{"text_format":"2","workbook":"xls","n_sheets":17,"sheets":["Exhibit A","Schedule I","Schedule IA","Schedule II","Schedule III","Schedule IIIA","Exhibit B","General Justification","Position Just","Certification Wksht","Travel Wksht","Postage Wksht","Education Wksht","EDP Wksht","Vehicle Wksht","FTE by Activity","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Exhibit A","index":0,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[[9,9,10,9],[9,10,10,10],[2,0,2,10],[3,0,3,10],[8,0,10,0],[9,5,10,5],[9,6,10,6],[8,5,8,6],[8,9,8,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"DR-584, R.11/12"]
[{"$nulls":10},"Rule 12D-16.002, F.A.C. Eff. 11/12"]
["TAX COLLECTOR'S"]
["SUMMARY OF THE 20xx-xx BUDGET BY APPROPRIATION CATEGORY"]
[]
["COUNTY",null,null,"DRAFT 10-10-11"]
[{"$nulls":10},"EXHIBIT A"]
[]
[null,"ACTUAL","APPROVED","ACTUAL ",null,"(INCREASE/DECREASE)",null,null,"AMOUNT","(INCREASE/DECREASE)"]
[null,"EXPENDITURES","BUDGET","EXPENDITURES","REQUEST","AMOUNT","%",null,"APPROVED","AMOUNT","%"]
["APPROPRIATION CATEGORY","20xx-xx","20xx-xx","6/30/20xx","20xx-xx","AMOUNT","%",null,"20xx-xx"]
[-1,-2,-3,-4,-5,-6,"(6a)",null,-7,-8,"(8a)"]
[]
["PERSONNEL SERVICES",0,0,0,0,0,"-----"]
["(Sch. 1-1A)"]
[]
["OPERATING EXPENSES",0,0,0,0,0,"-----"]
["(Sch. II)"]
["OPERATING "]
["CAPITAL OUTLAY",0,0,0,0,0,"-----"]
["(Sch. III)"]
[]
["TOTAL EXPENDITURES",0,0,0,0,0,"-----",0]
[]
[]
[]
["NUMBER OF POSITIONS",null,0,null,1,1,"-----"]
[{"$nulls":5},"COL (5) - (3)","COL (6) / (3)"]

{"sheet":"Schedule I","index":1,"n_rows":70,"n_cols":13,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,0,0,12],[4,4,4,7],[4,9,4,12],[1,9,1,12],[1,0,1,1],[3,9,3,12]],"flags":["formulas_cached_only"]}
["DETAIL OF SALARIES"]
[{"$nulls":9},"SCHEDULE I"]
[]
[{"$nulls":9},"DOR USE ONLY"]
[{"$nulls":4},"REQUESTED INCREASES",{"$nulls":4},"APPROVED INCREASES"]
["Pos.","Position","Annual Rate","Position",null,null,null,"Annual Rate",{"$nulls":4},"Annual Rate"]
["No.","Classification","9/30/20xx","Designation","Guideline","Other","Funding","9/30/20xx",null,"Guideline","Other","Funding","9/30/20xx"]
[-1,-2,-3,"(3a)","(4a)","(4b)",-5,-6,null,"(7a)","(7b)",-8,-9]
[1,"Official"]
{"$rows_empty":27}
["Pos.","Position","Annual Rate","Position",null,null,null,"Annual Rate",{"$nulls":4},"Annual Rate"]
["No.","Classification","9/30/20xx","Designation","Guideline","Other","Funding","9/30/20xx",null,"Guideline","Other","Funding","9/30/20xx"]
[-1,-2,-3,"(3a)","(4a)","(4b)",-5,-6,null,"(7a)","(7b)",-8,-9]
{"$rows_empty":20}
["New Positions:"]
[]
[]
[]
[]
[]
[]
[1,"Official",{"$nulls":5},0]
[0,"Current Positions",{"$nulls":5},0]
[0,"New Positions"]
[1,"TOTAL",0,null,0,0,0,0]

{"sheet":"Schedule IA","index":2,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[3,5,3,6],[0,0,0,8],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["DETAIL OF PERSONNEL SERVICES"]
[{"$nulls":8},"SCHEDULE IA"]
[]
[null,"ACTUAL","APPROVED","ACTUAL",null,"INCREASE/(DECREASE)",null,null,"AMOUNT"]
[null,"EXPENDITURES","BUDGET","EXPENDITURES","REQUEST","AMOUNT","%",null,"APPROVED"]
["OBJECT CODE","20xx-xx","20xx-xx","6/30/20xx","20xx-xx","AMOUNT","%",null,"20xx-xx"]
[-1,-2,-3,-4,-5,-6,"(6a)",null,-7]
[]
["PERSONAL SERVICES:"]
["11 OFFICIAL",null,null,null,0,0,"-----"]
["12 EMPLOYEES (REGULAR)",null,null,null,0,0,"-----"]
["13 EMPLOYEES (TEMPORARY)",{"$nulls":4},0,"-----"]
["14 OVERTIME",{"$nulls":4},0,"-----"]
["15 SPECIAL PAY",{"$nulls":4},0,"-----"]
["21 FICA"]
["  2152 REGULAR     ",{"$nulls":4},0,"-----"]
["  2153 OTHER",{"$nulls":4},0,"-----"]
["22 RETIREMENT"]
["  2251 OFFICIAL        ",{"$nulls":4},0,"-----"]
["  2252 EMPLOYEE     ",{"$nulls":4},0,"-----"]
["  2253 SMS/SES       ",{"$nulls":4},0,"-----"]
["  2254 DROP             ",{"$nulls":4},0,"-----"]
["23 LIFE & HEALTH INSURANCE",{"$nulls":4},0,"-----"]
["24 WORKER'S COMPENSATION",{"$nulls":4},0,"-----"]
["25 UNEMPLOYMENT COMP.",{"$nulls":4},0,"-----"]
[]
["     TOTAL PERSONAL SERVICES",0,0,0,0,0,"-----",null,0]
[null,"Post this total to ","Post this total to","Post this total to ","Post this total to","Col. (5) - (3)","Col. (6) / (3)"]
[null,"Col.(2) Ex. A","Col. (3) Ex. A","Col. (4) Ex. A","Col. (5) Ex. A"]

{"sheet":"Schedule II","index":3,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[[33,5,34,5],[33,6,34,6],[0,0,0,8],[3,5,3,6],[32,5,32,6],[29,0,29,8],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["DETAIL OF OPERATING EXPENSES"]
[null,null,"                  ",{"$nulls":5},"SCHEDULE II"]
[]
[null,"ACTUAL","APPROVED","ACTUAL",null,"INCREASE/(DECREASE)",null,null,"AMOUNT"]
[null,"EXPENDITURES","BUDGET","EXPENDITURES","REQUEST","AMOUNT","%",null,"APPROVED"]
["OBJECT CODE","20xx-xx","20xx-xx","6/30/20xx","20xx-xx","AMOUNT","%",null,"20xx-xx"]
[-1,-2,-3,-4,-5,-6,"(6a)",null,-7]
[]
["OPERATING EXPENSES:"]
[]
["31 PROFESSIONAL SERVICES"]
[" 3151 E.D.P.",{"$nulls":4},0,"-----"]
[" 3154 LEGAL",{"$nulls":4},0,"-----"]
[" 3159 OTHER",{"$nulls":4},0,"-----"]
["32 ACCOUNTING & AUDITING",{"$nulls":4},0,"-----"]
["33 COURT REPORTER",{"$nulls":4},0,"-----"]
["34 OTHER CONTRACTUAL",{"$nulls":4},0,"-----"]
["40 TRAVEL",{"$nulls":4},0,"-----"]
["41 COMMUNICATIONS",{"$nulls":4},0,"-----"]
["42 TRANSPORTATION"]
[" 4251 POSTAGE",{"$nulls":4},0,"-----"]
[" 4252 FREIGHT",{"$nulls":4},0,"-----"]
["43 UTILITIES",{"$nulls":4},0,"-----"]
["44 RENTALS & LEASES"]
[" 4451 OFFICE EQUIPMENT",{"$nulls":4},0,"-----"]
[" 4452 VEHICLES",{"$nulls":4},0,"-----"]
[" 4453 OFFICE SPACE",{"$nulls":4},0,"-----"]
[" 4454 E.D.P.",{"$nulls":4},0,"-----"]
["45 INSURANCE & SURETY",{"$nulls":4},0,"-----"]
["DETAIL OF OPERATING EXPENSES (CONT.)"]
[null,null,"                  ",{"$nulls":5},"SCHEDULE II"]
[]
[null,"ACTUAL","APPROVED","ACTUAL",null,"INCREASE/(DECREASE)",null,null,"AMOUNT"]
[null,"EXPENDITURES","BUDGET","EXPENDITURES","REQUEST","AMOUNT","%",null,"APPROVED"]
["OBJECT CODE","20xx-xx","20xx-xx","6/30/20xx","20xx-xx","AMOUNT","%",null,"20xx-xx"]
[-1,-2,-3,-4,-5,-6,"(6a)",null,-7]
["46 REPAIR & MAINTENANCE"]
[" 4651 OFFICE EQUIPMENT",{"$nulls":4},0,"-----"]
[" 4652 VEHICLES",{"$nulls":4},0,"-----"]
[" 4653 OFFICE SPACE",{"$nulls":4},0,"-----"]
[" 4654 E.D.P.",{"$nulls":4},0,"-----"]
["47 PRINTING & BINDING",{"$nulls":4},0,"-----"]
["48 PROMOTIONAL",{"$nulls":4},0,"-----"]
["49 OTHER CURRENT CHARGES"]
[" 4951 LEGAL ADVERTISEMENTS",{"$nulls":4},0,"-----"]
[" 4959 OTHER",{"$nulls":4},0,"-----"]
["51 OFFICE SUPPLIES",{"$nulls":4},0,"-----"]
["52 OPERATING SUPPLIES",{"$nulls":4},0,"-----"]
["54 BOOKS & PUBLICATIONS"]
[" 5451 BOOKS",{"$nulls":4},0,"-----"]
[" 5452 SUBSCRIPTIONS",{"$nulls":4},0,"-----"]
[" 5453 EDUCATION",{"$nulls":4},0,"-----"]
[" 5454 DUES/MEMBERSHIPS",{"$nulls":4},0,"-----"]
[]
["TOTAL OPERATING EXPENSES",0,0,0,0,0,"-----",null,0]
[null,"Post this total to","Post this total to","Post this total to","Post this total to","Col. (5) - (3)","Col. (6) / (3)"]
[null,"Col. (2) Ex. A","Col. (3) Ex. A","Col. (4) Ex. A","Col. (5) Ex. A."]

{"sheet":"Schedule III","index":4,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,5,4,6],[0,0,0,8],[5,5,6,5],[5,6,6,6]],"flags":["formulas_cached_only"]}
["DETAIL OF OPERATING CAPITAL OUTLAY"]
[]
[null,null,"             ",{"$nulls":5},"SCHEDULE III"]
[]
[null,"ACTUAL","APPROVED","ACTUAL",null,"INCREASE/(DECREASE)",null,null,"AMOUNT"]
[null,"EXPENDITURES","BUDGET","EXPENDITURES","REQUEST","AMOUNT","%",null,"APPROVED"]
["OBJECT CODE","20xx-xx","20xx-xx","6/30/20xx","20xx-xx","AMOUNT","%",null,"20xx-xx"]
[-1,-2,-3,-4,-5,-6,"(6a)",null,-7]
[]
["CAPITAL OUTLAY:"]
[]
["64 MACHINERY & EQUIPMENT"]
["61  LAND",{"$nulls":4},0,"----"]
["62  BUILDINGS",{"$nulls":4},0,"----"]
[" 6451 E.D.P.",{"$nulls":4},0,"----"]
[" 6452 OFFICE FURNITURE",{"$nulls":4},0,"----"]
[" 6453 OFFICE EQUIPMENT",{"$nulls":4},0,"----"]
[" 6454 VEHICLES",{"$nulls":4},0,"----"]
["66 BOOKS",{"$nulls":4},0,"----"]
["68 INTANGIBLE ASSETS (SOFTWARE)",0,0,0,0,0,"----"]
[]
["TOTAL CAPITAL OUTLAY",0,0,0,0,0,"----",null,0]
[null,"Post this total to","Post this total to","Post this total to","Post this total to","Col. (5) - (3)","Col. (6) / (3)"]
[null,"Col. (2) Ex. A","Col. (3) Ex. A","Col. (4) Ex. A","Col. (5) Ex. A."]

{"sheet":"Schedule IIIA","index":5,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,5],[2,0,2,5],[4,0,4,5],[7,0,7,1]],"flags":["formulas_cached_only"]}
[]
[" OPERATING CAPITAL OUTLAY (CONT.)"]
["DETAIL OF EQUIPMENT REQUESTED"]
[{"$nulls":5},"SCHEDULE III A"]
["INSTALLMENT PURCHASES"]
[null,null,"TOTAL ","MONTH AND "]
[null,null,"CONTRACT","YEAR","LENGTH OF","REQUEST"]
["ITEM",null,"COST","PURCHASED","CONTRACT","20xx-xx"]
{"$rows_empty":12}
[null,"UNIT",null,null,null,"REQUEST"]
["ITEM","PRICE","QUANTITY","REPLACE","NEW","20xx-xx"]

{"sheet":"Exhibit B","index":6,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["STATEMENT OF COMMISSIONS AND EXPENDITURES"]
[{"$nulls":5},"EXHIBIT B"]
[null,"ACTUAL","ACTUAL","ESTIMATED","TOTAL","ESTIMATED"]
["DESCRIPTION","10/01/xx - 09/30/xx","10/01/xx- 06/30/xx","07/01/xx - 09/30/xx","20xx- 20xx","20xx- 20xx"]
["(1)","(2)","(3)","(3a)","(3b)","(4)"]
["Commissions:"]
["    State",null,null,null,0]
["          Motor Vehicles",null,null,null,0]
["          Environmental Protection",null,null,null,0]
["          Game and Fish",null,null,null,0]
["          Sales Tax",null,null,null,0]
["         Drivers License"]
["    County",null,null,null,0]
["    Districts",null,null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["    Other - List",null,null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[{"$nulls":4},0]
["Total Commissions",0,0,0,0,0]
[]
["Less Total Operating Expenditures",0,0,0,0,0]
[]
["Balance",0,0,0,0,0]
[{"$nulls":4},"Col. (3) + (3A)"]

{"sheet":"General Justification","index":7,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,0,2,1],[31,0,31,2],[0,0,0,4]],"flags":["formulas_cached_only"]}
["JUSTIFICATION SHEET"]
[]
["OBJECT CODE",null,null,"AMOUNT"]
[null,null,null,"OF INCREASE"]
["NUMBER","NAME","SCHEDULE","(DECREASE)","JUSTIFICATION"]
{"$rows_empty":26}
["GRAND TOTAL"]

{"sheet":"Position Just","index":8,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["PERMANENT POSITION JUSTIFICATION"]
[]
[]
["POSITION","POSITION NO.(S)"]
["DATA:","POSITION TITLE ",null,null,"FULL-TIME ","PART-TIME     "]
[]
[null,"ANNUAL RATE",null,"SALARY FUNDING"]
[]
[null,"Primary functions to be performed: "]
[]
[]
[]
["LOCATION:","Position to be assigned to: ",null,"Main or Satellite Office:"]
[null,"Department or Section:      "]
[]
["WORKLOAD:","Current direct workload in this unit:  "]
[]
[]
[]
[]
[]
[]
[null,"# of positions currently performing this function:            "]
[null,"Full-Time",null,"Mon. Hrs. __________"]
[null,"Part-Time",null,"Mon. Hrs. __________"]
[null,"Temporary ",null,"Mon. Hrs. __________","# of Months:________"]
[null,"Direct Overtime",null,"Mon. Hrs. __________"]
[]
[null,"Current direct workload per position: "]
[]
[]
[null,"Estimated increased workload: "]
[]
[]
["NEED:","Describe the need for the position.  This explanation should include, but not be limited to, why"]
[null,"alternatives such as reorganization or shifting of responsibilities within your current framework,"]
[null,"additional temporary employment or contract services cannot be considered as viable solutions."]
{"$rows_empty":17}
[null,"TOTAL CURRENT VACANCIES             "]

{"sheet":"Certification Wksht","index":9,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["EMPLOYEE CERTIFICATION WORKSHEET"]
[]
["CURRENT DESIGNATIONS 20xx-xx"]
["POS.",null,null,null,"ANNUAL "]
["NO.","POSITION TITLE","EMPLOYEE NAME","DATE","AMOUNT"]
{"$rows_empty":26}
["TOTAL CURRENT DESIGNATIONS",null,null,null,0]
[]
["NEW DESIGNATIONS 20xx-xx"]
["POS.",null,null,null,"PRORATED"]
["NO.","POSITION TITLE","EMPLOYEE NAME","DATE","AMOUNT"]
{"$rows_empty":10}
["TOTAL NEW DESIGNATIONS",null,null,null,0]
[]
["TOTAL CURRENT AND NEW DESIGNATIONS",null,null,null,0]

{"sheet":"Travel Wksht","index":10,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,0,3,7],[16,0,16,7],[43,0,43,2]],"flags":["formulas_cached_only"]}
[]
["TRAVEL WORKSHEET"]
[]
["LOCAL TRAVEL"]
["FIELD TRAVEL:"]
["Number of","Office Owned","County Owned","Personal","Total Miles for","Mileage","Flat Rate/"]
["Personnel","Vehicles","Vehicles","Vehicles","Per. Vehicles","Allowance","No. at Flat Rate","TOTAL"]
[]
[]
["ADMINISTRATIVE TRAVEL:"]
["Number of","Office Owned","County Owned","Personal","Total Miles for","Mileage","Flat Rate/"]
["Personnel","Vehicles","Vehicles","Vehicles","Per. Vehicles","Allowance","No. at Flat Rate","TOTAL"]
[]
[]
[{"$nulls":5},"TOTAL LOCAL TRAVEL",null,0]
[]
["MISCELLANEOUS TRAVEL"]
["SCHOOLS:"]
[null,null,"No. Attending/","Personal",null,"Room"]
["Sponsor","City","No. Days Each","Vehicles","Mileage","Allowance","Per Diem","TOTAL"]
{"$rows_empty":7}
["TOTAL",{"$nulls":6},0]
[]
["CONFERENCES:"]
[null,null,"No. Attending/","Personal",null,"Room"]
["Sponsor","City","No. Days Each","Vehicles","Mileage","Allowance","Per Diem","TOTAL"]
{"$rows_empty":7}
["TOTAL",{"$nulls":6},0]
[]
["OTHER:"]
[null,null,null,"Number",null,"Room"]
["TYPE OF TRAVEL",null,null,"of Trips","Mileage","Allowance","Per Diem","TOTAL"]
[]
[]
[]
["TOTAL",{"$nulls":6},0]
[]
[{"$nulls":4},"TOTAL MISCELLANEOUS TRAVEL",null,null,0]
[]
[{"$nulls":4},"MOTOR POOL CHARGES"]
[]
[{"$nulls":4},"TOTAL TRAVEL REQUEST",null,null,0]

{"sheet":"Postage Wksht","index":11,"n_rows":48,"n_cols":4,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["POSTAGE WORKSHEET"]
[]
[]
["Type of Mail","Number of Items","Postage Rate","Total"]
["MASS MAILINGS:",null,null," "]
[]
["TAXES:"]
[" Tax Notices - Real Property"]
[" Tax Notices - Personal Property"]
[" Reminder Notices - Real Property"]
[" Reminder Notices - Personal Property"]
[" Informational Notice to Mortgagor"]
["TAGS AND REGISTRATIONS:"]
[" Motor Vehicles"]
[" Boats"]
["OTHER:  (Specify Type)"]
{"$rows_empty":13}
["TOTAL MASS MAILINGS",null,null,0]
[]
["GENERAL CORRESPONDENCE"]
{"$rows_empty":11}
["TOTAL GENERAL CORRESPONDENCE",null,null,0]
[]
[]
["TOTAL POSTAGE REQUEST",null,null,0]

{"sheet":"Education Wksht","index":12,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":false,"merged":[[48,0,48,5],[0,0,0,5],[2,0,2,5],[13,0,13,5],[24,0,24,5]],"flags":["formulas_cached_only"]}
["EDUCATION WORKSHEET"]
[]
["SCHOOLS"]
[{"$nulls":4},"#"]
["Sponsor","City","Tuition","Texts","Attending","TOTAL"]
[]
[]
[]
[]
[]
[]
["TOTAL",{"$nulls":4},0]
[]
["WORKSHOPS"]
[{"$nulls":4},"#"]
["Sponsor","City","Tuition","Texts","Attending","TOTAL"]
[]
[]
[]
[]
[]
[]
["TOTAL",{"$nulls":4},0]
[]
["CONFERENCES AND SEMINARS"]
[]
[{"$nulls":4},"#"]
["Sponsor","City","Tuition","Texts","Attending","TOTAL"]
{"$rows_empty":7}
["TOTAL",{"$nulls":4},0]
[]
[{"$nulls":4},"#"]
["Sponsor","City","Tuition","Texts","Attending","TOTAL"]
[]
[]
[]
[]
[]
[]
["TOTAL",{"$nulls":4},0]
[]
[]
["OTHER EDUCATIONAL EXPENSES (SPECIFY)","OTHER EDUCATIONAL EXPENSES (SPECIFY)","OTHER EDUCATIONAL EXPENSES (SPECIFY)","OTHER EDUCATIONAL EXPENSES (SPECIFY)","OTHER EDUCATIONAL EXPENSES (SPECIFY)","OTHER EDUCATIONAL EXPENSES (SPECIFY)"]
[]
[]
[]
[]
[]
[null,null,"TOTAL EDUCATION EXPENSES",null,null,0]

{"sheet":"EDP Wksht","index":13,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,0,1,5],[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
["DATA PROCESSING PURCHASE"]
["JUSTIFICATION"]
[]
[null,null,null,"LENGTH OF","COST"]
["ITEM","NUMBER","MAKE AND","PAYMENT","FOR FISCAL"]
["REQUESTED","REQUESTED","MODEL NUMBER","SCHEDULE","YEAR 20xx-xx","FULL COST"]
{"$rows_empty":9}
["Check One Below:"]
["REPLACEMENT OF EXISTING EQUIPMENT _______",null,null,"ADDITIONAL EQUIPMENT ________"]
[]
["STATEMENT OF NEED:  To include but not be limited to age, condition, response time, etc. of existing equipment."]
{"$rows_empty":15}
["HOW LONG WILL THIS PURCHASE FULFILL THOSE NEEDS?"]
[]
[]
[]
[]
["ADDITIONAL COMMENTS OR PERTINENT INFORMATION"]
[]
[]
[]
[]
[]
[]
["NOTE:  A three year comprehensive plan should be submitted for continuation of, or updates to systems being "]
["purchased or previously purchased by your office.  This includes co-owned with another office in your county.  "]
["This plan should include initial equipment, year of acquisition and a proposed schedule by year of enhancements "]
["to be reflected in future budgets."]

{"sheet":"Vehicle Wksht","index":14,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4]],"flags":["formulas_cached_only"]}
["VEHICLE INVENTORY FORM"]
["20xx - xx"]
["Vehicle Make","Model","Year Leased or Purchased","Mileage","Assigned Work Unit"]

{"sheet":"FTE by Activity","index":15,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,2,3],[3,0,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["20xx-xx Tax Collector"]
[]
[]
["FTE By Activity",null,"FTE","Annual Transactions"]
[]
[null,"Property Tax"," "]
[null,"DMV"," "]
[null,"Game & Fish"," "]
[null,"Sales Tax"," "]
[null,"Drivers License"," "]
[null,"Miscellaneous (list)"," "]
[null,"Administrative"]
[null,"Total",0,0]
[]
[]
["List Miscellaneous activities below:"]

{"sheet":"Sheet1","index":16,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,6,5,7],[16,2,17,2],[16,3,17,3],[16,4,17,4],[10,6,12,6],[10,7,12,7],[13,6,15,6],[13,7,15,7],[16,6,17,6],[16,7,17,7],[13,1,15,1],[13,2,15,2],[7,3,9,3],[7,4,9,4],[10,1,12,1],[10,2,12,2],[7,2,9,2],[10,3,12,3],[10,4,12,4],[7,1,9,1],[0,0,0,7],[1,0,1,7],[4,3,5,4],[16,0,17,0],[16,1,17,1],[13,3,15,3],[13,4,15,4],[7,6,9,6],[7,7,9,7],[4,0,6,0]],"flags":["formulas_cached_only"]}
["SUMMARY OF"]
["REDUCTION REQUEST"]
["TAX COLLECTOR"]
[]
["APPROPRIATION CATEGORY","APPROVED","BUDGET","Reductions Requested by the COUNTY",null,null,"Reductions Reflected in REQUEST"]
[null,"BUDGET","REQUEST"]
[null,"20xx-xx","20xx-xx","AMOUNT","%",null,"AMOUNT","%"]
[{"$nulls":4},{"$error":"#DIV/0!"},null,0,{"$error":"#DIV/0!"}]
["PERSONAL SERVICES"]
["(Sch. 1-1A)"]
[{"$nulls":4},{"$error":"#DIV/0!"},null,0,{"$error":"#DIV/0!"}]
["OPERATING EXPENSES"]
["(Sch. II)"]
["OPERATING ",null,null,null,{"$error":"#DIV/0!"},null,0,{"$error":"#DIV/0!"}]
["CAPITAL OUTLAY"]
["(Sch. III)"]
["TOTAL EXPENDITURES",0,0,0,{"$error":"#DIV/0!"},null,0,{"$error":"#DIV/0!"}]
[]
[]
[]
["NUMBER OF POSITIONS",{"$nulls":5},0,{"$error":"#DIV/0!"}]
[]
[]
["* Please use the second tab to clarify any deviation in the reductions requested by the county and the reductions reflected"]
["in this request."]