ࡱ> p  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~Root Entry F ~r@Workbook_VBA_PROJECT_CUR" ~~ ~VBA؂~0ǹ~ \peugene.mccarthy Ba=   ThisWorkbook/ۯ=x-L;!8@"1Arial1Arial1Arial1Arial1Arial1hArial1Arial1Arial1.Times New Roman1.Times New Roman1 Arial1 Arial17Arial1$Arial1 Arial1Arial1Arial1Arial1Arial1Helv1 Arial1Arial12Bookman Old Style12Bookman Old Style1Arial12Bookman Old Style12Bookman Old Style12Bookman Old Style12Bookman Old Style"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"0.00_);[Red]\(0.00\) 0.0%% "$"#,##0.0_);[Red]\("$"#,##0.0\)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) "$"#,##0.0_);\("$"#,##0.0\) #,##0.0 #,##0.000 "$"#,##0.000],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0_) 0.000 0.000_) 0.0000_) 0.00_) #,##0.0000_);\(#,##0.0000\) 0.0_) 0.00000_) 0.000000_) "$"#,##083_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_)#,##0.0_);\(#,##0.0\) "$"#,##0.000.0 "$"#,##0.0:5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_)<7_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"????_);_(@_) 0.00000000<7_(* #,##0.00000_);_(* \(#,##0.00000\);_(* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)#,##0;[Red]#,##0 0.0000=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_) 0.0000000_)>9_(* #,##0.000000_);_(* \(#,##0.000000\);_(* "-"??_);_(@_)@;_(* #,##0.0000000_);_(* \(#,##0.0000000\);_(* "-"??_);_(@_) 0.000%94_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"???_);_(@_) 0.0000000 0.000000 0.00000 #,##0.0000 #,##0.00000#,##0.000_);\(#,##0.000\)$[$-409]dddd\,\ mmmm\ dd\,\ yyyy mm/dd/yy;@,'[<=9999999]###\-####;\(###\)\ ###\-#### 00000 "$"#,##0.0000$"$"#,##0.000_);\("$"#,##0.000\)                + ) , *      x @   8  " "   +8     !   !  ) )  ! (  (  ( !8  !8  (@@  (@  (@  ,  (@  !8@  ,  ( @  )8  ,  x@ @  x @  x  @  ("@@  ("@   8 " @ q <   x@ @  x  @   8    8@   8  +|!@ @ +8@ +|  )|!!@ @ 7  ,  @ )|  7  *|   *<  @ )8 #8 +8 +|!@ @ ) ` ` a i! a! `! a! a  i! i! )8  ! )X (X (X  )  x""@ @ *  @ *   * +|!@ !|  !|  ! ( ) ( )  ) !  )8 )8@ ! l!@ @* ! !@ * ! l!@ ! ,!@ @  l@ @)  ,  ,@  ,  l@ )  l@ )  ,  ,!@ @  ,!@ @  @ @*  ,  ,   !@ @  !@ *  ,@ @ +<  +|   )|!!@ @ 7 +|  ) +!@ @ * )+<"@ +!@ * +!@ @ * +!@ @*  )|!&@ @ 7  @ * !@ *  )X  h@  H  !x  h ! l!@   @ @   @ *   * +  *  q+!@ * +@ @ * +@ * +!@ @    +a@ @ * !|   @ @ *   @ @ * (   @ @ *  p @ @ * ))  @ @ * +|  @) )8 @ (8 @  (8@@ +8@@ +8 @ )8 @  (x! @ 7  )8@@ )  ! ! !  !  )  )  )  )8  8@@  8@ *x@ *x *x  8@  8  8`  x@ x x  (8@ (8  (x!@@ 7 +8@@ +8 @  )8@ (8 "8`@ "8` "8 `  8  @  8@  8  )8a@@ )8a @  @    )8@@ (8 @ x@ )8`@ )8` )8@ )8 8@ 8 )8 )8@@ )8@ )8`  +8@@  +8 @  )8@@ +8@ +8  )8@ )8  *x@ +8 +8&@@ +8& @  Normal_Levy Cap 2`Instructions-Data Entry'QSummary Levy Cap Calc Worksheet"}Health Care Calc Worksheet$bBDebt Service Calc Worksheet $#dRes for Uncoll Tax Worksheet&TPension Contrib Calc WorksheetBTables,_Order1 File;PRMCode<# Muni_Code;L% Muni_County;L  ;  ;  ;  ;(State_Wide_Average:(State_Wide_Average:(State_Wide_Average:(State_Wide_Average:  Yes_No;PQ" iBlairstown TownshipBlairstown Township (Warren)0219Fort Lee Borough0702Bloomfield TownshipBloomfield Township (Essex)0220Franklin Lakes Borough1601Bloomingdale BoroughPassaicBloomingdale Borough (Passaic)0221 Garfield City1003Bloomsbury BoroughBloomsbury Borough (Hunterdon)0222Glen Rock BoroughBogota Borough (Bergen)0223Hackensack City1401 Boonton TownMorrisBoonton Town (Morris)0224Harrington Park Borough1402Boonton TownshipBoonton Township (Morris)0225Hasbrouck Heights Borough0303Bordentown CityBordentown City (Burlington)0226Haworth Borough0304Bordentown Township Bordentown Township (Burlington)0227Hillsdale Borough1804Bound Brook BoroughBound Brook Borough (Somerset)0228Ho-Ho-Kus Borough1307Bradley Beach Borough Bradley Beach Borough (Monmouth)0229Leonia Borough1805Branchburg TownshipBranchburg Township (Somerset)0230Little Ferry Borough1903Branchville BoroughBranchville Borough (Sussex)0231 Lodi Borough1506Brick TownshipBrick Township (Ocean)0232Lyndhurst Township0601Bridgeton City CumberlandBridgeton City (Cumberland)0233Mahwah Township1806Bridgewater TownshipBridgewater Township (Somerset)0234Maywood Borough1308Brielle BoroughBrielle Borough (Monmouth)0235Midland Park BoroughBrigantine City (Atlantic)0236Montvale Borough0407Brooklawn BoroughBrooklawn Borough (Camden)0237Moonachie BoroughBuena Borough (Atlantic)0238New Milford BoroughBuena Vista Township (Atlantic)0239North Arlington Borough0305Burlington CityBurlington City (Burlington)0240Northvale Borough0300Burlington CountyBurlington County (Burlington)0241Norwood Borough0306Burlington Township Burlington Township (Burlington)0242Oakland Borough1403Butler BoroughButler Borough (Morris)0243Old Tappan Borough1904Byram TownshipByram Township (Sussex)0244Oradell Borough0703Caldwell TownshipCaldwell Township (Essex)0245Palisades Park Borough1004Califon BoroughCalifon Borough (Hunterdon)0246Paramus Borough0408 Camden CityCamden City (Camden)0247Park Ridge Borough0400 Camden CountyCamden County (Camden)0248Ramsey Borough0502 Cape May CityCape May City (Cape May)0249Ridgefield Borough0500Cape May CountyCape May County (Cape May)0250Ridgefield Park Village0503Cape May Point Borough!Cape May Point Borough (Cape May)0251Ridgewood VillageCarlstadt Borough (Bergen)0252River Edge Borough1713Carneys Point TownshipCarneys Point Township (Salem)0253River Vale Township1201Carteret Borough MiddlesexCarteret Borough (Middlesex)0254Rochelle Park Township0704Cedar Grove TownshipCedar Grove Township (Essex)0255Rockleigh Borough1404Chatham BoroughChatham Borough (Morris)0256Rutherford Borough1405Chatham TownshipChatham Township (Morris)0257Saddle Brook Township0409Cherry Hill TownshipCherry Hill Township (Camden)0258Saddle River Borough0410Chesilhurst BoroughChesilhurst Borough (Camden)0259South Hackensack Township1406Chester BoroughChester Borough (Morris)0260Teaneck Township1407Chester TownshipChester Township (Morris)0261Tenafly Borough0307Chesterfield Township"Chesterfield Township (Burlington)0262Teterboro Borough0308Cinnaminson Township!Cinnaminson Township (Burlington)0263Upper Saddle River Borough2002Clark TownshipClark Township (Union)0264Waldwick Borough0801Clayton Borough GloucesterClayton Borough (Gloucester)0265Wallington Borough0411Clementon BoroughClementon Borough (Camden)0266Washington TownshipCliffside Park Borough (Bergen)0267Westwood Borough1602 Clifton CityClifton City (Passaic)0268Woodcliff Lake Borough1005 Clinton TownClinton Town (Hunterdon)0269Wood-Ridge Borough1006Clinton TownshipClinton Township (Hunterdon)0270Wyckoff TownshipCloster Borough (Bergen)0412Collingswood BoroughCollingswood Borough (Camden)1309Colts Neck TownshipColts Neck Township (Monmouth)0602Commercial Township Commercial Township (Cumberland)Corbin City (Atlantic)1202Cranbury TownshipCranbury Township (Middlesex)2003Cranford TownshipCranford Township (Union)Cresskill Borough (Bergen)0600Cumberland CountyCumberland County (Cumberland)1310 Deal BoroughDeal Borough (Monmouth)0309Delanco Township0603Deerfield TownshipDeerfield Township (Cumberland)0310Delran TownshipDelanco Township (Burlington)0311Eastampton Township1007Delaware TownshipDelaware Township (Hunterdon)0312Edgewater Park TownshipDelran Township (Burlington)0313Evesham TownshipDemarest Borough (Bergen)0314Fieldsboro Borough0504Dennis TownshipDennis Township (Cape May)0315Florence Township1408Denville TownshipDenville Township (Morris)0316Hainesport Township0802Deptford TownshipDeptford Township (Gloucester)0317Lumberton Township1409 Dover TownDover Town (Morris)0318Mansfield Township0604Downe TownshipDowne Township (Cumberland)0319Maple Shade BoroughDumont Borough (Bergen)0320Medford Township1203Dunellen BoroughDunellen Borough (Middlesex)0321Medford Lakes Borough1508Eagleswood TownshipEagleswood Township (Ocean)0322Moorestown Township1008East Amwell Township East Amwell Township (Hunterdon)0323Mount Holly Township1204East Brunswick Township#East Brunswick Township (Middlesex)0324Mount Laurel Township0803East Greenwich Township$East Greenwich Township (Gloucester)0325New Hanover Township1410East Hanover TownshipEast Hanover Township (Morris)0326North Hanover Township0902East Newark BoroughEast Newark Borough (Hudson)0327Palmyra Borough0705East Orange CityEast Orange City (Essex)0328Pemberton Borough East Rutherford Borough (Bergen)Current Year Base AmountPrior Year Base Amount0329Pemberton Township1101East Windsor TownshipMercerEast Windsor Township (Mercer)0330Riverside Township Eastampton Township (Burlington)0331Riverton Borough1311Eatontown BoroughEatontown Borough (Monmouth)0332Shamong TownshipEdgewater Borough (Bergen)0333Southampton Township$Edgewater Park Township (Burlington)0334Springfield Township1205Edison TownshipEdison Township (Middlesex)0335Tabernacle TownshipEgg Harbor City (Atlantic)0336Egg Harbor Township (Atlantic)0337Westampton Township2004Elizabeth CityElizabeth City (Union)0338Willingboro Township0804 Elk TownshipElk Township (Gloucester)0339Woodland Township1702 Elmer BoroughElmer Borough (Salem)0340Wrightstown BoroughElmwood Park Borough (Bergen)1703Elsinboro TownshipElsinboro Township (Salem)Emerson Borough (Bergen)Englewood City (Bergen)!Englewood Cliffs Borough (Bergen)1312Englishtown BoroughEnglishtown Borough (Monmouth)0700 Essex CountyEssex County (Essex)0706Essex Fells TownshipEssex Fells Township (Essex)Estell Manor City (Atlantic)Evesham Township (Burlington)1102Ewing TownshipEwing Township (Mercer)1313Fair Haven BoroughFair Haven Borough (Monmouth)Fair Lawn Borough (Bergen)0605Fairfield TownshipFairfield Township (Cumberland)0413Gibbsboro Borough0707Fairfield Township (Essex)0414Gloucester City CityFairview Borough (Bergen)0415Gloucester Township2005Fanwood BoroughFanwood Borough (Union)0416Haddon Township1807Far Hills BoroughFar Hills Borough (Somerset)0417Haddonfield Borough1314Farmingdale Borough< Health Insurance Cap Exception:One Year Waivers (Prior Year) (Enter as a positive number)IOne Year Exclusions (Prior Year Capital Improvement Fund & Down Payments)MOne Year Exclusions (Prior Year Deferred Charges to Future Taxation Unfunded)KCapital Improvement Fund and/or Down Payment on Improvements (Current Year);Deferred Charges to Future Taxation Unfunded (Current Year)<Cancelled or Unexpended Waivers (Enter as a positive number)OPrior Year's Local Municipal Purpose Tax Rate (per $100) (excluding Open Space)52008 Group Health Insurance Total Amount AppropriatedD2007 Group Health Insurance Expended (Paid or Charged plus Reserved)<SFY 2008 State Health Benefits Program Average Increase: qThe Health Care Calculation worksheet will automatically calculate the inside cap and outside cap appropriations.Levy Cap Calculation SummaryDebt Service Cap ExceptioneAnticipated Revenues** offsetting Debt Service and Eligible* Capital Lease Obligations (Current Year).Debt Service Obligations Expended (Prior Year)9Eligible Capital Lease* Obligations Expended (Prior Year)gRealized Budget Revenues** offsetting Debt Service and Eligible* Capital Lease Obligations (Prior Year)cTo print out the Debt Service Calculation Worksheet now, click on the tab and click the print icon.bTo print out the Health Care Calculation Worksheet now, click on the tab and click the print icon.x** Revenues that can be utilized to offset debt obligations include Reserve to Pay Debt Service and or capital surplus. +Reserve for Uncollected Taxes Cap Exception[Current Year Cash Required to support Local Municipal Tax and other taxes (AFS 25, Item 10)[Prior Year Maximum Percentage of Collections (AFS 22, Item 13 or 3 year avg. by resolution)(Prior Year Reserve for Uncollected TaxeshTo print out the Reserve for Uncollected Taxes Worksheet now, click on the tab and click the print icon."Pension Contribution Cap ExceptionaThe Reserve for Uncollected Taxes worksheet will automatically calculate the exemption allowance._The Pension Contrib Calculation worksheet will automatically calculate the exemption allowance.ZCurrent Year's Anticipated Revenues for Fringe Benefits directly offsetting Pension Costs FPrior Year PERS Contribution Expended (Paid or Charged, plus Reserved)FPrior Year PFRS Contribution Expended (Paid or Charged, plus Reserved)`To print out the Pensions Contribution Worksheet now, click on the tab and click the print icon.IGeneral Instructions to Complete the Budget Levy Cap Calculation Workbook/A. 2008 Group Health Insurance - Appropriation@ 2007 Group Health Insurance (Paid or Charged Plus Reserved)_B. If net increase is greater than zero, proceed as follows for Health Benefit Cap Calculation1. Net Increase Divided by 2007 Amount Expended = % Increase (must be greater than 4%; if not STOP, the total increase amount is inside cap)`O2. SFY 2008 State Health Average 7.6%; Less 4% = % Increase excluded from Cap!',Health Insurance Exclusion Calculation SheetePrior Year Maximum Percentage of Collections (AFS Sheet 22, Item 13 or 3 year average by resolution)5Current Year Reserve for Uncollected Taxes at maximum:Reserve for Uncollected Taxes Exclusion Calculation SheetFarmingdale Borough (Monmouth)0418Haddon Heights BoroughFieldsboro Borough (Burlington)0419Hi-nella Borough1009Flemington BoroughFlemington Borough (Hunterdon)0420Laurel Springs BoroughFlorence Township (Burlington)0421Lawnside Borough1411Florham Park BoroughFlorham Park Borough (Morris)0422Lindenwold BoroughFolsom Borough (Atlantic)0423Magnolia BoroughFort Lee Borough (Bergen)0424Merchantville Borough1905Frankford TownshipFrankford Township (Sussex)0425Mount Ephraim Borough1906Franklin BoroughFranklin Borough (Sussex)0426Oaklyn BoroughFranklin Lakes Borough (Bergen)0427Pennsauken Township0805Franklin TownshipFranklin Township (Gloucester)0428Pine Hill Borough1010Franklin Township (Hunterdon)0429Pine Valley Borough1808Franklin Township (Somerset)0430Runnemede Borough2105Franklin Township (Warren)0431Somerdale Borough1907Fredon TownshipFredon Township (Sussex)0432Stratford Borough1315Freehold BoroughFreehold Borough (Monmouth)0433Tavistock Borough1316Freehold TownshipFreehold Township (Monmouth)0434Voorhees Township2106Frelinghuysen TownshipFrelinghuysen Township (Warren)0435Waterford Township1011Frenchtown BoroughFrenchtown Borough (Hunterdon)0436Winslow TownshipGalloway Township (Atlantic)0437Woodlynne BoroughGarfield City (Bergen)2006Garwood BoroughGarwood Borough (Union)Gibbsboro Borough (Camden)0806Glassboro BoroughGlassboro Borough (Gloucester)1012Glen Gardner Borough Glen Gardner Borough (Hunterdon)0708Glen Ridge BoroughGlen Ridge Borough (Essex)0505Lower TownshipGlen Rock Borough (Bergen)0506Middle TownshipGloucester City City (Camden)0507North Wildwood City0800Gloucester CountyGloucester County (Gloucester)0508Ocean City CityGloucester Township (Camden)0509 Sea Isle City1809Green Brook TownshipGreen Brook Township (Somerset)0510Stone Harbor Borough1908Green TownshipGreen Township (Sussex)0511Upper Township0606Greenwich TownshipGreenwich Township (Cumberland)0512West Cape May Borough0807Greenwich Township (Gloucester)0513West Wildwood Borough2107Greenwich Township (Warren)0514 Wildwood City0903Guttenberg TownGuttenberg Town (Hudson)0515Wildwood Crest BoroughHackensack City (Bergen)0516Woodbine Borough2108Hackettstown TownHackettstown Town (Warren)Haddon Heights Borough (Camden)Haddon Township (Camden)Haddonfield Borough (Camden) Hainesport Township (Burlington)1603Haledon BoroughHaledon Borough (Passaic)1909Hamburg BoroughHamburg Borough (Sussex)Hamilton Township (Atlantic)0607Hopewell Township1103Hamilton Township (Mercer)0608Lawrence TownshipHammonton Township (Atlantic)0609Maurice River Township1013Hampton BoroughHampton Borough (Hunterdon)0610Millville City1910Hampton TownshipHampton Township (Sussex)0611Shiloh Borough1412Hanover TownshipHanover Township (Morris)0612Stow Creek Township1413Harding TownshipHarding Township (Morris)0613Upper Deerfield Township2109Hardwick TownshipHardwick Township (Warren)0614 Vineland City1911Hardyston TownshipHardyston Township (Sussex)2110Harmony TownshipHarmony Township (Warren) Harrington Park Borough (Bergen)0904 Harrison TownHarrison Town (Hudson)0808Harrison TownshipHarrison Township (Gloucester)1509Harvey Cedars BoroughHarvey Cedars Borough (Ocean)"Hasbrouck Heights Borough (Bergen)Haworth Borough (Bergen)1604Hawthorne BoroughHawthorne Borough (Passaic)1339Hazlet TownshipHazlet Township (Monmouth)0709Irvington Township1206Helmetta BoroughHelmetta Borough (Middlesex)0710Livingston Township1014High Bridge BoroughHigh Bridge Borough (Hunterdon)0711Maplewood Township1207Highland Park Borough!Highland Park Borough (Middlesex)0712Millburn Township1317Highlands BoroughHighlands Borough (Monmouth)0713Montclair Township1104Hightstown BoroughHightstown Borough (Mercer)0714 Newark City1810Hillsborough Township Hillsborough Township (Somerset)0715North Caldwell BoroughHillsdale Borough (Bergen)0716Nutley Township2007Hillside TownshipHillside Township (Union)0717 Orange CityHi-nella Borough (Camden)0718Roseland Borough0905 Hoboken CityHoboken City (Hudson)0719South Orange VillageHo-Ho-Kus Borough (Bergen)0720Verona Township1015Holland TownshipHolland Township (Hunterdon)0721West Caldwell Township< 1318Holmdel TownshipHolmdel Township (Monmouth)0722West Orange Township1912Hopatcong BoroughHopatcong Borough (Sussex)2111 Hope TownshipHope Township (Warren)1105Hopewell BoroughHopewell Borough (Mercer)Hopewell Township (Cumberland)1106Hopewell Township (Mercer)1319Howell TownshipHowell Township (Monmouth)0900 Hudson CountyHudson County (Hudson)1000Hunterdon CountyHunterdon County (Hunterdon)2112Independence TownshipIndependence Township (Warren)1320Interlaken BoroughInterlaken Borough (Monmouth)0809Logan TownshipIrvington Township (Essex)0810Mantua Township1510Island Heights BoroughIsland Heights Borough (Ocean)0811Monroe Township1511Jackson TownshipJackson Township (Ocean)0812National Park Borough1208Jamesburg BoroughJamesburg Borough (Middlesex)0813Newfield Borough1414Jefferson TownshipJefferson Township (Morris)0814Paulsboro Borough0906Jersey City CityJersey City City (Hudson)0815Pitman Borough1321Keansburg BoroughKeansburg Borough (Monmouth)0816South Harrison Township0907 Kearny TownKearny Town (Hudson)0817Swedesboro Borough2008Kenilworth BoroughKenilworth Borough (Union)08181322Keyport BoroughKeyport Borough (Monmouth)0819Wenonah Borough1016Kingwood TownshipKingwood Township (Hunterdon)0820West Deptford Township1415Kinnelon BoroughKinnelon Borough (Morris)0821Westville Borough2113Knowlton TownshipKnowlton Township (Warren)0822 Woodbury City1512Lacey TownshipLacey Township (Ocean)0823Woodbury Heights Borough1913Lafayette TownshipLafayette Township (Sussex)0824Woolwich Township1347 Lake Como Borough (South Belmar)+Lake Como Borough (South Belmar) (Monmouth)1513Lakehurst BoroughLakehurst Borough (Ocean)1514Lakewood TownshipLakewood Township (Ocean)1017Lambertville CityLambertville City (Hunterdon)Laurel Springs Borough (Camden)1515Lavallette BoroughLavallette Borough (Ocean)Lawnside Borough (Camden)Lawrence Township (Cumberland)1107Lawrence Township (Mercer)0908North Bergen Township1018Lebanon BoroughLebanon Borough (Hunterdon)0909 Secaucus Town1019Lebanon TownshipLebanon Township (Hunterdon)0910Union City CityLeonia Borough (Bergen)0911Weehawken Township2114Liberty TownshipLiberty Township (Warren)0912West New York Town1416Lincoln Park BoroughLincoln Park Borough (Morris)2009 Linden CityLinden City (Union)Lindenwold Borough (Camden)Linwood City (Atlantic)1516Little Egg Harbor Township"Little Egg Harbor Township (Ocean)1605Little Falls TownshipLittle Falls Township (Passaic)Little Ferry Borough (Bergen)1323Little Silver Borough Little Silver Borough (Monmouth)Livingston Township (Essex)1324Loch Arbour VillageLoch Arbour Village (Monmouth)Lodi Borough (Bergen)Logan Township (Gloucester)1517Long Beach TownshipLong Beach Township (Ocean)1325Long Branch CityLong Branch City (Monmouth)1430Long Hill TownshipLong Hill Township (Morris)Longport Borough (Atlantic)2115Lopatcong TownshipLopatcong Township (Warren)1704Lower Alloways Creek Township%Lower Alloways Creek Township (Salem)Lower Township (Cape May)Lumberton Township (Burlington)Lyndhurst Township (Bergen)1020Milford Borough1417Madison BoroughMadison Borough (Morris)1021Raritan TownshipMagnolia Borough (Camden)1022Readington TownshipMahwah Township (Bergen)1023Stockton Borough1326Manalapan TownshipManalapan Township (Monmouth)1024Tewksbury Township1327Debt Service Exclusion (+/-)Manasquan BoroughManasquan Borough (Monmouth)1025Union Township1518Manchester TownshipManchester Township (Ocean)1026West Amwell Township1705Mannington TownshipMannington Township (Salem)1100 Mercer CountyMansfield Township (Burlington)2116Mansfield Township (Warren)1519Mantoloking BoroughMantoloking Borough (Ocean)Mantua Township (Gloucester)1811Manville BoroughManville Borough (Somerset) Maple Shade Borough (Burlington)Maplewood Township (Essex)Margate City (Atlantic)1108Pennington Borough1328Marlboro TownshipMarlboro Township (Monmouth)1109Princeton Borough1329Matawan BoroughMatawan Borough (Monmouth)1110Princeton Township#Maurice River Township (Cumberland)1111 Trenton CityMaywood Borough (Bergen)1112"Medford Lakes Borough (Burlington)1113West Windsor TownshipMedford Township (Burlington)1200Middlesex County1418Mendham BoroughMendham Borough (Morris)1419Mendham TownshipMendham Township (Morris)Mercer County (Mercer)Merchantville Borough (Camden)1210Metuchen BoroughMetuchen Borough (Middlesex)Middle Township (Cape May)1211Middlesex BoroughMiddlesex Borough (Middlesex)Middlesex County (Middlesex)1331Middletown TownshipMiddletown Township (Monmouth)1209Old Bridge TownshipMidland Park Borough (Bergen)Milford Borough (Hunterdon)Millburn Township (Essex)1212Milltown Borough1812Millstone BoroughMillstone Borough (Somerset)12131332Millstone TownshipMillstone Township (Monmouth)1214New Brunswick CityMilltown Borough (Middlesex)1215North Brunswick TownshipMillville City (Cumberland)1216Perth Amboy City1420Mine Hill TownshipMine Hill Township (Morris)1217Piscataway Township1333Monmouth Beach Borough!Monmouth Beach Borough (Monmouth)1218Plainsboro Township1300Monmouth CountyMonmouth County (Monmouth)1219Sayreville BoroughMonroe Township (Gloucester)1220South Amboy CityMonroe Township (Middlesex)1221South Brunswick Township1914Montague TownshipMontague Township (Sussex)1222South Plainfield BoroughMontclair Township (Essex)1223South River Borough1813Montgomery TownshipMontgomery Township (Somerset)1224Spotswood BoroughMontvale Borough (Bergen)1225Woodbridge Township1421Montville TownshipMontville Township (Morris)Moonachie Borough (Bergen) Moorestown Township (Burlington)1400 Morris CountyMorris County (Morris)1423Morris Plains BoroughMorris Plains Borough (Morris)1422Morris TownshipMorris Township (Morris)1424Morristown TownMorristown Town (Morris)1426Mount Arlington Borough Mount Arlington Borough (Morris)Mount Ephraim Borough (Camden)!Mount Holly Township (Burlington)"Mount Laurel Township (Burlington)1427Mount Olive TownshipMount Olive Township (Morris)1425Mountain Lakes BoroughMountain Lakes Borough (Morris)2010Mountainside BoroughMountainside Borough (Union)Mullica Township (Atlantic)"National Park Borough (Gloucester)1335Neptune City BoroughNeptune City Borough (Monmouth)1334Neptune Township`To print out the Summary Levy Cap Calc Worksheet now, click on the tab and click the print icon.Neptune Township (Monmouth)1428Netcong BoroughNetcong Borough (Morris)New Brunswick City (Middlesex)!New Hanover Township (Burlington)New Milford Borough (Bergen)2011New Providence BoroughNew Providence Borough (Union)Newark City (Essex)Newfield Borough (Gloucester)1915 Newton TownNewton Town (Sussex) North Arlington Borough (Bergen)North Bergen Township (Hudson)$North Brunswick Township (Middlesex)North Caldwell Borough (Essex)1606North Haledon BoroughNorth Haledon Borough (Passaic)#North Hanover Township (Burlington)1814North Plainfield Borough#North Plainfield Borough (Somerset)North Wildwood City (Cape May)Northfield City (Atlantic)Northvale Borough (Bergen)Norwood Borough (Bergen)1336Tinton Falls BoroughNutley Township (Essex)1337Ocean TownshipOakland Borough (Bergen)< 1338Oceanport BoroughOaklyn Borough (Camden)Ocean City City (Cape May)1340Red Bank Borough1500 Ocean CountyOcean County (Ocean)1341Roosevelt Borough1521Ocean Gate BoroughOcean Gate Borough (Ocean)1342Rumson BoroughOcean Township (Monmouth)1343Sea Bright Borough1520Ocean Township (Ocean)1344Sea Girt BoroughOceanport Borough (Monmouth)1345Shrewsbury Borough1916Ogdensburg BoroughOgdensburg Borough (Sussex)1346Shrewsbury TownshipOld Bridge Township (Middlesex)Old Tappan Borough (Bergen)1348Spring Lake Borough1706Oldmans TownshipOldmans Township (Salem)1349Spring Lake Heights BoroughOradell Borough (Bergen)1350Union Beach BoroughOrange City (Essex)1351Upper Freehold Township2117Oxford TownshipOxford Township (Warren)1352 Wall TownshipPalisades Park Borough (Bergen)1353West Long Branch BoroughPalmyra Borough (Burlington)Paramus Borough (Bergen)Park Ridge Borough (Bergen)1429Parsippany-Troy Hills Township'Parsippany-Troy Hills Township (Morris)1607 Passaic CityPassaic City (Passaic)1600Passaic CountyPassaic County (Passaic)1608 Paterson CityPaterson City (Passaic)Paulsboro Borough (Gloucester)1815Peapack-Gladstone Borough$Peapack-Gladstone Borough (Somerset)Pemberton Borough (Burlington)Pemberton Township (Burlington)Pennington Borough (Mercer)1707Penns Grove BoroughPenns Grove Borough (Salem)Pennsauken Township (Camden)1708Pennsville TownshipPennsville Township (Salem)1431Pequannock TownshipPequannock Township (Morris)Perth Amboy City (Middlesex)2119Phillipsburg TownPhillipsburg Town (Warren)1709Pilesgrove TownshipPilesgrove Township (Salem)1522Pine Beach BoroughPine Beach Borough (Ocean)Pine Hill Borough (Camden)Pine Valley Borough (Camden)Piscataway Township (Middlesex)Pitman Borough (Gloucester)1710Pittsgrove TownshipPittsgrove Township (Salem)2012Plainfield CityPlainfield City (Union)Plainsboro Township (Middlesex)Pleasantville City (Atlantic)1523Plumsted TownshipPlumsted Township (Ocean)2120Pohatcong TownshipPohatcong Township (Warren)1525Point Pleasant Beach Borough$Point Pleasant Beach Borough (Ocean)1524Point Pleasant BoroughPoint Pleasant Borough (Ocean)1609Pompton Lakes BoroughPompton Lakes Borough (Passaic)1432Randolph TownshipPort Republic City (Atlantic)1433Riverdale BoroughPrinceton Borough (Mercer)1434Rockaway BoroughPrinceton Township (Mercer)1435Rockaway Township1610Prospect Park BoroughProspect Park Borough (Passaic)1436Roxbury Township1711Quinton TownshipQuinton Township (Salem)1437Victory Gardens Borough2013 Rahway CityRahway City (Union)1438Ramsey Borough (Bergen)1439Wharton BoroughRandolph Township (Morris)1816Raritan BoroughRaritan Borough (Somerset)Raritan Township (Hunterdon)Readington Township (Hunterdon)Red Bank Borough (Monmouth)Ridgefield Borough (Bergen) Ridgefield Park Village (Bergen)Ridgewood Village (Bergen)1507Toms River Township1611Ringwood BoroughRingwood Borough (Passaic)River Edge Borough (Bergen)River Vale Township (Bergen)Riverdale Borough (Morris)Riverside Township (Burlington)Riverton Borough (Burlington)Rochelle Park Township (Bergen)Rockaway Borough (Morris)Rockaway Township (Morris)Rockleigh Borough (Bergen)1817Rocky Hill BoroughRocky Hill Borough (Somerset)Roosevelt Borough (Monmouth)Roseland Borough (Essex)2014Roselle BoroughRoselle Borough (Union)2015Roselle Park BoroughRoselle Park Borough (Union)Roxbury Township (Morris)Rumson Borough (Monmouth)Runnemede Borough (Camden)Rutherford Borough (Bergen)1526Seaside Heights BoroughSaddle Brook Township (Bergen)1527Seaside Park BoroughSaddle River Borough (Bergen)1528Ship Bottom Borough1712 Salem CitySalem City (Salem)1529South Toms River Borough1700 Salem CountySalem County (Salem)1530Stafford Township1917Sandyston TownshipSandyston Township (Sussex)1531Surf City BoroughSayreville Borough (Middlesex)1532Tuckerton Borough2016Scotch Plains TownshipScotch Plains Township (Union)Sea Bright Borough (Monmouth)Sea Girt Borough (Monmouth)Sea Isle City (Cape May)Seaside Heights Borough (Ocean)Seaside Park Borough (Ocean)Secaucus Town (Hudson)Shamong Township (Burlington)Shiloh Borough (Cumberland)Ship Bottom Borough (Ocean)Shrewsbury Borough (Monmouth)Shrewsbury Township (Monmouth)Somerdale Borough (Camden)Somers Point City (Atlantic)1612Totowa Borough1800Somerset CountySomerset County (Somerset)1613Wanaque Borough1818Somerville BoroughSomerville Borough (Somerset)1614Wayne TownshipSouth Amboy City (Middlesex)1615West Milford Township1819South Bound Brook Borough$South Bound Brook Borough (Somerset)1616West Paterson Borough$South Brunswick Township (Middlesex)"South Hackensack Township (Bergen)$South Harrison Township (Gloucester)South Orange Village (Essex)$South Plainfield Borough (Middlesex)South River Borough (Middlesex) South Toms River Borough (Ocean)f1. This workbook is composed of this sheet - Instructions/Data Entry and several individual worksheets2. It designed to simplify data entry by having the user enter all data on this worksheet. By filling in the cells on this page, each spreadsheet will reflect the information and automatically calculate the formulas on each individual worksheet.J3. The individual spreadsheets (tabs) are locked to protect the formulas. 45. Complete each set of instructions as shown below64. Fill in only the green sections of this worksheet. &*6. Select the municipality (and county) by clicking the blue cell below, then click on the arrow on the right side to choose. This will populate the name and county throughout the workbook. Then continue to complete each of the following sections.The spreadsheet calculates the correct amount for the levy cap health insurance exclusion. If there is an increase above 4% but less than the State Health Benefits increase, the local unit is permitted to exclude the amount of increase above the 4%.!Southampton Township (Burlington)1918Sparta TownshipSparta Township (Sussex)Spotswood Borough (Middlesex)Spring Lake Borough (Monmouth)&Spring Lake Heights Borough (Monmouth)!Springfield Township (Burlington)2017Springfield Township (Union)Stafford Township (Ocean)1714Upper Pittsgrove Township1919Stanhope BoroughStanhope Borough (Sussex)1715Woodstown Borough1920Stillwater TownshipStillwater Township (Sussex)Stockton Borough (Hunterdon)Stone Harbor Borough (Cape May) Stow Creek Township (Cumberland)Stratford Borough (Camden)2018 Summit CitySummit City (Union)Surf City Borough (Ocean)1921Sussex BoroughSussex Borough (Sussex)1900 Sussex CountySussex County (Sussex)Swedesboro Borough (Gloucester) Tabernacle Township (Burlington)Tavistock Borough (Camden)Teaneck Township (Bergen)Tenafly Borough (Bergen)Teterboro Borough (Bergen)Tewksbury Township (Hunterdon)Tinton Falls Borough (Monmouth)Toms River Township (Ocean)Totowa Borough (Passaic)Trenton City (Mercer)Tuckerton Borough (Ocean)1820Warren TownshipUnion Beach Borough (Monmouth)1821Watchung BoroughUnion City City (Hudson)2000 Union CountyUnion County (Union)Union Township (Hunterdon)2019Union Township (Union)%Upper Deerfield Township (Cumberland)"Upper Freehold Township (Monmouth)!Upper Pittsgrove Township (Salem)#Upper Saddle River Borough (Bergen)Upper Township (Cape May)Ventnor City (Atlantic)1922Vernon TownshipVernon Township (Sussex)Verona Township (Essex))Debt Service Appropriation (Current Year) N/A for 20< 08DLess: One Year Exclusions (Capital Improvement Fund & Down Payments)HLess: One Year Exclusions (Deferred Charges to Future Taxation Unfunded) Victory Gardens Borough (Morris)Vineland City (Cumberland)Voorhees Township (Camden)Waldwick Borough (Bergen)Wall Township (Monmouth)Wallington Borough (Bergen)1923Walpack TownshipWalpack Township (Sussex)Wanaque Borough (Passaic)1924Wantage TownshipWantage Township (Sussex)2100 Warren CountyWarren County (Warren)Warren Township (Somerset)2121Washington BoroughWashington Borough (Warren)Washington Township (Bergen) Washington Township (Burlington) Washington Township (Gloucester)Washington Township (Mercer)Washington Township (Morris)2122Washington Township (Warren)Watchung Borough (Somerset)Waterford Township (Camden)Wayne Township (Passaic)Weehawken Township (Hudson)Wenonah Borough (Gloucester) West Amwell Township (Hunterdon)West Caldwell Township (Essex) West Cape May Borough (Cape May)#West Deptford Township (Gloucester)#West Long Branch Borough (Monmouth)West Milford Township (Passaic)West New York Town (Hudson)West Orange Township (Essex)West Paterson Borough (Passaic) West Wildwood Borough (Cape May)West Windsor Township (Mercer)2020Westfield Town Westampton Township (Burlington)2021Winfield TownshipWestfield Town (Union)Westville Borough (Gloucester)Westwood Borough (Bergen)Weymouth Township (Atlantic)Wharton Borough (Morris)2123White TownshipWhite Township (Warren)Wildwood City (Cape May)!Wildwood Crest Borough (Cape May)!Willingboro Township (Burlington)Winfield Township (Union)Winslow Township (Camden)Woodbine Borough (Cape May)Woodbridge Township (Middlesex)Woodbury City (Gloucester)%Woodbury Heights Borough (Gloucester)Woodcliff Lake Borough (Bergen)Woodland Township (Burlington)Woodlynne Borough (Camden)Wood-Ridge Borough (Bergen)Woodstown Borough (Salem)Woolwich Township (Gloucester) Wrightstown Borough (Burlington)Wyckoff Township (Bergen)Yes/No (Choose One)YesYes/File AttachedNoYes/Exhibit to be mailedNoneSelect from cell B7Instruction Tab=Capital Improvement Fund and/or Down Payment on Improvements ,Deferred Charges to Future Taxation Unfunded]Realized Revenues offsetting Debt Service and Eligible Capital Lease Obligations (Prior Year)bAnticipated Revenues offsetting Debt Service and Eligible Capital Lease Obligations (Current Year)EThe instructions can be found on the Instruction Tab of the workbook. MUNICIPALITYCOUNTYEXAMINER"*NET INCREASE (DECREASE) K3. % Increase (B1) less % Increase Exclusion (B2) = % Increase Inside Cap@* If Net Amount is Zero or Less STOP- No Further Action Required % *Net Prior Year Base Amount "*Net Current Year Base Amount Debt Service Calculation Sheet3Reserve for Uncollected Tax Exclusion from Levy Cap$Model Tax Levy Calculation WorksheetLevy Cap CalculationLess: One Year WaiversPlus 4% Cap increase%Adjusted Tax Levy Prior to Exclusions Exclusions:7Change in debt service and existing county leases (+/-)!Offsets to State formula aid lossAllowable pension increases3Allowable increase in reserve for uncollected taxes'Allowable increase in health care costsAdd Total ExclusionsAdjusted Tax Levy Additions:1Maximum Allowable Amount to be Raised by TaxationGRealized Revenues for Fringe Benefits directly offsetting Pension Costs+Current Year PFRS Contribution AppropriatedJAnticipated Revenues for Fringe Benefits directly offsetting Pension CostsPension Contribution Exclusion&Pension Contribution Calculation SheetNA+Current Year PERS Contribution AppropriatedaCurrent Year Cash Required to support Local Municipal Tax and other taxes (AFS Sheet 25, Item 10)0104% of Prior Year Reserve for Uncollected TaxesSummary Levy Cap CalculationI4. % Increase Inside Cap (B3) * 2007 Expended = Appropriation Inside CapN5. % Increase Exclusion (B2) * 2007 Expended = 2008 Appropriation Outside Cap2008 Increase in Appropriation6Prior Year Reserve for Uncollected Taxes AppropriationAmounts approved by ReferendumFNew Ratables - Increase in Valuations (New Construction and Additions)8Prior Year's Local Municipal Purpose Tax Rate (per $100)New Ratable Adjustment to LevyEPrior Year PERS Contribution Expended (Paid or Charged plus Reserved)EPrior Year PFRS Contribution Expended (Paid or Charged plus Reserved)APrior Year Amount to be Raised by Taxation for Municipal PurposesBNet Prior Year Tax Levy for Municipal Purposes for Cap CalculationThe Debt Service Calculation worksheet will automatically calculate the exemption allowance. Do not include Type 1 debt service in any calculation.QEligible County Improvement Authority Capital Lease* Appropriation (Current Year)* County Improvement Authority capital lease obligations entered on or after July 1, 2007 are not Levy Cap exceptions and therefore become part of the Adjusted Tax Levy or will need a LFB waiver. SFY2008 and CY2008 AFS will be revised to include segregated Schedules of such Capital Leases, in order to properly determine the Levy Cap impact pre and post date of the legislative enactment.!Changes in Service Provider (+/-)3Eligible Capital Lease Appropriation (Current Year)Debt Service (Current Year)7Eligible Capital Lease Obligation Expended (Prior Year)-Debt Service Obligation Expended (Prior Year)Waivers Applied for$Less Cancelled or Unexpended Waivers Muni-Code Muni_County0000 NonePlease fill in Municipality From pull down menu cell C21330Aberdeen TownshipMonmouthAberdeen Township (Monmouth)0100Atlantic CountyAtlantic0101 Absecon CityAbsecon City (Atlantic)1001Alexandria Township HunterdonAlexandria Township (Hunterdon)0102Atlantic City City2101Allamuchy TownshipWarrenAllamuchy Township (Warren)0103Brigantine City0201Allendale BoroughBergenAllendale Borough (Bergen)0104 Buena Borough1301Allenhurst BoroughAllenhurst Borough (Monmouth)0105Buena Vista Township1302Allentown BoroughAllentown Borough (Monmouth)0106 Corbin City1701Alloway TownshipSalemAlloway Township (Salem)0107Egg Harbor City2102 Alpha BoroughAlpha Borough (Warren)0108Egg Harbor Township0202Alpine BoroughAlpine Borough (Bergen)0109Estell Manor City1901Andover BoroughSussexAndover Borough (Sussex)0110Folsom Borough1902Andover TownshipAndover Township (Sussex)0111Galloway Township1303Asbury Park CityAsbury Park City (Monmouth)0112Hamilton TownshipAtlantic City City (Atlantic)0113Hammonton TownshipAtlantic County (Atlantic)0114 Linwood City1304Atlantic Highlands Borough%Atlantic Highlands Borough (Monmouth)0115Longport Borough0401Audubon BoroughCamdenAudubon Borough (Camden)0116 Margate City0402Audubon Park BoroughAudubon Park Borough (Camden)0117Mullica Township0501Avalon BoroughCape MayAvalon Borough (Cape May)0118Northfield City1305Avon-by-the-Sea Borough"Avon-by-the-Sea Borough (Monmouth)0119Pleasantville City1501Barnegat Light BoroughOceanBarnegat Light Borough (Ocean)0120Port Republic City1533Barnegat TownshipBarnegat Township (Ocean)0121Somers Point City0403Barrington BoroughBarrington Borough (Camden)0122 Ventnor City0301Bass River Township Burlington Bass River Township (Burlington)0123Weymouth Township1502Bay Head BoroughBay Head Borough (Ocean)0200 Bergen County0901 Bayonne CityHudsonBayonne City (Hudson)1503Beach Haven BoroughBeach Haven Borough (Ocean)1504Beachwood BoroughBeachwood Borough (Ocean)0203Bergenfield Borough1801Bedminster TownshipSomersetBedminster Township (Somerset)0204Bogota Borough0701Belleville TownshipEssexBellevill<He Township (Essex)0205Carlstadt Borough0404Bellmawr BoroughBellmawr Borough (Camden)0206Cliffside Park Borough1306Belmar BoroughBelmar Borough (Monmouth)0207Closter Borough2103Belvidere TownBelvidere Town (Warren)0208Cresskill BoroughBergen County (Bergen)0209Demarest BoroughBergenfield Borough (Bergen)0210Dumont Borough2001Berkeley Heights TownshipUnion!Berkeley Heights Township (Union)0211Elmwood Park Borough1505Berkeley TownshipBerkeley Township (Ocean)0212East Rutherford Borough0405Berlin BoroughBerlin Borough (Camden)0213Edgewater Borough0406Berlin TownshipBerlin Township (Camden)0214Emerson Borough1802Bernards TownshipBernards Township (Somerset)0215Englewood City1803Bernardsville Borough Bernardsville Borough (Somerset)0216Englewood Cliffs Borough1002Bethlehem TownshipBethlehem Township (Hunterdon)0217Fair Lawn Borough0302 Beverly CityBeverly City (Burlington)0218Fairview Borough2104' ()*+ , -./0 0 2 2 4 5 6 7 8 R9PV:To;ma<_\=Zy>w?@ABCEFFDHG%EK"BP UT2 nUKV`|WY|XYYdZ{[\]^``bIc&Ld)Oe,Vf3Og dh |i8j<k;sl/nm*en!o`p qx s Zt u[vzw yzM{ }|9}K~mx8G0݆ވ{ HÍ`I) 0 ēa P E˗hĘaxqT!`ˤhէNa_61w g p/|aK37=1  ccb  =R(  dMbP?_*+%RO&LDivision of Local Government Services&CSFY 2008 Levy Cap Calculation&RPage &P&p= ף?'RQ?((\?)p= ף?M\\dcas03\DCA P22S odXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"dXXq= ףp? ףp= ?c/U} } $k} } =h;@;@;;@, , ; ; ; ;;;;;;@;;;;;;;&h&;@ "     c hh  d  d  $ /ZxҾ D#;LBSelect from cell B7/ ZҾ9D#;LBInstruction Tab X Y& & a~  & a  & a & a & a& b& a& a [ by& a& ax& a  #   c ii f cf c  B~XeI"&&&"""&"""" """ ;!:@";#;$J%;@&;@'J(,@))@*+,;-,@.@/J@0;1;2,3;4,@5;6;7;8;9;:;;,@<,   ! !"& "h"#& #h#$& $g$%& %h%&& &e&'& 'g' ( ( )\) *\*+ , , - -.& .e./& /e/ 0e0 1 1 2%% 3 3 4 45& 5ep56& 6ek67& 7e78& 8e89& 9e9:& :ej: ; ;<%>0"""""" """""""" <  b><db !! 44,,--337+ #ggD  $(A  dMbP?_*+%RO&LDivision of Local Government Services&CSFY 2008 Levy Cap Calculation&RPage &P&{Gz?' ףp= ?(Q?)zG?M\\dcas03\DCA P22S o`XXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"`XX(\?Q?c/U} } } :} } I!} $ $@ ; +@ h@h@h@h@h@ h@ h@ h@ h@ h@h@h@h@h@h@h@h@X@h@h@h@h@h@@h@h@h@h@ P,E s +, 5Q 6R 7S 89]ҾZSelect from cell B7]ҾZ Instruction Tab: -[(((./()). -\())./ *~ ((l Z   ]        /* ) ( m Z / ) ((3 n DDD D D  / *^ *& nD {Gz? 0_ (((!o D D / )` ))1 /( *apZq /( *b ros /( (ctZs/ (dtZ s /( (etZs /( jLtZs /( (MuZs/ *f (v#w %/ ( v -g *(v'xDDD- )h (vs /' IyyZz /' )zZ{ /' ){v%| DDd /' )xv}Z /* (v}ZD l 8  G***G]LC(G4GCGGGM&I(GGOG h@!@ "h@#, 0i (Jv- ~l|DDDD!234" "# <O$ "  > @!!7ggDhhRange1X@L,$.C@,z=+Fx"  9?  dMbP?_*+%RO&LDivision of Local Government Services&CSFY 2008 Levy Cap Calculation&RPage &PM\\dcas03\DCA P22S oZXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"ZXX??c/U} &} %} $}  } $ @;@@@;@I@  @ ;@  @ X@ X@X@X@X@@;@ ;  P     ;~jt? <Q R =SӾ|ZSelect from cell B70ӾZInstruction Tab> ?@ Z  Z T ! A  DD  V    F  Y G CD  .D D D"B  q G[D {Gz? @D C D {Gz?C {Gz?"B U!H D D  t='D  DDB u! D D v! DD  ,|**|9CM,u=Y==0     D>     7ggDhh Range2X@L,$.C@,z=+Fx"hhRange1X@L,$.C@,z=+Fx"  n\a  dMbP?_*+%RO&LDivision of Local Government Services&CSFY 2008 levy Cap Calculation&RPage &PM\\dcas03\DCA P22S oZXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"ZXX??c/U} &} m} $}  } $ @;@@@;,,@ g@  ; ,@ ,@ @I@ @0@0;@0;` P  Y   ; <Q R =S^xZSelect from cell B7_0xZ Instruction Tab> ?@  Z" Z# O  Z$ kn W' DDD  BK    Z%    Z&  N Z'  ko'D D D  ! # D D   *h*|999C9CISM   #>j   7ggDhhRange2_1X@L,$.C@,z=+Fx"hhRange1_1X@L,$.C@,z=+Fx"  .~0  dMbP?_*+%QN&LDivision of Local Government Services&CSFY 208 Levy Cap Calculation&RPage &PM\\dcas03\DCA P22S oZXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"ZXX??c/U} &} m} $}  } $ @;@@@;I@:@ @ @ ;@ , @;@ ;  P     ; <Q R =S^Px8#ZSelect from cell B7_xxZInstruction Tab> ?@ q Z. Z/  I A 3D DDDAB  BC  w   Z0  r +  D p= ף?A W Z C L-D D  D D B  D $,*|9Cu IYo  >b     7ggDhh Range2X@L,$.C@,z=+Fx"hhRange1X@L,$.C@,z=+Fx"  _  dMbP?_*+%QN&LDivision of Local Government Services&CSFY 208 Levy Cap Calculation&RPage &PM\\dcas03\DCA P22S oZXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j.k k m m -EXCEL.EXE"ZXX??c/U} &} m} $}  } $ @;@@@,,, ;  @ ; ,@ ,; @0@;@ ;  P  n   ; <Q R =S^x$ZSelect from cell B7_xZInstruction Tab> BC pZ5 k Z6 l   Z7 X ' DDD  ? |   Z8 }  Z9 jZ: W'`D D D  mCL-D D D DB  D *)h*|999C99CSo   >z    7ggDhh  Range2X@L,$.C@,z=+Fx"hhRange1X@L,$.C@,z=+Fx"  \S, *9HWfu 2  dMbP?_*+%M\\dcas03\DCA P22S odXXLetterPRIV0''''@\KhC%%+@IUPH dLetter [none] [none]Arial4Pd?MPFEIFFER<Automatic>600dpidType new Quick Set name here j      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmno|stuvwxyz{}~.k k m m -EXCEL.EXE"dXX??U} O} O} m O} $O} $ O} IO} O} $ O Muni-CodeS                                      M NQ MR N M NQ MR P QJ RK S P Q R S Q R O P Q T S Q R O S Q R S Q R O S U R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S U R O S Q R P Q T O S Q R S Q R O S U R S Q R O S U R S Q R O S U R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R  O  S  Q  R S  Q R O P Q T S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R  O! S" Q# R S$ Q% R& O' S( Q) RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  S* Q+ R O, S- Q. R !S/ !Q0 !R !O1 !S2 !Q3 !R "S4 "Q5 "R "O6 "S7 "Q8 "R #P #Q #T #O9 #S: #Q; #R $S $Q $R $O< $S= $Q> $R %S? %Q@ %RA %OB %SC %QD %R &SE &QF &R &OG &SH &QI &R 'SJ 'QK 'R 'OL 'SM 'QN 'R (SO (QP (R (OQ (SR (QS (R )ST )QU )R  )OV )SW )QX )R *SY *QZ *R  *O[ *S\ *Q] *R +S^ +Q_ +R +O` +Sa +Qb +R ,Sc ,Qd ,R  ,Oe ,Sf ,Qg ,R -Sh -Q -R -O -S -Q -R .S .Q .R& .O .S .Q .R /S /Q /R /O /S /Q /R 0S 0Q 0R 0O 0S 0Q 0R 1S" 1Q# 1R 1O 1S 1Q 1R 2S 2Q 2R 2O 2S 2Q 2R 3S 3Q 3R 3O 3S 3Q! 3R 4S" 4Q# 4R  4O$ 4S% 4Q& 4R 5S' 5Q( 5R  5O) 5S* 5Q+ 5R 6S, 6Q- 6R  6O. 6S/ 6Q0 6R 7S1 7Q2 7R 7O3 7S4 7Q5 7R 8S6 8Q7 8R  8O8 8S9 8Q: 8R 9S; 9Q< 9R 9O= 9S> 9Q? 9R :S@ :QA :R :OB :SC :QD :R ;SE ;QF ;RG ;OH ;SI ;QJ ;R <SK <QL <R  <OM <SN <QO <R =SP =QQ =R =OR =SS =QT =R >S >Q >R >OU >SV >QW >R ?SX ?QY ?R ?OZ ?S[ ?Q\ ?RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @S @Q @R @O] @S^ @Q_ @R AS AQ AR AO` ASa AQb AR BSc BQd BR  BOe BSf BQg BR CPh CQi CT  COj CSk CQl CR DSm DQn DR  DOo DSp DQq DR ESr EQs ER EOt ESu EQv ER FSw FQx FR FOy FSz FQ{ FR GS| GQ} GR& GO~ GS GQ GR HS HQ HR HO HS HQ HR IS IQ IR IO IS IQ IR JP JQ JT JO JS JQ JR KS KQ KR KO KS KQ KR LP LQ LT LO LS LQ LR MS MQ MR MO MS MQ MR NS( NQ) NR NO NS NQ NR OS OQ OR OO OS OQ OR PS PQ PR PO PS PQ PR QS QQ QR& QO QS QQ QR RS RQ RR RO RS RQ RR SS SQ SR SO SS SQ SR TS TQ TR TO TS TQ TR US UQ UR UO US UQ UR VS VQ VR VO VS VQ VR WS WQ WR WO WS WQ WR XS XQ XR  XO XS XQ XR YS YQ YR  YO YS YQ YR ZS ZQ ZRA ZO ZS ZQ ZR [S [Q [R [O [S [Q [R \S \Q \R \O \S \Q \R ]S- ]Q. ]R ]O ]S ]Q ]R ^S ^Q ^R ^O ^S ^Q ^R _S _Q _R _O _S _Q _RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~   `S `Q `R `O `S `Q `R aS2 aQ3 aR aO aPh aQi aT  bS bQ bR bO bS bQ bR  cS cQ cR cO cSc cQd cR  dS dQ dRG dO dS" dQ# dR  eS eQ eR eO eS' eQ( eR  fS fQ fR fO  fSc fQd fR  gS  gQ  gRA gO  gSm gQn gR  hS7 hQ8 hR hO  hS hQ hR  iP iQ iTG iO iS iQ iR  jS jQ jR jO jS jQ jR  kS kQ kRG kO kS kQ kR  lS lQ lR  lO lS lQ lR  mS mQ mR mO  mS! mQ" mR  nS nQ nR  nO# nS$ nQ% nR  oS: oQ; oR oO& oS' oQ( oR  pS) pQ* pR pO+ pS, pQ- pR  qS. qQ/ qR qO0 qS1 qQ2 qR  rS3 rQ4 rR rO5 rS6 rQ7 rR  sS8 sQ9 sR sO: sS; sQ< sR  tS= tQ> tRG tO? tS@ tQA tR  uS= uQ> uR uOB uSC uQD uR  vSE vQF vR vOG vSH vQI vR  wSJ wQK wR wOL wSM wQN wR  xSO xQP xR xOQ xSR xQS xR  yST yQU yR yOV ySW yQX yR  zSY zQZ zR zO[ zS\ zQ] zR  {S^ {Q_ {R {O` {Sa {Qb {R  |Sc |Qd |R |Oe |Sf |Qg |R  }Sh }Qi }R& }Oj }Sk }Ql }R  ~SH ~QI ~R ~Om ~Sp ~Qq ~R  Sr Qs Rt Ou Sv Qw R Dlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S Q R  Ox Sy Qz R  S{ Q| R O} S~ Q R  SM QN R O S Q R  S! Q" R  O S Q R  S Q R O S Q R  S Q R O S Q R  S Q R O S Q R  S Q RA O S Q R  S Q R O S Q R  S Q R O S Q R  SC QD R O P Q T S Q R O S Q R SR QS R O S Q R SW QX R O S Q R S\ Q] R O S* Q+ R S Q R O SJ QK R P Q V& O SO QP R S Q R& O SX QY R S Q R O S Q R S$ Q% R  O S Q R S Q Rt O S Q R S Q R O S Q R Sa Qb R O S Q R S U RG O S Q R S U R& O S Q R Sf Qg R O S Q R S Q RA O S Q R S Q R  O S Q R S Q R O S Q R S' Q( R  O S Q R S Q R O S Q R S, Q- R  O S Q RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S  Q  R O  S  Q  R S Q R O S Q R S Q R O S Q R S Q R O S U R S Q R O S Q R S Q R O S Q  R S! Q" R O# S$ Q% R S& Q" R O' S( Q) R S* Q" R  O+ S, Q- R S. Q" R O/ S0 Q1 R S2 Q3 R O4 S5 Q6 R S7 Q8 R O9 S: Q; R S< Q= R O> S? Q@ R SA QB R OC SD QE R SF QG R OH SI QJ R S Q R OK SL QM R S Q R ON P Q T SO QP RA OQ S Q R S Q R OR S Q R SS QT R OU S Q R SV QW R OX S) Q* R SY QZ R& O[ S\ Q] R S Q R O^ S_ Q` R S Q R Oa Sb Qc R Pd Qe T Of Sg Qh R S Q R Oi Sj Qk R Sl Qm R  On So Qp R Sq Qr R Os St Qu R Sv Qw RG Ox Sy Qz R S{ Qw R O| S} Q~ R S Qw R O S Q R S Q R O S Q RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S Q R O S Q R S Q R O P Q TG S Q R O SE QF RG S Q R O S Q RG S Q R O S Q RG S1 Q2 R  O S= Q> RG S Q R O S U RG S Q R O Sv Qw RG S Q R O S Q RG S Q Rt O S Q RG S Q R O S Q RG S Q R O S Q RG S Q R O S Q RG S Q R O S Q RG S Q R O S Q RG S Q R O S Q RG S Q R O P Q V& S Q R O S$ Q% R& S Q R O S Q R& S Q R O S| Q} R& S Q R O S Q R& S Q R O Sh Qi R& S Q! R O S Q R& S% Q& R O S U R& S Q R O SY QZ R& S Q R O S Q R& S Q R O S Q R& S Q R O S Q R& S Q R O S Q R& S Q R O S Q R& S Q Rt O S Q R& S Q R  O S Q R&Dlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S* Q+ R O S Q R& S Q RA O S Q R& S Q R O S Q R& S Q R O S Q R& S/ Q0 R O S Q R& S Q R O S  Q  R& S  Q  R O  S Q R& S Q R O Pd Qe T S Q R O S Q R S Q Rt O S3 Q4 R S Q RG O SY QZ R S Q Rt O S Q R S Q R O S! Q" R P Q  T O! SS QT R P" Q# T O$ S{ Qw R S% Q& R O' S Q R S( Q) R O* S+ Q, R S Q R& O- S. Q/ R S0 Q1 R O2 S3 Q4 R S5 Q6 R O7 S8 Q9 R S: Q; R O< S= Q> R S? Q@ R OA SB QC R SD QE R OF SG QH R SI QJ R OK SL QM R SN QO R OP SQ QR R SS QT RA OU SV Q R SW QX R OY SZ Q[ R S\ Q] R O^ S_ Q` R Sa Qb R Oc Sd Qe R Sf Qg R Oh Si Qj R Sk Ql R Om Sn Qo R Sp Qq R Or Ss Qt RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                      Su Qv R Ow P Q  T Sx Qy R Oz S Q R S{ Q| R O} Sc Qd R S~ Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O SD QE R S Q RG O SN QO R S Q Rt O S Q R S Q R O S Q R S Q R O S Q R S4 Q5 R O S Q R S Q R O S Q R S Q R O P" Q# T S Q RA O S Q R S  Q  R O S^ Q_ R S Q R O S Q R S Q R O S Q R S Q R O S Q R S9 Q: R O S Q R S Q R O S Q R S Q R& O SO QP R S Q R O S Q R S> Q? R O S& Q" R S+ Q, R O SF QG R S Q R O SV QW R S Q R O S Q R S Q R O S Q R S U R O S Q R S Q R O S\ Q] R S Q R O S~ Q R S\ Q] R O S Q RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  S6 Q7 R  O S Q R !SC !QD !R !O !S !Q !R "S "Q "R "O "S "Q "R #S #Q #R #O #S #Q #R $SI $QJ $R $O $S $Q $R %S %Q %R %O %S %Q %R &S &Q &R &O &S &Q &R 'S 'Q 'R 'O 'S 'Q 'R (S (Q (R (O (P (Q (Tt )S; )Q< )R  )O )Sr )Qs )Rt *S *Q< *R *O *S *Q *Rt +S +Q +R +O +S +Q +Rt ,S. ,Q/ ,R ,O ,S ,Q ,Rt -S -Q -R  -O -S -Q -Rt .S@ .QA .R  .O .S .Q .Rt /S /Q /R& /O /S /Q /Rt 0S 0U 0R 0O 0S 0Q 0Rt 1S 1Q 1R 1O 1S 1Q 1Rt 2S 2Q 2R 2O 2S 2Q 2Rt 3S 3Q 3RG 3O 3S 3Q 3Rt 4SN 4QO 4R 4O 4S 4Q 4Rt 5SH 5QI 5R  5O 5S  5Q  5Rt 6SC 6QD 6R  6O  6P  6Q  6T 7S 7Q 7R 7O 7S 7Q 7R 8S 8Q 8R 8O 8S 8Q 8R 9P 9Q 9Tt 9O 9SE 9QF 9R :S :Q :R :O :ST :QU :R ;S ;Q ;R ;O ;S ;Q ;R <S_ <Q` <R <O <S <Q <R =S =Q =R =O =S =Q =R >P  >Q  >T >O >S: >Q; >R ?S ?Q ?R ?O  ?S! ?Q" ?RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @SS @QT @R @O# @S @Q @R AS AQ AR AO$ AS AQ AR BS BQ BR& BO% BS& BQ' BR CS( CQ) CR  CO* CS+ CQ4 CR DS, DQ- DR DO. DS/ DU0 DR ES& EQ' ER EO1 ES2 EQ3 ER FS FQ FRG FO4 FS5 FQ6 FR GS7 GQ8 GR GO9 GS: GQ; GR HS< HQ= HR HO> HS? HQ@ HR IPA IQB IT IOC ISD IQE IR JS3 JQ4 JR JOF JSG JQH JR KS+ KQ4 KR KOI KSJ KQK KR LSL LQM LR LON LSO LQP LR MS MQ MR& MOQ MSR MQS MR NST NQU NR  NOV NSW NQX NR OSV OQW OR OOY OSZ OQ[ OR PS\ PQ] PR PO^ PPA PQB PT QS[ QQ\ QR QO_ QS QQ QR RSM RQN RR  RO` RS RQ RR SPa SQb ST SOc SS SQ SR TSd TQe TR TOf TS TQ TR USg UQh UR UOi US UQ UR VSj VQk VR VOl VS/ VQ0 VR WSm WQn WR WOo WS1 WQ2 WR XS XU XR XOp XSP XQQ XR YSR YQS YR  YOq YS YQ YR ZSW ZQX ZR  ZOr ZS ZQ ZR [Ss [Qt [R [Ou [S{ [Q| [R \Sv \Qw \R \Ox \S \Q \R ]Sy ]Qz ]RA ]O{ ]S ]Q ]R ^S ^U ^R ^O| ^S ^Q ^R _S8 _Q9 _R _O} _S7 _Q8 _RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~   `S~ `Q `R `O `S< `Q= `R aS aQ aR aO aS aQ aR bS bQ bR bO bS  bQ  bR cS/ cU0 cR cO cS cQ cR dS\ dQ] dR  dO dS( dQ) dR eS^ eQ_ eR eO eSI eQJ eR fS fQ fRA fO fSW fQX fR gS gQ gR& gO gS gQ gR hS= hQ> hR hO hS hQ hR iS iQ iR iO iS iQ iR jSa jQb jR jO jS jQ jR kS kQ kR kO kS kQ kR lS2 lQ3 lR lO lS lQ lR mS mQ mR& mO mS mQ mR nS nQ nR nO nS nQ nR oSa oQb oR  oO oS oQ oR pS pQ pR  pO pS, pQ- pR qSb qQc qR qO qS< qQ= qR rS rQ rR rO rS rQ rR sSf sQg sR sO sS~ sQ sR tSk tQl tR tO tS tQ tR uS uQ uR& uO uS uQ uR vSp vQq vR vO vS vQ vR wS wQ wR wO wS wQ wR xSg xQh xR xO xS xQ xR yP yQ yT yO yS yQ yR zS zQ zR zO zS zQ zR {S {Q {R {O {S {Q {R |S |Q |R |O |S |Q |R }S }Q }R }O }S }Q }R ~S ~Q ~R ~O ~S ~Q ~R S! Q" R O Su Qv RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 Su Qv R O S Q R S Q R O S Q R Sz Q{ R O S Q R S Q R& O S Q R S Q R O S Q R S Q R O S Q R Sf Qg R  O Pa Qb T S Q R O S Q R S Q R O S Q R S Q R O Sr Qs R S Q R O S Q R P Q T O S Q R S Q R O S Q R SB QC R O S Q R S Q R  O S. Q/ R Sk Ql R  O S8 Q9 R Sp Qq R  O S^ Q_ R S Q Rt O S  Q  R S Q R O S Q R S Q  R O S Q R S Q R O S? Q@ R S Q R O Sa Qb R S5 Q6 R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S$ Q% R O S7 Q8 R S( Q) R O  S\ Q] R S: Q; R O  Sg Qh R SG QH R O  Sd Qe R S  Q  R O Sj Qk R S Q RA O Sv Qw RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S? Q@ R O Sm Qn R S Q R O Ss Qt R S Q R O S Q R S Q R O S Q R S Q R O S Q R S Q R O S Q R S  Q! R O" S# Q$ R S Q R O% S& Q' R S Q Rt O( S) Q* R S Q Rt O+ S, Q- R S. Q/ R O0 S1 Q2 R S3 Q4 R O5 S6 Q7 R S8 Q9 RA O: S; Q R S Q R O< S= Q> R S# Q$ R O? P Q T S@ QA R  OB S Q R S Q R OC S  Q R S Q R OD S Q R S Q R OE S Q R S Q R OF SE QF R S Q R OG S@ QA R S Q R OH SI QJ R SK QL R OM SJ QK R S Q R ON S Q R S Q R OO S0 Q1 R S& Q' R OP S5 Q6 R Sv Qw R  OQ Sk Ql R Sy Qz R  OR Sx Qy R S Q R OS S{ Q| R S) Q* R OT S Q R S, Q- R OU S Q R S Q R OV S Q RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 SW QX R  OY S Q R S Q R OZ S Q R S Q R& O[ S Q R S\ Q] RA O^ S Q R S_ Q` RA Oa S Q R S1 Q2 R Ob S Q R S Q R Oc S Q R S, Q- R Od S Q R S Q R Oe Sf Qg R S Q R Oh Si Qj R S Q R Ok Sl Qm R Sn Qo R Op Sq Qr R Ps Qt T Ou Sv Qw R Sx Qy R Oz S{ Q| R SD QE R O} S~ Q R S Q RA O S Q R S Q R O P Q T S Q R O S Q R Sj Qk R O S Q R Sf Qg R O S Q R Si Qj R O S Q R S Q R O S Q R S~ Q R  O S Q R S Q RG O S Q R Sl Qm R O S Q R S Q R O S  Q! R S Q R O S. Q/ R S0 Q1 R O SK QL R S Q R O S Q R P Q T  O S Q R S Q R  O S Q R SG QH R O S Q R Dlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                 S Q R  O S Q R SJ QK R O Ps Qt T S Q R O S Q R SL QM R O S Q R S Q R& O S Q R SO QP R O S Q R SR QS R O S Q R Sq Qr R O S Q R S Q R  O S Q R S Q R O S Q R SW QX R O S Q R S Q R O S  Q  R S Q R O S3 Q4 R S Q R  O Sn Qo R S Q RA O S Q R Sv Qw R O S Q R S Q R O S Q R S Q R O P Q T  S Q R O S Q R  So Qp R O ST QU R  S Q RG O SY QZ R  S5 Q6 R O S, Q- R  S Q RA O S6 Q7 R  S{ Q| R O SK QL R  S Q R O S Q R  P Q T O S* Q" R  SQ QR R O Sl Qm R  S Q R  O S Q R  S: Q; R O S Q R  S Q R O S( Q) R  S Q R O ST QU R  S Q R O S Q R Dlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb                                      S Q R O S Q R  S Q R O S@ QA R  SI QJ R O SW QX R  S Q R O S Q R  S Q Rt O S Q R  S~ Q R O S Q R  S Q R O S Q R  S Q R O P Q T P Q TA O S Q R S Q R O S Q R S Q RA O S; Q< R S Q RG O Sw Qx R S Q R O S Q R S Q R O S Q R S Q R O S2 Q3 R St Qu R O Sq Qr R S Q R O S Q R S Q R O S Q R S Q R& O S Q R S6 Q7 R O S Q R S Q RG O Sp Qq R S? Q@ R O SL QM R S Q R O S Q R S Q R O S Q R S Q R O Sx Qy R S Q R O S Q R S Q R O S Q R S Q R O S Q R P Q  T O  S Q R S Q R  O  S Q R S  Q  R O S Q R S Q R O S Q RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  S Q R  O P Q TA !SV !Q !R !O !S? !Q@ !RA "S "Q "Rt "O "S "Q "RA #S; #Q #R #O #S  #Q  #RA $S $Q $R $O $S $Q $RA %S %Q %R  %O %S %Q %RA &SD &QE &R &O &SO &QP &RA 'S 'Q 'R 'O 'S 'Q 'RA (S (Q (R (O (SS (QT (RA )SZ )Q[ )R )O )S )Q )RA *S *Q *R *O *Sy *Qz *RA +S  +Q  +R& +O +S +Q +RA ,Sy ,Qz ,R ,O ,S ,Q ,RA -S_ -Q` -R -O -S8 -Q9 -RA .S .Q .R .O .S\ .Q] .RA /S /Q /R /O  /S_ /Q` /RA 0S 0Q 0R 0O! 0S 0Q 0RA 1S 1Q 1R& 1O" 1S 1Q 1RA 2S 2Q 2R 2O# 2S 2Q 2RA 3S} 3Q~ 3R 3O$ 3S 3Q 3RA 4S  4Q  4Rt 4O% 4S& 4Q' 4RA 5S 5Q 5R  5O( 5S) 5Q* 5RA 6S& 6Q' 6RA 6O+ 6P 6Q  6T 7Sd 7Qe 7R 7O, 7S 7Q 7R 8S 8Q 8R 8O- 8S 8Q 8R 9S  9Q  9R 9O. 9S4 9Q5 9R :S= :Q> :R :O/ :Sh :Q :R ;S0 ;Q1 ;R ;O2 ;S. ;Q" ;R <S <Q <R <O3 <SA <QB <R =S =Q =R =O4 =S =Qw =R >S >Q >R  >O5 >S >Q >R ?S) ?Q* ?RA ?O6 ?S ?Q ?RDlbbbbbbbbbbbbbbbbbbbbbbbbbbbbbbb@ A B C D E F G H I J K L M N O P Q R  @SI @QJ @R @O7 @S @Q @R AS AQ AR AO8 AS AQ AR BSZ BQ[ BR BO9 BS% BQ& BR CSi CQj CR CO: CSf CQg CR DSn DQo DR DO; DS DQ DR ES EQ ER EO< ES EQ ER FS FQ FR  FO= FS FQ< FR GSL GQM GR GO> GS GQ GR HS HQ HR HO? HS HQ HR IS IQ IR IO@ IS IQ IR JSs JQt JR JOA JS  JQ  JR KS KQ KR  KOB KS KQ KR LS LQ LR LOC LS0 LQ1 LR OQD PQE POF QQG QOH ROI*hbbbbbbbbbbbbb>@?7 Sheet10 Sheet10ThisWorkbook_VBA_PROJECT  dirE !"#$%&'()*+,-./0123456789:;<=>?@ABCDFGHIJKLMOQRSTUWXY[\]^_`abcdefghJ"U#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "Sheet10" Basx0{00020820- C$0046} |GlobaBlSpacFalse dCre atablPr@edeclaI"dTru BExposeTemplateDer iv$BustomizD2J"ʻ#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2ay  *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\system32\stdole2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Program Files\Common Files\Microsoft Shared\OFFICE11\MSO.DLL#Microsoft Office 11.0 Object Library  b DH J"Sheet1001484e8efbSheet10U%ThisWorkbook02484e8efbThisWorkbookʻ%8RF5:' G5Q."^H %Excel+VBAWin16~Win32MacVBA6# VBAProjectstdole`OfficeuSheet10 P _Evaluate ThisWorkbook|Workbookk WorksheetT   $0* pHd VBAProject4@j = r b DH J< rstdole>stdole h%^*\G{00020430-C 0046}#2.0#0#C:\WINDOWS\syst em32\e2.tlb#OLE Automation`EOffDicEOficEE2DF8D04C-5BFA-101B-BDE5EAAC42Egram Files\CommonMicrosoft Shared\OFFICE11\MSO.0DLL#M 1@1.0 Ob LibraryKEJ" Sheet10Gegt10T 2 HB1p%,B,BU*"B+BqThisWorkbookG@T isW@wrkbo 2 $ʻ$B&Sheet10Sheet10ThisWorkbookThisWorkbookPROJECTwmNAPROJECTP^SummaryInformation( VDocumentSummaryInformation8ZID="{20828560-71FF-4434-A1CD-5D517FDBBB69}" Document=Sheet10/&H00000000 Document=ThisWorkbook/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="91934D6B516B516B516B51" DPB="555789F789BA8ABA8ABA" GC="191BC5F6C6F6C609" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 Oh+'0HPh eugene.mccarthyeugene.mccarthyMicrosoft Excel@@:E@~՜.+,0p PX  0,New Jersey Department of Community Affairs Instructions-Data Entry Summary Levy Cap Calc WorksheetHealth Care Calc WorksheetDebt Service Calc Worksheet Res for Uncoll Tax WorksheetPension Contrib Calc WorksheetTablesFile Muni_Code Muni_County*'Debt Service Calc Worksheet '!Print_Area('Health Care Calc Worksheet'!Print_Area,'Pension Contrib Calc Worksheet'!Print_Area*'Res for Uncoll Tax Worksheet'!Print_Area2'Debt Service Calc Worksheet '!State_Wide_Average4'Pension Contrib Calc Worksheet'!State_Wide_Average2'Res for Uncoll Tax Worksheet'!State_Wide_AverageState_Wide_AverageYes_No  Worksheets Named Ranges Root Entry FcErWorkbook_VBA_PROJECT_CUR" ~~ ~VBA؂~0ǹ~p      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnostuvwxyz{}  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~ !"#$%&'()*+,-./0123456789:;<=>?@ABCDFGHIJKLMOQRSTUWXY[\]^_`abcdefghiPROJECTwmNAPROJECTP^SummaryInformation( VDocumentSummaryInformation8Zeugene.mccarthyeugene.mccarthyMicrosoft Excel@@:E@~՜.+,D՜.+,p PX  0,New Jersey Department of Community Affairs Instructions-Data Entry Summary Levy Cap Calc WorksheetHealth Care Calc WorksheetDebt Service Calc Worksheet Res for Uncoll Tax WorksheetPension Contrib Calc WorksheetTablesFile Muni_Code Muni_County*'Debt Service Calc Worksheet '!Print_Area('Health Care Calc Worksheet'!Print_Area,'Pension Contrib Calc Worksheet'!Print_Area*'Res for Uncoll Tax Worksheet'!Print_Area2'Debt Service Calc Worksheet '!State_Wide_Average4'Pension Contrib Calc Worksheet'!State_Wide_Average2'Res for Uncoll Tax Worksheet'!State_Wide_AverageState_Wide_AverageYes_No  Worksheets Named Ranges 4 $,