{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["RegSchLookup","Muni","Summary","Local School Debt","Regional School Debt","Regional School Debt 2","Utility Debt 1","Utility Debt 2","Utility Debt 3","Utility Debt 4","Bonds Issued","Bonds Authorized","Notes Issued","Notes Authorized","Notes Authorized 2","Misc. Bonds, Notes, Loans","Deductions","Guarantees","Special Debt","Capital Leases - Not in Gross","Guarantees - Not in Gross"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":47,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RegSchLookup","index":0,"n_rows":81,"n_cols":13,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
["Regional District","School 1","School 2","School 3","School 4","School 5","School 6","School 7","School 8","School 9","School 10","School 11","School 12"]
["Andover Regional School District","Andover Borough","Andover Township"]
["Black Horse Pike Regional School District","Bellmawr Borough","Gloucester Township","Runnemede Borough"]
["Bordentown Regional School District","Bordentown City","Bordentown Township","Fieldsboro Borough"]
["Bridgewater-Raritan Regional School District","Bridgewater Township","Raritan Borough"]
["Buena Regional School District","Buena Borough","Buena Vista Township"]
["Caldwell-West Caldwell Consolidated School District","Caldwell Borough","West Caldwell Township"]
["Carlstadt-East Rutherford Regional High School","Carlstadt Borough","East Rutherford Borough"]
["Central Regional School District","Berkeley Township","Island Heights Borough","Ocean Gate Borough","Seaside Heights Borough","Seaside Park Borough"]
["Chatham School District","Chatham Borough","Chatham Township"]
["Chester Township Consolidated School District","Chester Borough","Chester Township"]
["Clearview Regional School District","Harrison Township","Mantua Township"]
["Clinton-Glen Gardner School District","Clinton Town","Glen Gardner Borough"]
["Cumberland Regional High School","Deerfield Township","Fairfield Township (Cumberland)","Greenwich Township (Cumberland)","Hopewell Township (Cumberland)","Shiloh Borough","Stow Creek Township","Upper Deerfield Township"]
["Delaware Valley Regional High School","Alexandria Township","Frenchtown Borough","Holland Township","Kingwood Township","Milford Borough"]
["Delsea Regional School District","Elk Township","Franklin Township (Gloucester)"]
["East Windsor Regional School District","East Windsor Township","Hightstown Borough"]
["Eastern Camden County Regional High School","Berlin Borough","Gibbsboro Borough","Voorhees Township"]
["Flemington-Raritan Regional School District","Flemington Borough","Raritan Township"]
["Freehold Regional High School District","Colts Neck Township","Englishtown Borough","Farmingdale Borough","Freehold Borough","Freehold Township","Howell Township","Manalapan Township","Marlboro Township"]
["Gateway Regional School District","National Park Borough","Wenonah Borough","Westville Borough","Woodbury Heights Borough"]
["Great Meadows Regional School District","Independence Township","Liberty Township"]
["Greater Egg Harbor Regional High School","Egg Harbor City","Galloway Township","Hamilton Township (Atlantic)","Mullica Township"]
["Hanover Park Regional High School District","East Hanover Township","Florham Park Borough","Hanover Township"]
["Henry Hudson Regional High School","Atlantic Highlands Borough","Highlands Borough"]
["High Point Regional High School","Branchville Borough","Frankford Township","Lafayette Township","Sussex Borough","Wantage Township"]
["Hopewell Valley Regional School District","Hopewell Borough","Hopewell Township (Mercer)","Pennington Borough"]
["Hunterdon Central Regional High School","Delaware Township","East Amwell Township","Flemington Borough","Raritan Township","Readington Township"]
["Kingsway Regional School District","East Greenwich Township","South Harrison Township","Swedesboro Borough","Woolwich Township"]
["Kittatinny Regional High School","Fredon Township","Hampton Township","Sandyston Township","Stillwater Township","Walpack Township"]
["Lakeland Regional High School","Ringwood Borough","Wanaque Borough"]
["Lenape Regional High School District","Evesham Township","Medford Lakes Borough","Medford Township","Mount Laurel Township","Shamong Township","Southampton Township","Tabernacle Township","Woodland Township"]
["Lenape Valley Regional High School","Byram Township","Netcong Borough","Stanhope Borough"]
["Long Beach Island Consolidated School District","Barnegat Light Borough","Harvey Cedars Borough","Long Beach Township","Ship Bottom Borough","Surf City Borough"]
["Lower Cape May Regional High School","Cape May City","Lower Township","West Cape May Borough"]
["Mainland Regional High School","Linwood City","Northfield City","Somers Point City"]
["Manalapan-Englishtown Regional School District","Englishtown Borough","Manalapan Township"]
["Matawan-Aberdeen Regional School District","Aberdeen Township","Matawan Borough"]
["Monmouth Regional High School District","Eatontown Borough","Shrewsbury Township","Tinton Falls Borough"]
["Montgomery Township School District","Montgomery Township","Rocky Hill Borough"]
["Morris Hills Regional School District","Denville Township","Rockaway Borough","Rockaway Township","Wharton Borough"]
["Morris Regional School District","Morris Township","Morristown Town"]
["New Hanover Consolidated School District","New Hanover Township","Wrightstown Borough"]
["North Hunterdon Regional High School","Bethlehem Township","Califon Borough","Clinton Town","Clinton Township","Franklin Township (Hunterdon)","Glen Gardner Borough","Hampton Borough","High Bridge Borough","Lebanon Borough","Lebanon Township","Tewksbury Township","Union Township (Hunterdon)"]
["North Warren Regional School District","Blairstown Township","Frelinghuysen Township","Hardwick Township","Knowlton Township"]
["Northern Burlington County Regional School District","Chesterfield Township","Mansfield Township (Burlington)","North Hanover Township","Springfield Township (Burlington)"]
["Northern Highlands Regional High School","Allendale Borough","Upper Saddle River Borough"]
["Northern Valley Regional High School","Closter Borough","Demarest Borough","Harrington Park Borough Haworth Borough","Haworth Borough","Northvale Borough","Norwood Borough","Old Tappan Borough"]
["Ocean Township Consolidated School District","Loch Arbour Village","Ocean Township (Monmouth)"]
["Pascack Valley Regional High School","Hillsdale Borough","Montvale Borough","River Vale Township","Woodcliff Lake Borough"]
["Passaic County Manchester Regional High School","Haledon Borough","North Haledon Borough","Prospect Park Borough"]
["Passaic Valley Regional High School","Little Falls Township","Totowa Borough","Woodland Park Borough"]
["Penns Grove-Carneys Point Regional School District","Carneys Point Township","Penns Grove Borough"]
["Pinelands Regional School Distrct","Bass River Township","Eagleswood Township","Little Egg Harbor Township","Tuckerton Borough"]
["Ramapo Indian Hills Regional High School","Franklin Lakes Borough","Oakland Borough","Wyckoff Township"]
["Rancocas Valley Regional High School","Eastampton Township","Hainesport Township","Lumberton Township","Mount Holly Township","Westampton Township"]
["Red Bank Regional High School","Little Silver Borough","Red Bank Borough","Shrewsbury Borough"]
["River Dell Regional School District","Oradell Borough","River Edge Borough"]
["Rumson-Fair Haven Regional High School","Fair Haven Borough","Rumson Borough"]
["Sandyston-Walpack Consolidated School District","Sandyston Township","Walpack Township"]
["Scotch Plains-Fanwood Regional School District","Fanwood Borough","Scotch Plains Township"]
["Shore Regional High School","Monmouth Beach Borough","Oceanport Borough","Sea Bright Borough","West Long Branch Borough"]
["Somerset Hills Regional School District","Bernardsville Borough","Far Hills Borough","Peapack-Gladstone Borough"]
["South Hunterdon Regional School District","Lambertville Borough","Stockton Borough","West Amwell Borough"]
["South Orange-Maplewood Consolidated School District","Maplewood Township","South Orange Village"]
["Southern Regional School District","Barnegat Light Borough","Beach Haven Borough","Harvey Cedars Borough","Long Beach Township","Ship Bottom Borough","Stafford Township","Surf City Borough"]
["Spotswood-Helmetta Consolidated School District","Helmetta Borough","Spotswood Borough"]
["Sterling High School","Magnolia Borough","Somerdale Borough","Stratford Borough"]
["Sussex-Wantage Regional School Distrct","Sussex Borough","Wantage Township"]
["Swedesboro-Woolwich Consolidated School District","Swedesboro Borough","Woolwich Township"]
["Tinton Falls School District","Shrewsbury Township","Tinton Falls Borough"]
["Toms River Regional School District","Beachwood Borough","Pine Beach Borough","South Toms River Borough","Toms River Township"]
["Upper Freehold Regional School District","Allentown Borough","Upper Freehold Township"]
["Wallkill Valley Regional High School","Franklin Borough","Hamburg Borough","Hardyston Township","Ogdensburg Borough"]
["Warren Hills Regional School District","Franklin Township (Warren)","Mansfield Township (Warren)","Washington Borough (Warren)","Washington Township (Warren)"]
["Watchung Hills Regional High School","Long Hill Township","Warren Township","Watchung Borough"]
["West Essex Regional School District","Essex Fells Borough","Fairfield Township (Essex)","North Caldwell Borough","Roseland Borough"]
["West Morris Regional High School District","Chester Borough","Chester Township","Mendham Borough","Mendham Township","Washington Township (Morris)"]
["West Windsor-Plainsboro Regional School District","Plainsboro Township","West Windsor Township"]
["Westwood Regional School District","Washington Township (Bergen)","Westwood Borough"]
["Woodstown-Pilesgrove Regional School District","Pilesgrove Township","Woodstown Borough"]

{"sheet":"Muni","index":1,"n_rows":587,"n_cols":13,"rows_kept":587,"cut":false,"hidden":true,"merged":[]}
["ENTITY NAME","CODE","COUNTY",2023,2024,2025,"3-YEAR AVERAGE","SCHOOL ","UTILITY",null,"SCHOOL %",null,"Regional School Name"]
["Aberdeen Township","1330","Monmouth",3125890785,3454220882,3702594301,{"$f":"AVERAGE(D2:F2)","v":3427568656}]
["Absecon City","0101","Atlantic",948766396,1059538473,1160915724,{"$f":"AVERAGE(D3:F3)","v":1056406864.3333334},null,null,null,0,null,"Black Horse Pike Regional School District"]
["Alexandria Township","1001","Hunterdon",963637307,1023378027,1133448600,1040154644.6666666,"Type I","Arena",null,2.5000000000000001E-2,null,"Bordentown Regional School District"]
["Allamuchy Township","2101","Warren",908686619,1004087945,1112384900,1008386488,"Type II","Affordable Housing",null,0.03,null,"Bridgewater-Raritan Regional School District"]
["Allendale Borough","0201","Bergen",2210697687,2448582994,2731131007,2463470562.6666665,null,"Airport",null,3.5000000000000003E-2,null,"Buena Regional School District"]
["Allenhurst Borough","1301","Monmouth",1461222836,1462314264,1366413725,1429983608.3333333,null,"Beach",null,0.04,null,"Caldwell-West Caldwell Consolidated School District"]
["Allentown Borough","1302","Monmouth",247591026,290113947,313396355,283700442.66666669,null,"Electric",null,null,null,"Carlstadt-East Rutherford Regional High School"]
["Alloway Township","1701","Salem",389360960,406222772,430319546,408634426,null,"Golf Course",null,null,null,"Central Regional School District"]
["Alpha Borough","2102","Warren",275308421,315051334,387283336,325881030.33333331,null,"Harbor",null,null,null,"Chatham School District"]
["Alpine Borough","0202","Bergen",2050352136,2091566133,2087734830,2076551033,null,"Ice Rink",null,null,null,"Chester Township Consolidated School District"]
["Andover Borough","1901","Sussex",83403009,94112207,96528559,91347925,null,"Marina",null,null,null,"Clearview Regional School District"]
["Andover Township","1902","Sussex",918694059,1022235610,1133475036,1024801568.3333334,null,"Parking ",null,null,null,"Clinton-Glen Gardner School District"]
["Asbury Park City","1303","Monmouth",2800143553,3212152473,3391414736,3134570254,null,"Recreation",null,null,null,"Cumberland Regional High School"]
["Atlantic City","0102","Atlantic",3448065018,3702839432,4146520385,3765808278.3333335,null,"Sewer",null,null,null,"Delaware Valley Regional High School"]
["Atlantic County","0100","Atlantic",45466690306,50966763923,56834682700,{"$f":"AVERAGE(D16:F16)","v":51089378976.333336},null,"Solid Waste",null,null,null,"Delsea Regional School District"]
["Atlantic Highlands Borough","1304","Monmouth",1178354088,1273730593,1477086306,1309723662.3333333,null,"Stormwater",null,null,null,"East Windsor Regional School District"]
["Audubon Borough","0401","Camden",978049415,1055827842,1171807579,1068561612,null,"Swimming Pool",null,null,null,"Eastern Camden County Regional High School"]
["Audubon Park Borough","0402","Camden",20722795,20722795,20722795,20722795,null,"Water",null,null,null,"Flemington-Raritan Regional School District"]
["Avalon Borough","0501","Cape May",15944352184,17323253528,18523202100,17263602604,null,"Water & Sewer",null,null,null,"Freehold Regional High School District"]
["Avon-by-the-Sea Borough","1305","Monmouth",1538744186,1799980029,2076025337,1804916517.3333333,null,"Other",null,null,null,"Gateway Regional School District"]
["Barnegat Light Borough","1501","Ocean",1717464338,1979872907,2053498192,1916945145.6666667,null,null,null,null,null,"Great Meadows Regional School District"]
["Barnegat Township","1533","Ocean",4055988867,4514819713,4938696937,4503168505.666667,null,null,null,null,null,"Greater Egg Harbor Regional High School"]
["Barrington Borough","0403","Camden",739497459,816895837,878992385,811795227,null,null,null,null,null,"Hanover Park Regional High School District"]
["Bass River Township","0301","Burlington",225787922,246997741,258761737,243849133.33333334,null,null,null,null,null,"Henry Hudson Regional High School"]
["Bay Head Borough","1502","Ocean",2457873223,2859005640,3001546800,2772808554.3333335,null,null,null,null,null,"High Point Regional High School"]
["Bayonne City","0901","Hudson",9911202022,10833452449,11369805347,10704819939.333334,null,null,null,null,null,"Hopewell Valley Regional School District"]
["Beach Haven Borough","1503","Ocean",3691558778,4064535847,4441249195,4065781273.3333335,null,null,null,null,null,"Hunterdon Central Regional High School"]
["Beachwood Borough","1504","Ocean",1337524365,1476397187,1598173587,1470698379.6666667,null,null,null,null,null,"Kingsway Regional School District"]
["Bedminster Township","1801","Somerset",2677135694,2733574308,2981479242,2797396414.6666665,null,null,null,null,null,"Kittatinny Regional High School"]
["Belleville Township","0701","Essex",4193145253,4763242036,5258207509,4738198266,null,null,null,null,null,"Lakeland Regional High School"]
["Bellmawr Borough","0404","Camden",1016548427,1093710823,1311103835,1140454361.6666667,null,null,null,null,null,"Lenape Regional High School District"]
["Belmar Borough","1306","Monmouth",2593724280,2920742698,3253214582,2922560520,null,null,null,null,null,"Lenape Valley Regional High School"]
["Belvidere Town","2103","Warren",232850755,276130030,323953906,277644897,null,null,null,null,null,"Long Beach Island Consolidated School District"]
["Bergen County","0200","Bergen",226534364876,244335496283,262975476857,244615112672,null,null,null,null,null,"Lower Cape May Regional High School"]
["Bergenfield Borough","0203","Bergen",4090610419,4644599932,4989042580,4574750977,null,null,null,null,null,"Mainland Regional High School"]
["Berkeley Heights Township","2001","Union",3986580542,4416365516,5211003694,4537983250.666667,null,null,null,null,null,"Manalapan-Englishtown Regional School District"]
["Berkeley Township","1505","Ocean",8530244253,9321660273,10278600000,9376834842,null,null,null,null,null,"Matawan-Aberdeen Regional School District"]
["Berlin Borough","0405","Camden",994312789,1106959840,1213167844,1104813491,null,null,null,null,null,"Monmouth Regional High School District"]
["Berlin Township","0406","Camden",883385665,999120762,1111664264,998056897,null,null,null,null,null,"Montgomery Township School District"]
["Bernards Township","1802","Somerset",8106165936,8987168496,9776151283,8956495238.333334,null,null,null,null,null,"Morris Hills Regional School District"]
["Bernardsville Borough","1803","Somerset",2492803825,2645695425,2870037563,2669512271,null,null,null,null,null,"Morris Regional School District"]
["Bethlehem Township","1002","Hunterdon",734739111,771491820,838224839,781485256.66666663,null,null,null,null,null,"New Hanover Consolidated School District"]
["Beverly City","0302","Burlington",162041012,191818704,208625318,187495011.33333334,null,null,null,null,null,"North Hunterdon Regional High School"]
["Blairstown Township","2104","Warren",961040808,1022147488,1103242634,1028810310,null,null,null,null,null,"North Warren Regional School District"]
["Bloomfield Township","0702","Essex",6871381125,7676477513,8351512744,7633123794,null,null,null,null,null,"Northern Burlington County Regional School District"]
["Bloomingdale Borough","1601","Passaic",1168897016,1231240675,1361117559,1253751750,null,null,null,null,null,"Northern Highlands Regional High School"]
["Bloomsbury Borough","1003","Hunterdon",119859250,134959218,138237598,131018688.66666667,null,null,null,null,null,"Northern Valley Regional High School"]
["Bogota Borough","0204","Bergen",1080136333,1259146116,1409291164,1249524537.6666667,null,null,null,null,null,"Ocean Township Consolidated School District"]
["Boonton Town","1401","Morris",1522262969,1626029994,1753124407,1633805790,null,null,null,null,null,"Pascack Valley Regional High School"]
["Boonton Township","1402","Morris",1084469393,1123625515,1265979284,1158024730.6666667,null,null,null,null,null,"Passaic County Manchester Regional High School"]
["Bordentown City","0303","Burlington",476574659,532796716,582714675,530695350,null,null,null,null,null,"Passaic Valley Regional High School"]
["Bordentown Township","0304","Burlington",2079807658,2214803718,2382289637,2225633671,null,null,null,null,null,"Penns Grove-Carneys Point Regional School District"]
["Bound Brook Borough","1804","Somerset",1168381736,1275972393,1418518872,1287624333.6666667,null,null,null,null,null,"Pinelands Regional School Distrct"]
["Bradley Beach Borough","1307","Monmouth",2119677824,2330816023,2559090269,2336528038.6666665,null,null,null,null,null,"Ramapo Indian Hills Regional High School"]
["Branchburg Township","1805","Somerset",4239021623,4700796858,5416868392,4785562291,null,null,null,null,null,"Rancocas Valley Regional High School"]
["Branchville Borough","1903","Sussex",148681381,156956197,163108135,156248571,null,null,null,null,null,"Red Bank Regional High School"]
["Brick Township","1506","Ocean",16132824304,17870579588,19271966552,17758456814.666668,null,null,null,null,null,"River Dell Regional School District"]
["Bridgeton City","0601","Cumberland",697739822,767782186,867978076,777833361.33333337,null,null,null,null,null,"Rumson-Fair Haven Regional High School"]
["Bridgewater Township","1806","Somerset",11053771638,12110063913,13186688077,12116841209.333334,null,null,null,null,null,"Sandyston-Walpack Consolidated School District"]
["Brielle Borough","1308","Monmouth",2295564906,2490323456,2770952366,2518946909.3333335,null,null,null,null,null,"Scotch Plains-Fanwood Regional School District"]
["Brigantine City","0103","Atlantic",5471013223,6290058665,6801825619,6187632502.333333,null,null,null,null,null,"Shore Regional High School"]
["Brooklawn Borough","0407","Camden",160453622,185932264,224643405,190343097,null,null,null,null,null,"Somerset Hills Regional School District"]
["Buena Borough","0104","Atlantic",338398603,366000877,421340841,375246773.66666669,null,null,null,null,null,"South Hunterdon Regional School District"]
["Buena Vista Township","0105","Atlantic",789443221,893600730,982482329,888508760,null,null,null,null,null,"South Orange-Maplewood Consolidated School District"]
["Burlington City","0305","Burlington",793930242,900162584,959234884,884442570,null,null,null,null,null,"Southern Regional School District"]
["Burlington County","0300","Burlington",63683279578,70348911191,77291607103,{"$f":"AVERAGE(D67:F67)","v":70441265957.333328},null,null,null,null,null,"Spotswood-Helmetta Consolidated School District"]
["Burlington Township","0306","Burlington",3489804622,3698860649,4361141306,3849935525.6666665,null,null,null,null,null,"Sterling High School"]
["Butler Borough","1403","Morris",1291226850,1412028759,1547029885,1416761831.3333333,null,null,null,null,null,"Sussex-Wantage Regional School Distrct"]
["Byram Township","1904","Sussex",1286876250,1442348511,1597748624,1442324461.6666667,null,null,null,null,null,"Swedesboro-Woolwich Consolidated School District"]
["Caldwell Borough","0703","Essex",1423615175,1514927142,1637874654,1525472323.6666667,null,null,null,null,null,"Tinton Falls School District"]
["Califon Borough","1004","Hunterdon",180957862,199646463,211072075,197225466.66666666,null,null,null,null,null,"Toms River Regional School District"]
["Camden City","0408","Camden",2259409836,2597514395,2947620028,2601514753,null,null,null,null,null,"Upper Freehold Regional School District"]
["Camden County","0400","Camden",53053211756,58421422444,65030735803,58835123334.333336,null,null,null,null,null,"Wallkill Valley Regional High School"]
["Cape May City","0502","Cape May",4773553004,5582839985,5957428290,5437940426.333333,null,null,null,null,null,"Warren Hills Regional School District"]
["Cape May County","0500","Cape May",86606142936,96029950746,103504364785,95380152822.333328,null,null,null,null,null,"Watchung Hills Regional High School"]
["Cape May Point Borough","0503","Cape May",789960849,903464898,925588598,873004781.66666663,null,null,null,null,null,"West Essex Regional School District"]
["Carlstadt Borough","0205","Bergen",3275361005,3425367067,3816231788,3505653286.6666665,null,null,null,null,null,"West Morris Regional High School District"]
["Carneys Point Township","1713","Salem",915131679,976934855,1019883773,970650102.33333337,null,null,null,null,null,"West Windsor-Plainsboro Regional School District"]
["Carteret Borough","1201","Middlesex",3795328475,4409759591,5066314475,4423800847,null,null,null,null,null,"Westwood Regional School District"]
["Cedar Grove Township","0704","Essex",2807894626,3018736139,3336374633,3054335132.6666665,null,null,null,null,null,"Woodstown-Pilesgrove Regional School District"]
["Chatham Borough","1404","Morris",3163864151,3437204647,3695405402,3432158066.6666665]
["Chatham Township","1405","Morris",4443871977,4792635696,5258723987,4831743886.666667]
["Cherry Hill Township","0409","Camden",12398913655,13351620736,14610976436,13453836942.333334]
["Chesilhurst Borough","0410","Camden",111521158,123622531,138260965,124468218]
["Chester Borough","1406","Morris",468024010,550234539,587012350,535090299.66666669]
["Chester Township","1407","Morris",2149044151,2295589072,2488406939,2311013387.3333335]
["Chesterfield Township","0307","Burlington",1110530771,1242501976,1353525688,1235519478.3333333]
["Cinnaminson Township","0308","Burlington",2451410291,2806809471,3003626973,2753948911.6666665]
["Clark Township","2002","Union",3613517045,3902262009,4112483565,3876087539.6666665]
["Clayton Borough","0801","Gloucester",714788369,794209275,850202595,786400079.66666663]
["Clementon Borough","0411","Camden",339999643,379722091,412811218,377510984]
["Cliffside Park Borough","0206","Bergen",4184585494,4454710634,4811934157,4483743428.333333]
["Clifton City","1602","Passaic",13903318841,14888942920,16893579542,15228613767.666666]
["Clinton Town","1005","Hunterdon",486821483,524955541,572017644,527931556]
["Clinton Township","1006","Hunterdon",2522802317,2669497831,3088068966,2760123038]
["Closter Borough","0207","Bergen",2889785706,3103792686,3445250581,3146276324.3333335]
["Collingswood Borough","0412","Camden",1506270157,1693660277,1894685222,1698205218.6666667]
["Colts Neck Township","1309","Monmouth",3861160004,4183856336,4592664156,4212560165.3333335]
["Commercial Township","0602","Cumberland",292945969,343901889,343326959,326724939]
["Corbin City","0106","Atlantic",76293205,84721192,85599106,82204501]
["Cranbury Township","1202","Middlesex",2361768135,2480055472,2938939443,2593587683.3333335]
["Cranford Township","2003","Union",5338289348,5796867147,6511598310,5882251601.666667]
["Cresskill Borough","0208","Bergen",3085229805,3392125714,3452843881,3310066466.6666665]
["Cumberland County","0600","Cumberland",11375390254,12455766844,13560489375,12463882157.666666]
["Deal Borough","1310","Monmouth",4425971258,5270210985,5447749469,5047977237.333333]
["Deerfield Township","0603","Cumberland",268784679,293915062,327851198,296850313]
["Delanco Township","0309","Burlington",612147602,692733529,736426815,680435982]
["Delaware Township","1007","Hunterdon",1091507234,1202897387,1250102053,1181502224.6666667]
["Delran Township","0310","Burlington",2140620361,2404415684,2848537671,2464524572]
["Demarest Borough","0209","Bergen",1991512536,2159431748,2452299477,2201081253.6666665]
["Dennis Township","0504","Cape May",1194542557,1394241931,1378584792,1322456426.6666667]
["Denville Township","1408","Morris",4176428147,4436329291,4839169153,4483975530.333333]
["Deptford Township","0802","Gloucester",3839093607,4161033016,4427902870,4142676497.6666665]
["Dover Town","1409","Morris",1773345469,1903239948,2137555881,1938047099.3333333]
["Downe Township","0604","Cumberland",175269641,187878098,200889796,188012511.66666666]
["Dumont Borough","0210","Bergen",2699257789,3009698560,3220151715,2976369354.6666665]
["Dunellen Borough","1203","Middlesex",898876382,1009337352,1013867141,974026958.33333337]
["Eagleswood Township","1508","Ocean",313762636,354250258,411955480,359989458]
["East Amwell Township","1008","Hunterdon",929273842,989926561,1030021663,983074022]
["East Brunswick Township","1204","Middlesex",9423430713,10228404408,11091196961,10247677360.666666]
["East Greenwich Township","0803","Gloucester",1701321710,1900721084,2080173383,1894072059]
["East Hanover Township","1410","Morris",3928770212,4260656537,5039825851,4409750866.666667]
["East Newark Borough","0902","Hudson",269681642,294081922,305423691,289729085]
["East Orange City","0705","Essex",5112962931,5330821801,5767705850,5403830194]
["East Rutherford Borough","0212","Bergen",2919057917,3012307051,2923868612,2951744526.6666665]
["East Windsor Township","1101","Mercer",4136956012,4435112691,5151793889,4574620864]
["Eastampton Township","0311","Burlington",753327822,934675805,1061304363,916435996.66666663]
["Eatontown Borough","1311","Monmouth",3470507206,3832446061,3745557391,3682836886]
["Edgewater Borough","0213","Bergen",4526305849,4753649917,4900652648,4726869471.333333]
["Edgewater Park Township","0312","Burlington",863425598,960738364,1067535615,{"$f":"AVERAGE(D131:F131)","v":963899859}]
["Edison Township","1205","Middlesex",20214871436,21121959282,25197383294,22178071337.333332]
["Egg Harbor City","0107","Atlantic",312127975,360987357,392324365,355146565.66666669]
["Egg Harbor Township","0108","Atlantic",5752822407,6189084492,6810967322,6250958073.666667]
["Elizabeth City","2004","Union",13381468661,15027347740,17189612656,15199476352.333334]
["Elk Township","0804","Gloucester",539086768,606674727,647280536,597680677]
["Elmer Borough","1702","Salem",135096460,143104905,147783578,141994981]
["Elmwood Park Borough","0211","Bergen",2845270836,3231520728,3599701766,3225497776.6666665]
["Elsinboro Township","1703","Salem",129550006,141733570,150844745,140709440.33333334]
["Emerson Borough","0214","Bergen",1612848348,1717422876,1835042870,1721771364.6666667]
["Englewood City","0215","Bergen",6347412816,6718299189,6978746843,6681486282.666667]
["Englewood Cliffs Borough","0216","Bergen",3990262873,4136659844,4435174721,4187365812.6666665]
["Englishtown Borough","1312","Monmouth",349323685,393889211,431503207,391572034.33333331]
["Essex County","0700","Essex",121525391489,135072380149,151228809216,135942193618]
["Essex Fells Borough","0706","Essex",806530708,928995098,1040696853,925407553]
["Estell Manor City","0109","Atlantic",226780903,246056925,284198703,252345510.33333334]
["Evesham Township","0313","Burlington",7113434233,7990382787,8716889564,7940235528]
["Ewing Township","1102","Mercer",4663047544,4979701568,5272443196,4971730769.333333]
["Fair Haven Borough","1313","Monmouth",2530009229,2753215206,3010279446,2764501293.6666665]
["Fair Lawn Borough","0217","Bergen",6785784240,7251802052,7788093225,7275226505.666667]
["Fairfield Township (Cumberland)","0605","Cumberland",339377288,362677659,381481699,361178882]
["Fairfield Township (Essex)","0707","Essex",4073199516,4041014316,4545855422,4220023084.6666665]
["Fairview Borough","0218","Bergen",2005716536,2082642192,2248220234,2112192987.3333333]
["Fanwood Borough","2005","Union",1558034877,1765601025,1941621515,1755085805.6666667]
["Far Hills Borough","1807","Somerset",430974809,468853872,517477795,472435492]
["Farmingdale Borough","1314","Monmouth",239025721,275584505,293897551,269502592.33333331]
["Fieldsboro Borough","0314","Burlington",71603647,71342709,87510752,76819036]
["Flemington Borough","1009","Hunterdon",531454564,564823260,619906863,572061562.33333337]
["Florence Township","0315","Burlington",1541480120,1548771666,1738940956,1609730914]
["Florham Park Borough","1411","Morris",4518849829,5127585383,5905554241,5183996484.333333]
["Folsom Borough","0110","Atlantic",223381576,252013137,287090467,254161726.66666666]
["Fort Lee Borough","0219","Bergen",9135096063,9736096513,10008149338,9626447304.666666]
["Frankford Township","1905","Sussex",1007380475,1057691185,1208518357,1091196672.3333333]
["Franklin Borough","1906","Sussex",566942654,663564470,775590428,668699184]
["Franklin Lakes Borough","0220","Bergen",5512561920,6174942566,6304729235,5997411240.333333]
["Franklin Township (Gloucester)","0805","Gloucester",1852696189,2012378430,2154819302,2006631307]
["Franklin Township (Hunterdon)","1010","Hunterdon",603970195,617699944,710544516,644071551.66666663]
["Franklin Township (Somerset)","1808","Somerset",14340058308,15191389763,17305453725,15612300598.666666]
["Franklin Township (Warren)","2105","Warren",526525203,552550273,620623087,566566187.66666663]
["Fredon Township","1907","Sussex",552959344,596796129,662149764,603968412.33333337]
["Freehold Borough","1315","Monmouth",1450135512,1572760716,1795541675,1606145967.6666667]
["Freehold Township","1316","Monmouth",9489611917,9685268921,10067914373,9747598403.666666]
["Frelinghuysen Township","2106","Warren",361086072,373769171,403278809,379378017.33333331]
["Frenchtown Borough","1011","Hunterdon",220283498,250443931,273976154,248234527.66666666]
["Galloway Township","0111","Atlantic",4048520318,4537166018,5038344674,4541343670]
["Garfield City","0221","Bergen",3540981030,3824931898,4260103822,3875338916.6666665]
["Garwood Borough","2006","Union",915512592,1033506667,1043776002,997598420.33333337]
["Gibbsboro Borough","0413","Camden",287713981,303523384,336996998,309411454.33333331]
["Glassboro Borough","0806","Gloucester",1799968519,2085543150,2393294369,2092935346]
["Glen Gardner Borough","1012","Hunterdon",208533278,235993212,251878142,232134877.33333334]
["Glen Ridge Borough","0708","Essex",2454486652,2677425509,2968192618,2700034926.3333335]
["Glen Rock Borough","0222","Bergen",3155657099,3435721151,3940590677,3510656309]
["Gloucester City","0414","Camden",724169949,844685340,929599912,832818400.33333337]
["Gloucester County","0800","Gloucester",38066589418,42255109559,46420019239,42247239405.333336]
["Gloucester Township","0415","Camden",6482939895,7062943710,8105945742,7217276449]
["Green Brook Township","1809","Somerset",1794752284,1908132482,2075681188,1926188651.3333333]
["Green Township","1908","Sussex",618050314,690878986,755669532,688199610.66666663]
["Greenwich Township (Cumberland)","0606","Cumberland",91351701,96807499,101743579,96634259.666666672]
["Greenwich Township (Gloucester)","0807","Gloucester",923351547,1044780288,1195203651,1054445162]
["Greenwich Township (Warren)","2107","Warren",911698568,936292004,1017940387,955310319.66666663]
["Guttenberg Town","0903","Hudson",1343018654,1338780817,1497858115,1393219195.3333333]
["Hackensack City","0223","Bergen",7568298135,8239423844,8769806651,8192509543.333333]
["Hackettstown Town","2108","Warren",1211468145,1332433557,1397161199,1313687633.6666667]
["Haddon Heights Borough","0418","Camden",958490377,994479208,1069992328,1007653971]
["Haddon Township","0416","Camden",1880026434,2106314868,2483494170,{"$f":"AVERAGE(D195:F195)","v":2156611824}]
["Haddonfield Borough","0417","Camden",2905040264,3103340093,3414781818,3141054058.3333335]
["Hainesport Township","0316","Burlington",1109082196,1211689239,1302999835,1207923756.6666667]
["Haledon Borough","1603","Passaic",914863801,984933190,1096796477,998864489.33333337]
["Hamburg Borough","1909","Sussex",370948815,445803102,491205506,435985807.66666669]
["Hamilton Township (Atlantic)","0112","Atlantic",2967046714,3297613039,3808043502,3357567751.6666665]
["Hamilton Township (Mercer)","1103","Mercer",11742782499,13553567270,14613220075,13303189948]
["Hammonton Town","0113","Atlantic",1735450321,1923877579,2079370055,1912899318.3333333]
["Hampton Borough","1013","Hunterdon",140532953,141000692,180903689,154145778]
["Hampton Township","1910","Sussex",893331081,989322539,1155739516,1012797712]
["Hanover Township","1412","Morris",5170066301,5126130859,5553452215,5283216458.333333]
["Harding Township","1413","Morris",2456028908,2626101129,2814466810,2632198949]
["Hardwick Township","2109","Warren",238286937,268923898,296419483,267876772.66666666]
["Hardyston Township","1911","Sussex",1518441308,1819866064,1886137170,1741481514]
["Harmony Township","2110","Warren",781330570,787662723,810535549,793176280.66666663]
["Harrington Park Borough","0224","Bergen",1276498309,1354612057,1423944159,1351684841.6666667]
["Harrison Town","0904","Hudson",1888421138,2107416417,2251155861,2082331138.6666667]
["Harrison Township","0808","Gloucester",2164718288,2403142439,2624949950,2397603559]
["Harvey Cedars Borough","1509","Ocean",2089669293,2277472457,2627305990,2331482580]
["Hasbrouck Heights Borough","0225","Bergen",2267389568,2550875817,2890126610,2569463998.3333335]
["Haworth Borough","0226","Bergen",1112773371,1268927876,1405541472,1262414239.6666667]
["Hawthorne Borough","1604","Passaic",3303081625,3593935056,3873966161,3590327614]
["Hazlet Township","1339","Monmouth",3556931385,3803490299,4328210909,3896210864.3333335]
["Helmetta Borough","1206","Middlesex",286358456,321582604,339270991,315737350.33333331]
["High Bridge Borough","1014","Hunterdon",477683797,517179425,532736848,509200023.33333331]
["Highland Park Borough","1207","Middlesex",1903907398,2080547305,2264785179,2083079960.6666667]
["Highlands Borough","1317","Monmouth",1016423398,1175135298,1356385549,1182648081.6666667]
["Hightstown Borough","1104","Mercer",576643697,659530592,708476715,648217001.33333337]
["Hillsborough Township","1810","Somerset",8700602898,9647532665,10093674540,9480603367.666666]
["Hillsdale Borough","0227","Bergen",2250707439,2474544903,2683992797,2469748379.6666665]
["Hillside Township","2007","Union",2918210255,3525784776,3747450062,3397148364.3333335]
["Hi-Nella Borough","0419","Camden",52334477,60205148,67507578,60015734.333333336]
["Hoboken City","0905","Hudson",18974088091,20234123243,20921848662,20043353332]
["Ho-Ho-Kus Borough","0228","Bergen",1608475282,1760844239,1946835561,1772051694]
["Holland Township","1015","Hunterdon",885348761,980045459,1074444865,979946361.66666663]
["Holmdel Township","1318","Monmouth",5362208028,5862469285,6381759374,5868812229]
["Hopatcong Borough","1912","Sussex",2277945457,2615945870,2828253823,2574048383.3333335]
["Hope Township","2111","Warren",323617582,344122517,363260194,343666764.33333331]
["Hopewell Borough","1105","Mercer",396764948,435817434,443018395,425200259]
["Hopewell Township (Cumberland)","0607","Cumberland",434167020,452810512,504738228,463905253.33333331]
["Hopewell Township (Mercer)","1106","Mercer",4840208822,5317946548,5587547749,5248567706.333333]
["Howell Township","1319","Monmouth",10631507171,11634858401,12551780693,11606048755]
["Hudson County","0900","Hudson",118725842596,132102340194,143811738986,131546640592]
["Hunterdon County","1000","Hunterdon",26989573948,29223049599,31446811367,29219811638]
["Independence Township","2112","Warren",743652590,787447831,856914570,796004997]
["Interlaken Borough","1320","Monmouth",485904486,542463470,600651804,543006586.66666663]
["Irvington Township","0709","Essex",3518380775,4288256344,5019195908,4275277675.6666665]
["Island Heights Borough","1510","Ocean",515341093,580155951,631706846,575734630]
["Jackson Township","1511","Ocean",11648195013,12852454028,14518310664,13006319901.666666]
["Jamesburg Borough","1208","Middlesex",574301671,637712137,740308680,650774162.66666663]
["Jefferson Township","1414","Morris",3312187203,3568669991,4163272576,3681376590]
["Jersey City","0906","Hudson",50716365939,56947043796,64474688488,57379366074.333336]
["Keansburg Borough","1321","Monmouth",901561950,1043390716,1135043758,1026665474.6666666]
["Kearny Town","0907","Hudson",5894295408,6247705218,7295056592,6479019072.666667]
["Kenilworth Borough","2008","Union",2459328641,2559108960,2696140132,2571525911]
["Keyport Borough","1322","Monmouth",1056898246,1167318681,1258591389,1160936105.3333333]
["Kingwood Township","1016","Hunterdon",785780157,860651918,961256724,869229599.66666663]
["Kinnelon Borough","1415","Morris",2465467211,2614185171,2854096883,2644583088.3333335]
["Knowlton Township","2113","Warren",434300890,475204620,515253630,474919713.33333331]
["Lacey Township","1512","Ocean",5694850504,6217818827,6760637997,6224435776]
["Lafayette Township","1913","Sussex",451639069,496171986,539971750,495927601.66666669]
["Lake Como Borough","1347","Monmouth",701133606,747477109,803633505,750748073.33333337]
["Lakehurst Borough","1513","Ocean",229065485,257726632,273965936,253586017.66666666]
["Lakewood Township","1514","Ocean",17930720731,19807315743,22062312799,19933449757.666668]
["Lambertville City","1017","Hunterdon",1032423314,1104279376,1153384967,{"$f":"AVERAGE(D259:F259)","v":1096695885.6666667}]
["Laurel Springs Borough","0420","Camden",156149325,176694813,204497812,179113983.33333334]
["Lavallette Borough","1515","Ocean",3520053355,3982668412,4427851926,3976857897.6666665]
["Lawnside Borough","0421","Camden",280790394,338130067,355059026,324659829]
["Lawrence Township (Cumberland)","0608","Cumberland",257566076,279020816,312416025,283000972.33333331]
["Lawrence Township (Mercer)","1107","Mercer",5698762095,6258412397,6434379539,6130518010.333333]
["Lebanon Borough","1018","Hunterdon",321762838,335352597,393548853,350221429.33333331]
["Lebanon Township","1019","Hunterdon",1150249618,1256439423,1351247139,1252645393.3333333]
["Leonia Borough","0229","Bergen",1963261364,2040182399,2204604746,2069349503]
["Liberty Township","2114","Warren",387908523,432467425,465857628,428744525.33333331]
["Lincoln Park Borough","1416","Morris",1777004181,2036345295,2487348137,2100232537.6666667]
["Linden City","2009","Union",8705415642,9864080128,11276308847,9948601539]
["Lindenwold Borough","0422","Camden",829099474,923074949,1062621207,938265210]
["Linwood City","0114","Atlantic",1212070697,1346191626,1477622146,1345294823]
["Little Egg Harbor Township","1516","Ocean",3684666819,4108341585,4494706718,4095905040.6666665]
["Little Falls Township","1605","Passaic",2183619587,2465932359,2707534471,2452362139]
["Little Ferry Borough","0230","Bergen",1610581338,1747829341,1968580382,1775663687]
["Little Silver Borough","1323","Monmouth",2149745456,2490124732,2823345001,2487738396.3333335]
["Livingston Township","0710","Essex",10355437193,11607225832,12565631541,11509431522]
["Loch Arbour Village","1324","Monmouth",206193748,266618246,366009448,279607147.33333331]
["Lodi Borough","0231","Bergen",3319991406,3545418188,3871160408,3578856667.3333335]
["Logan Township","0809","Gloucester",2419521706,2873054269,3344814879,2879130284.6666665]
["Long Beach Township","1517","Ocean",14348225992,14928257958,16880479896,15385654615.333334]
["Long Branch City","1325","Monmouth",8274581634,9666184248,10408496224,9449754035.333334]
["Long Hill Township","1430","Morris",2026012156,2125543205,2325292700,2158949353.6666665]
["Longport Borough","0115","Atlantic",2905002256,3126886010,3620734386,3217540884]
["Lopatcong Township","2115","Warren",1164586387,1263698199,1497689620,1308658068.6666667]
["Lower Alloways Creek Township","1704","Salem",350330145,428421778,385025041,387925654.66666669]
["Lower Township","0505","Cape May",6439424494,7417933029,7984607802,7280655108.333333]
["Lumberton Township","0317","Burlington",1857661475,2036342798,2154718599,2016240957.3333333]
["Lyndhurst Township","0232","Bergen",4480526641,5086094034,5201088725,4922569800]
["Madison Borough","1417","Morris",5045953885,5363781863,6113816672,5507850806.666667]
["Magnolia Borough","0423","Camden",392400709,446657071,445885243,428314341]
["Mahwah Township","0233","Bergen",7714433249,7862371529,8685855684,8087553487.333333]
["Manalapan Township","1326","Monmouth",9473641875,10498367855,11102421286,10358143672]
["Manasquan Borough","1327","Monmouth",3419683380,3724950009,4197175944,3780603111]
["Manchester Township","1518","Ocean",6560361620,7085311388,7583762570,7076478526]
["Mannington Township","1705","Salem",190165059,207941190,217399526,205168591.66666666]
["Mansfield Township (Burlington)","0318","Burlington",1427069562,1476733940,1811345733,1571716411.6666667]
["Mansfield Township (Warren)","2116","Warren",962266534,1015446999,1211047960,1062920497.6666666]
["Mantoloking Borough","1519","Ocean",2425789110,2679243995,2659744612,2588259239]
["Mantua Township","0810","Gloucester",2089998121,2197491265,2343844017,2210444467.6666665]
["Manville Borough","1811","Somerset",1251849398,1370180308,1492230621,1371420109]
["Maple Shade Township","0319","Burlington",1934021264,2159543058,2323063476,2138875932.6666667]
["Maplewood Township","0711","Essex",5300639805,6102576870,6435912850,5946376508.333333]
["Margate City","0116","Atlantic",6774522786,7839564078,8778367578,7797484814]
["Marlboro Township","1328","Monmouth",10327572109,11201792342,12169975755,11233113402]
["Matawan Borough","1329","Monmouth",1467943052,1597673016,1776546605,1614054224.3333333]
["Maurice River Township","0609","Cumberland",329584304,334426752,352378788,338796614.66666669]
["Maywood Borough","0234","Bergen",1894906862,2078955592,2294418043,2089426832.3333333]
["Medford Lakes Borough","0321","Burlington",676684502,743134014,826815655,748878057]
["Medford Township","0320","Burlington",4645339259,5118078883,5462109132,5075175758]
["Mendham Borough","1418","Morris",1536565684,1600615677,1757484751,1631555370.6666667]
["Mendham Township","1419","Morris",2235807170,2508752086,2701577372,2482045542.6666665]
["Mercer County","1100","Mercer",58197916266,64157777240,68621050126,63658914544]
["Merchantville Borough","0424","Camden",341004085,372744179,432558644,382102302.66666669]
["Metuchen Borough","1210","Middlesex",3088546989,3339883069,3715921124,3381450394]
["Middle Township","0506","Cape May",3860734256,4330190498,4598295834,4263073529.3333335]
["Middlesex Borough","1211","Middlesex",2324028172,2450877880,2650249282,2475051778]
["Middlesex County","1200","Middlesex",144089086891,156773766092,174663298840,158508717274.33334]
["Middletown Township","1331","Monmouth",15200679253,16930603609,18666777733,16932686865]
["Midland Park Borough","0235","Bergen",1523448242,1683259494,1792136154,1666281296.6666667]
["Milford Borough","1020","Hunterdon",137237129,150766254,178740989,155581457.33333334]
["Millburn Township","0712","Essex",11811388031,12710485956,14285774350,12935882779]
["Millstone Borough","1812","Somerset",70690946,76605187,76954459,{"$f":"AVERAGE(D323:F323)","v":74750197.333333328}]
["Millstone Township","1332","Monmouth",2611732057,3132268995,3528637032,3090879361.3333335]
["Milltown Borough","1212","Middlesex",1192310382,1232694652,1353005153,1259336729]
["Millville City","0610","Cumberland",2219982528,2444746029,2601826253,2422184936.6666665]
["Mine Hill Township","1420","Morris",616842163,671950701,763266963,684019942.33333337]
["Monmouth Beach Borough","1333","Monmouth",2243620308,2334059456,2584520695,2387400153]
["Monmouth County","1300","Monmouth",182398930719,200445235158,217385718355,200076628077.33334]
["Monroe Township (Gloucester)","0811","Gloucester",3919980362,4330193524,4829087439,4359753775]
["Monroe Township (Middlesex)","1213","Middlesex",13723329943,15162474406,16147864117,15011222822]
["Montague Township","1914","Sussex",464540527,530390407,612974662,535968532]
["Montclair Township","0713","Essex",10710573269,11659067458,12806847494,11725496073.666666]
["Montgomery Township","1813","Somerset",6189267022,6742639608,7204258273,6712054967.666667]
["Montvale Borough","0236","Bergen",2742289459,2874802214,3202087581,2939726418]
["Montville Township","1421","Morris",5727921695,6301365462,6714554794,6247947317]
["Moonachie Borough","0237","Bergen",1257720184,1273177482,1312720037,1281205901]
["Moorestown Township","0322","Burlington",5906461873,6247481828,6782788903,6312244201.333333]
["Morris County","1400","Morris",115736016092,125439232437,137862008409,126345752312.66667]
["Morris Plains Borough","1423","Morris",1796673532,1955786465,2245546109,1999335368.6666667]
["Morris Township","1422","Morris",6480606258,6883823876,7471715264,6945381799.333333]
["Morristown Town","1424","Morris",4142265118,4975595736,5251933488,4789931447.333333]
["Mount Arlington Borough","1426","Morris",1091292301,1217343896,1331915957,1213517384.6666667]
["Mount Ephraim Borough","0425","Camden",408105017,446504074,499679964,451429685]
["Mount Holly Township","0323","Burlington",891746060,993438201,1062663984,982616081.66666663]
["Mount Laurel Township","0324","Burlington",7952598774,9089754533,9808122918,8950158741.666666]
["Mount Olive Township","1427","Morris",4433092187,4757517539,5338844828,4843151518]
["Mountain Lakes Borough","1425","Morris",1593272327,1804326236,1884652268,1760750277]
["Mountainside Borough","2010","Union",2415187420,2547904870,2701114890,2554735726.6666665]
["Mullica Township","0117","Atlantic",659972744,771542614,802209302,744574886.66666663]
["National Park Borough","0812","Gloucester",220444323,248934409,273121299,247500010.33333334]
["Neptune City Borough","1335","Monmouth",880241906,947684987,1024684883,950870592]
["Neptune Township","1334","Monmouth",6151246298,6684805298,7286447362,6707499652.666667]
["Netcong Borough","1428","Morris",347522320,387006173,458956278,397828257]
["New Brunswick City","1214","Middlesex",4292931120,4572228648,5209830340,4691663369.333333]
["New Hanover Township","0325","Burlington",124449961,129345772,149809657,134535130]
["New Milford Borough","0238","Bergen",2603817532,2899328522,3219609396,2907585150]
["New Providence Borough","2011","Union",3535070241,3776377330,4316814977,3876087516]
["Newark City","0714","Essex",22629834885,26730721164,31326671664,26895742571]
["Newfield Borough","0813","Gloucester",187889814,206307105,225319586,206505501.66666666]
["Newton Town","1915","Sussex",881096984,1019353977,1237355087,1045935349.3333334]
["North Arlington Borough","0239","Bergen",2630303358,2708280968,2984746998,2774443774.6666665]
["North Bergen Township","0908","Hudson",10111142587,10547071183,11144474764,10600896178]
["North Brunswick Township","1215","Middlesex",6333547230,7112424764,7722046603,7056006199]
["North Caldwell Borough","0715","Essex",2330556113,2487569361,2690983719,2503036397.6666665]
["North Haledon Borough","1606","Passaic",1706450659,1855557276,1974735785,1845581240]
["North Hanover Township","0326","Burlington",550673680,618956787,669958423,613196296.66666663]
["North Plainfield Borough","1814","Somerset",2363282744,2637267269,2834431033,2611660348.6666665]
["North Wildwood City","0507","Cape May",4359284298,4863888769,5325549569,4849574212]
["Northfield City","0118","Atlantic",1079823741,1260257875,1449077212,1263052942.6666667]
["Northvale Borough","0240","Bergen",1124461905,1293907737,1468691561,1295687067.6666667]
["Norwood Borough","0241","Bergen",1515017975,1743363457,1918347893,1725576441.6666667]
["Nutley Township","0716","Essex",5129597625,5555435143,6099481055,5594837941]
["Oakland Borough","0242","Bergen",3317563500,3485842340,3888578669,3563994836.3333335]
["Oaklyn Borough","0426","Camden",376228406,436146964,467560623,426645331]
["Ocean City","0508","Cape May",21169343729,23121323620,25046851064,23112506137.666668]
["Ocean County","1500","Ocean",159573283478,174565245449,191330527245,175156352057.33334]
["Ocean Gate Borough","1521","Ocean",389416695,466073748,497767707,451086050]
["Ocean Township (Monmouth)","1337","Monmouth",8520078993,9443102492,10180318787,9381166757.333334]
["Ocean Township (Ocean)","1520","Ocean",2095332869,2307793416,2482530118,2295218801]
["Oceanport Borough","1338","Monmouth",1880987117,2075808625,2171960451,2042918731]
["Ogdensburg Borough","1916","Sussex",265560498,299573602,320530158,295221419.33333331]
["Old Bridge Township","1209","Middlesex",10812011048,12175641697,13241636781,12076429842]
["Old Tappan Borough","0243","Bergen",2124750786,2363052265,2617132137,2368311729.3333335]
["Oldmans Township","1706","Salem",326256303,338896755,349366464,338173174]
["Oradell Borough","0244","Bergen",2165122968,2444756798,2644416256,2418098674]
["Orange City","0717","Essex",2253798526,2401021114,2798599825,{"$f":"AVERAGE(D387:F387)","v":2484473155}]
["Oxford Township","2117","Warren",258092544,278324348,310792330,282403074]
["Palisades Park Borough","0245","Bergen",4189837209,4462559334,4682873304,4445089949]
["Palmyra Borough","0327","Burlington",717508595,798465810,878254571,798076325.33333337]
["Paramus Borough","0246","Bergen",12652175281,13784548871,13811620171,13416114774.333334]
["Park Ridge Borough","0247","Bergen",2235385954,2374565660,2464105880,2358019164.6666665]
["Parsippany-Troy Hills Township","1429","Morris",9647024554,10286209668,11031823273,10321685831.666666]
["Passaic City","1607","Passaic",5349962230,5828610055,6478229285,5885600523.333333]
["Passaic County","1600","Passaic",71025234104,76814596886,83002342514,76947391168]
["Paterson City","1608","Passaic",11838765611,13264751769,14448980790,13184166056.666666]
["Paulsboro Borough","0814","Gloucester",430939058,511607922,571810131,504785703.66666669]
["Peapack-Gladstone Borough","1815","Somerset",861801277,872192871,941593902,891862683.33333337]
["Pemberton Borough","0328","Burlington",138436321,145816306,156128761,146793796]
["Pemberton Township","0329","Burlington",2035879793,2258172649,2457240493,2250430978.3333335]
["Pennington Borough","1108","Mercer",671217086,719540301,751702753,714153380]
["Penns Grove Borough","1707","Salem",187260246,203361564,230156128,206925979.33333334]
["Pennsauken Township","0427","Camden",3358367211,3891332459,4474747493,3908149054.3333335]
["Pennsville Township","1708","Salem",1212798673,1316335868,1502420589,1343851710]
["Pequannock Township","1431","Morris",3360772428,3661954512,3807206760,3609977900]
["Perth Amboy City","1216","Middlesex",4418182910,4772616612,5693412118,4961403880]
["Phillipsburg Town","2119","Warren",986194371,1111257813,1333712991,1143721725]
["Pilesgrove Township","1709","Salem",595792017,675643938,731524265,667653406.66666663]
["Pine Beach Borough","1522","Ocean",425423414,455124069,506881347,462476276.66666669]
["Pine Hill Borough","0428","Camden",689795338,798774396,864213954,784261229.33333337]
["Pine Valley Borough","0429","Camden",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Piscataway Township","1217","Middlesex",11298706681,11887127948,12929317307,12038383978.666666]
["Pitman Borough","0815","Gloucester",892778419,1006632562,1083378339,994263106.66666663]
["Pittsgrove Township","1710","Salem",854731941,908501558,999123884,920785794.33333337]
["Plainfield City","2012","Union",4045032392,4382823668,4891091976,4439649345.333333]
["Plainsboro Township","1218","Middlesex",4997715524,5390446747,5801235372,5396465881]
["Pleasantville City","0119","Atlantic",1170596476,1260840790,1374230916,1268556060.6666667]
["Plumsted Township","1523","Ocean",1170199642,1266777617,1371192500,1269389919.6666667]
["Pohatcong Township","2120","Warren",456016870,521373321,597360285,524916825.33333331]
["Point Pleasant Beach Borough","1525","Ocean",3119621560,3404092565,3655483758,3393065961]
["Point Pleasant Borough","1524","Ocean",5126927441,5715025611,6363880814,5735277955.333333]
["Pompton Lakes Borough","1609","Passaic",1721713541,1922468365,1994219949,1879467285]
["Port Republic City","0120","Atlantic",182715668,220855972,238802806,214124815.33333334]
["Princeton","1114","Mercer",10086302159,10727963759,11459727490,10757997802.666666]
["Prospect Park Borough","1610","Passaic",496416036,559404564,622584198,559468266]
["Quinton Township","1711","Salem",254354208,259360591,247887106,253867301.66666666]
["Rahway City","2013","Union",3957799096,4360158418,5304256654,4540738056]
["Ramsey Borough","0248","Bergen",4397812882,4930471211,5155544165,4827942752.666667]
["Randolph Township","1432","Morris",5238182090,5689278302,6175013840,5700824744]
["Raritan Borough","1816","Somerset",1689763324,1806047103,1960257697,1818689374.6666667]
["Raritan Township","1021","Hunterdon",5699953621,6124484615,6441962379,6088800205]
["Readington Township","1022","Hunterdon",4011431760,4590818957,4826234049,4476161588.666667]
["Red Bank Borough","1340","Monmouth",3152835530,3346112973,3533329577,3344092693.3333335]
["Ridgefield Borough","0249","Bergen",2684051634,2624669030,2771949733,2693556799]
["Ridgefield Park Village","0250","Bergen",2003431271,2137300035,2260585125,2133772143.6666667]
["Ridgewood Village","0251","Bergen",8368388622,8799972993,10133898381,9100753332]
["Ringwood Borough","1611","Passaic",2196532921,2356403469,2537672082,2363536157.3333335]
["River Edge Borough","0252","Bergen",2307487618,2463707769,2755147255,2508780880.6666665]
["River Vale Township","0253","Bergen",2505303630,2777365516,3098596136,2793755094]
["Riverdale Borough","1433","Morris",1028677039,1090377023,1167885193,1095646418.3333333]
["Riverside Township","0330","Burlington",603648787,689294015,765603036,686181946]
["Riverton Borough","0331","Burlington",353236077,387194414,440616361,393682284]
["Robbinsville Township","1112","Mercer",3632526548,3984966045,4333561139,3983684577.3333335]
["Rochelle Park Township","0254","Bergen",1224147606,1399724505,1508004226,1377292112.3333333]
["Rockaway Borough","1434","Morris",987190684,1037449180,1179132471,1067924111.6666666]
["Rockaway Township","1435","Morris",5666278351,6287813282,6783170743,6245754125.333333]
["Rockleigh Borough","0255","Bergen",229027505,211457666,223970138,221485103]
["Rocky Hill Borough","1817","Somerset",162845455,173149543,191852299,175949099]
["Roosevelt Borough","1341","Monmouth",109263120,128266940,142858558,126796206]
["Roseland Borough","0718","Essex",1945111935,2147576589,2244721213,2112469912.3333333]
["Roselle Borough","2014","Union",2271165531,2592460752,2831282562,{"$f":"AVERAGE(D451:F451)","v":2564969615}]
["Roselle Park Borough","2015","Union",1743012428,1875021933,2025917100,1881317153.6666667]
["Roxbury Township","1436","Morris",4543566496,4971767106,5636021567,5050451723]
["Rumson Borough","1342","Monmouth",5101869964,5641064938,6226694209,5656543037]
["Runnemede Borough","0430","Camden",738803933,843932554,925467880,836068122.33333337]
["Rutherford Borough","0256","Bergen",3697458446,3775617541,4126826329,3866634105.3333335]
["Saddle Brook Township","0257","Bergen",3083846565,3613615589,3750009085,3482490413]
["Saddle River Borough","0258","Bergen",2528771166,2668320791,2955839710,2717643889]
["Salem City","1712","Salem",181659685,215713124,234077138,210483315.66666666]
["Salem County","1700","Salem",6471410840,7044583694,7527186968,7014393834]
["Sandyston Township","1917","Sussex",325946692,371322819,400130973,365800161.33333331]
["Sayreville Borough","1219","Middlesex",6545133891,7017551418,7670531584,7077738964.333333]
["Scotch Plains Township","2016","Union",5478807364,5965552282,6626713738,6023691128]
["Sea Bright Borough","1343","Monmouth",1349964058,1429408738,1455101414,1411491403.3333333]
["Sea Girt Borough","1344","Monmouth",3771298664,3891169171,4903809883,4188759239.3333335]
["Sea Isle City","0509","Cape May",9162207853,9965156475,10583180862,9903515063.333334]
["Seaside Heights Borough","1526","Ocean",1118833088,1312513672,1540097788,1323814849.3333333]
["Seaside Park Borough","1527","Ocean",1680635355,1878639129,2104300948,1887858477.3333333]
["Secaucus Town","0909","Hudson",5732062889,7820007755,7715732682,7089267775.333333]
["Shamong Township","0332","Burlington",964584111,1073708091,1173291600,1070527934]
["Shiloh Borough","0611","Cumberland",38491794,39111283,45135172,40912749.666666664]
["Ship Bottom Borough","1528","Ocean",2335093537,2568807101,2775560369,2559820335.6666665]
["Shrewsbury Borough","1345","Monmouth",1567298629,1638501042,1918309972,1708036547.6666667]
["Shrewsbury Township","1346","Monmouth",97708095,105341260,116797860,106615738.33333333]
["Somerdale Borough","0431","Camden",520252833,566211864,602014336,562826344.33333337]
["Somers Point City","0121","Atlantic",1691607496,1833241069,2043905220,1856251261.6666667]
["Somerset County","1800","Somerset",76950693613,83258188394,91353965105,83854282370.666672]
["Somerville Borough","1818","Somerset",1657602527,1821391900,1968953061,1815982496]
["South Amboy City","1220","Middlesex",1297821278,1401735519,1530169578,1409908791.6666667]
["South Bound Brook Borough","1819","Somerset",487243588,521696400,556313398,521751128.66666669]
["South Brunswick","1221","Middlesex",11397123094,12137515115,14410506752,12648381653.666666]
["South Hackensack Township","0259","Bergen",1067082767,1074802395,1167243724,1103042962]
["South Harrison Township","0816","Gloucester",599561744,662464798,700538475,654188339]
["South Orange Village","0719","Essex",4108238254,4454390450,4759600448,4440743050.666667]
["South Plainfield Borough","1222","Middlesex",5000144250,5420738898,5750769620,5390550922.666667]
["South River Borough","1223","Middlesex",2008559868,2250349319,2506631084,2255180090.3333335]
["South Toms River Borough","1529","Ocean",345245793,381119233,420738204,382367743.33333331]
["Southampton Township","0333","Burlington",1625782616,1766853307,1963769841,1785468588]
["Sparta Township","1918","Sussex",4340243186,4803779338,5137613674,4760545399.333333]
["Spotswood Borough","1224","Middlesex",1107829113,1238104463,1381727389,1242553655]
["Spring Lake Borough","1348","Monmouth",6633935811,7034617300,7559814819,7076122643.333333]
["Spring Lake Heights Borough","1349","Monmouth",1833106430,2059583715,2276983356,2056557833.6666667]
["Springfield Township (Burlington)","0334","Burlington",571159200,623131424,681437413,625242679]
["Springfield Township (Union)","2017","Union",4168151762,4263959320,4726738883,4386283321.666667]
["Stafford Township","1530","Ocean",7257276083,8021874754,8731113597,8003421478]
["Stanhope Borough","1919","Sussex",429747905,474547385,542623238,482306176]
["Stillwater Township","1920","Sussex",624009930,680071975,738466438,680849447.66666663]
["Stockton Borough","1023","Hunterdon",107948595,121999370,127458023,119135329.33333333]
["Stone Harbor Borough","0510","Cape May",8512160211,9503892308,10120570490,9378874336.333334]
["Stow Creek Township","0612","Cumberland",130282930,124107936,136444582,130278482.66666667]
["Stratford Borough","0432","Camden",603042193,678564887,712357712,664654930.66666663]
["Summit City","2018","Union",9146400280,10135820381,10964078870,10082099843.666666]
["Surf City Borough","1531","Ocean",3095431763,3370195905,3742710597,3402779421.6666665]
["Sussex Borough","1921","Sussex",155767340,175207875,214717180,181897465]
["Sussex County","1900","Sussex",23209515116,25946576523,28483457404,25879849681]
["Swedesboro Borough","0817","Gloucester",248529564,281415079,306856400,278933681]
["Tabernacle Township","0335","Burlington",1039000440,1134191551,1250017003,1141069664.6666667]
["Tavistock Borough","0433","Camden",21274399,25918600,25918600,24370533]
["Teaneck Township","0260","Bergen",7870232279,8685293803,9393604452,8649710178]
["Tenafly Borough","0261","Bergen",5341547729,5813818842,6395509105,5850291892]
["Teterboro Borough","0262","Bergen",652248260,634980185,623376629,636868358]
["Tewksbury Township","1024","Hunterdon",1908165054,2015313241,2131480951,2018319748.6666667]
["Tinton Falls Borough","1336","Monmouth",4884688378,5381582856,5604667303,5290312845.666667]
["Toms River Township","1507","Ocean",23878634654,25480158813,27414786172,25591193213]
["Totowa Borough","1612","Passaic",4052156550,4808942133,4791600231,{"$f":"AVERAGE(D515:F515)","v":4550899638}]
["Trenton City","1111","Mercer",3370920631,3669688026,4167224734,3735944463.6666665]
["Tuckerton Borough","1532","Ocean",651031805,719161427,807010629,725734620.33333337]
["Union Beach Borough","1350","Monmouth",911634699,1036811959,1127014558,1025153738.6666666]
["Union City","0910","Hudson",5556195223,6664873214,7118778662,6446615699.666667]
["Union County","2000","Union",99497384403,109183224578,121589787402,110090132127.66667]
["Union Township (Hunterdon)","1025","Hunterdon",1072460206,1159267367,1284139280,1171955617.6666667]
["Union Township (Union)","2019","Union",9941899135,10589606339,11591615298,10707706924]
["Upper Deerfield Township","0613","Cumberland",846817316,853778835,957314286,885970145.66666663]
["Upper Freehold Township","1351","Monmouth",1792477741,1910797848,1970419666,1891231751.6666667]
["Upper Pittsgrove Township","1714","Salem",408067983,439469422,461492337,436343247.33333331]
["Upper Saddle River Borough","0263","Bergen",3331549179,3530407509,4058882130,3640279606]
["Upper Township","0511","Cape May",2802224517,3059589904,3395075552,3085629991]
["Ventnor City","0122","Atlantic",3221654938,3836367538,4463711950,3840578142]
["Vernon Township","1922","Sussex",3461856281,3837262480,4070429954,3789849571.6666665]
["Verona Township","0720","Essex",3144211425,3418707936,3712456512,3425125291]
["Victory Gardens Borough","1437","Morris",105393998,116577818,135455989,119142601.66666667]
["Vineland City","0614","Cumberland",5253029186,5874802288,6426964734,5851598736]
["Voorhees Township","0434","Camden",4522120794,4883507440,5391531140,4932386458]
["Waldwick Borough","0264","Bergen",2100886250,2334605157,2525092694,2320194700.3333335]
["Wall Township","1352","Monmouth",9130053187,9969133951,10687945529,9929044222.333334]
["Wallington Borough","0265","Bergen",1502424525,1638563714,1826941918,1655976719]
["Walpack Township","1923","Sussex",2614503,5980224,5981295,4858674]
["Wanaque Borough","1613","Passaic",1744881764,1913816015,2048481713,1902393164]
["Wantage Township","1924","Sussex",1562838054,1657393585,1908538545,1709590061.3333333]
["Warren County","2100","Warren",14494727658,15671113533,17449793459,15871878216.666666]
["Warren Township","1820","Somerset",5132803038,5439164585,6046359132,5539442251.666667]
["Washington Borough (Warren)","2121","Warren",657767753,725629185,785816104,723071014]
["Washington Township (Bergen)","0266","Bergen",2226910814,2421314513,2604135869,2417453732]
["Washington Township (Burlington)","0336","Burlington",139476842,123635285,151767643,138293256.66666666]
["Washington Township (Gloucester)","0818","Gloucester",6489082177,7170596387,7939171015,7199616526.333333]
["Washington Township (Morris)","1438","Morris",3486343391,3789898741,4120871530,3799037887.3333335]
["Washington Township (Warren)","2122","Warren",975989266,1047326272,1155312900,1059542812.6666666]
["Watchung Borough","1821","Somerset",2079875543,2128673445,2438730553,2215759847]
["Waterford Township","0435","Camden",1074526005,1182764755,1318807563,1192032774.3333333]
["Wayne Township","1614","Passaic",13937161435,13935298460,14541350999,14137936964.666666]
["Weehawken Township","0911","Hudson",4232634244,4457239311,4735576536,4475150030.333333]
["Wenonah Borough","0819","Gloucester",299954401,322377188,351208111,324513233.33333331]
["West Amwell Township","1026","Hunterdon",664756204,679737710,691773498,678755804]
["West Caldwell Township","0721","Essex",2949081689,3073539015,3585825486,3202815396.6666665]
["West Cape May Borough","0512","Cape May",1065355506,1118879941,1221345131,1135193526]
["West Deptford Township","0820","Gloucester",3246324572,3509082269,3740663236,3498690025.6666665]
["West Long Branch Borough","1353","Monmouth",2365622941,2700568992,2863302219,2643164717.3333335]
["West Milford Township","1615","Passaic",4182032386,4635742645,5019920788,4612565273]
["West New York Town","0912","Hudson",4096734759,4610544869,4981339586,4562873071.333333]
["West Orange Township","0722","Essex",7595325978,8484167363,9990686869,8690060070]
["West Wildwood Borough","0513","Cape May",405706191,457794488,516567201,460022626.66666669]
["West Windsor Township","1113","Mercer",8381784225,9415530609,9697954452,9165089762]
["Westampton Township","0337","Burlington",1500716500,1712048540,1940561664,1717775568]
["Westfield Town","2020","Union",9901951001,10786065167,11863617522,10850544563.333334]
["Westville Borough","0821","Gloucester",346534848,397595206,470045645,404725233]
["Westwood Borough","0267","Bergen",2390940986,2661591403,2975589271,2676040553.3333335]
["Weymouth Township","0123","Atlantic",230613624,267458435,286998092,261690050.33333334]
["Wharton Borough","1439","Morris",897849303,1017906064,1075445598,997066988.33333337]
["White Township","2123","Warren",736052250,799766580,883951957,806590262.33333337]
["Wildwood City","0514","Cape May",2385131255,2783918125,3172255017,2780434799]
["Wildwood Crest Borough","0515","Cape May",3549553035,3985314787,4523577899,4019481907]
["Willingboro Township","0338","Burlington",2769200087,3111219291,3400809245,3093742874.3333335]
["Winfield Township","2021","Union",16550150,16550150,16550150,16550150]
["Winslow Township","0436","Camden",3946828109,4384207188,4756574310,4362536535.666667]
["Woodbine Borough","0516","Cape May",192608997,218268460,231684584,214187347]
["Woodbridge Township","1225","Middlesex",14792322732,16921996786,18296378472,16670232663.333334]
["Woodbury City","0822","Gloucester",849009296,934974509,1019280858,934421554.33333337]
["Woodbury Heights Borough","0823","Gloucester",345070938,376012872,398237315,373107041.66666669]
["Woodcliff Lake Borough","0268","Bergen",2614786633,2765178576,2817581896,{"$f":"AVERAGE(D579:F579)","v":2732515701.6666665}]
["Woodland Park Borough","1616","Passaic",2325380101,2568617935,2611572484,2501856840]
["Woodland Township","0339","Burlington",192156219,190792401,227670317,203539645.66666666]
["Woodlynne Borough","0437","Camden",94623533,125454240,146465774,122181182.33333333]
["Wood-Ridge Borough","0269","Bergen",1980949454,2156326339,2385567915,2174281236]
["Woodstown Borough","1715","Salem",340855475,382941804,419882848,381226709]
["Woolwich Township","0824","Gloucester",1945945078,2217887786,2448815838,2204216234]
["Wrightstown Borough","0340","Burlington",70778824,72076951,82976886,75277553.666666672]
["Wyckoff Township","0270","Bergen",5340857301,5749848679,6469574525,5853426835]

{"sheet":"Summary","index":2,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[15,3,15,8],[10,11,10,14],[3,1,3,3],[25,4,25,12],[3,7,3,9],[3,11,3,12],[7,4,7,8],[6,4,6,8],[8,11,8,14],[9,11,9,14],[14,3,14,8],[9,4,9,8],[8,4,8,8],[11,3,11,14],[10,3,10,9],[12,3,12,13],[30,3,30,11],[27,4,27,12],[28,3,28,11],[16,3,16,8],[23,3,23,14],[19,3,19,8],[20,3,20,8],[17,3,17,8],[18,3,18,8],[26,4,26,12],[0,2,0,14],[1,2,1,14],[2,2,2,13],[6,11,6,14],[7,11,7,14]]}
[null,null,"State of New Jersey"]
[null,null,"Department of Community Affairs"]
[null,null,"Annual Debt Statement"]
[null,"Muni Code:",null,null,{"$f":"VLOOKUP(H4,Muni!A1:C589,2,FALSE)","v":{"$error":"#N/A"}},null,"Local Unit:",null,null,null,null,"County:",null,{"$f":"VLOOKUP(H4,Muni!A1:C587, 3, FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Budget Year Ending:",null,"December",{"$f":"IF(I6=\"December\", \"31\", \"30\")","v":"31"},null,2025,"(year)",null,null,null," "]
[null,null,null,"Name:",null,null,null,null,null,"Phone:"]
[null,null,null,"Title:",null,null,null,null,null,"Email:"]
[null,null,null,"CFO Cert. #",null,null,null,null,null,"Address:"]
[]
[null,null,null,{"$f":"E7&\", Being duly sworn, deposes and says:\"","v":", Being duly sworn, deposes and says:"},null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,{"$f":"\"Deponent is the Chief Financial Officer of \"&H4&\", here and in the statement hereinafter mentioned called the local unit.\"","v":"Deponent is the Chief Financial Officer of , here and in the statement hereinafter mentioned called the local unit."}]
[null,null,null,"The Annual Debt Statement annexed hereto and hereby made a part thereof is a true statement of the debt condition of the local unit as of the date therein stated and is computed as provided by the Local Bond Law of New Jersey."]
[null,null,null,true,null,null,null,null,null,"Gross Debt",null,"Deduction",null,"Net Debt"]
[null,null,null,"Total Bonds and Notes for  Local School Purposes",null,null,null,null,null,{"$f":"'Local School Debt'!F13","v":0},null,{"$f":"'Local School Debt'!F33","v":{"$error":"#N/A"}},null,{"$f":"J15-L15","v":{"$error":"#N/A"}}]
[null,null,null,"Total Bonds and Notes for Regional School Purposes",null,null,null,null,null,{"$f":"'Regional School Debt 2'!N14+'Regional School Debt'!N14","v":0},null,{"$f":"J16","v":0},null,{"$f":"IFERROR(J16-L16,\"\")","v":0}]
[null,null,null,{"$f":"IF('Utility Debt 1'!J4 = \"\",\"\",\"Bonds and Notes for the \"& 'Utility Debt 1'!J4&\" Utility\")","v":""},null,null,null,null,null,{"$f":"'Utility Debt 1'!P18","v":0},null,{"$f":"'Utility Debt 1'!P49","v":0},null,0]
[null,null,null,{"$f":"IF('Utility Debt 2'!J3 = \"\",\"\",\"Bonds and Notes for the \"& 'Utility Debt 2'!J3&\" Utility\")","v":""},null,null,null,null,null,{"$f":"'Utility Debt 2'!P17","v":0},null,{"$f":"'Utility Debt 2'!P48","v":0},null,0]
[null,null,null,{"$f":"IF('Utility Debt 3'!J3 = \"\",\"\",\"Bonds and Notes for the \"& 'Utility Debt 3'!J3&\" Utility\")","v":""},null,null,null,null,null,{"$f":"'Utility Debt 3'!P17","v":0},null,{"$f":"'Utility Debt 3'!P48","v":0},null,0]
[null,null,null,{"$f":"IF('Utility Debt 4'!J3 = \"\",\"\",\"Bonds and Notes for the \"& 'Utility Debt 4'!J3&\" Utility\")","v":""},null,null,null,null,null,{"$f":"'Utility Debt 4'!P17","v":0},null,{"$f":"'Utility Debt 4'!P48","v":0},null,0]
[null,null,null,"Municipal/County General Obligations",null,null,null,null,null,{"$f":"'Misc. Bonds, Notes, Loans'!O22","v":0},null,{"$f":"Deductions!O33","v":0},null,0]
[null,null,2,"Total",null,null,null,null,null,{"$f":"SUM(J15:J21)","v":0},null,{"$f":"SUM(L15:L21)","v":{"$error":"#N/A"}},null,{"$f":"SUM(N15:N21)","v":{"$error":"#N/A"}}]
[]
[null,null,3,"Equalized valuation basis (the average of the equalized valuations of real estate, including improvements and the assessed valuation of class II railroad property of the local unit for the last 3 preceding years)."]
[null,null,null,"Year"]
[null,null,null,{"$f":"L6-2","v":2023},"Equalized Valuation Real Property with Improvements plus assessed valuation of Class II RR Property",null,null,null,null,null,null,null,null,{"$f":"IF(H4=\"ENTITY NAME\",\"\",VLOOKUP(H4,Muni!A1:F587,4,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"L6-1","v":2024},"Equalized Valuation Real Property with Improvements plus assessed valuation of Class II RR Property",null,null,null,null,null,null,null,null,{"$f":"IF(H4=\"ENTITY NAME\",\"\",VLOOKUP(H4,Muni!A1:F587,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"L6","v":2025},"Equalized Valuation Real Property with Improvements plus assessed valuation of Class II RR Property",null,null,null,null,null,null,null,null,{"$f":"IF(H4=\"ENTITY NAME\",\"\",VLOOKUP(H4,Muni!A1:F587,6,FALSE))","v":{"$error":"#N/A"}}]
[null,null,4,"Equalized Valuation Basis - Average of (1), (2) and (3)……………………………………………………………………..",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N26,N27,N28)","v":{"$error":"#N/A"}}]
[]
[null,null,5,"Net Debt expressed as a percentage of such equalized valuation basis is:  %",null,null,null,null,null,null,null,null,null,{"$f":"+N22/N29","v":{"$error":"#N/A"}}]

{"sheet":"Local School Debt","index":3,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[19,1,19,3],[21,1,21,3],[14,1,14,5],[0,1,0,5],[15,1,15,5],[17,1,17,3]]}
[null,"  BONDS AND NOTES FOR LOCAL SCHOOL PURPOSES"]
[null,"If Municipality has no Local School District, check this box:"]
[null,"If Local School District has no debt, check this box:"]
[null,"Local School District Type (select one):",null,null,"Type II"]
[]
[1,"Term Bonds"]
[2,"Serial Bonds"]
[null,"            (a)   Issued",null,null,0]
[null,"            (b)   Authorized but not issued",null,null,0]
[3,"Temporary Notes"]
[null,"            (a)   Issued",null,null,0]
[null,"            (b)   Authorized but not issued",null,null,0]
[4,"Total Bonds and Notes",null,null,null,{"$f":"SUM(E6:E12)","v":0}]
[]
[null," DEDUCTIONS APPLICABLE TO BONDS AND NOTES - FOR SCHOOL PURPOSES"]
[null,"Amounts held or to be held for the sole purpose of paying bonds and notes included above."]
[]
[5,"Sinking funds on hand for bonds shown as Line 1 but not in excess of such bonds.",null,null,0]
[]
[6,"Funds on hand in those cases where such funds cannot be diverted to purposes other than the payment of bonds and notes included in Line 4.",null,null,0]
[]
[7,"Estimated proceeds of bonds and notes authorized but not issued where such proceeds will be used for the sole purpose of paying bonds and notes included in Line 4.",null,null,0]
[]
[8,"% of average of equalized valuations",{"$f":"Summary!N29","v":{"$error":"#N/A"}},null,{"$f":"C24*D24","v":{"$error":"#N/A"}}]
[null,"Use applicable per centum as follows:"]
[null,"2.50% Kindergarten or Grade 1 through Grade 6"]
[null,"3.00% Kindergarten or Grade 1 through Grade 8"]
[null,"3.50% Kindergarten or Grade 1 through Grade 9"]
[null,"4.00% Kindergarten or Grade 1 through Grade 12"]
[]
[9,"Additional State School Building Aid Bonds (NJSA 18A:58-33.4(d))",null,null,0]
[10,"Total Potential Deduction",null,null,null,{"$f":"SUM(E18:E31)","v":{"$error":"#N/A"}}]
[null,"Total Allowable Deduction",null,null,null,{"$f":"IF(F13>F32,F32*1,F13*1)","v":{"$error":"#N/A"}}]

{"sheet":"Regional School Debt","index":4,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[16,7,16,13],[18,11,18,13],[0,8,0,13],[19,8,20,8],[19,10,20,10],[4,9,4,11],[18,8,18,10]]}
[null,null,null,null,null,null,null," ","BONDS AND NOTES FOR REGIONAL SCHOOL PURPOSES 1"]
[null,null,null,null,null,null,null,null,"If there is no Regional School District, check this box:"]
[null,null,null,null,null,null,null,null,"If Regional School District has no debt, check this box:"]
[]
[{"$f":"MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,256)","v":"Regional School Debt"},{"$f":"ROW()","v":5},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,null,"Regional School District Name:"]
[]
["Regional School Debt",{"$f":"ROW()","v":7},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L5","v":0},"ads","bnrsp","50111-00",1,"TERM BONDS"]
["Regional School Debt",{"$f":"ROW()","v":8},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,2,"SERIAL BONDS"]
["Regional School Debt",{"$f":"ROW()","v":9},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50117-00",null,"            (a)   Issued",null,null,null,{"$f":"IFERROR(VLOOKUP(Summary!H4,'Regional School Debt'!I22:N36,4,FALSE),\"\")","v":""}]
["Regional School Debt",{"$f":"ROW()","v":10},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50118-00",null,"            (b)   Authorized but not issued"]
["Regional School Debt",{"$f":"ROW()","v":11},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,3," TEMPORARY BONDS AND NOTES"]
["Regional School Debt",{"$f":"ROW()","v":12},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50119-00",null,"            (a)   Issued",null,null,null,{"$f":"IFERROR(VLOOKUP(Summary!H4,'Regional School Debt'!I22:N36,5,FALSE),\"\")","v":""}]
["Regional School Debt",{"$f":"ROW()","v":13},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50120-00",null,"            (b)   Authorized but not issued"]
["Regional School Debt",{"$f":"ROW()","v":14},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50121-00",4,"TOTAL OF REGIONAL SCHOOL BONDS AND NOTES",null,null,null,null,{"$f":"IFERROR(SUM(M7:M13),\"\")","v":0}]
["Regional School Debt",{"$f":"ROW()","v":15},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp"]
[]
["Regional School Debt",{"$f":"ROW()","v":17},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,"N.J.S.A. 40A:2-43 reads in part as follows: \"Gross debt of a municipality shall also include that amount of the total of all the bonds and notes issued and authorized but not issued by any school district including the area of the municipality, which results from the application to such total of the ratio which the equalized valuation basis of the municipality bears to the sum of the equalized valuation basis of each municipality in any such school district.\""]
["Regional School Debt",{"$f":"ROW()","v":18},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,null,null," COMPUTATION OF REGIONAL AND/OR CONSOLIDATED SCHOOL DISTRICT DEBT"]
["Regional School Debt",{"$f":"ROW()","v":19},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,"% OF VALUATIONS APPORTIONED TO EACH MUNICIPALITY",null,null,{"$f":"\"      APPORTIONMENT OF DEBT  -  \"&_xlfn.CONCAT(Summary!I6,\" \",Summary!J6,\", \", Summary!L6)&\"\"","v":"      APPORTIONMENT OF DEBT  -  December 31, 2025"},null,null,null,null,"**Enter the total amount of debt issued for each category in cells L37, M37, and N37. "]
["Regional School Debt",{"$f":"ROW()","v":20},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,"Municipality","Average Equalized","%","Serial Bonds","Temp. Bond-","Authorized",null,null,"**The proportions will be automatically calculated and populated to the table. "]
["Regional School Debt",{"$f":"ROW()","v":21},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,null,"Valuations",null,"Issued","Notes Issued","But not Issued"]
["Regional School Debt",{"$f":"ROW()","v":22},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,2,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,2,FALSE)),\"\")","v":""},{"$f":"IF(I22=\"\",\"\",VLOOKUP(I22,Muni!$A$1:$G$587,7,FALSE))","v":""},{"$f":"IF(J22=\"\",\"\",J22/J$37)","v":""},{"$f":"IF(K22=\"\",\"\",$L$37*K22)","v":""},{"$f":"IF(K22=\"\",\"\",$M$37*K22)","v":""},{"$f":"IF(K22=\"\",\"\",$N$37*K22)","v":""}]
["Regional School Debt",{"$f":"ROW()","v":23},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,3,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,3,FALSE)),\"\")","v":""},{"$f":"IF(I23=\"\",\"\",VLOOKUP(I23,Muni!$A$1:$G$587,7,FALSE))","v":""},{"$f":"IF(J23=\"\",\"\",J23/J$37)","v":""},{"$f":"IF(K23=\"\",\"\",$L$37*K23)","v":""},{"$f":"IF(K23=\"\",\"\",$M$37*K23)","v":""},{"$f":"IF(K23=\"\",\"\",$N$37*K23)","v":""}]
["Regional School Debt",{"$f":"ROW()","v":24},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,4,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,4,FALSE)),\"\")","v":""},{"$f":"IF(I24=\"\",\"\",VLOOKUP(I24,Muni!$A$1:$G$587,7,FALSE))","v":""},{"$f":"IF(J24=\"\",\"\",J24/J$37)","v":""},{"$f":"IF(K24=\"\",\"\",$L$37*K24)","v":""},"",""]
["Regional School Debt",{"$f":"ROW()","v":25},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,5,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,5,FALSE)),\"\")","v":""},{"$f":"IF(I25=\"\",\"\",VLOOKUP(I25,Muni!A4:G590,7,FALSE))","v":""},{"$f":"IF(J25=\"\",\"\",J25/J$37)","v":""},{"$f":"IF(K25=\"\",\"\",$L$37*K25)","v":""},{"$f":"IF(K25=\"\",\"\",$M$37*K25)","v":""},""]
["Regional School Debt",{"$f":"ROW()","v":26},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,6,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,6,FALSE)),\"\")","v":""},{"$f":"IF(I26=\"\",\"\",VLOOKUP(I26,Muni!A5:G591,7,FALSE))","v":""},{"$f":"IF(J26=\"\",\"\",J26/J$37)","v":""},"","",""]
["Regional School Debt",{"$f":"ROW()","v":27},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,7,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,7,FALSE)),\"\")","v":""},{"$f":"IF(I27=\"\",\"\",VLOOKUP(I27,Muni!A6:G592,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":28},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,8,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,8,FALSE)),\"\")","v":""},{"$f":"IF(I28=\"\",\"\",VLOOKUP(I28,Muni!A7:G593,7,FALSE))","v":""},"",{"$f":"IF(K28=\"\",\"\",$L$37*K28)","v":""},"",""]
["Regional School Debt",{"$f":"ROW()","v":29},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,9,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,9,FALSE)),\"\")","v":""},{"$f":"IF(I29=\"\",\"\",VLOOKUP(I29,Muni!A8:G594,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":30},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,10,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,10,FALSE)),\"\")","v":""},{"$f":"IF(I30=\"\",\"\",VLOOKUP(I30,Muni!A9:G595,7,FALSE))","v":""},{"$f":"IF(J30=\"\",\"\",J30/J$37)","v":""},"","",""]
["Regional School Debt",{"$f":"ROW()","v":31},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,11,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,11,FALSE)),\"\")","v":""},{"$f":"IF(I31=\"\",\"\",VLOOKUP(I31,Muni!A10:G596,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":32},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,12,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,12,FALSE)),\"\")","v":""},{"$f":"IF(I32=\"\",\"\",VLOOKUP(I32,Muni!A11:G597,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":33},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,13,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,13,FALSE)),\"\")","v":""},{"$f":"IF(I33=\"\",\"\",VLOOKUP(I33,Muni!A12:G598,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":34},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I34=\"\",\"\",VLOOKUP(I34,Muni!A13:G599,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":35},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I35=\"\",\"\",VLOOKUP(I35,Muni!A14:G600,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":36},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I36=\"\",\"\",VLOOKUP(I36,Muni!A15:G601,7,FALSE))","v":""},"","","",""]
["Regional School Debt",{"$f":"ROW()","v":37},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd","tot",null,"Totals",{"$f":"SUM(J22:J36)","v":0},{"$f":"SUM(K22:K36)","v":0}]

{"sheet":"Regional School Debt 2","index":5,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[19,8,20,8],[19,10,20,10],[1,8,1,13],[0,8,0,13],[4,9,4,11],[16,7,16,13],[18,8,18,10],[18,11,18,13]]}
[null,null,null,null,null,null,null," ","BONDS AND NOTES FOR REGIONAL SCHOOL PURPOSES 2"]
[null,null,null,null,null,null,null,null,"*Only utilize this page if the municipality is part of more than one regional school district. "]
[null,null,null,null,null,null,null,null,"If Regional School District has no debt, check this box:"]
[]
[{"$f":"MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,256)","v":"Regional School Debt 2"},{"$f":"ROW()","v":5},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,null,"Regional School District Name:"]
[]
["Regional School Debt 2",{"$f":"ROW()","v":7},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L5","v":0},"ads","bnrsp","50111-00",1,"TERM BONDS"]
["Regional School Debt 2",{"$f":"ROW()","v":8},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,2,"SERIAL BONDS"]
["Regional School Debt 2",{"$f":"ROW()","v":9},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50117-00",null,"            (a)   Issued",null,null,null,{"$f":"IFERROR(VLOOKUP(Summary!H4,'Regional School Debt 2'!I22:N36,4,FALSE),\"\")","v":""}]
["Regional School Debt 2",{"$f":"ROW()","v":10},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50118-00",null,"            (b)   Authorized but not issued"]
["Regional School Debt 2",{"$f":"ROW()","v":11},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,3," TEMPORARY BONDS AND NOTES"]
["Regional School Debt 2",{"$f":"ROW()","v":12},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50119-00",null,"            (a)   Issued",null,null,null,{"$f":"IFERROR(VLOOKUP(Summary!H4,'Regional School Debt 2'!I22:N36,5,FALSE),\"\")","v":""}]
["Regional School Debt 2",{"$f":"ROW()","v":13},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50120-00",null,"            (b)   Authorized but not issued"]
["Regional School Debt 2",{"$f":"ROW()","v":14},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp","50121-00",4,"TOTAL OF REGIONAL SCHOOL BONDS AND NOTES",null,null,null,null,{"$f":"IFERROR(SUM(M7:M13),\"\")","v":0}]
["Regional School Debt 2",{"$f":"ROW()","v":15},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp"]
[]
["Regional School Debt 2",{"$f":"ROW()","v":17},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","bnrsp",null,"N.J.S.A. 40A:2-43 reads in part as follows: \"Gross debt of a municipality shall also include that amount of the total of all the bonds and notes issued and authorized but not issued by any school district including the area of the municipality, which results from the application to such total of the ratio which the equalized valuation basis of the municipality bears to the sum of the equalized valuation basis of each municipality in any such school district.\""]
["Regional School Debt 2",{"$f":"ROW()","v":18},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,null,null," COMPUTATION OF REGIONAL AND/OR CONSOLIDATED SCHOOL DISTRICT DEBT"]
["Regional School Debt 2",{"$f":"ROW()","v":19},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,"% OF VALUATIONS APPORTIONED TO EACH MUNICIPALITY",null,null,{"$f":"\"      APPORTIONMENT OF DEBT  -  \"&_xlfn.CONCAT(Summary!I6,\" \",Summary!J6,\", \", Summary!L6)&\"\"","v":"      APPORTIONMENT OF DEBT  -  December 31, 2025"},null,null,null,null,"**Enter the total amount of debt issued for each category in cells L37, M37, and N37. "]
["Regional School Debt 2",{"$f":"ROW()","v":20},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,"Municipality","Average Equalized","%","Serial Bonds","Temp. Bond-","Authorized",null,null,"**The proportions will be automatically calculated and populated to the table. "]
["Regional School Debt 2",{"$f":"ROW()","v":21},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",null,null,null,"Valuations",null,"Issued","Notes Issued","But not Issued"]
["Regional School Debt 2",{"$f":"ROW()","v":22},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,2,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,2,FALSE)),\"\")","v":""},{"$f":"IF(I22=\"\",\"\",VLOOKUP(I22,Muni!A1:G587,7,FALSE))","v":""},{"$f":"IF(J22=\"\",\"\",J22/J$37)","v":""},{"$f":"IF(K22=\"\",\"\",$L$37*K22)","v":""},{"$f":"IF(K22=\"\",\"\",$M$37*K22)","v":""},{"$f":"IF(K22=\"\",\"\",$N$37*K22)","v":""}]
["Regional School Debt 2",{"$f":"ROW()","v":23},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,3,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,3,FALSE)),\"\")","v":""},{"$f":"IF(I23=\"\",\"\",VLOOKUP(I23,Muni!A2:G588,7,FALSE))","v":""},{"$f":"IF(J23=\"\",\"\",J23/J$37)","v":""},{"$f":"IF(K23=\"\",\"\",$L$37*K23)","v":""},{"$f":"IF(K23=\"\",\"\",$M$37*K23)","v":""},{"$f":"IF(K23=\"\",\"\",$N$37*K23)","v":""}]
["Regional School Debt 2",{"$f":"ROW()","v":24},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,4,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,4,FALSE)),\"\")","v":""},{"$f":"IF(I24=\"\",\"\",VLOOKUP(I24,Muni!A3:G589,7,FALSE))","v":""},{"$f":"IF(J24=\"\",\"\",J24/J$37)","v":""},{"$f":"IF(K24=\"\",\"\",$L$37*K24)","v":""},"",""]
["Regional School Debt 2",{"$f":"ROW()","v":25},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,5,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,5,FALSE)),\"\")","v":""},{"$f":"IF(I25=\"\",\"\",VLOOKUP(I25,Muni!A4:G590,7,FALSE))","v":""},{"$f":"IF(J25=\"\",\"\",J25/J$37)","v":""},{"$f":"IF(K25=\"\",\"\",$L$37*K25)","v":""},{"$f":"IF(K25=\"\",\"\",$M$37*K25)","v":""},""]
["Regional School Debt 2",{"$f":"ROW()","v":26},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,6,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,6,FALSE)),\"\")","v":""},{"$f":"IF(I26=\"\",\"\",VLOOKUP(I26,Muni!A5:G591,7,FALSE))","v":""},{"$f":"IF(J26=\"\",\"\",J26/J$37)","v":""},"","",""]
["Regional School Debt 2",{"$f":"ROW()","v":27},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,7,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,7,FALSE)),\"\")","v":""},{"$f":"IF(I27=\"\",\"\",VLOOKUP(I27,Muni!A6:G592,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":28},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,8,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,8,FALSE)),\"\")","v":""},{"$f":"IF(I28=\"\",\"\",VLOOKUP(I28,Muni!A7:G593,7,FALSE))","v":""},"",{"$f":"IF(K28=\"\",\"\",$L$37*K28)","v":""},"",""]
["Regional School Debt 2",{"$f":"ROW()","v":29},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,9,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,9,FALSE)),\"\")","v":""},{"$f":"IF(I29=\"\",\"\",VLOOKUP(I29,Muni!A8:G594,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":30},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,10,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,10,FALSE)),\"\")","v":""},{"$f":"IF(I30=\"\",\"\",VLOOKUP(I30,Muni!A9:G595,7,FALSE))","v":""},{"$f":"IF(J30=\"\",\"\",J30/J$37)","v":""},"","",""]
["Regional School Debt 2",{"$f":"ROW()","v":31},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,11,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,11,FALSE)),\"\")","v":""},{"$f":"IF(I31=\"\",\"\",VLOOKUP(I31,Muni!A10:G596,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":32},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,12,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,12,FALSE)),\"\")","v":""},{"$f":"IF(I32=\"\",\"\",VLOOKUP(I32,Muni!A11:G597,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":33},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,{"$f":"IFERROR(IF(VLOOKUP(J5,RegSchLookup!A1:M81,13,FALSE)=\"\",\"\",VLOOKUP(J5,RegSchLookup!A1:M81,13,FALSE)),\"\")","v":""},{"$f":"IF(I33=\"\",\"\",VLOOKUP(I33,Muni!A12:G598,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":34},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I34=\"\",\"\",VLOOKUP(I34,Muni!A13:G599,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":35},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I35=\"\",\"\",VLOOKUP(I35,Muni!A14:G600,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":36},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd",{"$error":"#N/A"},null,null,{"$f":"IF(I36=\"\",\"\",VLOOKUP(I36,Muni!A15:G601,7,FALSE))","v":""},"","","",""]
["Regional School Debt 2",{"$f":"ROW()","v":37},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!L6","v":2025},"ads","cspd","tot",null,"Totals",{"$f":"SUM(J22:J36)","v":0},{"$f":"SUM(K22:K36)","v":0}]

{"sheet":"Utility Debt 1","index":6,"n_rows":49,"n_cols":16,"rows_kept":49,"cut":false,"hidden":false,"merged":[[43,9,43,11],[0,9,0,14],[3,9,3,11],[20,9,20,15],[21,9,21,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Utility Debt 1"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn",{"$f":"F1&ROW()","v":"u1bn1"},null,null,"BONDS AND NOTES FOR UTILITY FUND"]
[null,null,null,null,null,null,null,null,null,null,"If there are no Utilities, check this box:"]
[null,null,null,null,null,null,null,null,null,null,"If Utility has no debt, check this box:"]
[{"$f":"MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,256)","v":"Utility Debt 1"},{"$f":"ROW()","v":4},{"$f":"Summary!D5","v":"00:00:00"},{"$f":"Summary!L7","v":"00:00:00"},"ads","u4bn",{"$f":"F4&ROW()","v":"u4bn4"},null,"I.",null,null,null,"Utility"]
["Utility Debt 1",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn",{"$f":"F5&ROW()","v":"u1bn5"},null,"1.","Term bonds",null,null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn6",null,"2.","Serial bonds"]
["Utility Debt 1",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn7",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn8",null,null,"(b)","Authorized but not issued",null," ",null,0]
["Utility Debt 1",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn9",null,3,"Bond Anticipation Notes"]
["Utility Debt 1",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn10",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn11",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn12",null,4,"Capital Notes (N.J.S.A. 40A:2-8)"]
["Utility Debt 1",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn13",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn14",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn15",null,5,"Other"]
["Utility Debt 1",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn16",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn17",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn18",null,6,"Total",null,null,null,null,null,{"$f":"SUM(O5:O17)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bn","u1bn19"]
["Utility Debt 1",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd20"]
["Utility Debt 1",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd21",null,null,"DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES"]
["Utility Debt 1",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd22",null,null,"Self-Liquidating Utility Calculation"]
["Utility Debt 1",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd23",null,"1.","Total Cash Receipts from Fees, Rents or Other Charges for Year",null,null,null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd24",null,"2.","Operating and Maintenance Cost",null,null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd25",null,"3.","Debt Service"]
["Utility Debt 1",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd26",null,null,null,"(a)","Interest",null,0]
["Utility Debt 1",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd27",null,null,null,"(b)","Notes",null,0]
["Utility Debt 1",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd28",null,null,null,"(c)","Serial Bonds",null,0]
["Utility Debt 1",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd29",null,null,null,"(d)","Sinking Fund Requirements",null,0]
["Utility Debt 1",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd30",null,"4.","Debt Service per Current Budget (N.J.S.A. 40A:2-52)"]
["Utility Debt 1",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd31",null,null,null,"(a)","Interest on Refunding Bonds",null,0]
["Utility Debt 1",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd32",null,null,null,"(b)","Refunding Bonds",null,0]
["Utility Debt 1",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd33",null,"5.","Anticipated Deficit in Dedicated Assessment Budget",null,null,null,0]
["Utility Debt 1",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd34",null,"6.","Total Debt Service",null,null,null,null,{"$f":"SUM(N26:N33)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd35",null,"7.","Total Deductions (Line 2 plus Line 6)",null,null,null,null,null,{"$f":"O24+O34","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd36",null,"8.","Excess in Revenues (Line 1 minus Line 7)",null,null,null,null,null,{"$f":"IF((P23-P35)>0,P23-P35,0)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd37",null,"9.","Deficit in Revenues (Line 7 minus Line 1)",null,null,null,null,null,{"$f":"IF((P23-P35)<0,ABS(P23-P35),0)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd38",null,"10.","Total Debt Service (Line 6)",null,null,null,null,null,{"$f":"O34","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd39",null,"11.","Deficit (smaller of Line 9 or Line 10)",null,null,null,null,null,{"$f":"IF(P37<P38,P37*1,P38*1)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd40",null,null,"If Excess in Revenues (Line 8) all Utility Debt is Deductible"]
["Utility Debt 1",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd41"]
["Utility Debt 1",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd42",null,"(a)","Gross",{"$f":"J4","v":0},null,"System Debt",null,{"$f":"P18","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd43",null,"(b)","Less:  Deficit (Capitalized at 5%), (Line 9 or line 11)"]
["Utility Debt 1",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd44",null,null,{"$f":"P39","v":0},null,null,"times 20",null,{"$f":"J44*20","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd45",null,"(c)","Deduction",null,null,null,null,{"$f":"IF(O44<O42,O42-O44,0)","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd46",null,"(d)","Plus: Cash held to Pay Bonds and Notes included in 2 (a) above"]
["Utility Debt 1",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd47",null,"(e)","Total Deduction (Deficit in revenues)",null,null,null,null,{"$f":"O45+O46","v":0}]
["Utility Debt 1",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd","u1bnd48",null,"(f)","NonDeductible Combined GO Debt"]
["Utility Debt 1",{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u1bnd",{"$f":"F49&ROW()","v":"u1bnd49"},null,null,"Total Allowable Deduction",null,null,null,null,null,{"$f":"IF(P36>0,P18,O47)-O48","v":0}]

{"sheet":"Utility Debt 2","index":7,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[42,9,42,11],[0,9,0,14],[2,9,2,11],[19,9,19,15],[20,9,20,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Utility Debt 2"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn",{"$f":"F1&ROW()","v":"u2bn1"},null,null,"BONDS AND NOTES FOR UTILITY FUND"]
[null,null,null,null,null,null,null,null,null,null,"If Utility has no debt, check this box:"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"Utility Debt 2"},{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn",{"$f":"F3&ROW()","v":"u4bn3"},null,"II.",null,null,null,"Utility"]
["Utility Debt 2",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn",{"$f":"F4&ROW()","v":"u2bn4"},null,"1.","Term bonds",null,null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn5",null,"2.","Serial bonds"]
["Utility Debt 2",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn6",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn7",null,null,"(b)","Authorized but not issued",null," ",null,0]
["Utility Debt 2",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn8",null,3,"Bond Anticipation Notes"]
["Utility Debt 2",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn9",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn10",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn11",null,4,"Capital Notes (N.J.S.A. 40A:2-8)"]
["Utility Debt 2",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn12",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn13",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn14",null,5,"Other"]
["Utility Debt 2",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn15",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn16",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn17",null,6,"Total",null,null,null,null,null,{"$f":"SUM(O4:O16)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bn","u2bn18"]
["Utility Debt 2",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd19"]
["Utility Debt 2",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd20",null,null,"DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES"]
["Utility Debt 2",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd21",null,null,"Self-Liquidating Utility Calculation"]
["Utility Debt 2",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd22",null,"1.","Total Cash Receipts from Fees, Rents or Other Charges for Year",null,null,null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd23",null,"2.","Operating and Maintenance Cost",null,null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd24",null,"3.","Debt Service"]
["Utility Debt 2",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd25",null,null,null,"(a)","Interest",null,0]
["Utility Debt 2",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd26",null,null,null,"(b)","Notes",null,0]
["Utility Debt 2",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd27",null,null,null,"(c)","Serial Bonds",null,0]
["Utility Debt 2",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd28",null,null,null,"(d)","Sinking Fund Requirements",null,0]
["Utility Debt 2",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd29",null,"4.","Debt Service per Current Budget (N.J.S.A. 40A:2-52)"]
["Utility Debt 2",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd30",null,null,null,"(a)","Interest on Refunding Bonds",null,0]
["Utility Debt 2",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd31",null,null,null,"(b)","Refunding Bonds",null,0]
["Utility Debt 2",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd32",null,"5.","Anticipated Deficit in Dedicated Assessment Budget",null,null,null,0]
["Utility Debt 2",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd33",null,"6.","Total Debt Service",null,null,null,null,{"$f":"SUM(N25:N32)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd34",null,"7.","Total Deductions (Line 2 plus Line 6)",null,null,null,null,null,{"$f":"O23+O33","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd35",null,"8.","Excess in Revenues (Line 1 minus Line 7)",null,null,null,null,null,{"$f":"IF((P22-P34)>0,P22-P34,0)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd36",null,"9.","Deficit in Revenues (Line 7 minus Line 1)",null,null,null,null,null,{"$f":"IF((P22-P34)<0,ABS(P22-P34),0)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd37",null,"10.","Total Debt Service (Line 6)",null,null,null,null,null,{"$f":"O33","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd38",null,"11.","Deficit (smaller of Line 9 or Line 10)",null,null,null,null,null,{"$f":"IF(P36<P37,P36*1,P37*1)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd39",null,null,"If Excess in Revenues (Line 8) all Utility Debt is Deductible"]
["Utility Debt 2",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd40"]
["Utility Debt 2",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd41",null,"(a)","Gross",{"$f":"J3","v":0},null,"System Debt",null,{"$f":"P17","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd42",null,"(b)","Less:  Deficit (Capitalized at 5%), (Line 9 or line 11)"]
["Utility Debt 2",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd43",null,null,{"$f":"P38","v":0},null,null,"times 20",null,{"$f":"J43*20","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd44",null,"(c)","Deduction",null,null,null,null,{"$f":"IF(O43<O41,O41-O43,0)","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd45",null,"(d)","Plus: Cash held to Pay Bonds and Notes included in 2 (a) above"]
["Utility Debt 2",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd46",null,"(e)","Total Deduction (Deficit in revenues)",null,null,null,null,{"$f":"O44+O45","v":0}]
["Utility Debt 2",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd","u2bnd47",null,"(f)","NonDeductible Combined GO Debt"]
["Utility Debt 2",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u2bnd",{"$f":"F48&ROW()","v":"u2bnd48"},null,null,"Total Allowable Deduction",null,null,null,null,null,{"$f":"IF(P35>0,P17,O46)-O47","v":0}]

{"sheet":"Utility Debt 3","index":8,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[42,9,42,11],[0,9,0,14],[2,9,2,11],[19,9,19,15],[20,9,20,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Utility Debt 3"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn",{"$f":"F1&ROW()","v":"u3bn1"},null,null,"BONDS AND NOTES FOR UTILITY FUND"]
[null,null,null,null,null,null,null,null,null,null,"If Utility has no debt, check this box:"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,256)","v":"Utility Debt 3"},{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn",{"$f":"F3&ROW()","v":"u4bn3"},null,"III.",null,null,null,"Utility"]
["Utility Debt 3",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn",{"$f":"F4&ROW()","v":"u3bn4"},null,"1.","Term bonds",null,null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn5",null,"2.","Serial bonds"]
["Utility Debt 3",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn6",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn7",null,null,"(b)","Authorized but not issued",null," ",null,0]
["Utility Debt 3",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn8",null,3,"Bond Anticipation Notes"]
["Utility Debt 3",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn9",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn10",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn11",null,4,"Capital Notes (N.J.S.A. 40A:2-8)"]
["Utility Debt 3",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn12",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn13",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn14",null,5,"Other"]
["Utility Debt 3",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn15",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn16",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn17",null,6,"Total",null,null,null,null,null,{"$f":"SUM(O4:O16)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bn","u3bn18"]
["Utility Debt 3",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd19"]
["Utility Debt 3",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd20",null,null,"DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES"]
["Utility Debt 3",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd21",null,null,"Self-Liquidating Utility Calculation"]
["Utility Debt 3",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd22",null,"1.","Total Cash Receipts from Fees, Rents or Other Charges for Year",null,null,null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd23",null,"2.","Operating and Maintenance Cost",null,null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd24",null,"3.","Debt Service"]
["Utility Debt 3",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd25",null,null,null,"(a)","Interest",null,0]
["Utility Debt 3",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd26",null,null,null,"(b)","Notes",null,0]
["Utility Debt 3",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd27",null,null,null,"(c)","Serial Bonds",null,0]
["Utility Debt 3",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd28",null,null,null,"(d)","Sinking Fund Requirements",null,0]
["Utility Debt 3",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd29",null,"4.","Debt Service per Current Budget (N.J.S.A. 40A:2-52)"]
["Utility Debt 3",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd30",null,null,null,"(a)","Interest on Refunding Bonds",null,0]
["Utility Debt 3",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd31",null,null,null,"(b)","Refunding Bonds",null,0]
["Utility Debt 3",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd32",null,"5.","Anticipated Deficit in Dedicated Assessment Budget",null,null,null,0]
["Utility Debt 3",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd33",null,"6.","Total Debt Service",null,null,null,null,{"$f":"SUM(N25:N32)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd34",null,"7.","Total Deductions (Line 2 plus Line 6)",null,null,null,null,null,{"$f":"O23+O33","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd35",null,"8.","Excess in Revenues (Line 1 minus Line 7)",null,null,null,null,null,{"$f":"IF((P22-P34)>0,P22-P34,0)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd36",null,"9.","Deficit in Revenues (Line 7 minus Line 1)",null,null,null,null,null,{"$f":"IF((P22-P34)<0,ABS(P22-P34),0)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd37",null,"10.","Total Debt Service (Line 6)",null,null,null,null,null,{"$f":"O33","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd38",null,"11.","Deficit (smaller of Line 9 or Line 10)",null,null,null,null,null,{"$f":"IF(P36<P37,P36*1,P37*1)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd39",null,null,"If Excess in Revenues (Line 8) all Utility Debt is Deductible"]
["Utility Debt 3",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd40"]
["Utility Debt 3",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd41",null,"(a)","Gross",{"$f":"J3","v":0},null,"System Debt",null,{"$f":"P17","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd42",null,"(b)","Less:  Deficit (Capitalized at 5%), (Line 9 or line 11)"]
["Utility Debt 3",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd43",null,null,{"$f":"P38","v":0},null,null,"times 20",null,{"$f":"J43*20","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd44",null,"(c)","Deduction",null,null,null,null,{"$f":"IF(O43<O41,O41-O43,0)","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd45",null,"(d)","Plus: Cash held to Pay Bonds and Notes included in 2 (a) above"]
["Utility Debt 3",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd46",null,"(e)","Total Deduction (Deficit in revenues)",null,null,null,null,{"$f":"O44+O45","v":0}]
["Utility Debt 3",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd","u3bnd47",null,"(f)","NonDeductible Combined GO Debt"]
["Utility Debt 3",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u3bnd",{"$f":"F48&ROW()","v":"u3bnd48"},null,null,"Total Allowable Deduction",null,null,null,null,null,{"$f":"IF(P35>0,P17,O46)-O47","v":0}]

{"sheet":"Utility Debt 4","index":9,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[42,9,42,11],[0,9,0,14],[2,9,2,11],[19,9,19,15],[20,9,20,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Utility Debt 4"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn",{"$f":"F1&ROW()","v":"u4bn1"},null,null,"BONDS AND NOTES FOR UTILITY FUND"]
[null,null,null,null,null,null,null,null,null,null,"If Utility has no debt, check this box:"]
["Utility Debt 4",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn",{"$f":"F3&ROW()","v":"u4bn3"},null,"IV.",null,null,null,"Utility"]
["Utility Debt 4",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn4",null,"1.","Term bonds",null,null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn5",null,"2.","Serial bonds"]
["Utility Debt 4",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn6",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn7",null,null,"(b)","Authorized but not issued",null," ",null,0]
["Utility Debt 4",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn8",null,3,"Bond Anticipation Notes"]
["Utility Debt 4",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn9",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn10",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn11",null,4,"Capital Notes (N.J.S.A. 40A:2-8)"]
["Utility Debt 4",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn12",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn13",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn14",null,5,"Other"]
["Utility Debt 4",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn15",null,null,"(a)","Issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn16",null,null,"(b)","Authorized but not issued",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn17",null,6,"Total",null,null,null,null,null,{"$f":"SUM(O4:O16)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn18"]
["Utility Debt 4",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn19"]
["Utility Debt 4",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn20",null,null,"DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES"]
["Utility Debt 4",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn21",null,null,"Self-Liquidating Utility Calculation"]
["Utility Debt 4",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn22",null,"1.","Total Cash Receipts from Fees, Rents or Other Charges for Year",null,null,null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn23",null,"2.","Operating and Maintenance Cost",null,null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn24",null,"3.","Debt Service"]
["Utility Debt 4",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn25",null,null,null,"(a)","Interest",null,0]
["Utility Debt 4",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn26",null,null,null,"(b)","Notes",null,0]
["Utility Debt 4",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn27",null,null,null,"(c)","Serial Bonds",null,0]
["Utility Debt 4",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn28",null,null,null,"(d)","Sinking Fund Requirements",null,0]
["Utility Debt 4",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn29",null,"4.","Debt Service per Current Budget (N.J.S.A. 40A:2-52)"]
["Utility Debt 4",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn30",null,null,null,"(a)","Interest on Refunding Bonds",null,0]
["Utility Debt 4",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn31",null,null,null,"(b)","Refunding Bonds",null,0]
["Utility Debt 4",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn32",null,"5.","Anticipated Deficit in Dedicated Assessment Budget",null,null,null,0]
["Utility Debt 4",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn33",null,"6.","Total Debt Service",null,null,null,null,{"$f":"SUM(N25:N32)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn34",null,"7.","Total Deductions (Line 2 plus Line 6)",null,null,null,null,null,{"$f":"O23+O33","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn35",null,"8.","Excess in Revenues (Line 1 minus Line 7)",null,null,null,null,null,{"$f":"IF((P22-P34)>0,P22-P34,0)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn36",null,"9.","Deficit in Revenues (Line 7 minus Line 1)",null,null,null,null,null,{"$f":"IF((P22-P34)<0,ABS(P22-P34),0)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn37",null,"10.","Total Debt Service (Line 6)",null,null,null,null,null,{"$f":"O33","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn38",null,"11.","Deficit (smaller of Line 9 or Line 10)",null,null,null,null,null,{"$f":"IF(P36<P37,P36*1,P37*1)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn39",null,null,"If Excess in Revenues (Line 8) all Utility Debt is Deductible"]
["Utility Debt 4",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn40"]
["Utility Debt 4",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn41",null,"(a)","Gross",{"$f":"J3","v":0},null,"System Debt",null,{"$f":"P17","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn42",null,"(b)","Less:  Deficit (Capitalized at 5%), (Line 9 or line 11)"]
["Utility Debt 4",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn43",null,null,{"$f":"P38","v":0},null,null,"times 20",null,{"$f":"J43*20","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn44",null,"(c)","Deduction",null,null,null,null,{"$f":"IF(O43<O41,O41-O43,0)","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn45",null,"(d)","Plus: Cash held to Pay Bonds and Notes included in 2 (a) above"]
["Utility Debt 4",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn46",null,"(e)","Total Deduction (Deficit in revenues)",null,null,null,null,{"$f":"O44+O45","v":0}]
["Utility Debt 4",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn","u4bn47",null,"(f)","NonDeductible Combined GO Debt"]
["Utility Debt 4",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","u4bn",{"$f":"F48&ROW()","v":"u4bn48"},null,null,"Total Allowable Deduction",null,null,null,null,null,{"$f":"IF(P35>0,P17,O46)-O47","v":0}]

{"sheet":"Bonds Issued","index":10,"n_rows":83,"n_cols":15,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Bonds Issued"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt",{"$f":"F1&ROW()","v":"bnt1"},null,"OTHER BONDS, NOTES AND LOANS - Page 1"]
["Bonds Issued",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt",{"$f":"F2&ROW()","v":"bnt2"},null,1,"TERM BONDS (state purposes separately)"]
["Bonds Issued",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt","bnt3",null,null,null,"(1)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt","bnt4",null,null,null,"(2)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt","bnt5",null,null,null,"(3)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt","bnt6",null,null,null,"(4)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt","bnt7",null,null,null,"(5)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bntt","bntt8",null,null,null,"Total Term Bonds",null,null," ",{"$f":"SUM(N3:N7)","v":0}]
["Bonds Issued",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns9",null,2,"SERIAL BONDS (state purposes separately)"]
["Bonds Issued",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns10",null,null,"(a) Issued"]
["Bonds Issued",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns11",null,null,null,"(1)"]
["Bonds Issued",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns12",null,null,null,"(2)"]
["Bonds Issued",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns13",null,null,null,"(3)"]
["Bonds Issued",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns14",null,null,null,"(4)"]
["Bonds Issued",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns15",null,null,null,"(5)"]
["Bonds Issued",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns16",null,null,null,"(6)"]
["Bonds Issued",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns17",null,null,null,"(7)"]
["Bonds Issued",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns18",null,null,null,"(8)"]
["Bonds Issued",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns19",null,null,null,"(9)"]
["Bonds Issued",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns20",null,null,null,"(10)"]
["Bonds Issued",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns21",null,null,null,"(11)"]
["Bonds Issued",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns22",null,null,null,"(12)"]
["Bonds Issued",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns23",null,null,null,"(13)"]
["Bonds Issued",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns24",null,null,null,"(14)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns25",null,null,null,"(15)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns26",null,null,null,"(16)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns27",null,null,null,"(17)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns28",null,null,null,"(18)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns29",null,null,null,"(19)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns30",null,null,null,"(20)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns31",null,null,null,"(21)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns32",null,null,null,"(22)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns33",null,null,null,"(23)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns34",null,null,null,"(24)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns35",null,null,null,"(25)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns",{"$f":"F36&ROW()","v":"bns36"},null,null,null,"(26)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns",{"$f":"F37&ROW()","v":"bns37"},null,null,null,"(27)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns",{"$f":"F38&ROW()","v":"bns38"},null,null,null,"(28)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns",{"$f":"F39&ROW()","v":"bns39"},null,null,null,"(29)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns",{"$f":"F40&ROW()","v":"bns40"},null,null,null,"(30)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns41",null,null,null,"(31)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns42",null,null,null,"(32)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns43",null,null,null,"(33)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns44",null,null,null,"(34)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns45",null,null,null,"(35)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns46",null,null,null,"(36)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns47",null,null,null,"(37)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns48",null,null,null,"(38)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns49",null,null,null,"(39)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":50},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns50",null,null,null,"(40)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":51},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns51",null,null,null,"(41)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":52},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns52",null,null,null,"(42)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":53},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns53",null,null,null,"(43)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":54},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns54",null,null,null,"(44)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":55},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns55",null,null,null,"(45)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":56},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns56",null,null,null,"(46)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":57},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns57",null,null,null,"(47)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":58},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns58",null,null,null,"(48)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":59},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns59",null,null,null,"(49)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":60},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns60",null,null,null,"(50)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":61},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns61",null,null,null,"(51)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":62},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns62",null,null,null,"(52)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":63},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns63",null,null,null,"(53)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":64},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns64",null,null,null,"(54)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":65},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns65",null,null,null,"(55)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":66},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns66",null,null,null,"(56)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":67},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns67",null,null,null,"(57)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":68},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns68",null,null,null,"(58)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":69},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns69",null,null,null,"(59)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":70},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns70",null,null,null,"(60)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":71},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns71",null,null,null,"(61)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":72},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns72",null,null,null,"(62)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":73},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns73",null,null,null,"(63)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":74},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bns","bns74",null,null,null,"(64)",null,null,0]
["Bonds Issued",{"$f":"ROW()","v":75},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnst","bnst75",null,null,null,"Total Serial Bonds Issued",null,null,null,{"$f":"SUM(N11:N74)","v":0}]
["Bonds Issued",{"$f":"ROW()","v":76},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa76"]
["Bonds Issued",{"$f":"ROW()","v":77},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa77"]
["Bonds Issued",{"$f":"ROW()","v":78},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa78"]
["Bonds Issued",{"$f":"ROW()","v":79},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa79"]
["Bonds Issued",{"$f":"ROW()","v":80},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa80"]
["Bonds Issued",{"$f":"ROW()","v":81},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa81"]
[{"$f":"MID(CELL(\"filename\",A82),FIND(\"]\",CELL(\"filename\",A82))+1,256)","v":"Bonds Issued"},{"$f":"ROW()","v":82},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsat",{"$f":"F82&ROW()","v":"bsat82"}]
[{"$f":"MID(CELL(\"filename\",A83),FIND(\"]\",CELL(\"filename\",A83))+1,256)","v":"Bonds Issued"},{"$f":"ROW()","v":83},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnssat",{"$f":"F83&ROW()","v":"bnssat83"},null,3]

{"sheet":"Bonds Authorized","index":11,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Bonds Authorized"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnt",{"$f":"F1&ROW()","v":"bnt1"},null,"OTHER BONDS, NOTES AND LOANS - Page 1a"]
["Bonds Authorized",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa",{"$f":"F2&ROW()","v":"bsa2"},null,null,"(b)  Bonds Authorized but not Issued"]
[null,null,null,null,null,null,null,null,null,null,"(1)"]
[null,null,null,null,null,null,null,null,null,null,"(2)"]
[null,null,null,null,null,null,null,null,null,null,"(3)"]
[null,null,null,null,null,null,null,null,null,null,"(4)"]
[null,null,null,null,null,null,null,null,null,null,"(5)"]
[null,null,null,null,null,null,null,null,null,null,"(6)"]
[null,null,null,null,null,null,null,null,null,null,"(7)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(8)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(9)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(10)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(11)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(12)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(13)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(14)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(15)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(16)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(17)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(18)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(19)",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"(20)",null,null,0]
["Bonds Authorized",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa23",null,null,null,"(21)",null,null,0]
["Bonds Authorized",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa24",null,null,null,"(22)",null,null,0]
["Bonds Authorized",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa25",null,null,null,"(23)",null,null,0]
["Bonds Authorized",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa26",null,null,null,"(24)",null,null,0]
["Bonds Authorized",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsa","bsa27",null,null,null,"(25)",null,null,0]
[{"$f":"MID(CELL(\"filename\",A28),FIND(\"]\",CELL(\"filename\",A28))+1,256)","v":"Bonds Authorized"},{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bsat",{"$f":"F28&ROW()","v":"bsat28"},null,null,null,"Total Serial Bonds Authorized but not Issued",null,null,null,{"$f":"SUM(N3:N27)","v":0}]
[{"$f":"MID(CELL(\"filename\",A29),FIND(\"]\",CELL(\"filename\",A29))+1,256)","v":"Bonds Authorized"},{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnssat",{"$f":"F29&ROW()","v":"bnssat29"},null,3,"Total Serial Bonds Issued and Authorized but not Issued",null,null,null,null,{"$f":"'Bonds Issued'!O8+'Bonds Issued'!O75+'Bonds Authorized'!O28","v":0}]

{"sheet":"Notes Issued","index":12,"n_rows":63,"n_cols":15,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnai",{"$f":"F1&ROW()","v":"bnai1"},null,"OTHER BONDS, NOTES AND LOANS  - Page 2"]
["Notes Issued",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban",{"$f":"F2&ROW()","v":"ban2"},null,4,"BOND ANTICIPATION NOTES (state purposes separately)"]
["Notes Issued",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban3",null,null,"(a)  Issued"]
["Notes Issued",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban4",null,null,null,-1]
["Notes Issued",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban5",null,null,null,-2]
["Notes Issued",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban6",null,null,null,-3]
["Notes Issued",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban7",null,null,null,-4]
["Notes Issued",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban8",null,null,null,-5]
["Notes Issued",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban9",null,null,null,-6]
["Notes Issued",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban10",null,null,null,-7]
["Notes Issued",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban11",null,null,null,-8]
["Notes Issued",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban12",null,null,null,-9]
["Notes Issued",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban",{"$f":"F13&ROW()","v":"ban13"},null,null,null,-10]
["Notes Issued",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban14",null,null,null,-11]
["Notes Issued",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban15",null,null,null,-12]
["Notes Issued",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban16",null,null,null,-13]
["Notes Issued",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban17",null,null,null,-14]
["Notes Issued",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban18",null,null,null,-15]
["Notes Issued",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban19",null,null,null,-16]
["Notes Issued",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban20",null,null,null,-17]
["Notes Issued",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban21",null,null,null,-18]
["Notes Issued",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban22",null,null,null,-19]
["Notes Issued",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban23",null,null,null,-20]
[{"$f":"MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban24",null,null,null,-21]
["Notes Issued",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban25",null,null,null,-22]
["Notes Issued",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban26",null,null,null,-23]
["Notes Issued",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban27",null,null,null,-24]
["Notes Issued",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban28",null,null,null,-25]
["Notes Issued",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban29",null,null,null,-26]
["Notes Issued",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban30",null,null,null,-27]
["Notes Issued",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban31",null,null,null,-28]
["Notes Issued",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban32",null,null,null,-29]
["Notes Issued",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban33",null,null,null,-30]
["Notes Issued",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban34",null,null,null,-31]
["Notes Issued",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban35",null,null,null,-32]
["Notes Issued",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban36",null,null,null,-33]
["Notes Issued",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban",{"$f":"F37&ROW()","v":"ban37"},null,null,null,-34]
["Notes Issued",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban38",null,null,null,-35]
["Notes Issued",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban39",null,null,null,-36]
["Notes Issued",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban40",null,null,null,-37]
["Notes Issued",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban41",null,null,null,-38]
["Notes Issued",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban42",null,null,null,-39]
["Notes Issued",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban43",null,null,null,-40]
["Notes Issued",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban44",null,null,null,-41]
["Notes Issued",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban45",null,null,null,-42]
[{"$f":"MID(CELL(\"filename\",A46),FIND(\"]\",CELL(\"filename\",A46))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban46",null,null,null,-43]
[{"$f":"MID(CELL(\"filename\",A47),FIND(\"]\",CELL(\"filename\",A47))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban47",null,null,null,-44]
[{"$f":"MID(CELL(\"filename\",A48),FIND(\"]\",CELL(\"filename\",A48))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban48",null,null,null,-45]
[{"$f":"MID(CELL(\"filename\",A49),FIND(\"]\",CELL(\"filename\",A49))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban49",null,null,null,-46]
["Notes Issued",{"$f":"ROW()","v":50},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban50",null,null,null,-47]
["Notes Issued",{"$f":"ROW()","v":51},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban51",null,null,null,-48]
["Notes Issued",{"$f":"ROW()","v":52},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban52",null,null,null,-49]
["Notes Issued",{"$f":"ROW()","v":53},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban",{"$f":"F53&ROW()","v":"ban53"},null,null,null,-50]
["Notes Issued",{"$f":"ROW()","v":54},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban54",null,null,null,-51]
["Notes Issued",{"$f":"ROW()","v":55},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban55",null,null,null,-52]
["Notes Issued",{"$f":"ROW()","v":56},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban56",null,null,null,-53]
["Notes Issued",{"$f":"ROW()","v":57},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban57",null,null,null,-54]
["Notes Issued",{"$f":"ROW()","v":58},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban58",null,null,null,-55]
[{"$f":"MID(CELL(\"filename\",A59),FIND(\"]\",CELL(\"filename\",A59))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":59},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban59",null,null,null,-56]
[{"$f":"MID(CELL(\"filename\",A60),FIND(\"]\",CELL(\"filename\",A60))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":60},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban60",null,null,null,-57]
[{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":61},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban61",null,null,null,-58]
[{"$f":"MID(CELL(\"filename\",A62),FIND(\"]\",CELL(\"filename\",A62))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":62},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","ban","ban62",null,null,null,-59]
[{"$f":"MID(CELL(\"filename\",A63),FIND(\"]\",CELL(\"filename\",A63))+1,256)","v":"Notes Issued"},{"$f":"ROW()","v":63},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bant",{"$f":"F63&ROW()","v":"bant63"},null,null,null,"     Bond Anticipation Notes Issued",null,null,null,{"$f":"SUM(N4:N62)","v":0}]

{"sheet":"Notes Authorized","index":13,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Notes Authorized"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnai",{"$f":"F1&ROW()","v":"bnai1"},null,"OTHER BONDS, NOTES AND LOANS - Page 3a"]
["Notes Authorized",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania",{"$f":"F2&ROW()","v":"banania2"},null,4,"BOND ANTICIPATION NOTES (state purposes separately)"]
["Notes Authorized",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania3",null,null,"(b)  Authorized but not issued"]
["Notes Authorized",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania4",null,null,null,-1]
["Notes Authorized",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania5",null,null,null,-2]
["Notes Authorized",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania6",null,null,null,-3]
["Notes Authorized",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania7",null,null,null,-4]
["Notes Authorized",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania8",null,null,null,-5]
["Notes Authorized",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania9",null,null,null,-6]
["Notes Authorized",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania10",null,null,null,-7]
["Notes Authorized",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania11",null,null,null,-8]
["Notes Authorized",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania12",null,null,null,-9]
["Notes Authorized",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania13",null,null,null,-10]
["Notes Authorized",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania14",null,null,null,-11]
["Notes Authorized",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania15",null,null,null,-12]
["Notes Authorized",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania16",null,null,null,-13]
["Notes Authorized",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania17",null,null,null,-14]
["Notes Authorized",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania18",null,null,null,-15]
["Notes Authorized",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania19",null,null,null,-16]
["Notes Authorized",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania20",null,null,null,-17]
["Notes Authorized",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania21",null,null,null,-18]
["Notes Authorized",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania22",null,null,null,-19]
["Notes Authorized",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania23",null,null,null,-20]
["Notes Authorized",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania24",null,null,null,-21]
["Notes Authorized",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania25",null,null,null,-22]
["Notes Authorized",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania26",null,null,null,-23]
["Notes Authorized",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania27",null,null,null,-24]
["Notes Authorized",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania28",null,null,null,-25]
["Notes Authorized",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania29",null,null,null,-26]
["Notes Authorized",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania30",null,null,null,-27]
["Notes Authorized",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania31",null,null,null,-28]
["Notes Authorized",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania32",null,null,null,-29]
["Notes Authorized",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania33",null,null,null,-30]
["Notes Authorized",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania34",null,null,null,-31]
["Notes Authorized",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania35",null,null,null,-32]
["Notes Authorized",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania36",null,null,null,-33]
["Notes Authorized",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania37",null,null,null,-34]
["Notes Authorized",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania38",null,null,null,-35]
["Notes Authorized",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania39",null,null,null,-36]
["Notes Authorized",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania40",null,null,null,-37]
["Notes Authorized",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania41",null,null,null,-38]
["Notes Authorized",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania42",null,null,null,-39]
["Notes Authorized",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania43",null,null,null,-40]
["Notes Authorized",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania44",null,null,null,-41]
["Notes Authorized",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania45",null,null,null,-42]
[{"$f":"MID(CELL(\"filename\",A46),FIND(\"]\",CELL(\"filename\",A46))+1,256)","v":"Notes Authorized"},{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania46",null,null,null,-43]
[{"$f":"MID(CELL(\"filename\",A47),FIND(\"]\",CELL(\"filename\",A47))+1,256)","v":"Notes Authorized"},{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania47",null,null,null,-44]
[{"$f":"MID(CELL(\"filename\",A48),FIND(\"]\",CELL(\"filename\",A48))+1,256)","v":"Notes Authorized"},{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania48",null,null,null,-45]

{"sheet":"Notes Authorized 2","index":14,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Notes Authorized 2"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnai",{"$f":"F1&ROW()","v":"bnai1"},null,"OTHER BONDS, NOTES AND LOANS - Page 3b"]
["Notes Authorized 2",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania",{"$f":"F2&ROW()","v":"banania2"},null,4,"BOND ANTICIPATION NOTES (state purposes separately)"]
["Notes Authorized 2",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania3",null,null,"(b)  Authorized but not issued (Continued)"]
["Notes Authorized 2",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania4",null,null,null,-46]
["Notes Authorized 2",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania5",null,null,null,-47]
["Notes Authorized 2",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania6",null,null,null,-48]
["Notes Authorized 2",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania7",null,null,null,-49]
["Notes Authorized 2",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania8",null,null,null,-50]
["Notes Authorized 2",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania9",null,null,null,-51]
["Notes Authorized 2",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania10",null,null,null,-52]
["Notes Authorized 2",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania11",null,null,null,-53]
["Notes Authorized 2",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania12",null,null,null,-54]
["Notes Authorized 2",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania13",null,null,null,-55]
["Notes Authorized 2",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania14",null,null,null,-56]
["Notes Authorized 2",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania15",null,null,null,-57]
["Notes Authorized 2",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania16",null,null,null,-58]
["Notes Authorized 2",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania17",null,null,null,-59]
["Notes Authorized 2",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania18",null,null,null,-60]
["Notes Authorized 2",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania19",null,null,null,-61]
["Notes Authorized 2",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania20",null,null,null,-62]
["Notes Authorized 2",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania21",null,null,null,-63]
["Notes Authorized 2",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania22",null,null,null,-64]
["Notes Authorized 2",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania23",null,null,null,-65]
["Notes Authorized 2",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania24",null,null,null,-66]
["Notes Authorized 2",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania25",null,null,null,-67]
["Notes Authorized 2",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania26",null,null,null,-68]
["Notes Authorized 2",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania27",null,null,null,-69]
["Notes Authorized 2",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania28",null,null,null,-70]
["Notes Authorized 2",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania29",null,null,null,-71]
["Notes Authorized 2",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania30",null,null,null,-72]
["Notes Authorized 2",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania31",null,null,null,-73]
["Notes Authorized 2",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania32",null,null,null,-74]
["Notes Authorized 2",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania33",null,null,null,-75]
["Notes Authorized 2",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania34",null,null,null,-76]
["Notes Authorized 2",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania35",null,null,null,-77]
["Notes Authorized 2",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania36",null,null,null,-78]
["Notes Authorized 2",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania37",null,null,null,-79]
["Notes Authorized 2",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania38",null,null,null,-80]
["Notes Authorized 2",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania39",null,null,null,-81]
["Notes Authorized 2",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania40",null,null,null,-82]
["Notes Authorized 2",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania41",null,null,null,-83]
["Notes Authorized 2",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania42",null,null,null,-84]
["Notes Authorized 2",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania43",null,null,null,-85]
["Notes Authorized 2",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania44",null,null,null,-86]
["Notes Authorized 2",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania45",null,null,null,-87]
[{"$f":"MID(CELL(\"filename\",A46),FIND(\"]\",CELL(\"filename\",A46))+1,256)","v":"Notes Authorized 2"},{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania46",null,null,null,-88]
[{"$f":"MID(CELL(\"filename\",A47),FIND(\"]\",CELL(\"filename\",A47))+1,256)","v":"Notes Authorized 2"},{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bananiat","bananiat47",null,null,null,"     Bond Anticipation Notes Authorized but not Issued",null,null,null,{"$f":"SUM(N4:N46)+SUM('Notes Authorized'!N4:N48)","v":0}]
[{"$f":"MID(CELL(\"filename\",A48),FIND(\"]\",CELL(\"filename\",A48))+1,256)","v":"Notes Authorized 2"},{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","banania","banania48"]
[{"$f":"MID(CELL(\"filename\",A49),FIND(\"]\",CELL(\"filename\",A49))+1,256)","v":"Notes Authorized 2"},{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnaiant","bnaiant49",null,5,"Total Bond Anticipation Notes Issued  and Authorized but not Issued",null,null,null,null,{"$f":"+O47+'Notes Issued'!O63","v":0}]

{"sheet":"Misc. Bonds, Notes, Loans","index":15,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,8,0,14],[2,9,2,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Misc. Bonds, Notes, Loans"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","bnai",{"$f":"F1&ROW()","v":"bnai1"},null,"OTHER BONDS, NOTES AND LOANS - Page 4"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obn",{"$f":"F2&ROW()","v":"obn2"},null,6,"MISCELLANEOUS BONDS, NOTES AND LOANS"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obn","obn3",null,null,"(not including Tax Anticipation Notes, Emergency Notes, Special Emergency Notes and Utility Revenue Notes)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni4",null,null,"(a) Issued"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni5",null,null,null,"(1)","Capital Notes (N.J.S.A. 40A:2-8)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni6",null,null,null,"(2)","Bonds issued by another Public Body Guaranteed by Municipality or County"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni7",null,null,null,"(3)","Green Trust Loans"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni8",null,null,null,"(4)","Infrastructure Trust"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni9",null,null,null,"(5)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni",{"$f":"F10&ROW()","v":"obni10"},null,null,null,"(6)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni11",null,null,null,"(7)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obnit","obnit12",null,null,null,"Miscellaneous Bonds, Notes and Loans Issued",null,null,null,{"$f":"SUM(N5:N11)","v":0}]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obni","obni13"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna14",null,null,"(b) Authorized but not issued"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna15",null,null,null,"(1)","Capital Notes (N.J.S.A. 40A:2-8)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna16",null,null,null,"(2)","Bonds issued by another Public Body Guaranteed by  Municipality or County"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna17",null,null,null,"(3)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna18",null,null,null,"(4)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obna","obna19",null,null,null,"(5)"]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obnat","obnat20",null,null,null,"Miscellaneous Bonds and Notes Authorized but not Issued",null,null,null,{"$f":"SUM(N15:N19)","v":0}]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obnatt","obnatt21",null,"Total Miscellaneous Bonds, Notes and Loans Issued and Authorized but not Issued",null,null,null,null,null,{"$f":"SUM(O12,O20)","v":0}]
["Misc. Bonds, Notes, Loans",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","obnattt",{"$f":"F22&ROW()","v":"obnattt22"},null,"Total of all Miscellaneous Bonds, Notes and Loans Issued and Authorized but not Issued",null,null,null,null,null,{"$f":"+O21+'Notes Authorized 2'!O49+'Bonds Authorized'!O29","v":0}]

{"sheet":"Deductions","index":16,"n_rows":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":false,"merged":[[25,9,25,13],[0,8,0,14],[5,10,5,13],[10,10,10,13],[15,10,15,13],[23,9,23,13]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Deductions"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn",{"$f":"F1&ROW()","v":"dbn1"},null," DEDUCTIONS APPLICABLE TO OTHER BONDS AND NOTES"]
["Deductions",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn",{"$f":"F2&ROW()","v":"dbn2"},null,"1.","Amounts held or to be held for the sole purpose of paying general bonds and notes included"]
["Deductions",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn3",null,null,"(a)","Sinking funds on hand for term bonds"]
["Deductions",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn4",null,null,null,"(1)",null,null,0]
["Deductions",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn5",null,null,null,null,null,null,null,{"$f":"N4","v":0}]
["Deductions",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn6",null,null,"(b)","Funds on hand (including proceeds of bonds and notes held to pay other bonds and notes), in those cases where such funds cannot be diverted to purposes other than the payment of bonds and notes"]
["Deductions",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn7",null,null,null,"(1)"]
["Deductions",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn8",null,null,null,"(2)",null,null,0]
["Deductions",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn9",null,null,null,"(3)",null,null,0]
["Deductions",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn10",null,null,null,null,null,null,null,{"$f":"SUM(N7:N9)","v":0}]
["Deductions",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn11",null,null,"(c)","Estimated proceeds of bonds and notes authorized but not issued where such proceeds will be used for the sole purpose of paying bonds and notes"]
["Deductions",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn12",null,null,null,"(1)",null,null,0]
["Deductions",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn13",null,null,null,"(2)",null,null,0]
["Deductions",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn14",null,null,null,"(3)",null,null,0]
["Deductions",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn15",null,null,null,null,null,null,null,{"$f":"SUM(N12:N14)","v":0}]
["Deductions",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn16",null,null,"(d)","Accounts receivable from other public authorities applicable only to the payment of any part of the gross debt not otherwise deductible"]
["Deductions",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn17",null,null,null,"(1)"]
["Deductions",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn",{"$f":"F18&ROW()","v":"dbn18"},null,null,null,"(2)",null,null,0]
["Deductions",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn19",null,null,null,"(3)",null,null,0]
["Deductions",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn20",null,null,null,null,null,null,null,{"$f":"SUM(N17:N19)","v":0}]
["Deductions",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn21"]
["Deductions",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn22",null,"2.","Bonds authorized by another Public Body to be guaranteed by the municipality"]
["Deductions",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn23"]
["Deductions",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn24",null,"3.","Bonds issued and bonds authorized by not issued to meet cash grants-in-aid for housing authority, redevelopment agency or municipality acting as its local public agency [N.J.S.A. 55:14B-4.1(d)]",null,null,null,null,0]
["Deductions",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn25"]
["Deductions",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn26",null,"4.","Bonds issued and bonds authorized but not issued - Capital projects for County Colleges (N.J.S.A. 18A:64A-22.1 to 18A:64A-22.8)",null,null,null,null,0]
["Deductions",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn27"]
["Deductions",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn28",null,"5.","Refunding Bonds (N.J.S.A 40A:2-52)"]
["Deductions",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn29",null,null,null,"(1)",null,null,0]
["Deductions",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn30",null,null,null,"(2)",null,null,0]
["Deductions",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn31",null,null,null,null,null,null,null,{"$f":"SUM(N29:N30)","v":0}]
["Deductions",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbn","dbn32"]
["Deductions",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","dbntt","dbntt33",null,"Total Deductions Applicable to Other Bonds and Notes",null,null,null,null,null,{"$f":"SUM(O31,O26,O24,O22,O20,O15,O10,O5)","v":0}]

{"sheet":"Guarantees","index":17,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,8,0,14],[52,11,52,13]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Guarantees"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic",{"$f":"F1&ROW()","v":"gic1"},null,"Bonds authorized/issued by another Public Body to be guaranteed by the municipality"]
["Guarantees",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic",{"$f":"F2&ROW()","v":"gic2"}]
["Guarantees",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic3",null,null,null,-1]
["Guarantees",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic4",null,null,null,-2]
["Guarantees",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic5",null,null,null,-3]
["Guarantees",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic6",null,null,null,-4,null,null,0]
["Guarantees",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic7",null,null,null,-5,null,null,0]
["Guarantees",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic8",null,null,null,-6,null,null,0]
["Guarantees",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic9",null,null,null,-7,null,null,0]
["Guarantees",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic10",null,null,null,-8,null,null,0]
["Guarantees",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic11",null,null,null,-9,null,null,0]
["Guarantees",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic12",null,null,null,-10,null,null,0]
["Guarantees",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic13",null,null,null,-11,null,null,0]
["Guarantees",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic14",null,null,null,-12,null,null,0]
["Guarantees",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic15",null,null,null,-13,null,null,0]
["Guarantees",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic16",null,null,null,-14,null,null,0]
["Guarantees",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic17",null,null,null,-15,null,null,0]
["Guarantees",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic18",null,null,null,-16,null,null,0]
["Guarantees",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic19",null,null,null,-17,null,null,0]
["Guarantees",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic20",null,null,null,-18,null,null,0]
["Guarantees",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic21",null,null,null,-19,null,null,0]
["Guarantees",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic22",null,null,null,-20,null,null,0]
["Guarantees",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic23",null,null,null,-21,null,null,0]
["Guarantees",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic24",null,null,null,-22,null,null,0]
["Guarantees",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic25",null,null,null,-23,null,null,0]
["Guarantees",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic26",null,null,null,-24,null,null,0]
["Guarantees",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":0}," ","ads","gic","gic27",null,null,null,-25,null,null,0]
["Guarantees",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic28",null,null,null,-26,null,null,0]
["Guarantees",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic29",null,null,null,-27,null,null,0]
["Guarantees",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic30",null,null,null,-28,null,null,0]
["Guarantees",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic31",null,null,null,-29,null,null,0]
["Guarantees",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gic","gic32",null,null,null,-30,null,null,0]
["Guarantees",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic33"},null,null,null,-31,null,null,0]
["Guarantees",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic34"},null,null,null,-32,null,null,0]
["Guarantees",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic35"},null,null,null,-33,null,null,0]
["Guarantees",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic36"},null,null,null,-34,null,null,0]
["Guarantees",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic37"},null,null,null,-35,null,null,0]
["Guarantees",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic38"},null,null,null,-36,null,null,0]
["Guarantees",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic39"},null,null,null,-37,null,null,0]
["Guarantees",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic40"},null,null,null,-38,null,null,0]
["Guarantees",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic41"},null,null,null,-39,null,null,0]
["Guarantees",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic42"},null,null,null,-40,null,null,0]
["Guarantees",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic43"},null,null,null,-41,null,null,0]
["Guarantees",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic44"},null,null,null,-42,null,null,0]
["Guarantees",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic45"},null,null,null,-43,null,null,0]
["Guarantees",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic46"},null,null,null,-44,null,null,0]
["Guarantees",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic47"},null,null,null,-45,null,null,0]
["Guarantees",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic48"},null,null,null,-46,null,null,0]
["Guarantees",{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic49"},null,null,null,-47,null,null,0]
["Guarantees",{"$f":"ROW()","v":50},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic50"},null,null,null,-48,null,null,0]
["Guarantees",{"$f":"ROW()","v":51},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic51"},null,null,null,-49,null,null,0]
["Guarantees",{"$f":"ROW()","v":52},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gic",{"$f":"F32&ROW()","v":"gic52"},null,null,null,-50,null,null,0]
["Guarantees",{"$f":"ROW()","v":53},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gict",{"$f":"F32&ROW()","v":"gic53"},null,null,null,null,"Total Bonds and Notes authorized/issued by another Public Body to be guaranteed by the municipality",null,null,{"$f":"SUM(N3:N52)","v":0}]

{"sheet":"Special Debt","index":18,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,9,1,16],[0,9,0,16],[15,9,15,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Special Debt"},{"$f":"ROW()","v":"1900-01-01"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd",{"$f":"F1&ROW()","v":"spd1"},null,null,"SPECIAL DEBT STATEMENT BORROWING POWER "]
["Special Debt",{"$f":"ROW()","v":"1900-01-02"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd",{"$f":"F2&ROW()","v":"spd2"},null,null,"AVAILABLE UNDER N.J.S.A. 40A:2-7(f)"]
[]
["Special Debt",{"$f":"ROW()","v":"1900-01-04"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd4",null,"1.",{"$f":"\"Balance of debt incurring capacity \"&_xlfn.CONCAT(Summary!I6,\" \",Summary!J6,\", \",Summary!L6-1&\" (NJSA 40:1-16(d))\")","v":"Balance of debt incurring capacity December 31, 2024 (NJSA 40:1-16(d))"},null,null,null,null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-05"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd5"]
["Special Debt",{"$f":"ROW()","v":"1900-01-06"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd6",null,"2.",{"$f":"\"Obligations heretofore authorized during \"&Summary!L6&\" in\"","v":"Obligations heretofore authorized during 2025 in"}]
["Special Debt",{"$f":"ROW()","v":"1900-01-07"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd7",null,null,"excess of debt limitation and pursuant to:"]
["Special Debt",{"$f":"ROW()","v":"1900-01-08"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd8",null,null,null,"(a)","NJSA 40A:2-7, paragraph (d)",null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-09"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd9",null,null,null,"(b)","NJSA 40A:2-7, paragraph (f)",null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-10"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd10",null,null,null,"(c)","NJSA 40A:2-7, paragraph (g)",null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-11"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd11",null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(P8:P10)","v":0}]
["Special Debt",{"$f":"ROW()","v":"1900-01-12"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd12",null,"3.",{"$f":"\"Less \"&Summary!L6&\" authorizations repealed during \"&Summary!L6&\"\"","v":"Less 2025 authorizations repealed during 2025"},null,null,null,null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-13"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd13"]
["Special Debt",{"$f":"ROW()","v":"1900-01-14"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd14",null,"4.",{"$f":"\"Net authorizations during \"&Summary!L6&\"\"","v":"Net authorizations during 2025"},null,null,null,null,null,null,0]
["Special Debt",{"$f":"ROW()","v":"1900-01-15"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd15"]
["Special Debt",{"$f":"ROW()","v":"1900-01-16"},{"$f":"Summary!D4","v":"00:00:00"},{"$f":"Summary!L6","v":"1905-07-17"},"ads","spd","spd16",null,"5.",{"$f":"\"Balance of debt incurring capacity \"&_xlfn.CONCAT(Summary!I6,\" \",Summary!J6,\", \",Summary!L6&\" (NJSA 40:1-16(d))\")","v":"Balance of debt incurring capacity December 31, 2025 (NJSA 40:1-16(d))"},null,null,null,null,null,null,{"$f":"SUM(Q4:Q14)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Capital Leases - Not in Gross","index":19,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Capital Leases - Not in Gross"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo",{"$f":"F1&ROW()","v":"clo1"},null,"Obligations NOT Included in Gross Debt"]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo",{"$f":"F2&ROW()","v":"clo2"},null,1,"Capital Leases and Other Comittments"]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo3",null,null,null,-1,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo4",null,null,null,-2,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo5",null,null,null,-3,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo6",null,null,null,-4,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo7",null,null,null,-5,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo8",null,null,null,-6,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo9",null,null,null,-7,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo10",null,null,null,-8,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo11",null,null,null,-9,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo12",null,null,null,-10,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo13",null,null,null,-11,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo14",null,null,null,-12,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo15",null,null,null,-13,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo16",null,null,null,-14,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo17",null,null,null,-15,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo18",null,null,null,-16,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo19",null,null,null,-17,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo20",null,null,null,-18,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo21",null,null,null,-19,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo22",null,null,null,-20,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo23",null,null,null,-21,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo24",null,null,null,-22,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo25",null,null,null,-23,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo26",null,null,null,-24,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":0}," ","ads","clo","clo27",null,null,null,-25,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo28",null,null,null,-26,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo29",null,null,null,-27,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo30",null,null,null,-28,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo31",null,null,null,-29,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","clo","clo32",null,null,null,-30,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo33"},null,null,null,-31,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo34"},null,null,null,-32,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo35"},null,null,null,-33,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo36"},null,null,null,-34,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo37"},null,null,null,-35,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo38"},null,null,null,-36,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo39"},null,null,null,-37,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo40"},null,null,null,-38,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo41"},null,null,null,-39,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo42"},null,null,null,-40,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo43"},null,null,null,-41,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo44"},null,null,null,-42,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo45"},null,null,null,-43,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo46"},null,null,null,-44,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo47"},null,null,null,-45,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo48"},null,null,null,-46,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo49"},null,null,null,-47,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":50},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo50"},null,null,null,-48,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":51},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo51"},null,null,null,-49,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":52},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","clo",{"$f":"F32&ROW()","v":"clo52"},null,null,null,-50,null,null,0]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":53},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","bns",{"$f":"F32&ROW()","v":"clo53"},null,null,null,"Total Leases and Other Comittments",null,null,null,{"$f":"SUM(N3:N52)","v":0}]
["Capital Leases - Not in Gross",{"$f":"ROW()","v":54},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","bsa",{"$f":"F32&ROW()","v":"clo54"}]

{"sheet":"Guarantees - Not in Gross","index":20,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,8,0,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Guarantees - Not in Gross"},{"$f":"ROW()","v":1},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic",{"$f":"F1&ROW()","v":"gnic1"},null,"Obligations NOT Included in Gross Debt"]
["Guarantees - Not in Gross",{"$f":"ROW()","v":2},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic",{"$f":"F2&ROW()","v":"gnic2"},null,2,"Guarantees NOT included in Gross Debt - Public and Private"]
["Guarantees - Not in Gross",{"$f":"ROW()","v":3},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic3",null,null,null,-1,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":4},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic4",null,null,null,-2,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":5},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic5",null,null,null,-3,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":6},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic6",null,null,null,-4,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":7},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic7",null,null,null,-5,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":8},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic8",null,null,null,-6,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":9},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic9",null,null,null,-7,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":10},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic10",null,null,null,-8,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":11},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic11",null,null,null,-9,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":12},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic12",null,null,null,-10,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":13},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic13",null,null,null,-11,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":14},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic14",null,null,null,-12,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":15},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic15",null,null,null,-13,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":16},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic16",null,null,null,-14,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":17},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic17",null,null,null,-15,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":18},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic18",null,null,null,-16,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":19},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic19",null,null,null,-17,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":20},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic20",null,null,null,-18,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":21},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic21",null,null,null,-19,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":22},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic22",null,null,null,-20,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":23},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic23",null,null,null,-21,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":24},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic24",null,null,null,-22,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":25},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic25",null,null,null,-23,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":26},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic26",null,null,null,-24,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":27},{"$f":"Summary!D4","v":0}," ","ads","gnic","gnic27",null,null,null,-25,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":28},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic28",null,null,null,-26,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":29},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic29",null,null,null,-27,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":30},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic30",null,null,null,-28,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":31},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic31",null,null,null,-29,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":32},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic","gnic32",null,null,null,-30,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":33},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic33"},null,null,null,-31,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":34},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic34"},null,null,null,-32,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":35},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic35"},null,null,null,-33,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":36},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic36"},null,null,null,-34,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":37},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic37"},null,null,null,-35,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":38},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic38"},null,null,null,-36,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":39},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic39"},null,null,null,-37,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":40},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic40"},null,null,null,-38,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":41},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic41"},null,null,null,-39,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":42},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic42"},null,null,null,-40,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":43},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic43"},null,null,null,-41,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":44},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic44"},null,null,null,-42,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":45},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic45"},null,null,null,-43,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":46},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic46"},null,null,null,-44,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":47},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic47"},null,null,null,-45,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":48},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic48"},null,null,null,-46,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":49},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic49"},null,null,null,-47,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":50},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic50"},null,null,null,-48,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":51},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic51"},null,null,null,-49,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":52},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":"1905-07-17"},"ads","gnic",{"$f":"F32&ROW()","v":"gnic52"},null,null,null,-50,null,null,0]
["Guarantees - Not in Gross",{"$f":"ROW()","v":53},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnict",{"$f":"F32&ROW()","v":"gnic53"},null,null,null,"Total Guarantees NOT included in Gross Debt - Public and Private",null,null,null,{"$f":"SUM(N3:N52)","v":0}]
["Guarantees - Not in Gross",{"$f":"ROW()","v":54},{"$f":"Summary!D4","v":0},{"$f":"Summary!L6","v":2025},"ads","gnic",{"$f":"F32&ROW()","v":"gnic54"}]