ࡱ> .- @\pjparke Ba==xZ$x-8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)&!"$"#,##0.0000_);\("$"#,##0.0000\)                + ) , *    " !  $      ! ` A  ;k`iR_PriorCurrentYearPlus 1Plus 2_______Financial Data:Budget Revenue:A Fund Balance AnticipatedB& Miscellaneous Revenue AnticipatedC Delinquent Tax ReceiptsD Interest on Taxes IncomeE Local Purposes Taxes-F Total Revenue:Budget Appropriations:G OperationsH Statutory ExpensesI Capital ImprovementsJ Debt ServiceK" Reserve for Uncollected TaxesL% Less: Accelerated Tax SalesM Total Expenses:NNet Valuation Taxable: Tax Levy:O SchoolsP CountyQ! Other (Fire Districts, etc.)R Local PurposeS Total Tax Levy:T"Local Purpose Tax Rate (per $100):UTax Collections:V Less: Tax Sale ReceiptsWUnderlying Tax Collections:XPercentage of Collections:YUnderlying Collection RateReserve for Uncollected Taxes:# Total Municipal Appropriations School Taxes County Taxes Special Districts" Total Appropriations & Taxes: Less: Anticipated Revenues$ Cash Required for Local Budget:$Total Amount Raised by Tax - Rate = 8 (Based on Net Percentage of Collections)(Reserve for Uncollected Taxes Exclusion:0 % Change in Total Amount Raised by Taxation1 Receipts from Delinquent Taxes (prior year):. Receipts from Tax Lien Sale (prior year):1 Reserve for Uncollected Taxes Exclusion' Net Reserve for Uncollected Taxes:Analysis of Taxes:& Total General Appropriations' Reserve for Uncollected Taxes Sub-total) Less: Total Anticipated Revenue Local Purposes Tax School Taxes County Taxes Special Districts Total Taxes:Analysis of Tax Collections:Total Tax Collections: Less:Balance for Municipal Purposes:- Plus: Net Reserve for Uncollected Taxes:" Total for Municipal Purposes:0 Less: Budgeted Amount of Local Purposes Tax Surplus [+ (-)]:b _eflY _ = C  &~ hn @  ld''%3[9  dMbP?_*+%Y&?'?(?)?"V??U} }  }  } $}  l;;;;;,,, , , , ;;,,,,,,,;;;,,,,~ ?                 O2A 3A 3A 3A   HAJIAJIAJIA   jAAA   @O@O@   `FAEA      # `6^A  % "# {2_A  % "# u^A  % "# @]A % "    SATApTAbET  jAjAjAjA  O@O@O@O@   6A`6Aj8AP-9A  DH2DH 5W}-A D?$t(ADH  !Ph     " ##.[A %"#[A %"#u^A %"#\A! %" $ %@A@A@A@A & ' (d6`Ad6`Ad6`Ad6`A ) *ZAZAZAZA + ,AAAA - .`FAEA:> F88>>>>>8>>>>28d>>> ,!;$;&;',(,);,;-;/;1,2,3,4,5,6;8,9,:;<;=;>,?;     !/ !0#!rA! % "#!`.rA! % "#!qA! % "#!UrA$ % " $1 $2&$cj`?$DDd&$]idu?$DDd&$'($?$DDd&$R9?)DDd &3 &4&BfBfb@ '5 '6'j ( ( ( ( )7 )8!)eqA) D&D'!)eqA) D&D'!)qA) D&D'!).$rA, D&D' ,9 ,:!,.q?, D&D!!,e ?, D&D!!,?, D&D!!,?- D&D! -; -<"-1w?- D)D!"-QĪ?2 D)D! /=~ 1? 1>1ɰڴ<_]A~ 2@ 2?2d6`A3224 L2d6`A322d6`A322d6`A32~ 3@ 3@3ZA423ZA423ZA423ZA42~ 4@ 4A4A624A624A624A62 5 5 5 5~ 6@ 6B#6 vA8 %15"#6*&vA8 %15"#63cvA8 %15"#6"vA8 %15"~ 8@ 8C#8RA: % "#8SA: % "#8SA: % "#8֚QA: % " 9 9 9 9~ :@ :D!:nqA< D6D8!:cEqA< D6D8!:lqA< D6D8!:l3rA= D6D8~ < @ <E~ <W@!<5YrA? D:D<!<P^.rAC D:D<!<)VnrA? D:D<~ ="@ =E~ =X@!=rA? D:D= >F > > > >~ ?$@ ?=!?r\-A? D<D:!?ʋ-AL D<D:!? 5W}-A2 D<D:!?9/AC D=D:2 8>28h>88OFB;C,D,E,F,G,H;K;L,M,N,O,P,Q,R,S,T,U,V,W;[;];^,_, BG~ C&@ CH(Cim^E?FD<D<D<(CIbg?FD=D<D<~ D(@ DI~ D@wA~ E*@ EJ~ EA~ F,@ FK)Fs&PAHDDDCDD)FܺMeAHDEDCDE G G G G~ H.@ HL!Hl_"A2 D?DF!H$t(A D?DF KM~ L0@ LN#L.[AL %"#L[AL %"#L΃\AL %"#L_]AM %"~ M1@ MOMMDHMMDHMl_"AMDHM$t(AODH N N N N~ O2@ OP!O.[AO DMDL!O[AO DMDL!Ou^AO DMDL!OC]AP DMDL~ P3@ PQPRAPD8PSAPD8PSAPD8P֚QARD8 Q Q Q Q~ R4@ RR!R@AR DODP!R@AR DODP!R.?EAR DODP!RKHAS DODP~ S5@ SSSd6`ASSSU LSd6`ASSSd6`ASSSd6`ATS~ T6@ TTTZATSTZATSTZATSTZAUS~ U7@ UUUAUSUAUSUAUSUAWS V V V V~ W8@ WV#W\qAW %RV"#WcEqAW %RV"#W|qAW %RV"#WpyUrA] %RV" [W~ ]:@ ]X]eqA]D&]eqA]D&]qA]D&]UrA_D&~ ^;@ ^Y~ _<@ _S_d6`A___a L_d6`A___d6`A___d6`A`_4 t**v8f888`,a,b,c;e;f,g;i,j,k;~ `=@ `T`ZA`_`ZA`_`ZA`_`ZAa_~ a>@ aUaAa_aAa_aAa_aAc_ b b b b~ c?@ cZc\qAcDW-c(BAcD]D_D`Da-cEAcD]D_D`Da-cHAeD]D_D`Da~ e@@ e[eeDHeeDHel_"AeDHe$t(AgDH f f f f~ g@@ g\!g\qAg DcDe!g(BAg DcDe!g.?IAg DcDe!gKɢIAi DcDe~ iA@ i]i@AiDRi@AiDRi.?EAiDRiKHAkDR j j j j~ kA@ k^!knAk DgDi!kAk DgDi!k`"Ak DgDi!k(Ak DgDi888>@7 Oh+'0T(0 @Ljparkep@;h ՜.+,0HP X`hp x  A  Worksheets  !"#$&'()*+,Root Entry FPdWorkbook9SummaryInformation(DocumentSummaryInformation8%