{"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":37,"n_cols":5,"rows_kept":37,"merged":[[6,1,6,11],[7,1,7,11],[8,1,8,11],[9,1,9,11],[10,1,19,11],[23,0,23,3]]}
[]
[null,"Welcome to the County Health Department Budget form S.A.&I. Form 2631R97!"]
[]
[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."]
{"$rows_empty":12}
["Suggestions/Comments should be sent to ",{"$nulls":3},"helpdesk@sai.ok.gov"]
[]
[null,"County Name: (UPPERCASE)","COUNTY NAME"]
[null,"County Name: (lowercase)","County Name"]
[null,"Fiscal Year:",2009]
[null,"County Number:",99]
[null,"Prepared by:","Preparer's Name"]
[null,"City Name:","City Name"]
[null,"Newspaper Name","Publication Name"]
[]
[]
[]
[]
[null,"July 3, 2012 Rev 1.2"]

{"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],[8,17,8,30],[8,49,8,62],[11,1,11,14],[12,1,12,14],[12,33,15,45],[13,1,13,14],[13,49,19,61],[14,1,14,14],[15,1,15,14],[15,17,15,30],[16,33,21,45],[18,1,18,14],[18,65,18,78],[19,1,19,14],[20,1,20,14],[21,49,25,61],[22,33,26,45],[23,1,28,13],[26,67,26,70],[26,72,26,75],[27,33,29,45],[27,49,30,61],[29,1,29,14],[30,1,30,14],[31,1,31,14],[31,33,31,46],[32,1,32,14],[32,49,35,61],[33,1,33,14],[33,33,33,46],[34,1,34,14],[34,33,34,46],[35,1,35,14],[36,1,36,14],[37,1,37,14],[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":33},{"$f":"R3","v":"BOARD OF COUNTY HEALTH"}]
[{"$nulls":17},"BOARD OF COUNTY HEALTH",{"$nulls":15},{"$f":"R4","v":"OF"},{"$nulls":31},"AFFIDAVIT OF PUBLICATION"]
[{"$nulls":17},"OF",{"$nulls":15},{"$f":"R5","v":"COUNTY NAME COUNTY"}]
[{"$nulls":17},{"$f":"Help!C26&\" COUNTY\"","v":"COUNTY NAME COUNTY"},{"$nulls":15},"2010-2011"]
[{"$nulls":17},{"$f":"B13","v":"2010-2011"},{"$nulls":15},"ESTIMATE OF NEEDS",{"$nulls":31},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C26","v":"STATE OF OKLAHOMA, COUNTY OF COUNTY NAME"}]
[{"$nulls":17},"ESTIMATE OF NEEDS",{"$nulls":15},{"$f":"R8","v":"AND FINANCIAL STATEMENT OF THE"}]
[{"$nulls":17},"AND FINANCIAL STATEMENT OF THE",{"$nulls":15},{"$f":"R9","v":"FISCAL YEAR 2009-2010"},{"$nulls":31},{"$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!C28+1&\", \"&\"and the estimated needs and the estimated income from sources other than ad valorem taxes, for the fiscal year \"&\"beginning July 1, \"&Help!C28+1&\" and ending June 30, \"&Help!C28+2&\" published in one issue of the \"&Help!C32&\" 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, 2010, and the estimated needs and the estimated income from sources other than ad valorem taxes, for the fiscal year beginning July 1, 2010 and ending June 30, 2011 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."}]
[{"$nulls":17},{"$f":"B16","v":"FISCAL YEAR 2009-2010"},{"$nulls":15},{"$f":"Help!C26&\" COUNTY, BOARD OF HEALTH\"","v":"COUNTY NAME COUNTY, BOARD OF HEALTH"},{"$nulls":15},"Independent Accountant's Compilation Report"]
[{"$nulls":33},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF  \"&Help!C26&\", ss:\"","v":"STATE OF OKLAHOMA, COUNTY OF  COUNTY NAME, ss:"}]
[{"$nulls":49},"Honorable Board of County Health"]
[null,"BOARD OF COUNTY HEALTH",{"$nulls":31},"To the County Excise Board of said County and State, Greeting:-",{"$nulls":15},{"$f":"Help!C27&\" County, Oklahoma\"","v":"County Name County, Oklahoma"}]
[null,{"$f":"Help!C28+1&\"-\"&Help!C28+2","v":"2010-2011"},{"$nulls":31},{"$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 Board of Health, County of \"&Help!C27&\" , State of Oklahoma, for the fiscal year beginning \"&\"July 1, \"&Help!C28&\" and ending June 30, \"&Help!C28+1&\", together with an itemized statement of the estimated needs thereof for the \"&\"fiscal  year  beginning  July  1, \"&Help!C28+1&\" and ending June 30, \"&Help!C28+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 Board of Health, County of County Name , State of Oklahoma, for the fiscal year beginning July 1, 2009 and ending June 30, 2010, together with an itemized statement of the estimated needs thereof for the fiscal  year  beginning  July  1, 2010 and ending June 30, 2011. The same have been prepared in conformity to Statute, in relation to which be it further noted that:"}]
[null,"ESTIMATE OF NEEDS",{"$nulls":47},{"$f":"\"I(We) have compiled the Health Department of \"&Help!C27&\" County \"&Help!C28&\"-\"&Help!C28+1&\" Financial Statements, \"&Help!C28+1&\"-\"&Help!C28+2&\" Estimate of Needs (S.A.&I. Form 2631R97) \"&\"and \"&Help!C28+1&\"-\"&Help!C28+2&\" Publication Sheet (S.A.&I. Form 2631R97, Exhibit ''Z'') included in the accompanying prescribed forms.\" &\" I(We) have not audited or reviewed the financial statements, estimate of needs and publication sheet 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 68 OS § 3003.B and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011.\"","v":"I(We) have compiled the Health Department of County Name County 2009-2010 Financial Statements, 2010-2011 Estimate of Needs (S.A.&I. Form 2631R97) and 2010-2011 Publication Sheet (S.A.&I. Form 2631R97, Exhibit ''Z'') included in the accompanying prescribed forms. I(We) have not audited or reviewed the financial statements, estimate of needs and publication sheet 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 68 OS § 3003.B and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011."}]
[null,"AND FINANCIAL STATEMENT OF THE"]
[null,{"$f":"\"FISCAL YEAR \"&Help!C28&\"-\"&Help!C28+1","v":"FISCAL YEAR 2009-2010"},{"$nulls":15},"INDEX"]
[{"$nulls":33},{"$f":"\"1.  We, the members of the Board of County Health 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 Board of Health for the \"&\"fiscal year ending June 30, \"&Help!C28+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!C28+1&\" pursuant to the provisions of 68 O.S. Section 3002.\"","v":"1.  We, the members of the Board of County Health 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 Board of Health for the fiscal year ending June 30, 2010, 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, 2010 pursuant to the provisions of 68 O.S. Section 3002."}]
[{"$nulls":17},"Letters and Certifications:",{"$nulls":12},"Page"]
[null,"BOARD OF COUNTY HEALTH OF",{"$nulls":63},"County Clerk"]
[null,{"$f":"\"THE COUNTY OF \"&Help!C26","v":"THE COUNTY OF COUNTY NAME"},{"$nulls":15},"Letter To Excise Board",{"$nulls":12},1]
[null,"STATE OF OKLAHOMA"]
[{"$nulls":17},"Affidavit of Publication",{"$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 68 OS § 3003.B\"&\" and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011\"&\" 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 68 OS § 3003.B and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011 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."}]
[{"$nulls":33},{"$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!C28+1&\" and ending June 30, \"&Help!C28+2&\" as shown under ''Schedule 8'' were prepared and filed with the \"&\"Board of County Health as of the first Monday in July \"&Help!C28+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, 2010 and ending June 30, 2011 as shown under ''Schedule 8'' were prepared and filed with the Board of County Health as of the first Monday in July 2010, 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."},{"$nulls":33},{"$f":"\"Subscribed and sworn to before me this ____ day of _______________________, \"&Help!C28+1&\".\"","v":"Subscribed and sworn to before me this ____ day of _______________________, 2010."}]
[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"]
[{"$nulls":67},"Notary Public",{"$nulls":4},"My Commission Expires"]
[{"$nulls":17},"Exhibits:",{"$nulls":12},"Filed",null,null,{"$f":"\"3. We further certify that the estimated income from sources other than ad valorem tax, shown on ''Schedule 4'', \"&\"may reasonably be expected to be collected as a revenue during the ensuing fiscal year, and is not in excess \"&\"of the 90% of the amounts collected for the same sources during the fiscal year ending June 30, \"&Help!C28+1&\".\"","v":"3. We further certify that the estimated income from sources other than ad valorem tax, shown on ''Schedule 4'', may reasonably be expected to be collected as a revenue during the ensuing fiscal year, and is not in excess of the 90% of the amounts collected for the same sources during the fiscal year ending June 30, 2010."},{"$nulls":15},{"$f":"\"My(Our) responsibility is to conduct the compilation in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.\"&\" The objective of a compilation is to assist manage in presenting financial information in the form of financial statements\"&\" without undertaking to obtain or provide any assurance that there are no material modifications that should be made to the financial statements. \"","v":"My(Our) responsibility is to conduct the compilation in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. The objective of a compilation is to assist manage in presenting financial information in the form of financial statements without undertaking to obtain or provide any assurance that there are no material modifications that should be made to the financial statements. "}]
[]
[null,{"$f":"\"THE \"&B13&\" ESTIMATE OF NEEDS AND FINANCIAL\"","v":"THE 2010-2011 ESTIMATE OF NEEDS AND FINANCIAL"},{"$nulls":15},"Exhibit \"E\" Health Fund",{"$nulls":12},"No"]
[null,{"$f":"\"STATEMENT OF THE \"&B16","v":"STATEMENT OF THE FISCAL YEAR 2009-2010"}]
[{"$nulls":17},"Exhibit \"G\" Sinking Fund",{"$nulls":12},"No",null,null,{"$f":"\"Dated at the office of the County Clerk, at \"&Help!C31&\", Oklahoma, this ____ day of __________________________, \"&Help!C28+1&\".\"","v":"Dated at the office of the County Clerk, at City Name, Oklahoma, this ____ day of __________________________, 2010."}]
[null,{"$f":"\"PREPARED BY \"&Help!C30","v":"PREPARED BY Preparer's Name"},{"$nulls":47},{"$f":"\"The financial statements, estimate of needs and publication sheet included in the accompanying prescribed forms are presented in accordance with the requirements of the\"&\" Office of the Oklahoma State Auditor and Inspector per 68 OS § 3003.B and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011\"&\" and are not intended to be a complete presentation of the assets and liabilities of the \"&Help!C27&\" County Health Department.\"","v":"The financial statements, estimate of needs and publication sheet included in the accompanying prescribed forms are presented in accordance with the requirements of the Office of the Oklahoma State Auditor and Inspector per 68 OS § 3003.B and by 63 OS § 1-218 as defined by rules promulgated by 63 OS § 1-226 and 68 OS 3009-3011 and are not intended to be a complete presentation of the assets and liabilities of the County Name County Health Department."}]
[null,{"$f":"\"SUBMITTED TO THE \"&Help!C26&\" COUNTY\"","v":"SUBMITTED TO THE COUNTY NAME COUNTY"},{"$nulls":15},"Exhibit \"J\" Capital Project Funds",{"$nulls":12},"No",null,null,"BOARD OF COUNTY HEALTH"]
[]
[null,{"$f":"\"EXCISE BOARD THIS  ____  DAY OF _________________________ \"&Help!C28+1","v":"EXCISE BOARD THIS  ____  DAY OF _________________________ 2010"},{"$nulls":15},"Exhibit \"Y\" Certificate of Excise Board"]
[{"$nulls":18},"Estimate of Needs",{"$nulls":11},"No"]
[null,"BOARD OF COUNTY HEALTH",{"$nulls":32},"Chairman",{"$nulls":6},"Member",{"$nulls":7},{"$f":"\"This report is intended solely for the information and use of the management of the \"&Help!C27& \" County Health Department, the \"&Help!C27& \" County Excise Board, management of \" &Help!C27&\" 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 Health Department, 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."}]
[{"$nulls":17},"Publication Sheet Filed With County Budget",{"$nulls":12},"No"]
[null,null,"Chairman",{"$nulls":5},"Member"]
[{"$nulls":17},"Exhibit \"Z\" Publication Sheet (When Not Filed With County Budget)",{"$nulls":12},"No",{"$nulls":3},"Member",{"$nulls":6},"Member"]
[]
[null,null,"Member",{"$nulls":5},"Member"]
[{"$nulls":34},"Member",{"$nulls":6},"Member",{"$nulls":7},"     Signature of accounting firm or accountant, as appropriate."]
[{"$nulls":49},"     Date"]
[null,null,"Member",{"$nulls":5},"Member"]
[{"$nulls":37},"Clerk"]
[]
[{"$nulls":5},"Clerk",{"$nulls":27},{"$f":"\"Filed this ____ day of _________________, \"&Help!C28+1&\" Secretary and Clerk of Excise Board, \"&Help!C27&\" County, Oklahoma.\"","v":"Filed this ____ day of _________________, 2010 Secretary and Clerk of Excise Board, County Name County, Oklahoma."}]
[{"$nulls":49},{"$f":"$B$51","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":10},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"},{"$nulls":4},{"$f":"AX50","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":10},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"}]
[null,{"$f":"\"S.A.&I. Form 2631R97 Entity: Board of County Health, \"&Help!C27&\" County, \"&Help!C29","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":10},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"},{"$nulls":4},{"$f":"B51","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":10},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"},{"$nulls":4},{"$f":"R51","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":10},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"}]

{"sheet":"Exhibit E","index":2,"n_rows":174,"n_cols":207,"rows_kept":174,"merged":[[0,1,0,50],[0,53,0,102],[0,105,0,154],[1,1,1,50],[1,53,1,102],[1,105,1,154],[3,53,3,102],[3,105,3,154],[4,42,4,50],[4,53,6,84],[4,85,4,102],[4,105,4,114],[4,115,4,124],[4,125,4,154],[5,42,5,50],[5,85,5,93],[5,94,5,102],[5,105,5,114],[5,115,5,124],[5,125,5,134],[5,135,5,144],[5,145,5,154],[6,42,6,50],[6,85,6,93],[6,94,6,102],[6,105,6,114],[6,115,6,124],[6,125,6,134],[6,135,6,144],[6,145,6,154],[7,42,7,50],[7,53,7,84],[7,85,7,93],[7,94,7,102],[7,105,7,114],[7,115,7,124],[7,125,7,134],[7,135,7,144],[7,145,7,154],[8,42,8,50],[8,53,8,84],[8,85,8,93],[8,94,8,102],[8,105,8,114],[8,115,8,124],[8,125,8,134],[8,135,8,144],[8,145,8,154],[9,42,9,50],[9,53,9,84],[9,85,9,93],[9,94,9,102],[9,105,9,114],[9,115,9,124],[9,125,9,134],[9,135,9,144],[9,145,9,154],[10,42,10,50],[10,53,10,84],[10,85,10,93],[10,94,10,102],[10,105,10,114],[10,115,10,124],[10,125,10,134],[10,135,10,144],[10,145,10,154],[11,42,11,50],[11,53,11,84],[11,85,11,93],[11,94,11,102],[11,105,11,114],[11,115,11,124],[11,125,11,134],[11,135,11,144],[11,145,11,154],[12,42,12,50],[12,53,12,84],[12,85,12,93],[12,94,12,102],[12,105,12,114],[12,115,12,124],[12,125,12,134],[12,135,12,144],[12,145,12,154],[13,42,13,50],[13,53,13,84],[13,85,13,93],[13,94,13,102],[13,105,13,114],[13,115,13,124],[13,125,13,134],[13,135,13,144],[13,145,13,154],[14,42,14,50],[14,53,14,84],[14,85,14,93],[14,94,14,102],[14,105,14,114],[14,115,14,124],[14,125,14,134],[14,135,14,144],[14,145,14,154],[15,42,15,50],[15,53,15,84],[15,85,15,93],[15,94,15,102],[15,105,15,114],[15,115,15,124],[15,125,15,134],[15,135,15,144],[15,145,15,154],[16,53,16,84],[16,85,16,93],[16,94,16,102],[16,105,16,114],[16,115,16,124],[16,125,16,134],[16,135,16,144],[16,145,16,154],[17,53,17,84],[17,85,17,93],[17,94,17,102],[17,105,17,114],[17,115,17,124],[17,125,17,134],[17,135,17,144],[17,145,17,154],[18,85,18,93],[18,94,18,102],[18,105,18,114],[18,115,18,124],[18,125,18,134],[18,135,18,144],[18,145,18,154],[19,33,19,41],[19,42,19,50],[19,85,19,93],[19,94,19,102],[19,105,19,114],[19,115,19,124],[19,125,19,134],[19,135,19,144],[19,145,19,154],[20,33,20,41],[20,42,20,50],[20,53,20,84],[20,85,20,93],[20,94,20,102],[20,105,20,114],[20,115,20,124],[20,125,20,134],[20,135,20,144],[20,145,20,154],[21,33,21,41],[21,42,21,50],[21,53,21,84],[21,85,21,93],[21,94,21,102],[21,105,21,114],[21,115,21,124],[21,125,21,134],[21,135,21,144],[21,145,21,154],[22,33,22,41],[22,42,22,50],[22,53,22,84],[22,85,22,93],[22,94,22,102],[22,105,22,114],[22,115,22,124],[22,125,22,134],[22,135,22,144],[22,145,22,154],[23,1,23,32],[23,33,23,41],[23,42,23,50],[23,85,23,93],[23,94,23,102],[23,105,23,114],[23,115,23,124],[23,125,23,134],[23,135,23,144],[23,145,23,154],[24,33,24,41],[24,42,24,50],[24,85,24,93],[24,94,24,102],[24,105,24,114],[24,115,24,124],[24,125,24,134],[24,135,24,144],[24,145,24,154],[25,33,25,41],[25,42,25,50],[25,53,25,84],[25,85,25,93],[25,94,25,102],[25,105,25,114],[25,115,25,124],[25,125,25,134],[25,135,25,144],[25,145,25,154],[26,33,26,41],[26,42,26,50],[26,53,26,84],[26,85,26,93],[26,94,26,102],[26,105,26,114],[26,115,26,124],[26,125,26,134],[26,135,26,144],[26,145,26,154],[27,33,27,41],[27,42,27,50],[27,53,27,84],[27,85,27,93],[27,94,27,102],[27,105,27,114],[27,115,27,124],[27,125,27,134],[27,135,27,144],[27,145,27,154],[28,33,28,41],[28,42,28,50],[28,53,28,84],[28,85,28,93],[28,94,28,102],[28,105,28,114],[28,115,28,124],[28,125,28,134],[28,135,28,144],[28,145,28,154],[29,33,29,41],[29,42,29,50],[29,53,29,84],[29,85,29,93],[29,94,29,102],[29,105,29,114],[29,115,29,124],[29,125,29,134],[29,135,29,144],[29,145,29,154],[30,33,30,41],[30,42,30,50],[30,53,30,84],[30,85,30,93],[30,94,30,102],[30,105,30,114],[30,115,30,124],[30,125,30,134],[30,135,30,144],[30,145,30,154],[31,33,31,41],[31,42,31,50],[31,53,31,84],[31,85,31,93],[31,94,31,102],[31,105,31,114],[31,115,31,124],[31,125,31,134],[31,135,31,144],[31,145,31,154],[32,33,32,41],[32,42,32,50],[32,53,32,84],[32,85,32,93],[32,94,32,102],[32,105,32,114],[32,115,32,124],[32,125,32,134],[32,135,32,144],[32,145,32,154],[33,33,33,41],[33,42,33,50],[33,53,33,84],[33,85,33,93],[33,94,33,102],[33,105,33,114],[33,115,33,124],[33,125,33,134],[33,135,33,144],[33,145,33,154],[34,53,34,84],[34,85,34,93],[34,94,34,102],[34,105,34,114],[34,115,34,124],[34,125,34,134],[34,135,34,144],[34,145,34,154],[35,42,35,50],[35,85,35,93],[35,94,35,102],[35,105,35,114],[35,115,35,124],[35,125,35,134],[35,135,35,144],[35,145,35,154],[36,42,36,50],[36,53,36,84],[36,85,36,93],[36,94,36,102],[36,105,36,114],[36,115,36,124],[36,125,36,134],[36,135,36,144],[36,145,36,154],[37,42,37,50],[37,53,37,84],[37,85,37,93],[37,94,37,102],[37,105,37,114],[37,115,37,124],[37,125,37,134],[37,135,37,144],[37,145,37,154],[38,42,38,50],[38,53,38,84],[38,85,38,93],[38,94,38,102],[38,105,38,114],[38,115,38,124],[38,125,38,134],[38,135,38,144],[38,145,38,154],[39,1,39,41],[39,42,39,50],[39,53,39,84],[39,85,39,93],[39,94,39,102],[39,105,39,114],[39,115,39,124],[39,125,39,134],[39,135,39,144],[39,145,39,154],[40,1,40,41],[40,42,40,50],[40,53,40,84],[40,85,40,93],[40,94,40,102],[40,105,40,114],[40,115,40,124],[40,125,40,134],[40,135,40,144],[40,145,40,154],[41,42,41,50],[41,53,41,84],[41,85,41,93],[41,94,41,102],[41,105,41,114],[41,115,41,124],[41,125,41,134],[41,135,41,144],[41,145,41,154],[42,42,42,50],[42,53,42,84],[42,85,42,93],[42,94,42,102],[42,105,42,114],[42,115,42,124],[42,125,42,134],[42,135,42,144],[42,145,42,154],[43,42,43,50],[43,53,43,84],[43,85,43,93],[43,94,43,102],[43,105,43,114],[43,115,43,124],[43,125,43,134],[43,135,43,144],[43,145,43,154],[44,53,44,84],[44,85,44,93],[44,94,44,102],[44,105,44,114],[44,115,44,124],[44,125,44,134],[44,135,44,144],[44,145,44,154],[45,42,45,50],[45,53,45,84],[45,85,45,93],[45,94,45,102],[45,105,45,114],[45,115,45,124],[45,125,45,134],[45,135,45,144],[45,145,45,154],[46,42,46,50],[46,85,46,93],[46,94,46,102],[46,105,46,114],[46,115,46,124],[46,125,46,134],[46,135,46,144],[46,145,46,154],[47,42,47,50],[47,53,47,84],[47,85,47,93],[47,94,47,102],[47,105,47,114],[47,115,47,124],[47,125,47,134],[47,135,47,144],[47,145,47,154],[48,42,48,50],[48,53,48,84],[48,85,48,93],[48,94,48,102],[48,105,48,114],[48,115,48,124],[48,125,48,134],[48,135,48,144],[48,145,48,154],[49,53,49,84],[49,85,49,93],[49,94,49,102],[49,105,49,114],[49,115,49,124],[49,125,49,134],[49,135,49,144],[49,145,49,154],[50,42,50,50],[50,53,50,84],[50,85,50,93],[50,94,50,102],[50,105,50,114],[50,115,50,124],[50,125,50,134],[50,135,50,144],[50,145,50,154],[51,42,51,50],[51,53,51,84],[51,85,51,93],[51,94,51,102],[51,105,51,114],[51,115,51,124],[51,125,51,134],[51,135,51,144],[51,145,51,154],[52,53,52,84],[52,85,52,93],[52,94,52,102],[52,105,52,114],[52,115,52,124],[52,125,52,134],[52,135,52,144],[52,145,52,154],[53,53,53,84],[53,85,53,93],[53,94,53,102],[53,105,53,114],[53,115,53,124],[53,125,53,134],[53,135,53,144],[53,145,53,154],[54,53,54,84],[54,85,54,93],[54,94,54,102],[54,105,54,114],[54,115,54,124],[54,125,54,134],[54,135,54,144],[54,145,54,154],[55,85,55,93],[55,94,55,102],[55,105,55,114],[55,115,55,124],[55,125,55,134],[55,135,55,144],[55,145,55,154],[59,1,59,50],[59,53,59,102],[59,105,59,154],[59,157,59,206],[60,1,60,50],[60,53,60,102],[60,105,60,154],[60,157,60,206],[62,1,62,50],[62,53,62,102],[62,157,62,206],[63,33,63,50],[63,53,63,62],[63,63,63,72],[63,73,63,102],[63,146,63,154],[63,157,63,163],[63,164,63,170],[63,171,63,177],[63,178,63,184],[63,185,63,191],[63,192,63,198],[63,199,63,206],[64,1,64,32],[64,33,64,41],[64,42,64,50],[64,53,64,62],[64,63,64,72],[64,73,64,82],[64,83,64,92],[64,93,64,102],[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],[65,33,65,41],[65,42,65,50],[65,53,65,62],[65,63,65,72],[65,73,65,82],[65,83,65,92],[65,93,65,102],[65,146,65,154],[65,157,65,163],[65,164,65,170],[65,171,65,177],[65,178,65,184],[65,185,65,191],[65,192,65,198],[65,199,65,206],[66,1,66,32],[66,33,66,41],[66,42,66,50],[66,53,66,62],[66,63,66,72],[66,73,66,82],[66,83,66,92],[66,93,66,102],[66,146,66,154],[66,157,66,163],[66,164,66,170],[66,171,66,177],[66,178,66,184],[66,185,66,191],[66,192,66,198],[66,199,66,206],[67,1,67,32],[67,33,67,41],[67,42,67,50],[67,53,67,62],[67,63,67,72],[67,73,67,82],[67,83,67,92],[67,93,67,102],[67,146,67,154],[67,157,67,163],[67,164,67,170],[67,171,67,177],[67,178,67,184],[67,185,67,191],[67,192,67,198],[67,199,67,206],[68,1,68,32],[68,33,68,41],[68,42,68,50],[68,53,68,62],[68,63,68,72],[68,73,68,82],[68,83,68,92],[68,93,68,102],[68,146,68,154],[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],[69,1,69,32],[69,33,69,41],[69,42,69,50],[69,53,69,62],[69,63,69,72],[69,73,69,82],[69,83,69,92],[69,93,69,102],[69,146,69,154],[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],[70,1,70,32],[70,33,70,41],[70,42,70,50],[70,53,70,62],[70,63,70,72],[70,73,70,82],[70,83,70,92],[70,93,70,102],[70,146,70,154],[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],[71,1,71,32],[71,33,71,41],[71,42,71,50],[71,53,71,62],[71,63,71,72],[71,73,71,82],[71,83,71,92],[71,93,71,102],[71,146,71,154],[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],[72,1,72,32],[72,33,72,41],[72,42,72,50],[72,53,72,62],[72,63,72,72],[72,73,72,82],[72,83,72,92],[72,93,72,102],[72,146,72,154],[72,157,72,163],[72,164,72,170],[72,171,72,177],[72,178,72,184],[72,185,72,191],[72,192,72,198],[72,199,72,206],[73,1,73,32],[73,33,73,41],[73,42,73,50],[73,53,73,62],[73,63,73,72],[73,73,73,82],[73,83,73,92],[73,93,73,102],[73,146,73,154],[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],[74,1,74,32],[74,33,74,41],[74,42,74,50],[74,53,74,62],[74,63,74,72],[74,73,74,82],[74,83,74,92],[74,93,74,102],[74,146,74,154],[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],[75,33,75,41],[75,42,75,50],[75,53,75,62],[75,63,75,72],[75,73,75,82],[75,83,75,92],[75,93,75,102],[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],[76,1,76,32],[76,33,76,41],[76,42,76,50],[76,53,76,62],[76,63,76,72],[76,73,76,82],[76,83,76,92],[76,93,76,102],[76,146,76,154],[77,1,77,32],[77,33,77,41],[77,42,77,50],[77,53,77,62],[77,63,77,72],[77,73,77,82],[77,83,77,92],[77,93,77,102],[77,146,77,154],[77,157,77,163],[77,164,77,170],[77,171,77,177],[77,178,77,184],[78,1,78,32],[78,33,78,41],[78,42,78,50],[78,53,78,62],[78,63,78,72],[78,73,78,82],[78,83,78,92],[78,93,78,102],[78,146,78,154],[78,164,78,170],[78,171,78,177],[78,178,78,184],[78,192,78,198],[78,199,78,206],[79,1,79,32],[79,33,79,41],[79,42,79,50],[79,53,79,62],[79,63,79,72],[79,73,79,82],[79,83,79,92],[79,93,79,102],[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],[80,1,80,32],[80,33,80,41],[80,42,80,50],[80,53,80,62],[80,63,80,72],[80,73,80,82],[80,83,80,92],[80,93,80,102],[80,146,80,154],[81,1,81,32],[81,33,81,41],[81,42,81,50],[81,53,81,62],[81,63,81,72],[81,73,81,82],[81,83,81,92],[81,93,81,102],[81,146,81,154],[82,1,82,32],[82,33,82,41],[82,42,82,50],[82,53,82,62],[82,63,82,72],[82,73,82,82],[82,83,82,92],[82,93,82,102],[82,146,82,154],[83,1,83,32],[83,33,83,41],[83,42,83,50],[83,53,83,62],[83,63,83,72],[83,73,83,82],[83,83,83,92],[83,93,83,102],[83,146,83,154],[84,1,84,32],[84,33,84,41],[84,42,84,50],[84,53,84,62],[84,63,84,72],[84,73,84,82],[84,83,84,92],[84,93,84,102],[85,33,85,41],[85,42,85,50],[85,53,85,62],[85,63,85,72],[85,73,85,82],[85,83,85,92],[85,93,85,102],[86,33,86,41],[86,42,86,50],[86,53,86,62],[86,63,86,72],[86,73,86,82],[86,83,86,92],[86,93,86,102],[86,146,86,154],[87,33,87,41],[87,42,87,50],[87,53,87,62],[87,63,87,72],[87,73,87,82],[87,83,87,92],[87,93,87,102],[88,1,88,32],[88,33,88,41],[88,42,88,50],[88,53,88,62],[88,63,88,72],[88,73,88,82],[88,83,88,92],[88,93,88,102],[88,146,88,154],[89,1,89,32],[89,33,89,41],[89,42,89,50],[89,53,89,62],[89,63,89,72],[89,73,89,82],[89,83,89,92],[89,93,89,102],[89,146,89,154],[90,1,90,32],[90,33,90,41],[90,42,90,50],[90,53,90,62],[90,63,90,72],[90,73,90,82],[90,83,90,92],[90,93,90,102],[91,1,91,32],[91,33,91,41],[91,42,91,50],[91,53,91,62],[91,63,91,72],[91,73,91,82],[91,83,91,92],[91,93,91,102],[92,1,92,32],[92,33,92,41],[92,42,92,50],[92,53,92,62],[92,63,92,72],[92,73,92,82],[92,83,92,92],[92,93,92,102],[92,146,92,154],[93,1,93,32],[93,33,93,41],[93,42,93,50],[93,53,93,62],[93,63,93,72],[93,73,93,82],[93,83,93,92],[93,93,93,102],[93,146,93,154],[94,1,94,32],[94,33,94,41],[94,42,94,50],[94,53,94,62],[94,63,94,72],[94,73,94,82],[94,83,94,92],[94,93,94,102],[95,1,95,32],[95,33,95,41],[95,42,95,50],[95,53,95,62],[95,63,95,72],[95,73,95,82],[95,83,95,92],[95,93,95,102],[95,146,95,154],[96,1,96,32],[96,33,96,41],[96,42,96,50],[96,53,96,62],[96,63,96,72],[96,73,96,82],[96,83,96,92],[96,93,96,102],[97,1,97,32],[97,33,97,41],[97,42,97,50],[97,53,97,62],[97,63,97,72],[97,73,97,82],[97,83,97,92],[97,93,97,102],[98,1,98,32],[98,33,98,41],[98,42,98,50],[98,53,98,62],[98,63,98,72],[98,73,98,82],[98,83,98,92],[98,93,98,102],[99,1,99,32],[99,33,99,41],[99,42,99,50],[99,53,99,62],[99,63,99,72],[99,73,99,82],[99,83,99,92],[99,93,99,102],[99,126,99,133],[99,134,99,139],[99,140,99,145],[99,146,99,154],[100,1,100,32],[100,33,100,41],[100,42,100,50],[100,53,100,62],[100,63,100,72],[100,73,100,82],[100,83,100,92],[100,93,100,102],[100,146,100,154],[101,1,101,32],[101,33,101,41],[101,42,101,50],[101,53,101,62],[101,63,101,72],[101,73,101,82],[101,83,101,92],[101,93,101,102],[102,1,102,32],[102,33,102,41],[102,42,102,50],[102,53,102,62],[102,63,102,72],[102,73,102,82],[102,83,102,92],[102,93,102,102],[102,146,102,154],[103,1,103,32],[103,33,103,41],[103,42,103,50],[103,53,103,62],[103,63,103,72],[103,73,103,82],[103,83,103,92],[103,93,103,102],[103,146,103,154],[104,1,104,32],[104,33,104,41],[104,42,104,50],[104,53,104,62],[104,63,104,72],[104,73,104,82],[104,83,104,92],[104,93,104,102],[104,146,104,154],[105,1,105,32],[105,33,105,41],[105,42,105,50],[105,53,105,62],[105,63,105,72],[105,73,105,82],[105,83,105,92],[105,93,105,102],[105,146,105,154],[106,1,106,32],[106,33,106,41],[106,42,106,50],[106,53,106,62],[106,63,106,72],[106,73,106,82],[106,83,106,92],[106,93,106,102],[106,146,106,154],[107,1,107,32],[107,33,107,41],[107,42,107,50],[107,53,107,62],[107,63,107,72],[107,73,107,82],[107,83,107,92],[107,93,107,102],[108,1,108,32],[108,33,108,41],[108,42,108,50],[108,53,108,62],[108,63,108,72],[108,73,108,82],[108,83,108,92],[108,93,108,102],[109,1,109,32],[109,33,109,41],[109,42,109,50],[109,53,109,62],[109,63,109,72],[109,73,109,82],[109,83,109,92],[109,93,109,102],[110,33,110,41],[110,42,110,50],[110,53,110,62],[110,63,110,72],[110,73,110,82],[110,83,110,92],[110,93,110,102]],"merged_total":1897,"flags":["merged_cut"]}
[null,{"$f":"\"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&(Help!C28)&\", to JUNE 30, \"&(Help!C28+1)","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"BB1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[null,{"$f":"\"ESTIMATE OF NEEDS FOR \"&(Help!C28+1)&\"-\"&(Help!C28+2)","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"BB2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
[null,"EXHIBIT \"E\"",{"$nulls":48},"PAGE 1",null,null,"EXHIBIT \"E\"",{"$nulls":48},"2a",{"$nulls":51},"Page 2a"]
[null,{"$f":"\"Schedule 1, Current Balance Sheet - June 30, \"&(Help!C28+1)","v":"Schedule 1, Current Balance Sheet - June 30, 2010"},{"$nulls":51},"Schedule 4, Miscellaneous Revenue"]
[{"$nulls":42},"Amount",{"$nulls":10},"SOURCE",{"$nulls":31},{"$f":"(Help!C28)&\"-\"&(Help!C28+1)&\" ACCOUNT\"","v":"2009-2010 ACCOUNT"},{"$nulls":19},{"$f":"Help!C28&\"-\"&Help!C28+1&\" ACCOUNT\"","v":"2009-2010 ACCOUNT"},{"$nulls":9},"BASIS AND",{"$nulls":9},{"$f":"Help!C28+1&\"-\"&Help!C28+2&\" ACCOUNT\"","v":"2010-2011 ACCOUNT"}]
[null,"ASSETS:",{"$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,{"$f":"\"Cash Balance June 30, \"&(Help!C28)","v":"Cash Balance June 30, 2009"},{"$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 Clinical Services",{"$nulls":31},0,{"$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:",{"$nulls":51},"1112 Laboratory Services",{"$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},{"$nulls":10},"1113 Immunizations",{"$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},{"$nulls":10},"1114 Dental Service Fees",{"$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,"Reserves From Schedule 8",{"$nulls":40},{"$f":"BX164","v":0},{"$nulls":10},"1115 Child Guidance Services",{"$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 Early Test-Early Care",{"$nulls":31},0,{"$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},{"$f":"\"CASH FUND BALANCE JUNE 30, \"&(Help!C28+1)","v":"CASH FUND BALANCE JUNE 30, 2010"},{"$nulls":35},{"$f":"EQ84","v":0},{"$nulls":10},"1117 Food Service Test and Certification",{"$nulls":31},0,{"$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},{"$nulls":10},"1118 Pool/Spa Certification",{"$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]
[{"$nulls":53},"1119 Sewage and Perk Test",{"$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]
[{"$nulls":53},"1120 Public Bathing Licenses",{"$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,{"$f":"\"Schedule 2, Revenue and Requirements - \"&(Help!C28+1)&\"-\"&(Help!C28+2)","v":"Schedule 2, Revenue and Requirements - 2010-2011"},{"$nulls":51},"1121 Other Licenses",{"$nulls":31},0,{"$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 Miscellaneous Health Fees",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"REVENUE:",{"$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!C28)","v":"Cash Balance June 30, 2009"},{"$nulls":31},{"$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:",{"$nulls":51},"2111 Mobile Home Tax",{"$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},{"$nulls":19},"2112 Housing Authority Payments in Lieu of Tax Revenue",{"$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,"Reserves From Schedule 8",{"$nulls":31},{"$f":"BX164","v":0},{"$nulls":19},"2113 Revaluation of Real Property Reimbursements",{"$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,"Interest Paid on Warrants",{"$nulls":31},{"$f":"BX163","v":0},{"$nulls":19},"2114 Manufacturing Exempt Reimbursement",{"$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,"Reserve for Interest on Warrants",{"$nulls":31},{"$f":"EQ80","v":0},{"$nulls":19},"2115 Public Health Contributions",{"$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 Perinatal Health Program",{"$nulls":31},0,{"$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!C28+1)","v":"ADD: CASH FUND BALANCE AS PER BALANCE SHEET 6-30-2010"},{"$nulls":40},{"$f":"AQ15","v":0},{"$nulls":10},"2117 Community Care - HMO",{"$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!C28+1)","v":"Schedule 3, Cash Fund Balance Analysis - June 30, 2010"},{"$nulls":40},"Amount",{"$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},"3211 State Land Payments",{"$nulls":31},0,{"$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},{"$nulls":10},"3212 State Payments in Lieu of Tax Revenue",{"$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,{"$f":"\"Fiscal Year \"&(Help!C28)&\"-\"&(Help!C28+1)&\" Lapsed Appropriations\"","v":"Fiscal Year 2009-2010 Lapsed Appropriations"},{"$nulls":40},{"$f":"CE164","v":0},{"$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,{"$nulls":9},0]
[null,{"$f":"\"Fiscal Year \"&((Help!C28)-1)&\"-\"&(Help!C28)&\" Lapsed Appropriations\"","v":"Fiscal Year 2008-2009 Lapsed Appropriations"},{"$nulls":40},{"$f":"AL164","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,"Ad Valorem Tax Collections in Excess of Estimate",{"$nulls":40},{"$f":"EQ110","v":0},{"$nulls":10},"3215 State Grants",{"$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,"Prior Years Ad Valorem Tax",{"$nulls":40},{"$f":"FB69","v":0},{"$nulls":10},"3216 Oklahoma Dept. of Environmental Quality",{"$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},"3217 STD Program (State)",{"$nulls":31},0,{"$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},"3218 Water Resources Board",{"$nulls":31},0,{"$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},{"$nulls":10},"3219 Oklahoma Conservation Commission",{"$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},"3220 Welfare Agencies Miscellaneous",{"$nulls":4},"Sub-Total - OTC",{"$nulls":26},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},"3221 Early Intervention (State)",{"$nulls":31},0,{"$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!C28+1)","v":"Cash Fund Balance as per Balance Sheet 6-30-2010"},{"$nulls":40},{"$f":"AQ33","v":0},{"$nulls":10},"3222 Eldercare",{"$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},"3223 Child Abuse Prevention",{"$nulls":31},0,{"$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},{"$nulls":10},"3224 Adolescent Health - State",{"$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,{"$f":"\"Cash Fund Balance as per Balance Sheet 6-30-\"&(Help!C28+1)","v":"Cash Fund Balance as per Balance Sheet 6-30-2010"},{"$nulls":40},{"$f":"AQ33","v":0},{"$nulls":10},"3225 TB - State",{"$nulls":31},0,{"$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},{"$f":"Coversheets!B51","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":37},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":11},"3226 Other State 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":53},"3227 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},"3228 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(CH38:CP55)","v":0},{"$nulls":8},{"$f":"SUM(CQ38:CY55)","v":0},{"$nulls":10},{"$f":"SUM(DB38:DK55)","v":0},{"$nulls":19},{"$f":"SUM(DV38:EE55)","v":0},{"$nulls":9},{"$f":"SUM(EF38:EO55)","v":0},{"$nulls":9},{"$f":"SUM(EP38:EY55)","v":0}]
[{"$nulls":53},"Continued on page 2b",{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":11},{"$f":"BB58","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[{"$nulls":53},{"$f":"D53","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"}]
[]
[null,{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[null,{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
[null,"EXHIBIT \"E\"",{"$nulls":48},"2b",{"$nulls":51},"Page 2b",{"$nulls":3},"EXHIBIT \"E\"",{"$nulls":47},3,{"$nulls":51},"Page 3"]
[null,"Schedule 4, Miscellaneous Revenue",{"$nulls":103},"Schedule 5, Expenditures Health Fund Cash Accounts of Current and All Prior Years",{"$nulls":51},"Schedule 5, (Continued)"]
[{"$nulls":33},{"$f":"Help!C28&\"-\"&Help!C28+1&\" ACCOUNT\"","v":"2009-2010 ACCOUNT"},{"$nulls":19},{"$f":"Help!C28&\"-\"&Help!C28+1&\" ACCOUNT\"","v":"2009-2010 ACCOUNT"},{"$nulls":9},"BASIS AND",{"$nulls":9},{"$f":"Help!C28+1&\"-\"&Help!C28+2&\" ACCOUNT\"","v":"2010-2011 ACCOUNT"},{"$nulls":31},"CURRENT AND ALL PRIOR YEARS",{"$nulls":40},{"$f":"Help!C28&\"-\"&Help!C28+1","v":"2009-2010"},{"$nulls":10},{"$f":"(Help!C28-1)&\"-\"&(Help!C28-0)","v":"2008-2009"},{"$nulls":6},{"$f":"(Help!C28-2)&\"-\"&(Help!C28-1)","v":"2007-2008"},{"$nulls":6},{"$f":"(Help!C28-3)&\"-\"&(Help!C28-2)","v":"2006-2007"},{"$nulls":6},{"$f":"(Help!C28-4)&\"-\"&(Help!C28-3)","v":"2005-2006"},{"$nulls":6},{"$f":"(Help!C28-5)&\"-\"&(Help!C28-4)","v":"2004-2005"},{"$nulls":6},{"$f":"(Help!C28-6)&\"-\"&(Help!C28-5)","v":"2003-2004"},{"$nulls":6},"TOTAL"]
[null,"SOURCE",{"$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!C28","v":"Cash Balance Reported to Excise Board 6-30-2009"},{"$nulls":40},0,{"$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 Federal Payments in Lieu of Tax Revenues",{"$nulls":31},0,{"$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,{"$nulls":6},0]
[null,"4113 Bureau of Land Management",{"$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 Adolescent Health - 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},"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,{"$nulls":6},0]
[null,"4115 Women Infants and Children",{"$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,{"$nulls":6},0]
[null,"4116 Maternity Care (Medicaid)",{"$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 EPSDT (Medicaid)",{"$nulls":31},0,{"$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},{"$nulls":6},0]
[null,"4118 Family Planning (Medicaid)",{"$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 Early Intervention (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},"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,{"$nulls":6},0]
[null,"4120 Oklahoma Dept. of Environmental Quality (Federal)",{"$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,{"$nulls":11},"TOTAL DISBURSEMENTS",{"$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 STD Program (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},{"$f":"\"CASH BALANCE JUNE 30, \"&Help!C28+1","v":"CASH BALANCE JUNE 30, 2010"},{"$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 Ryan-White Program",{"$nulls":31},0,{"$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,{"$nulls":6},0]
[null,"4123 Immunization Action Plan",{"$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,{"$nulls":6},0]
[null,"4124 Direct Observed Therapy",{"$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 Summer Food Service",{"$nulls":31},0,{"$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},{"$nulls":11},"Schedule 6, Health Fund Warrant Account of Current and All Prior Years",{"$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},{"$f":"Help!C28&\"-\"&Help!C28+1","v":"2009-2010"},{"$nulls":6},{"$f":"(Help!C28-1)&\"-\"&(Help!C28-0)","v":"2008-2009"},{"$nulls":6},{"$f":"(Help!C28-2)&\"-\"&(Help!C28-1)","v":"2007-2008"},{"$nulls":6},{"$f":"(Help!C28-3)&\"-\"&(Help!C28-2)","v":"2006-2007"},{"$nulls":6},{"$f":"(Help!C28-4)&\"-\"&(Help!C28-3)","v":"2005-2006"},{"$nulls":6},{"$f":"(Help!C28-5)&\"-\"&(Help!C28-4)","v":"2004-2005"},{"$nulls":6},{"$f":"(Help!C28-6)&\"-\"&(Help!C28-5)","v":"2003-2004"}]
[null,"5000 MISCELLANEOUS REVENUE:",{"$nulls":103},{"$f":"\"Warrants Outstanding 6-30-\"&Help!C28&\" of Year in Caption\"","v":"Warrants Outstanding 6-30-2009 of Year in Caption"},{"$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 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":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 Insurance 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":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,{"$nulls":6},0]
[null,"5114 Copies",{"$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 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":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,{"$nulls":6},0]
[null,"5116 Utility Reimbursements",{"$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,{"$nulls":11},"Warrants Estopped by Statute",{"$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 Other Refunds and 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},"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 Resale Propery Fund Distribution",{"$nulls":31},0,{"$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},{"$f":"\"BALANCE WARRANTS OUTSTANDING JUNE 30, \"&Help!C28+1","v":"BALANCE WARRANTS OUTSTANDING JUNE 30, 2010"},{"$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},{"$f":"GR90-GR95","v":0}]
[null,"5119 Sale of Property",{"$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]
[null,"5120 Sale of Equipment",{"$nulls":31},0,{"$nulls":8},0,{"$nulls":10},0,{"$nulls":9},{"v":0.9,"d":"90.00%"},{"$nulls":9},0,{"$nulls":9},0,{"$nulls":9},0]
[null,"5121 Vending Machine Commissions",{"$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,{"$nulls":11},{"$f":"\"Schedule 7, \"&Help!C28&\" Ad Valorem Tax Account\"","v":"Schedule 7, 2009 Ad Valorem Tax Account"},{"$nulls":51},"Schedule 9, Health Fund Investments"]
[null,"5122 Other Concessions",{"$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,{"$nulls":11},{"$f":"Help!C28&\" Net Valuation Certified To County Excise Board\"","v":"2009 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 Public Records Fee",{"$nulls":31},0,{"$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",{"$nulls":6},"on Hand"]
[null,"5124 Record Search Fee",{"$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!C28","v":"June 30, 2009"},{"$nulls":6},"Purchased",{"$nulls":6},"of Cost",{"$nulls":6},"Premium",{"$nulls":6},"Court Order",{"$nulls":6},{"$f":"\"June 30, \"&Help!C28+1","v":"June 30, 2010"}]
[null,"5125 Car Seat Sales",{"$nulls":31},0,{"$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,{"$nulls":6},0]
[null,"5126 Health Fairs",{"$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,{"$nulls":6},0]
[null,"5127 Salvage Sales",{"$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 Project Women",{"$nulls":31},0,{"$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,{"$nulls":6},0]
[null,"5129 Community Care - HMO",{"$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!C28&\" Tax Apportioned\"","v":"Deduct 2009 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!C28&\" Tax in Process of Collection or\"","v":"Net Balance 2009 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},{"$f":"BB116","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$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 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[{"$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,{"$f":"D53","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":38},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":11},{"$f":"C116","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":39},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[null,{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":51},{"$f":"$B$1","v":"HEALTH FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[null,{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":51},{"$f":"$B$2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
[null,"EXHIBIT \"E\"",{"$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!C28","v":"FISCAL YEAR ENDING JUNE 30, 2009"},{"$nulls":29},{"$f":"\"FISCAL YEAR ENDING JUNE 30, \"&Help!C28+1","v":"FISCAL YEAR ENDING JUNE 30, 2010"},{"$nulls":35},{"$f":"\"FISCAL YEAR \"&Help!C28+1&\"-\"&Help!C28+2","v":"FISCAL YEAR 2010-2011"}]
[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!C28","v":"6-30-2009"},{"$nulls":6},"SINCE",{"$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 COUNTY HEALTH 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,94]
[null,"94a Personal Services",{"$nulls":21},0,{"$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,"94b 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,"94c 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,"94d 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,"94e 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,"94f 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,"94g 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,"94h 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,"94 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$50","v":"2012-07-11T11:12:20.410"},{"$nulls":51},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[]
[null,"ESTIMATE OF NEEDS FOR THE FISCAL YEAR",{"$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,{"$nulls":6},0]
[]
[null,"GRAND TOTAL - General Fund",{"$nulls":87},{"$f":"CL170+CL171+CL172","v":0},{"$nulls":6},{"$f":"CS170+CS171+CS172","v":0}]
[null,{"$f":"C116","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"}]

{"sheet":"Exhibit G","index":3,"n_rows":238,"n_cols":54,"rows_kept":238,"merged":[[0,0,0,12],[1,0,1,12],[4,11,4,12],[5,11,5,12],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12],[12,11,12,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[22,11,22,12],[23,11,23,12],[24,11,24,12],[25,11,25,12],[26,11,26,12],[27,11,27,12],[28,11,28,12],[29,11,29,12],[30,11,30,12],[31,3,31,4],[31,5,31,6],[31,9,31,10],[31,11,31,12],[32,3,32,4],[32,5,32,6],[32,9,32,10],[32,11,32,12],[33,3,33,4],[33,5,33,6],[33,9,33,10],[33,11,33,12],[34,3,34,4],[34,5,34,6],[34,9,34,10],[34,11,34,12],[35,3,35,4],[35,5,35,6],[35,9,35,10],[35,11,35,12],[36,3,36,4],[36,5,36,6],[36,9,36,10],[36,11,36,12],[37,3,37,4],[37,5,37,6],[37,9,37,10],[37,11,37,12],[38,3,38,4],[38,5,38,6],[38,9,38,10],[38,11,38,12],[39,3,39,4],[120,0,120,12],[120,13,120,26],[120,27,120,39],[120,40,120,53],[121,0,121,12],[121,13,121,26],[121,27,121,39],[121,40,121,53],[123,40,123,53],[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],[125,40,125,41],[125,42,125,43],[125,44,125,45],[125,46,125,47],[125,48,125,49],[125,50,125,51],[125,52,125,53],[126,11,126,12],[126,32,126,33],[126,34,126,35],[126,36,126,37],[126,38,126,39],[126,40,126,41],[126,42,126,43],[126,44,126,45],[126,46,126,47],[126,48,126,49],[126,50,126,51],[126,52,126,53],[127,11,127,12],[127,32,127,33],[127,34,127,35],[127,36,127,37],[127,38,127,39],[127,40,127,41],[127,42,127,43],[127,44,127,45],[127,46,127,47],[127,48,127,49],[127,50,127,51],[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],[128,52,128,53],[129,11,129,12],[129,32,129,33],[129,34,129,35],[129,36,129,37],[129,38,129,39],[129,40,129,41],[129,42,129,43],[129,44,129,45],[129,46,129,47],[129,48,129,49],[129,50,129,51],[129,52,129,53],[130,11,130,12],[130,32,130,33],[130,34,130,35],[130,36,130,37],[130,38,130,39],[130,40,130,41],[130,42,130,43],[130,44,130,45],[130,46,130,47],[130,48,130,49],[130,50,130,51],[130,52,130,53],[131,11,131,12],[131,24,131,26],[131,32,131,33],[131,34,131,35],[131,36,131,37],[131,38,131,39],[131,40,131,41],[131,42,131,43],[131,44,131,45],[131,46,131,47],[131,48,131,49],[131,50,131,51],[131,52,131,53],[132,11,132,12],[132,32,132,33],[132,34,132,35],[132,36,132,37],[132,38,132,39],[132,40,132,41],[132,42,132,43],[132,44,132,45],[132,46,132,47],[132,48,132,49],[132,50,132,51],[132,52,132,53],[133,11,133,12],[133,32,133,33],[133,34,133,35],[133,36,133,37],[133,38,133,39],[133,40,133,41],[133,42,133,43],[133,44,133,45],[133,46,133,47],[133,48,133,49],[133,50,133,51],[133,52,133,53],[134,11,134,12],[134,24,134,26],[134,32,134,33],[134,34,134,35],[134,36,134,37],[134,38,134,39],[134,40,134,41],[134,42,134,43],[134,44,134,45],[134,46,134,47],[134,48,134,49],[134,50,134,51],[134,52,134,53],[135,11,135,12],[135,24,135,26],[135,32,135,33],[135,34,135,35],[135,36,135,37],[135,38,135,39],[135,40,135,41],[135,42,135,43],[135,44,135,45],[135,46,135,47],[135,48,135,49],[135,50,135,51],[135,52,135,53],[136,11,136,12],[136,24,136,26],[136,32,136,33],[136,34,136,35],[136,36,136,37],[136,38,136,39],[136,40,136,41],[136,42,136,43],[136,44,136,45],[136,46,136,47],[136,48,136,49],[136,50,136,51],[136,52,136,53],[137,11,137,12],[137,24,137,26],[137,32,137,33],[137,34,137,35],[137,36,137,37],[137,38,137,39],[137,40,137,41],[137,42,137,43],[137,44,137,45],[137,46,137,47],[137,48,137,49],[137,50,137,51],[137,52,137,53],[138,11,138,12],[138,24,138,26],[138,32,138,33],[138,34,138,35],[138,36,138,37],[138,38,138,39],[138,40,138,41],[138,42,138,43],[138,44,138,45],[138,46,138,47],[138,48,138,49],[138,50,138,51],[138,52,138,53],[139,11,139,12],[139,24,139,26],[139,32,139,33],[139,34,139,35],[139,36,139,37],[139,38,139,39],[139,40,139,41],[139,42,139,43],[139,44,139,45],[139,46,139,47],[139,48,139,49],[139,50,139,51],[139,52,139,53],[140,11,140,12],[140,24,140,26],[140,32,140,33],[140,34,140,35],[140,36,140,37],[140,38,140,39],[140,40,140,41],[140,42,140,43],[140,44,140,45],[140,46,140,47],[140,48,140,49],[140,50,140,51],[140,52,140,53],[141,11,141,12],[141,24,141,26],[141,32,141,33],[141,34,141,35],[141,36,141,37],[141,38,141,39],[141,40,141,41],[141,42,141,43],[141,44,141,45],[141,46,141,47],[141,48,141,49],[141,50,141,51],[141,52,141,53],[142,11,142,12],[142,24,142,26],[142,32,142,33],[142,34,142,35],[142,36,142,37],[142,38,142,39],[142,40,142,41],[142,42,142,43],[142,44,142,45],[142,46,142,47],[142,48,142,49],[142,50,142,51],[142,52,142,53],[143,11,143,12],[143,24,143,26],[143,32,143,33],[143,34,143,35],[143,36,143,37],[143,38,143,39],[143,40,143,41],[143,42,143,43],[143,44,143,45],[143,46,143,47],[143,48,143,49],[143,50,143,51],[143,52,143,53],[144,11,144,12],[144,24,144,26],[144,32,144,33],[144,34,144,35],[144,36,144,37],[144,38,144,39],[144,40,144,41],[144,42,144,43],[144,44,144,45],[144,46,144,47],[144,48,144,49],[144,50,144,51],[144,52,144,53],[145,11,145,12],[145,24,145,26],[145,32,145,33],[145,34,145,35],[145,36,145,37],[145,38,145,39],[145,40,145,41],[145,42,145,43],[145,44,145,45],[145,46,145,47],[145,48,145,49],[145,50,145,51],[145,52,145,53],[146,11,146,12],[146,24,146,26],[146,32,146,33],[146,34,146,35],[146,36,146,37],[146,38,146,39],[146,40,146,41],[146,42,146,43],[146,44,146,45],[146,46,146,47],[146,48,146,49],[146,50,146,51],[146,52,146,53],[147,11,147,12],[147,24,147,26],[147,32,147,33],[147,34,147,35],[147,36,147,37],[147,38,147,39],[147,40,147,41],[147,42,147,43],[147,44,147,45],[147,46,147,47],[147,48,147,49],[147,50,147,51],[147,52,147,53],[148,11,148,12],[148,24,148,26],[148,32,148,33],[148,34,148,35],[148,36,148,37],[148,38,148,39],[148,40,148,41],[148,42,148,43],[148,44,148,45],[148,46,148,47],[148,48,148,49],[148,50,148,51],[148,52,148,53],[149,11,149,12],[149,24,149,26],[149,32,149,33],[149,34,149,35],[149,36,149,37],[149,38,149,39],[149,40,149,41],[149,42,149,43],[149,44,149,45],[149,46,149,47],[149,48,149,49],[149,50,149,51],[149,52,149,53],[150,11,150,12],[150,24,150,26],[150,32,150,33],[150,34,150,35],[150,36,150,37],[150,38,150,39],[150,40,150,41],[150,42,150,43],[150,44,150,45],[150,46,150,47],[150,48,150,49],[150,50,150,51],[150,52,150,53],[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],[151,40,151,41],[151,42,151,43],[151,44,151,45],[151,46,151,47],[151,48,151,49],[151,50,151,51],[151,52,151,53],[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],[152,40,152,41],[152,42,152,43],[152,44,152,45],[152,46,152,47],[152,48,152,49],[152,50,152,51],[152,52,152,53],[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],[153,40,153,41],[153,42,153,43],[153,44,153,45],[153,46,153,47],[153,48,153,49],[153,50,153,51],[153,52,153,53],[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],[154,40,154,41],[154,42,154,43],[154,44,154,45],[154,46,154,47],[154,48,154,49],[154,50,154,51],[154,52,154,53],[155,3,155,4],[155,5,155,6],[155,9,155,10],[155,11,155,12],[155,40,155,41],[155,42,155,43],[155,44,155,45],[155,46,155,47],[155,48,155,49],[155,50,155,51],[155,52,155,53],[156,3,156,4],[156,5,156,6],[156,9,156,10],[156,11,156,12],[156,40,156,41],[156,42,156,43],[156,44,156,45],[156,46,156,47],[156,48,156,49],[156,50,156,51],[156,52,156,53],[157,3,157,4],[157,5,157,6],[157,9,157,10],[157,11,157,12],[157,40,157,53],[158,3,158,4],[158,5,158,6],[158,9,158,10],[158,11,158,12],[158,40,158,41],[158,42,158,43],[158,44,158,45],[158,46,158,47],[158,48,158,49],[158,50,158,51],[158,52,158,53],[159,3,159,4],[159,5,159,6],[159,9,159,10],[159,11,159,12],[159,34,159,35],[159,36,159,37],[159,38,159,39],[159,40,159,41],[159,42,159,43],[159,44,159,45],[159,46,159,47],[159,48,159,49],[159,50,159,51],[159,52,159,53],[160,3,160,4],[160,5,160,6],[160,9,160,10],[160,11,160,12],[160,34,160,35],[160,36,160,37],[160,38,160,39],[160,40,160,41],[160,42,160,43],[160,44,160,45],[160,46,160,47],[160,48,160,49],[160,50,160,51],[160,52,160,53],[161,3,161,4],[161,5,161,6],[161,9,161,10],[161,11,161,12],[161,34,161,35],[161,36,161,37],[161,38,161,39],[161,40,161,41],[161,42,161,43],[161,44,161,45],[161,46,161,47],[161,48,161,49],[161,50,161,51],[161,52,161,53],[162,11,162,12],[162,24,162,26],[162,34,162,35],[162,36,162,37],[162,38,162,39],[162,40,162,41],[162,42,162,43],[162,44,162,45],[162,46,162,47],[162,48,162,49],[162,50,162,51],[162,52,162,53],[163,11,163,12],[163,24,163,26],[163,34,163,35],[163,36,163,37],[163,38,163,39],[163,40,163,41],[163,42,163,43],[163,44,163,45],[163,46,163,47],[163,48,163,49],[163,50,163,51],[163,52,163,53],[164,11,164,12],[164,24,164,26],[164,34,164,35],[164,36,164,37],[164,38,164,39],[164,40,164,41],[164,42,164,43],[164,44,164,45],[164,46,164,47],[164,48,164,49],[164,50,164,51],[164,52,164,53],[165,11,165,12],[165,24,165,26],[165,34,165,35],[165,36,165,37],[165,38,165,39],[165,40,165,41],[165,42,165,43],[165,44,165,45],[165,46,165,47],[165,48,165,49],[165,50,165,51],[165,52,165,53],[166,11,166,12],[166,24,166,26],[166,34,166,35],[166,36,166,37],[166,38,166,39],[166,40,166,41],[166,42,166,43],[166,44,166,45],[166,46,166,47],[166,48,166,49],[166,50,166,51],[166,52,166,53],[167,11,167,12],[167,24,167,26],[167,34,167,35],[167,36,167,37],[167,38,167,39],[167,40,167,41],[167,42,167,43],[167,44,167,45],[167,46,167,47],[167,48,167,49],[167,50,167,51],[167,52,167,53],[168,11,168,12],[168,24,168,26],[168,34,168,35],[168,36,168,37],[168,38,168,39],[168,40,168,41],[168,42,168,43],[168,44,168,45],[168,46,168,47],[168,48,168,49],[168,50,168,51],[168,52,168,53],[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],[171,24,171,26],[172,11,172,12],[172,24,172,26],[173,11,173,12],[173,24,173,26],[174,11,174,12],[174,24,174,26],[175,11,175,12],[175,24,175,26],[176,11,176,12],[176,24,176,26],[177,11,177,12],[177,24,177,26],[178,11,178,12],[178,24,178,26],[179,9,179,12],[179,23,179,26],[180,0,180,12],[180,13,180,26],[180,27,180,39],[181,0,181,12],[181,13,181,26],[181,27,181,39],[183,22,183,23],[183,24,183,26],[183,37,183,39],[184,9,184,12],[184,22,184,26],[184,37,184,39],[185,9,185,10],[185,11,185,12],[185,22,185,23],[185,24,185,26],[185,37,185,39],[186,9,186,10],[186,11,186,12],[186,22,186,23],[186,24,186,26],[186,37,186,39],[187,9,187,10],[187,11,187,12],[187,22,187,23],[187,24,187,26],[187,37,187,39],[188,9,188,10],[188,11,188,12],[188,13,188,21],[188,22,188,23],[188,24,188,26],[188,37,188,39],[189,9,189,10],[189,11,189,12],[189,22,189,23],[189,24,189,26],[189,37,189,39],[190,9,190,10],[190,11,190,12],[190,22,190,23],[190,24,190,26],[190,37,190,39],[191,9,191,10],[191,11,191,12],[191,22,191,23],[191,24,191,26],[191,37,191,39],[192,9,192,10],[192,11,192,12],[192,22,192,23],[192,24,192,26],[192,37,192,39],[193,9,193,10],[193,11,193,12],[193,22,193,23],[193,24,193,26],[193,37,193,39],[194,9,194,10],[194,11,194,12],[194,22,194,23],[194,24,194,26],[194,37,194,39],[195,9,195,10],[195,11,195,12],[195,22,195,23],[195,24,195,26],[195,37,195,39],[196,9,196,10],[196,11,196,12],[196,22,196,23],[196,24,196,26],[196,37,196,39],[197,9,197,10],[197,11,197,12],[197,14,197,15],[197,16,197,18],[197,22,197,23],[197,24,197,26],[197,37,197,39],[198,9,198,10],[198,11,198,12],[198,14,198,15],[198,16,198,18],[198,20,198,21],[198,22,198,23],[198,24,198,26],[198,37,198,39],[199,9,199,10],[199,11,199,12],[199,22,199,23],[199,24,199,26],[199,37,199,39],[200,9,200,10],[200,11,200,12],[200,22,200,23],[200,24,200,26],[200,37,200,39],[201,9,201,10],[201,11,201,12],[201,22,201,23],[201,24,201,26],[201,37,201,39],[202,9,202,10],[202,11,202,12],[202,22,202,23],[202,24,202,26],[202,37,202,39],[203,9,203,10],[203,11,203,12],[203,22,203,23],[203,24,203,26],[203,37,203,39],[204,9,204,10],[204,11,204,12],[204,22,204,23],[204,24,204,26],[204,37,204,39],[205,9,205,10],[205,11,205,12],[205,22,205,23],[205,24,205,26],[205,37,205,39],[206,9,206,10],[206,11,206,12],[206,22,206,23],[206,24,206,26],[206,37,206,39],[207,9,207,10],[207,11,207,12],[207,22,207,23],[207,24,207,26],[207,37,207,39],[208,9,208,10],[208,11,208,12],[208,22,208,23],[208,24,208,26],[208,37,208,39],[209,9,209,10],[209,11,209,12],[209,22,209,23],[209,24,209,26],[209,37,209,39],[210,9,210,10],[210,11,210,12],[210,22,210,23],[210,24,210,26],[210,37,210,39],[211,9,211,10],[211,11,211,12],[211,22,211,23],[211,24,211,26],[211,37,211,39],[212,9,212,12],[212,22,212,23],[212,24,212,26],[212,37,212,39],[213,9,213,10],[213,11,213,12],[213,22,213,23],[213,24,213,26],[213,37,213,39],[214,9,214,10],[214,11,214,12],[214,13,216,14],[214,15,214,16],[214,17,214,18],[214,19,214,22],[214,23,214,24],[214,25,214,26],[214,37,214,39],[215,9,215,10],[215,11,215,12],[215,15,215,16],[215,17,215,18],[215,19,215,20],[215,21,215,22],[215,23,215,24],[215,25,215,26],[215,37,215,39],[216,9,216,10],[216,11,216,12],[216,15,216,16],[216,17,216,18],[216,19,216,20],[216,21,216,22],[216,23,216,24],[216,25,216,26],[216,37,216,39],[217,9,217,10],[217,11,217,12],[217,13,217,14],[217,15,217,16],[217,17,217,18],[217,19,217,20],[217,21,217,22],[217,23,217,24],[217,25,217,26],[217,37,217,39],[218,9,218,10],[218,11,218,12],[218,13,218,14],[218,15,218,16],[218,17,218,18],[218,19,218,20],[218,21,218,22],[218,23,218,24],[218,25,218,26],[218,37,218,39],[219,9,219,10],[219,11,219,12],[219,13,219,14],[219,15,219,16],[219,17,219,18],[219,19,219,20],[219,21,219,22],[219,23,219,24],[219,25,219,26],[219,37,219,39],[220,9,220,10],[220,11,220,12],[220,13,220,14],[220,15,220,16],[220,17,220,18],[220,19,220,20],[220,21,220,22],[220,23,220,24],[220,25,220,26],[220,37,220,39],[221,9,221,10],[221,11,221,12],[221,13,221,14],[221,15,221,16],[221,17,221,18],[221,19,221,20],[221,21,221,22],[221,23,221,24],[221,25,221,26],[221,37,221,39],[222,9,222,10],[222,11,222,12],[222,13,222,14],[222,15,222,16],[222,17,222,18],[222,19,222,20],[222,21,222,22],[222,23,222,24],[222,25,222,26],[222,37,222,39],[223,9,223,10],[223,11,223,12],[223,13,223,14],[223,15,223,16],[223,17,223,18],[223,19,223,20],[223,21,223,22],[223,23,223,24],[223,25,223,26],[223,37,223,39],[224,9,224,10],[224,11,224,12],[224,13,224,14],[224,15,224,16],[224,17,224,18],[224,19,224,20],[224,21,224,22],[224,23,224,24],[224,25,224,26],[224,37,224,39],[225,9,225,10],[225,11,225,12],[225,13,225,14],[225,15,225,16],[225,17,225,18],[225,19,225,20],[225,21,225,22],[225,23,225,24],[225,25,225,26],[225,37,225,39],[226,9,226,10],[226,11,226,12],[226,13,226,14],[226,15,226,16],[226,17,226,18],[226,19,226,20],[226,21,226,22],[226,23,226,24],[226,25,226,26],[226,37,226,39],[227,9,227,10],[227,11,227,12],[227,13,227,14],[227,15,227,16],[227,17,227,18],[227,19,227,20],[227,21,227,22],[227,23,227,24],[227,25,227,26],[227,37,227,39],[228,9,228,10],[228,11,228,12],[228,23,228,26],[228,37,228,39],[229,9,229,10],[229,11,229,12],[229,22,229,23],[229,24,229,26],[229,37,229,39],[230,9,230,10],[230,11,230,12],[230,22,230,23],[230,24,230,26],[230,37,230,39],[231,9,231,10],[231,11,231,12],[231,22,231,23],[231,24,231,26],[231,37,231,39],[232,9,232,10],[232,11,232,12],[232,22,232,23],[232,24,232,26],[232,37,232,39],[233,9,233,12],[233,22,233,23],[233,24,233,26],[233,37,233,39],[234,22,234,23],[234,24,234,26],[234,37,234,39],[235,22,235,23],[235,24,235,26],[235,37,235,39],[236,22,236,23],[236,24,236,26],[236,37,236,39],[237,22,237,23],[237,24,237,26],[237,36,237,39],[238,22,238,23],[238,24,238,26]],"merged_total":1666,"flags":["merged_cut"]}
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":13},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":13},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
["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"]
[{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"}]
["PURPOSE OF BOND ISSUE:",{"$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!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0]
[{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0]
["Matured Bonds Unpaid",{"$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!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":13},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"}]
["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!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(J33:K42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":11},{"$f":"SUM(X33:Y42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(AK33:AL42)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(AX33:AY42)","v":0}]
[{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"L49+L48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":11},{"$f":"Z49+Z48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"AM49+AM48","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$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:"]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"}]
["Matured",{"$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!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0]
[{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"}]
["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]
[{"$f":"Coversheets!AX50","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":13},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":13},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
["EXHIBIT \"G\"",{"$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!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - 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:"]
[{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0]
[{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$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}]
[{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":13},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"}]
["Matured",{"$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}]
[{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(J93:K102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":11},{"$f":"SUM(X93:Y102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(AK93:AL102)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(AX93:AY102)","v":0}]
[{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"L109+L108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":11},{"$f":"Z109+Z108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"AM109+AM108","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$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!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"}]
["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]
[{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0]
[{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":11},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":13},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"}]
["Matured",{"$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 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A60","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[{"$f":"\"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"A121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":13},{"$f":"N121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"AB121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"A122","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":13},{"$f":"N122","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"AB122","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
["EXHIBIT \"G\"",{"$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!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 1, Detail of Bond and Coupon Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":13},{"$f":"\"Schedule 2, Detail of Judgement Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New)\"","v":"Schedule 2, Detail of Judgement Indebtedness as of June 30, 2010 - Not Affecting Homesteads (New)"},{"$nulls":12},{"$f":"\"Schedule 2, Detail of Judgement Indebtedness as of June 30, \"&Help!C28+1&\" - Not Affecting Homesteads (New) (Continued)\"","v":"Schedule 2, Detail of Judgement Indebtedness as of June 30, 2010 - 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!C28","v":"Principal Amount Provided for to June 30, 2009"},{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Amount of Final Maturity",{"$nulls":10},0,null,"Amount of Final Maturity",{"$nulls":10},{"$f":"L135+L75+Z75+AM75+AZ75+AZ15+AM15+Z15+L15","v":0},null,null,{"$f":"\"Principal Amount Provided for In \"&Help!C28&\"-\"&Help!C28+1","v":"Principal Amount Provided for In 2009-2010"},{"$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!C28+1&\"-\"&Help!C28+2","v":" AMOUNT TO PROVIDE BY TAX LEVY FISCAL YEAR 2010-2011"}]
["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},{"$f":"\"OUTSTANDING JUNE 30, \"&Help!C28&\":\"","v":"OUTSTANDING JUNE 30, 2009:"}]
["Accrual Liability To Date",{"$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!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid Prior To 6-30-\"&Help!C28","v":"Bonds Paid Prior To 6-30-2009"},{"$nulls":10},{"$f":"L145+L85+Z85+AM85+AZ85+AZ25+AM25+Z25+L25","v":0},null,null,"JUDGEMENT OBLIGATIONS SINCE LEVIED FOR:"]
[{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Bonds Paid During \"&Help!C28&\"-\"&Help!C28+1","v":"Bonds Paid During 2009-2010"},{"$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:"]
[{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$nulls":12},{"$f":"\"TOTAL BONDS OUTSTANDING 6-30-\"&Help!C28+1&\":\"","v":"TOTAL BONDS OUTSTANDING 6-30-2010:"},{"$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},{"$f":"\"OUTSTANDING JUNE 30, \"&Help!C28+1&\":\"","v":"OUTSTANDING JUNE 30, 2010:"}]
["Bonds and Coupons",null,null,"2007-07-01",null,0,null,{"v":0,"d":"0.00%"},{"$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!C28+1","v":"Schedule 3, Prepaid Judgements as of June 30, 2010"},{"$nulls":12},{"$f":"\"Schedule 3, Prepaid Judgements as of June 30, \"&Help!C28+1&\" (Continued)\"","v":"Schedule 3, Prepaid Judgements as of June 30, 2010 (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!C28","v":"Unreimbursed Balance At June 30, 2009"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Accrue Each Year",{"$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!C28&\" Tax Levy\"","v":"Reimbursement By 2009 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!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"SUM(J153:K162)","v":0},null,{"$f":"\"Current Interest Earnings Through \"&Help!C28+1&\"-\"&Help!C28+2","v":"Current Interest Earnings Through 2010-2011"},{"$nulls":10},{"$f":"L169+L109+Z109+AM109+AZ109+AZ49+AM49+Z49+L49","v":0},null,null,{"$f":"\"Asset Balance June 30, \"&Help!C28+1","v":"Asset Balance June 30, 2010"},{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"L169+L168","v":0},null,{"$f":"\"Total Interest To Levy For \"&Help!C28+1&\"-\"&Help!C28+2","v":"Total Interest To Levy For 2010-2011"},{"$nulls":10},{"$f":"Y169+Y168","v":0},null,null,{"$f":"N180","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"AB170","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
["INTEREST COUPON ACCOUNT:",{"$nulls":12},"INTEREST COUPON ACCOUNT:"]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28&\":\"","v":"Interest Earned But Unpaid 6-30-2009:"}]
["Matured",{"$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!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Interest Earnings \"&Help!C28&\"-\"&Help!C28+1","v":"Interest Earnings 2009-2010"},{"$nulls":10},{"$f":"L175+L115+Z115+AM115+AZ115+AZ55+AM55+Z55+L55","v":0}]
[{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},0,null,{"$f":"\"Coupons Paid Through \"&Help!C28&\"-\"&Help!C28+1","v":"Coupons Paid Through 2009-2010"},{"$nulls":10},{"$f":"L176+L116+Z116+AM116+AZ116+AZ56+AM56+Z56+L56","v":0}]
[{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"},{"$nulls":12},{"$f":"\"Interest Earned But Unpaid 6-30-\"&Help!C28+1&\":\"","v":"Interest Earned But Unpaid 6-30-2010:"}]
["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}]
[{"$f":"Coversheets!AX50","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":3},{"$f":"A180","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[{"$f":"A121","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"A181","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":13},{"$f":"N181","v":"SINKING FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[{"$f":"A122","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"A182","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":13},{"$f":"N182","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
["EXHIBIT \"G\"",{"$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!C28&\"-\"&Help!C28+1&\" ACCOUNT\"","v":"2009-2010 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!C28","v":"Cash on Hand June 30, 2009"},{"$nulls":10},0,{"$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!C28-1&\" and Prior Ad Valorem Tax\"","v":"2008 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!C28&\" Ad Valorem Tax\"","v":"2009 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!C28&\" Ad Valorem Tax Account - Sinking Funds\"","v":"Schedule 7, 2009 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,{"$f":"\"Deduct \"&Help!C28&\" Tax Apportioned\"","v":"Deduct 2009 Tax Apportioned"},{"$nulls":10},0,null,null,"3213 Additional Homestead Exemption Reimbursement",{"$nulls":9},0]
[{"$f":"\"CASH BALANCE ON HAND JUNE 30, \"&Help!C28+1","v":"CASH BALANCE ON HAND JUNE 30, 2010"},{"$nulls":10},{"$f":"L196-L207","v":0},null,{"$f":"\"Net Balance \"&Help!C28&\" Tax in Process of Collection or\"","v":"Net Balance 2009 Tax in Process of Collection or"},{"$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]
[{"$f":"\"Cash Balance on Hand June 30, \"&Help!C28+1","v":"Cash Balance on Hand June 30, 2010"},{"$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!C28","v":"June 30, 2009"},null,"Purchased",null,"of Cost",null,"Premium",null,"Court Order",null,{"$f":"\"June 30, \"&Help!C28","v":"June 30, 2009"},null,"4115 Other -",{"$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 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$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 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$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},{"$f":"N229","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":8},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]

{"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]]}
[{"$f":"\"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, \"&Help!C28&\", to JUNE 30, \"&Help!C28+1","v":"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"},{"$nulls":12},{"$f":"A1","v":"CAPITAL PROJECT FUND ACCOUNTS COVERING THE PERIOD JULY 1, 2009, to JUNE 30, 2010"}]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"},{"$nulls":12},{"$f":"A2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
["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!C28+1","v":"Schedule 1, Current Balance Sheet - June 30, 2010"},{"$nulls":6},{"$f":"Help!C28&\"-\"&Help!C28+1","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Total"]
["ASSETS:"]
[{"$f":"\"Cash Balance June 30, \"&Help!C28+1","v":"Cash Balance June 30, 2010"},{"$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!C28+1","v":"CASH FUND BALANCE JUNE 30, 2010"},{"$nulls":6},{"$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$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"TOTAL"]
[{"$f":"\"Cash Balance Reported to Excise Board 6-30-\"&Help!C28","v":"Cash Balance Reported to Excise Board 6-30-2009"},{"$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!C28+1","v":"CASH BALANCE JUNE 30, 2010"},{"$nulls":6},{"$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$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"},null,{"$f":"$H$6","v":"2009-2010"}]
["CURRENT YEAR",{"$nulls":6},"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"Amount",null,"TOTAL"]
[{"$f":"\"Warrants Outstanding 6-30-\"&Help!C28&\" of Year in Caption\"","v":"Warrants Outstanding 6-30-2009 of Year in Caption"},{"$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]
[{"$f":"\"BALANCE WARRANTS OUTSTANDING JUNE 30, \"&Help!C28+1","v":"BALANCE WARRANTS OUTSTANDING JUNE 30, 2010"},{"$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 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":9},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},null,null,{"$f":"A53","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":11},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]

{"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],[20,0,23,13],[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!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
{"$rows_empty":9}
[{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C26","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 Board of County Health, and those directly under, or in contractual relationship with, the Board of County Health; 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."]
[]
[{"$f":"\"We further certify that we have examined the within statements of account and estimated needs or requirements of the Governing \"&\"Board of Health of \"&Help!C27&\" County, in relation to the Sinking Fund or Funds thereof, and after finding the same correct or having \"&\"caused the same to be corrected pursuant to 68 O. S. 1991 Section 3009, have approved the requirements therefor to fulfill the conditions\"&\" of Section 26 and 28 of Article 10, Oklahoma Constitution, and have made and certified a tax levy therefor to the extent of the excess of said \"&\"total requirements over the total of items 2, 3, 6, and 12 of Exhibit ''Y'' (Page 2) and any other legal deduction, including a reserve of \"&\"____% for delinquent taxes.\"","v":"We further certify that we have examined the within statements of account and estimated needs or requirements of the Governing Board of Health of County Name County, in relation to the Sinking Fund or Funds thereof, and after finding the same correct or having caused the same to be corrected pursuant to 68 O. S. 1991 Section 3009, have approved the requirements therefor to fulfill the conditions of Section 26 and 28 of Article 10, Oklahoma Constitution, and have made and certified a tax levy therefor to the extent of the excess of said total requirements over the total of items 2, 3, 6, and 12 of Exhibit ''Y'' (Page 2) and any other legal deduction, including a reserve of ____% for delinquent taxes."}]
{"$rows_empty":13}
[{"$f":"Coversheets!B51","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":11},{"$f":"NOW()","v":"2012-07-11T11:12:20.410"}]
["CERTIFICATE OF EXCISE BOARD"]
[{"$f":"\"ESTIMATE OF NEEDS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"ESTIMATE OF NEEDS FOR 2010-2011"}]
[{"$nulls":14},"Page 2"]
["EXHIBIT \"Y\""]
["County Excise Board's Appropriation",{"$nulls":10},"Health",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!C28&\" Tax\"","v":"Total Other Than 2009 Tax"},{"$nulls":10},0,null,0]
["Balance Required",{"$nulls":10},0,null,{"$f":"N53-N52","v":0}]
["Add 10% for Delinquency",{"$nulls":10},0,null,{"$f":"ROUND(N53/11,2)","v":0}]
[{"$f":"\"Total Required for \"&Help!C28&\" Tax\"","v":"Total Required for 2009 Tax"},{"$nulls":10},0,null,{"$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,{"$f":"'Exhibit G'!U199","v":{"v":0,"d":"0.00"}}]
[]
["We further certify that the net assessed valuation of the Property, subject to ad valorem taxes, after the amount of all Homestead Exemptions have been "]
[{"$f":"\"deducted in the said County as finally equalized and certified by the State Board of Equalization for the current year \"&Help!C28+1&\"-\"&Help!C28+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 2010-2011 is as follows:"}]
[]
["VALUATION AND LEVIES EXCLUDING HOMESTEADS"]
["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 "]
[{"$f":"\"Assessor may immediately extend said levies upon the Tax Rolls for the year \"&Help!C28+2&\" without regard to any protest that may be filed against\"","v":"Assessor may immediately extend said levies upon the Tax Rolls for the year 2011 without regard to any protest that may be filed against"}]
[" any levies, as required by 68 O. S. 1991, Section 2869"]
["Dated at ",null,", Oklahoma, this ____ day of ",{"$nulls":10},{"$f":"\", \"&Help!C28+2&\".\"","v":", 2011."}]
[]
[]
[]
[null,"Excise Board Member",{"$nulls":6},"Excise Board Chairman"]
[]
[]
[null,"Excise Board Member",{"$nulls":6},"Excise Board Secretary"]
[]
[]
[{"$f":"A35","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":11},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
[]
[]
[]
[{"$f":"Help!C26&\" COUNTY, \"&Help!C29","v":"COUNTY NAME COUNTY, 99"}]
["STATISTICAL DATA"]
[{"$f":"\"FISCAL YEAR \"&Help!C28&\"-\"&Help!C28+1","v":"FISCAL YEAR 2009-2010"}]
[]
[]
[]
[]
[null,"Total Valuation"]
[]
[null,"Total Gross Valuation Real Property",{"$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],[5,1,5,20],[5,21,5,26],[5,27,5,32],[5,33,5,38],[5,39,5,44],[5,85,5,90],[6,1,6,20],[6,21,6,26],[6,27,6,32],[6,33,6,38],[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],[17,73,17,78],[17,79,17,84],[17,85,17,90],[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],[21,73,21,78],[21,79,21,84],[21,85,21,90],[22,1,22,17],[22,18,22,23],[22,24,22,38],[22,39,22,44],[22,73,22,78],[22,79,22,84],[22,85,22,90],[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],[24,85,24,90],[25,1,25,17],[25,18,25,23],[25,24,25,38],[25,39,25,44],[25,85,25,90],[26,1,26,17],[26,18,26,23],[26,24,26,38],[26,39,26,44],[26,85,26,90],[27,1,27,17],[27,18,27,23],[27,24,27,38],[27,39,27,44],[27,85,27,90],[28,1,28,17],[28,18,28,23],[28,24,28,38],[28,39,28,44],[28,47,28,90],[29,1,29,17],[29,18,29,23],[29,24,29,38],[29,39,29,44],[29,85,29,90],[30,1,30,17],[30,18,30,23],[30,24,30,38],[30,39,30,44],[30,85,30,90],[31,1,31,17],[31,18,31,23],[31,24,31,38],[31,39,31,44],[31,47,37,89],[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],[43,1,43,17],[43,18,43,23],[43,24,43,38],[43,39,43,44],[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],[405,33,405,38],[405,39,405,44],[406,33,406,38],[406,39,406,44]]}
[null,{"$f":"\"BOARD OF HEALTH PUBLICATION SHEET - \"&Help!C26&\" COUNTY, OKLAHOMA\"","v":"BOARD OF HEALTH PUBLICATION SHEET - COUNTY NAME COUNTY, OKLAHOMA"},{"$nulls":45},{"$f":"B1","v":"BOARD OF HEALTH PUBLICATION SHEET - COUNTY NAME COUNTY, OKLAHOMA"}]
[null,{"$f":"\"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, \"&Help!C28+1&\", AND ESTIMATE OF NEEDS\"","v":"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, 2010, AND ESTIMATE OF NEEDS"},{"$nulls":45},{"$f":"B2","v":"FINANCIAL STATEMENT OF THE VARIUS FUNDS FOR THE FISCAL YEAR ENDING JUNE 30, 2010, AND ESTIMATE OF NEEDS"}]
[null,{"$f":"\"FOR THE FISCAL YEAR ENDING JUNE 30, \"&Help!C28+2&\", OF THE GOVERNING BOARD OF\"","v":"FOR THE FISCAL YEAR ENDING JUNE 30, 2011, OF THE GOVERNING BOARD OF"},{"$nulls":45},{"$f":"B3","v":"FOR THE FISCAL YEAR ENDING JUNE 30, 2011, OF THE GOVERNING BOARD OF"}]
[null,{"$f":"Help!C26&\" 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},"HEALTH FUND",{"$nulls":7},"** If line 12 is less than line 16 after omitting \"h\" deduct the following",{"$nulls":37},"SINKING"]
[null,{"$f":"\"AS OF JUNE 30, \"&Help!C28+1","v":"AS OF JUNE 30, 2010"},{"$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!C28+2","v":"13d. j. Unmatured Coupons Due 4-1-2011"},{"$nulls":37},0]
[null,{"$f":"\"Cash Balance June 30, \"&Help!C28+1","v":"Cash Balance June 30, 2010"},{"$nulls":37},{"$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,{"$f":"\"CASH FUND BALANCE (Deficit) JUNE 30, \"&Help!C28+1","v":"CASH FUND BALANCE (Deficit) JUNE 30, 2010"},{"$nulls":37},{"$f":"AN11-AN16","v":0}]
[null,{"$f":"\"ESTIMATED NEEDS FOR FISCAL YEAR ENDING JUNE 30, \"&Help!C28+1","v":"ESTIMATED NEEDS FOR FISCAL YEAR ENDING JUNE 30, 2010"}]
[null,"GENERAL FUND",{"$nulls":16},"HEALTH FUND",{"$nulls":5},"SINKING FUND BALANCE SHEET",{"$nulls":14},"SINKING FUND"]
[null,"Current Expense",{"$nulls":16},{"$f":"S22-S21","v":0},{"$nulls":5},{"$f":"\"1. Cash Balance on Hand June 30, \"&Help!C28+1","v":"1. Cash Balance on Hand June 30, 2010"},{"$nulls":14},{"$f":"'Exhibit G'!L215","v":0}]
[null,"Reserve for Int. on Warrants & Revaluation",{"$nulls":16},{"$f":"'Exhibit E'!AQ12+'Exhibit E'!CS171","v":0},{"$nulls":5},"2. Legal Investments Properly Maturing",{"$nulls":14},{"$f":"'Exhibit G'!J216","v":0}]
[null,"Total Required",{"$nulls":16},{"$f":"'Exhibit Y'!L42","v":0},{"$nulls":5},"3. Judgements Paid to Recover by Tax Levy",{"$nulls":14},{"$f":"'Exhibit G'!J217","v":0}]
[null,"FINANCED",{"$nulls":22},"4.        Total Liquid Assets",{"$nulls":14},{"$f":"SUM(AN20:AS22)","v":0}]
[null,"Cash Fund Balance",{"$nulls":16},{"$f":"'Exhibit E'!AQ15","v":0},{"$nulls":5},"Deduct Matured Indebtedness:"]
[null,"Estimated Miscellaneous Revenue",{"$nulls":16},{"$f":"'Exhibit E'!CF115","v":0},{"$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},{"$nulls":7},"CERTIFICATE - GOVERNING BOARD"]
[null,"2000 Local Sources of Revenue",{"$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},{"$f":"SUM(AN25:AS30)","v":0},{"$nulls":7},{"$f":"\"STATE OF OKLAHOMA, COUNTY OF \"&Help!C26&\", ss:\"","v":"STATE OF OKLAHOMA, COUNTY OF COUNTY NAME, ss:"}]
[null,"4000 Federal Sources of Revenue",{"$nulls":16},{"$f":"'Exhibit E'!CF86","v":0},{"$nulls":5},"12. Balance of Assets Subject to Accruals",{"$nulls":14},{"$f":"AN23-AN31","v":0},{"$nulls":7},{"$f":"\"We, the undersigned Board of Health of \"&Help!C27&\" County Oklahoma, do hereby certify \"&\"that at a meeting\"&\"of the Board of Health of the said County, begun at the time provided by law for Counties and pursuant to the provisions of \"&\"68 O. S. 1991 Sec. 3002, the foregoing statement was prepared \"&\"and is a true and correct condition of the Financial Affairs of said \"&\"County as reflected by the record of the County Clerk and Treasurer. We further certify that the forgoing estimate for current \"&\"expenses for the fiscal year beginning July 1, \"&Help!C28+1&\", and ending June 30, \"&Help!C28+2&\", as shown are reasonably necessary for the proper \"&\"conduct of the affairs of the said Board of Health, 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 Board of Health of County Name County Oklahoma, do hereby certify that at a meetingof the Board of Health of the said County, begun at the time provided by law for Counties and pursuant to the provisions of 68 O. S. 1991 Sec. 3002, the foregoing statement was prepared and is a true and correct condition of the Financial Affairs of said County as reflected by the record of the County Clerk and Treasurer. We further certify that the forgoing estimate for current expenses for the fiscal year beginning July 1, 2010, and ending June 30, 2011, as shown are reasonably necessary for the proper conduct of the affairs of the said Board of Health, 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."}]
[null,"5000 Miscellaneous Revenue",{"$nulls":16},{"$f":"'Exhibit E'!CF111","v":0},{"$nulls":5},"Deduct Accrual Reserve If Assets Sufficient:"]
[null,"6111 Contributions from Other Funds",{"$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":24},"17. Excess of Assets Over Accrual Reserves **",{"$nulls":14},{"$f":"AN32-AN37","v":0}]
[{"$nulls":24},{"$f":"\"SINKING FUND REQUIREMENTS FOR \"&Help!C28+1&\"-\"&Help!C28+2","v":"SINKING FUND REQUIREMENTS FOR 2010-2011"}]
[{"$nulls":24},"1. Interest Earnings on Bonds",{"$nulls":14},{"$f":"'Exhibit G'!Y188","v":0}]
[{"$nulls":24},"2. Accrual on Unmatured Bonds",{"$nulls":14},{"$f":"'Exhibit G'!Y189","v":0},{"$nulls":7},"Chairman of Board",{"$nulls":14},"Member",{"$nulls":13},"Member"]
[{"$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},{"$nulls":7},"Member",{"$nulls":14},"Member",{"$nulls":13},"Member"]
[{"$nulls":24},"6. Annual Accrual From Exhibit KK",{"$nulls":14},{"$f":"'Exhibit G'!Y193","v":0}]
[]
[]
[{"$nulls":71},"Attest"]
[{"$nulls":73},"County Clerk",{"$nulls":15},"Seal"]
[]
[{"$nulls":47},{"$f":"\"Subscribed and sworn to before me this 20 day of June, \"&Help!C28+1&\".\"","v":"Subscribed and sworn to before me this 20 day of June, 2010."}]
[]
[{"$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,{"$f":"'Exhibit Y'!A35","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":34},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"},{"$nulls":10},{"$f":"B59","v":"S.A.&I. Form 2631R97 Entity: Board of County Health, County Name County, 99"},{"$nulls":34},{"$f":"Coversheets!$BI$50","v":"2012-07-11T11:12:20.410"}]
{"$rows_empty":346}
[{"$nulls":31},0]