],[88,39,88,44],[88,46,88,67],[89,33,89,38],[89,39,89,44],[89,46,89,67],[90,33,90,38],[90,39,90,44],[90,46,90,67],[91,33,91,38],[91,39,91,44],[91,46,91,67],[92,33,92,38],[92,39,92,44],[92,46,92,67],[93,33,93,38],[93,39,93,44],[93,46,93,67],[94,46,94,67],[95,33,95,38],[95,39,95,44],[95,46,95,67],[96,33,96,38],[96,39,96,44],[96,46,96,67],[97,33,97,38],[97,39,97,44],[97,46,97,67],[98,33,98,38],[98,39,98,44],[98,46,98,67],[99,33,99,38],[99,39,99,44],[99,46,99,67],[100,33,100,38],[100,39,100,44],[100,46,100,67],[101,46,101,67],[102,46,102,67],[103,33,103,38],[103,39,103,44],[103,46,103,67],[105,46,105,67],[106,46,106,67],[107,46,107,67],[108,46,108,67],[109,46,109,67],[110,46,110,67],[111,46,111,67],[112,46,112,67],[114,33,114,38],[114,39,114,44],[115,33,115,38],[115,39,115,44],[116,33,116,38],[116,39,116,44],[118,36,118,44],[118,81,118,89],[119,1,119,44],[120,1,120,44],[122,33,122,44],[123,1,123,29],[123,33,123,44],[124,1,124,22],[124,23,124,29],[124,33,124,38],[124,39,124,44],[125,1,125,22],[125,23,125,29],[126,1,126,22],[126,23,126,29],[127,1,127,22],[127,23,127,29],[128,1,128,22],[129,1,129,22],[130,1,130,22],[131,1,131,22],[132,1,132,22],[133,1,133,22],[134,1,134,22],[135,1,135,22],[136,1,136,22],[137,1,137,22],[138,1,138,22],[139,1,139,22],[140,1,140,22],[141,1,141,22],[142,1,142,22],[143,1,143,22],[144,1,144,22],[145,1,145,22],[146,1,146,22],[147,1,147,22],[148,1,148,22],[149,1,149,22],[150,1,150,22],[151,1,151,22],[152,1,152,22],[153,1,153,22],[154,1,154,22],[155,1,155,22],[156,1,156,22],[157,1,157,22],[158,1,158,22],[159,1,159,22],[160,1,160,22],[161,1,161,22],[162,1,162,22],[163,1,163,22],[164,1,164,22],[165,1,165,22],[166,1,166,22],[166,33,166,38],[166,39,166,44],[167,1,167,22],[167,33,167,38],[167,39,167,44],[168,1,168,22],[168,33,168,38],[168,39,168,44],[169,1,169,22],[169,33,169,38],[169,39,169,44],[170,1,170,22],[170,33,170,38],[170,39,170,44],[171,1,171,22],[171,33,171,38],[171,39,171,44],[172,1,172,22],[172,33,172,38],[172,39,172,44],[173,1,173,22],[173,33,173,38],[173,39,173,44],[174,1,174,22],[174,33,174,38],[174,39,174,44],[175,1,175,22],[175,33,175,38],[175,39,175,44],[176,36,176,44],[176,81,176,89],[177,1,177,44],[177,46,177,89],[178,1,178,44],[178,46,178,89],[180,33,180,44],[180,78,180,89],[181,1,181,29],[181,33,181,44],[181,46,181,74],[181,78,181,89],[182,1,182,22],[182,23,182,29],[182,33,182,38],[182,39,182,44],[182,46,182,67],[182,68,182,74],[182,78,182,83],[182,84,182,89],[183,1,183,22],[183,23,183,29],[183,33,183,38],[183,39,183,44],[183,46,183,67],[183,68,183,74],[183,78,183,83],[183,84,183,89],[184,1,184,22],[184,23,184,29],[184,33,184,38],[184,39,184,44],[184,46,184,67],[184,68,184,74],[184,78,184,83],[185,1,185,22],[185,23,185,29],[185,33,185,38],[185,39,185,44],[185,46,185,67],[185,68,185,74],[185,78,185,83],[185,84,185,89],[186,1,186,22],[186,46,186,67],[186,78,186,83],[186,84,186,89],[187,1,187,22],[187,46,187,67],[188,1,188,22],[188,46,188,67],[189,1,189,22],[189,33,189,38],[189,39,189,44],[189,46,189,67],[190,1,190,22],[190,33,190,38],[190,39,190,44],[190,46,190,67],[191,1,191,22],[191,46,191,67],[192,1,192,22],[192,46,192,67],[193,1,193,22],[193,46,193,67],[194,1,194,22],[194,46,194,67],[195,1,195,22],[195,46,195,67],[196,1,196,22],[196,46,196,67],[197,1,197,22],[197,46,197,67],[198,1,198,22],[198,46,198,67],[199,1,199,22],[199,46,199,67],[199,78,199,83],[199,84,199,89],[200,1,200,22],[200,46,200,67],[200,78,200,83],[200,84,200,89],[201,1,201,22],[201,46,201,67],[201,78,201,83],[201,84,201,89],[202,1,202,22],[202,46,202,67],[202,78,202,83],[203,1,203,22],[203,46,203,67],[204,1,204,22],[204,46,204,67],[205,1,205,22],[205,46,205,67],[206,1,206,22],[206,46,206,67],[207,1,207,22],[207,46,207,67],[208,1,208,22],[208,46,208,67],[209,1,209,22],[209,46,209,67],[210,1,210,22],[210,46,210,67],[211,1,211,22],[211,46,211,67],[212,1,212,22],[212,46,212,67],[213,1,213,22],[213,46,213,67],[214,1,214,22],[214,46,214,67],[215,1,215,22],[215,46,215,67],[216,1,216,22],[216,46,216,67],[217,1,217,22],[217,46,217,67],[217,78,217,83],[217,84,217,89],[218,1,218,22],[218,46,218,67],[218,78,218,83],[218,84,218,89],[219,1,219,22],[219,46,219,67],[219,78,219,83],[219,84,219,89],[220,1,220,22],[220,46,220,67],[220,78,220,83],[220,84,220,89],[221,1,221,22],[221,46,221,67],[221,78,221,83],[221,84,221,89],[222,1,222,22],[222,46,222,67],[222,78,222,83],[222,84,222,89],[223,1,223,22],[223,46,223,67],[223,84,223,89],[224,1,224,22],[224,46,224,67],[224,78,224,83],[224,84,224,89],[225,1,225,22],[225,46,225,67],[225,78,225,83],[225,84,225,89],[226,1,226,22],[226,78,226,83],[227,1,227,22],[228,1,228,22],[229,1,229,22],[229,46,229,67],[229,78,229,83],[229,84,229,89],[230,1,230,22],[230,46,230,67],[230,78,230,83],[231,1,231,22],[231,46,231,67],[232,1,232,22],[232,46,232,67],[232,78,232,83],[233,1,233,22],[233,33,233,38],[233,39,233,44],[233,46,233,67],[234,36,234,44],[234,81,234,89],[235,1,235,44],[235,46,235,89],[236,1,236,44],[236,46,236,89],[238,33,238,44],[238,78,238,89],[239,1,239,29],[239,33,239,44],[239,46,239,74],[239,78,239,89],[240,1,240,22],[240,23,240,29],[240,33,240,38],[240,46,240,67],[240,68,240,74],[240,78,240,83],[240,84,240,89],[241,1,241,22],[241,23,241,29],[241,33,241,38],[241,39,241,44],[242,1,242,22],[242,23,242,29],[242,33,242,38],[242,39,242,44],[242,46,242,67],[242,68,242,74],[242,78,242,83],[242,84,242,89],[243,1,243,22],[243,23,243,29],[243,33,243,38],[243,39,243,44],[243,46,243,67],[243,68,243,74],[243,78,243,83],[243,84,243,89],[244,1,244,22],[244,46,244,67],[245,1,245,22],[246,1,246,22],[246,46,246,67],[247,1,247,22],[247,46,247,67],[247,84,247,89],[248,1,248,22],[249,1,249,22],[250,1,250,22],[250,33,250,38],[250,39,250,44],[251,1,251,22],[251,46,251,67],[252,1,252,22],[252,46,252,67],[253,1,253,22],[253,33,253,38],[253,39,253,44],[253,46,253,67],[253,78,253,83],[253,84,253,89],[254,1,254,22],[254,33,254,38],[254,39,254,44],[254,46,254,67],[255,1,255,22],[255,33,255,38],[255,39,255,44],[255,46,255,67],[256,1,256,22],[256,33,256,38],[256,46,256,67],[257,1,257,22],[257,46,257,67],[258,1,258,22],[258,46,258,67],[259,1,259,22],[259,46,259,67],[260,1,260,22],[260,46,260,67],[261,1,261,22],[261,46,261,67],[262,1,262,22],[262,46,262,67],[263,1,263,22],[264,1,264,22],[265,1,265,22],[266,1,266,22],[267,1,267,22],[268,1,268,22],[269,1,269,22],[269,46,269,67],[270,1,270,22],[270,46,270,67],[271,1,271,22],[271,46,271,67],[272,1,272,22],[272,46,272,67],[273,1,273,22],[273,46,273,67],[274,1,274,22],[274,46,274,67],[275,1,275,22],[275,46,275,67],[276,1,276,22],[276,46,276,67],[277,1,277,22],[277,46,277,67],[278,1,278,22],[278,46,278,67],[279,1,279,22],[279,46,279,67],[280,1,280,22],[280,46,280,67],[281,1,281,22],[281,46,281,67],[282,1,282,22],[282,46,282,67],[283,1,283,22],[283,46,283,67],[284,1,284,22],[284,46,284,67],[285,1,285,22],[285,46,285,67],[286,1,286,22],[286,46,286,67],[289,46,289,67],[290,46,290,67],[291,46,291,67],[292,36,292,44],[292,81,292,89],[293,1,293,44],[293,46,293,89],[294,1,294,44],[294,46,294,89],[296,33,296,44],[296,78,296,89],[297,1,297,29],[297,33,297,44],[297,46,297,74],[298,1,298,22],[298,23,298,29],[298,33,298,38],[298,39,298,44],[298,46,298,67],[299,1,299,22],[299,23,299,29],[300,1,300,22],[300,23,300,29],[301,1,301,22],[301,23,301,29],[301,68,301,74],[301,78,301,83],[301,84,301,89],[302,1,302,22],[302,33,302,38],[302,39,302,44],[302,46,302,67],[303,1,303,22],[303,33,303,38],[303,39,303,44],[303,46,303,67],[304,1,304,22],[304,33,304,38],[304,39,304,44],[304,46,304,67],[305,1,305,22],[305,33,305,38],[305,39,305,44],[305,46,305,67],[305,78,305,83],[306,1,306,22],[306,33,306,38],[306,39,306,44],[306,46,306,67],[307,1,307,22],[307,46,307,67],[308,1,308,22],[308,46,308,67],[308,78,308,83],[308,84,308,89],[309,1,309,22],[309,46,309,67],[309,78,309,83],[309,84,309,89],[310,1,310,22],[310,46,310,67],[310,78,310,83],[310,84,310,89],[311,1,311,22],[311,46,311,67],[312,1,312,22],[312,46,312,67],[313,1,313,22],[313,46,313,67],[314,1,314,22],[314,46,314,67],[315,1,315,22],[315,46,315,67],[316,1,316,22],[316,46,316,67],[317,1,317,22],[317,46,317,67],[318,1,318,22],[318,46,318,67],[319,1,319,22],[319,46,319,67],[320,1,320,22],[320,46,320,67],[321,1,321,22],[321,46,321,67],[322,1,322,22],[322,46,322,67],[323,1,323,22],[323,46,323,67],[324,1,324,22],[324,46,324,67],[325,1,325,22],[325,46,325,67],[326,1,326,22],[326,46,326,67],[327,1,327,22],[327,46,327,67],[328,1,328,22],[328,46,328,67],[329,1,329,22],[329,46,329,67],[330,1,330,22],[330,46,330,67],[331,1,331,22],[331,46,331,67],[332,1,332,22],[332,46,332,67],[333,1,333,22],[333,46,333,67],[334,1,334,22],[334,46,334,67],[335,1,335,22],[335,46,335,67],[336,1,336,22],[336,46,336,67],[337,1,337,22],[337,46,337,67],[338,1,338,22],[338,46,338,67],[339,1,339,22],[339,46,339,67],[340,1,340,22],[340,46,340,67],[341,1,341,22],[341,46,341,67],[342,1,342,22],[342,46,342,67],[343,1,343,22],[343,46,343,67],[344,1,344,22],[344,33,344,38],[344,39,344,44],[344,46,344,67],[345,1,345,22],[345,33,345,38],[345,39,345,44],[345,46,345,67],[346,1,346,22],[346,33,346,38],[346,39,346,44],[346,46,346,67],[347,1,347,22],[347,46,347,67],[348,1,348,22],[348,46,348,67],[349,1,349,22],[349,36,349,44],[351,1,351,44],[352,1,352,44],[354,33,354,44],[357,1,357,22],[357,23,357,29],[358,1,358,22],[358,23,358,29],[359,1,359,22],[359,23,359,29],[360,1,360,22],[361,1,361,22],[362,1,362,22],[363,1,363,22],[364,1,364,22],[364,39,364,44],[365,1,365,22],[366,1,366,22],[367,1,367,22],[368,1,368,22],[369,1,369,22],[370,1,370,22],[371,1,371,22],[372,1,372,22],[373,1,373,22],[374,1,374,22],[375,1,375,22],[376,1,376,22],[377,1,377,22],[378,1,378,22],[379,1,379,22],[380,1,380,22],[381,1,381,22],[382,1,382,22],[383,1,383,22],[384,1,384,22],[385,1,385,22],[386,1,386,22],[387,1,387,22],[388,1,388,22],[389,1,389,22],[390,1,390,22],[391,1,391,22],[392,1,392,22],[393,1,393,22],[394,1,394,22],[395,1,395,22],[396,1,396,22],[397,1,397,22],[398,1,398,22]],"merged_total":1971,"flags":["merged_cut"]}
[null,{"$f":"\"EMERGENCY MEDICAL SERVICE BOARD PUBLICATION SHEET - \"&Help!C29&\" COUNTY, OKLAHOMA\"","v":"EMERGENCY MEDICAL SERVICE BOARD PUBLICATION SHEET - COUNTY NAME COUNTY, OKLAHOMA"},{"$nulls":45},{"$f":"B1","v":"EMERGENCY MEDICAL SERVICE BOARD PUBLICATION SHEET - COUNTY NAME COUNTY, OKLAHOMA"}]
[null,{"$f":"\"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, \"&Help!C31+1&\", AND ESTIMATE OF NEEDS\"","v":"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, 2012, AND ESTIMATE OF NEEDS"},{"$nulls":45},{"$f":"B2","v":"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, 2012, AND ESTIMATE OF NEEDS"}]
[null,{"$f":"\"FOR THE FISCAL YEAR ENDING JUNE 30, \"&Help!C31+2&\", OF THE EMERGENCY MEDICAL SERVICE BOARD OF\"","v":"FOR THE FISCAL YEAR ENDING JUNE 30, 2013, OF THE EMERGENCY MEDICAL SERVICE BOARD OF"},{"$nulls":45},{"$f":"B3","v":"FOR THE FISCAL YEAR ENDING JUNE 30, 2013, OF THE EMERGENCY MEDICAL SERVICE BOARD OF"}]
[null,{"$f":"Help!C29&\" COUNTY, OKLAHOMA\"","v":"COUNTY NAME COUNTY, OKLAHOMA"},{"$nulls":45},{"$f":"B4","v":"COUNTY NAME COUNTY, OKLAHOMA"}]
[null,"EXHIBIT \"Z\"",{"$nulls":42},"Page 1",null,null,"EXHIBIT \"Z\""]
[null,"STATEMENT OF FINANICAL CONDITION",{"$nulls":37},"E.M.S.",{"$nulls":7},"** If line 12 is less than line 16 after omitting \"h\" deduct the following",{"$nulls":37},"SINKING"]
[null,{"$f":"\"AS OF JUNE 30, \"&Help!C31+1","v":"AS OF JUNE 30, 2012"},{"$nulls":37},"Detail",{"$nulls":7},"each in turn from line 4, \"Total Liquid Assets\".",{"$nulls":37},"FUND"]
[null,"ASSETS:",{"$nulls":45},{"$f":"\"13d. j. Unmatured Coupons Due 4-1-\"&Help!C31+2","v":"13d. j. Unmatured Coupons Due 4-1-2013"},{"$nulls":37},0]
[null,{"$f":"\"Cash Balance June 30, \"&Help!C31+1","v":"Cash Balance June 30, 2012"},{"$nulls":37},{"$f":"'Exhibit E'!AQ16","v":0},{"$nulls":7},"14d. k. Unmatured Bonds So Due"]
[null,"Investments",{"$nulls":37},{"$f":"'Exhibit E'!GS113","v":0},{"$nulls":7},"15d. l. Whatever Remains is for Exhibit KK Line E.",{"$nulls":37},0]
[null,"TOTAL ASSETS",{"$nulls":37},{"$f":"SUM(AN9:AS10)","v":0},{"$nulls":7},"16d. Deficit as Shown on Sinking Fund Balance Sheet.",{"$nulls":37},0]
[null,"LIABILITIES AND RESERVES:",{"$nulls":45},"17d. Less Cash Requirements for Current Fiscal Year in Excess of Cash on Hand (From Line 15d Above)."]
[null,"Warrants Outstanding",{"$nulls":37},{"$f":"'Exhibit E'!EQ96","v":0},{"$nulls":7},"18d. Remaining Deficit is for Exhibit KK Line F.",{"$nulls":37},0]
[null,"Reserve for Interest on Warrants",{"$nulls":37},{"$f":"'Exhibit E'!AH31","v":0}]
[null,"Reserves From Schedule 8",{"$nulls":37},{"$f":"'Exhibit E'!BX161","v":0}]
[null,"TOTAL LIABILITIES AND RESERVES",{"$nulls":37},{"$f":"SUM(AN13:AS15)","v":0}]
[null,{"$f":"\"CASH FUND BALANCE (Deficit) JUNE 30, \"&Help!C31+1","v":"CASH FUND BALANCE (Deficit) JUNE 30, 2012"},{"$nulls":37},{"$f":"AN11-AN16","v":0}]
[null,{"$f":"\"ESTIMATED NEEDS FOR FISCAL YEAR ENDING JUNE 30, \"&Help!C31+1","v":"ESTIMATED NEEDS FOR FISCAL YEAR ENDING JUNE 30, 2012"},{"$nulls":45},"CERTIFICATE - GOVERNING BOARD"]
[null,"GENERAL FUND",{"$nulls":16},"GENERAL FUND",{"$nulls":5},"SINKING FUND BALANCE SHEET",{"$nulls":14},"SINKING FUND"]
[null,"Current Expense",{"$nulls":16},{"$f":"S22-S21","v":0},{"$nulls":5},{"$f":"\"1. Cash Balance on Hand June 30, \"&Help!C31+1","v":"1. Cash Balance on Hand June 30, 2012"},{"$nulls":14},{"$f":"'Exhibit G'!L215","v":0},{"$nulls":7},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C29&\", ss:\"","v":"STATE OF OKLAHOMA, COUNTY OF COUNTY NAME, ss:"}]
[null,"Reserve for Int. on Warrants & Revaluation",{"$nulls":16},{"$f":"'Exhibit E'!EQ80","v":0},{"$nulls":5},"2. Legal Investments Properly Maturing",{"$nulls":14},{"$f":"'Exhibit G'!J216","v":0}]
[null,"Total Required",{"$nulls":16},{"$f":"'Exhibit Y'!F42","v":0},{"$nulls":5},"3. Judgements Paid to Recover by Tax Levy",{"$nulls":14},{"$f":"'Exhibit G'!J217","v":0},{"$nulls":7},{"$f":"\"We, the undersigned Emergency Medical Service Board of \"&Help!C30&\" County Oklahoma, do hereby certify\"&\" that at a meeting\"&\" of the Emergency Medical Service Board of the said County, begun at the time provided by law for Counties and pursuant to the provisions of \"&\"68 O. S. Section 3002, the foregoing statement was prepared \"&\"and is a true and correct condition of the Financial Affairs of said \"&\"Emergency Medical Board as reflected by the record of the Clerk and Treasurer. We further certify that the forgoing estimate for current \"&\"expenses for the fiscal year beginning July 1, \"&Help!C31+1&\", and ending June 30, \"&Help!C31+2&\", as shown are reasonably necessary for the proper\"&\"conduct of the affairs of the said Emergency Medical Service Board, that the Estimated Income to be derived\"&\" from sources other than ad valorem taxation\"&\"does not exceed the lawfully authorized ration of the revenue\"&\" derived from the same sources during the preceding fiscal year.\"","v":"We, the undersigned Emergency Medical Service Board of County Name County Oklahoma, do hereby certify that at a meeting of the Emergency Medical Service Board of the said County, begun at the time provided by law for Counties and pursuant to the provisions of 68 O. S. Section 3002, the foregoing statement was prepared and is a true and correct condition of the Financial Affairs of said Emergency Medical Board as reflected by the record of the Clerk and Treasurer. We further certify that the forgoing estimate for current expenses for the fiscal year beginning July 1, 2012, and ending June 30, 2013, as shown are reasonably necessary for the properconduct of the affairs of the said Emergency Medical Service Board, that the Estimated Income to be derived from sources other than ad valorem taxationdoes not exceed the lawfully authorized ration of the revenue derived from the same sources during the preceding fiscal year."}]
[null,"FINANCED",{"$nulls":22},"4.        Total Liquid Assets",{"$nulls":14},{"$f":"SUM(AN20:AS22)","v":0}]
[null,"Cash Fund Balance",{"$nulls":16},{"$f":"'Exhibit E'!EQ84","v":0},{"$nulls":5},"Deduct Matured Indebtedness:"]
[null,"Estimated Miscellaneous Revenue",{"$nulls":16},{"$f":"'Exhibit E'!EQ70","v":0},{"$nulls":5},"5. a. Past-Due Coupons",{"$nulls":14},{"$f":"'Exhibit G'!J220","v":0}]
[null,"Total Deductions",{"$nulls":16},{"$f":"S24+S25","v":0},{"$nulls":5},"6. b. Interest Accrued Thereon",{"$nulls":14},{"$f":"'Exhibit G'!J221","v":0}]
[null,"Balance to Raise from Ad Valorem Tax",{"$nulls":16},{"$f":"S22-S26","v":0},{"$nulls":5},"7. c. Past-Due Bonds",{"$nulls":14},{"$f":"'Exhibit G'!J222","v":0}]
[null,"ESTIMATED MISCELLANEOUS REVENUE:",{"$nulls":22},"8. d. Interest Thereon After Last Coupon",{"$nulls":14},{"$f":"'Exhibit G'!J223","v":0}]
[null,"1000 Charges for Services",{"$nulls":16},{"$f":"'Exhibit E'!EF24","v":0},{"$nulls":5},"9. e. Fiscal Agency Commissions on Above",{"$nulls":14},{"$f":"'Exhibit G'!J224","v":0}]
[null,"2000 Local Sources of Revenue",{"$nulls":16},{"$f":"'Exhibit E'!EF36","v":0},{"$nulls":5},"10. f. Judgements and Int. Levied for/Unpaid",{"$nulls":14},{"$f":"'Exhibit G'!J225","v":0}]
[null,"3000 State Sources of Revenue",{"$nulls":16},{"$f":"'Exhibit E'!EF56","v":0},{"$nulls":5},"11.      Total Items a. Through f.",{"$nulls":14},{"$f":"SUM(AN25:AS30)","v":0}]
[null,"4000 Federal Sources of Revenue",{"$nulls":16},{"$f":"'Exhibit E'!CF86","v":0},{"$nulls":5},"12. Balance of Assets Subject to Accruals",{"$nulls":14},{"$f":"AN23-AN31","v":0}]
[null,"5000 Miscellaneous Revenue",{"$nulls":16},{"$f":"'Exhibit E'!CF111","v":0},{"$nulls":5},"Deduct Accrual Reserve If Assets Sufficient:",{"$nulls":23},"Chairman of Board",{"$nulls":15},"Member",{"$nulls":13},"Member"]
[null,"6111 Contributions from Other Funds",{"$nulls":16},{"$f":"'Exhibit E'!CF113","v":0},{"$nulls":5},"13. g. Earned Unmatured Interest",{"$nulls":14},{"$f":"'Exhibit G'!J229","v":0}]
[null,"Total Estimated Revenue",{"$nulls":16},{"$f":"SUM(S29:X34)","v":0},{"$nulls":5},"14. h. Accrual on Final Coupons",{"$nulls":14},{"$f":"'Exhibit G'!J230","v":0}]
[{"$nulls":24},"15. i. Accrued on Unmatured Bonds",{"$nulls":14},{"$f":"'Exhibit G'!J231","v":0}]
[{"$nulls":24},"16.       Total Items g. Through i.",{"$nulls":14},{"$f":"SUM(AN34:AS36)","v":0},{"$nulls":8},"Member",{"$nulls":15},"Member",{"$nulls":13},"Member"]
[{"$nulls":24},"17. Excess of Assets Over Accrual Reserves **",{"$nulls":14},{"$f":"AN32-AN37","v":0}]
[{"$nulls":24},{"$f":"\"SINKING FUND REQUIREMENTS FOR \"&Help!C31+1&\"-\"&Help!C31+2","v":"SINKING FUND REQUIREMENTS FOR 2012-2013"}]
[{"$nulls":24},"1. Interest Earnings on Bonds",{"$nulls":14},{"$f":"'Exhibit G'!Y188","v":0},{"$nulls":32},"Attest"]
[{"$nulls":24},"2. Accrual on Unmatured Bonds",{"$nulls":14},{"$f":"'Exhibit G'!Y189","v":0},{"$nulls":34},"County Clerk",{"$nulls":14},"Seal"]
[{"$nulls":24},"3. Annual Accrual on \"Prepaid\" Judgements",{"$nulls":14},{"$f":"'Exhibit G'!Y190","v":0}]
[{"$nulls":24},"4. Annual Accrual on \"Unpaid\" Judgements",{"$nulls":14},{"$f":"'Exhibit G'!Y191","v":0}]
[{"$nulls":24},"5. Interest on Unpaid Judgements",{"$nulls":14},{"$f":"'Exhibit G'!Y192","v":0}]
[{"$nulls":24},"6. Annual Accrual From Exhibit KK",{"$nulls":14},{"$f":"'Exhibit G'!Y193","v":0}]
[]
[]
[]
[]
[]
[{"$nulls":47},{"$f":"\"Subscribed and sworn to before me this 20 day of June, \"&Help!C31+1&\".\"","v":"Subscribed and sworn to before me this 20 day of June, 2012."}]
[]
[{"$nulls":67},"Notary Public"]
[{"$nulls":24},"Total Sinking Fund Requirements",{"$nulls":14},{"$f":"SUM(AN40:AS53)","v":0}]
[{"$nulls":24},"Deduct:",{"$nulls":22},"Required to be published in a legally-qualified newspaper printed in the County, or one issue published in a legally-qualified newspaper of general circulation in the County."]
[{"$nulls":24},"1. Exces of Assets Over Liabilities",{"$nulls":14},0]
[{"$nulls":24},"2. Surplus Building Fund Cash"]
[{"$nulls":24},"Balance to Raise By Tax Levy",{"$nulls":14},0]
[null,{"$f":"'Exhibit Y'!A35","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":34},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"},{"$nulls":10},{"$f":"B59","v":"S.A.&I. Form 268BR98 Entity: County Name EMS Board, 99"},{"$nulls":34},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
{"$rows_empty":293}
[null,{"$f":"B295","v":0}]
[null,"EXHIBIT \"Z\"",{"$nulls":42},"1k"]
[{"$nulls":33},"Governmental Budget Accounts"]
[{"$nulls":33},{"$f":"AH298","v":0}]
[null,"DEPARTMENTS OF GOVERNMENT",{"$nulls":31},"NEEDS AS",{"$nulls":5},"APPROVED BY"]
[null,"APPROPRIATED ACCOUNTS",{"$nulls":31},"REQUESTED BY",{"$nulls":5},"COUNTY"]
[{"$nulls":33},"GOVERNING",{"$nulls":5},"EXCISE BOARD"]
[{"$nulls":33},"BOARD"]
[null,"92 BUILDING MAINTENANCE ACCOUNT:"]
[null,"92a Personal Services",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92b Part Time Help",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92c Travel",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92d Maintenance and Operation",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92e Capital Outlay",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92f Intergovernmental",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92g Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92h Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92j Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"92 Total",{"$nulls":31},{"$f":"SUM(AH362:AM370)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"SUM(AN362:AS370)","v":{"$error":"#REF!"}}]
[null,93]
[null,"93a Personal Services",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93b Part Time Help",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93c Travel",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93d Maintenance and Operation",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93e Capital Outlay",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93f Intergovernmental",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93g Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93h Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"93 Total",{"$nulls":31},{"$f":"SUM(AH373:AM380)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"SUM(AN373:AS380)","v":{"$error":"#REF!"}}]
[null,94]
[null,"94a Personal Services",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94b Part Time Help",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94c Travel",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94d Maintenance and Operation",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94e Capital Outlay",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94f Intergovernmental",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94g Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94h Other -",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"94 Total",{"$nulls":31},{"$f":"SUM(AH383:AM390)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"SUM(AN383:AS390)","v":{"$error":"#REF!"}}]
[null,"98 OTHER USE:"]
[null,"98a Other Deductions",{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"98 Total",{"$nulls":31},{"$f":"SUM(AH392:AM393)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"SUM(AN393)","v":{"$error":"#REF!"}}]
[]
[null,"TOTAL GENERAL FUND ACCOUNT",{"$nulls":31},{"$f":"AH394+AH391+AH381+AH371+AH349+AH339+AH328+AH318+AH313+AH292+AH283+AH274+AH264+AH254+AH234+AH225+AH215+AH206+AH195+AH176+AH167+AH158+AH146+AH137+AH118+AH109+AH100+AH89+AH79+CA79+CA89+CA98+CA108+CA118+CA140+CA149+CA158+CA167+CA176+CA196+CA205+CA215+CA225+CA234+CA254+CA264+CA274+CA283+CA292+CA311+CA321+CA331+CA340+CA350","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"AN394+AN391+AN381+AN371+AN349+AN339+AN328+AN318+AN313+AN292+AN283+AN274+AN264+AN254+AN234+AN225+AN215+AN206+AN195+AN176+AN167+AN158+AN146+AN137+AN118+AN109+AN100+AN89+AN79+CG79+CG89+CG98+CG108+CG118+CG140+CG149+CG158+CG167+CG176+CG196+CG205+CG215+CG225+CG234+CG254+CG264+CG274+CG283+CG292+CG311+CG321+CG331+CG340+CG350","v":{"$error":"#REF!"}}]
[null,"SUBJECT TO WARRANT ISSUE:"]
[null,"99 Provision for Interest on Warrants",{"$nulls":29},0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"GRAND TOTAL GENERAL FUND",{"$nulls":31},{"$f":"AH396+AH398","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"AN396+AN398","v":{"$error":"#REF!"}}]
[null,{"$f":"B350","v":0},{"$nulls":29},0,{"$nulls":4},{"$f":"Coversheets!$BI$50","v":"2024-10-15T14:18:53.720"}]
[{"$nulls":31},0]
[{"$nulls":31},0]
[{"$nulls":31},0]
[{"$nulls":31},0]
[{"$nulls":31},0]
[{"$nulls":31},0]