{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["UE Sale to Wabash Valley Power"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"UE Sale to Wabash Valley Power","index":0,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,"UNION ELECTRIC COMPANY",null,null,null,null,null,null,null,null,null,"2023-11-02"]
[null,null,"PROPERTY TAX IMPACT for SALE of TRANSMISSION MILEAGE to WABASH VALLEY POWER ALLIANCE"]
[]
[null,null,null,null,"CO-OP","CO-OP"]
[null,null,null,null,"ASSMT.","ASSMT."]
[null,null,null,null,"LOST","GAINED"]
[]
[null,null,null,null,null,null,"NET ",null,"U.E.","U.E.","NET",null,null,null,"LOC.ASS'D"]
[null,null,"CO-OP",null,null,null,"CO-OP","U.E.","ASSESSMENT","ASSESSMENT","U.E.","NET",null,null,"SCHOOL"]
[null,null,"MILES",null,null,null,"ASSMT.","MILES","LOST","GAINED","ASSESSMENT","ASSESSMENT",2022,"CHANGE","CHANGE"]
["COUNTY","TAXING JURISDICTION","SOLD","Cape Girardeau",{"$f":"839.18*0.32","v":268.5376},{"$f":"839.18*0.32","v":268.5376},"CHANGE","SOLD",48801.07,48801.07,"CHANGE","CHANGE","TAX RATE","IN TAXES","IN TAXES"]
[null,"(A)","(B)",null,"(C)","(D)","(E)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)"]
[null,null,null,null,"(B*RATE/MI)","(G*RATE/MI)","(D-C)",null,"(G*RATE/MI)","(B*RATE/MI)","(I-H)","(E+J)",null,"(L*K)","(L*K)"]
[]
["CAPE GIRARDEAU"]
[null,"STATE",0,null,{"$f":"C16*$E$11","v":0},{"$f":"H16*$F$11","v":402.8064},{"$f":"-E16+F16","v":402.8064},1.5,{"$f":"H16*$I$11","v":73201.604999999996},{"$f":"C16*$J$11","v":0},{"$f":"-I16+J16","v":-73201.604999999996},{"$f":"G16+K16","v":-72798.798599999995},0.03,{"$f":"M16*L16/100","v":-21.839639579999996},"$"]
[null,"COUNTY",0,null,{"$f":"C17*$E$11","v":0},{"$f":"H17*$F$11","v":402.8064},{"$f":"-E17+F17","v":402.8064},1.5,{"$f":"H17*$I$11","v":73201.604999999996},{"$f":"C17*$J$11","v":0},{"$f":"-I17+J17","v":-73201.604999999996},{"$f":"G17+K17","v":-72798.798599999995},5.5399999999999998E-2,{"$f":"M17*L17/100","v":-40.330534424399993}]
[null,"SCHOOL DISTRICTS"]
[null,"Jackson R-II",0,null,{"$f":"C19*$E$11","v":0},{"$f":"H19*$F$11","v":402.8064},{"$f":"-E19+F19","v":402.8064},1.5,null,null,null,{"$f":"G19+K19","v":402.8064},3.4398,null,{"$f":"M19*L19/100","v":13.855734547199999},"(A)"]
[null,"Delta R-V",0,null,{"$f":"C20*$E$11","v":0},0,{"$f":"-E20+F20","v":0},0,null,null,null,0,0,null,{"$f":"M20*L20/100","v":0},"(A)"]
[null,"Oak Ridge R-VI",0,null,0,0,{"$f":"-E21+F21","v":0},0,null,null,null,0,0,null,{"$f":"M21*L21/100","v":0},"(A)"]
[null,"Cape Girardeau 63",0,null,0,0,{"$f":"-E22+F22","v":0},0,null,null,null,0,0,null,{"$f":"M22*L22/100","v":0},"(A)"]
[null,"Nell Holcomb R-IV",0,null,0,0,{"$f":"-E23+F23","v":0},0,null,null,null,0,0,null,{"$f":"M23*L23/100","v":0}]
[null,"  AVERAGE SCHOOL RATE(3.62594)",null,null,null,null,null,null,{"$f":"SUM(H19:H23)*$I$11","v":73201.604999999996},{"$f":"SUM(C19:C23)*$J$11","v":0},{"$f":"-I24+J24","v":-73201.604999999996},-73201.604999999996,3.6259399999999999,{"$f":"M24*L24/100","v":-2654.2462763369999}]
[null,null,"----------",null,"-----------","-----------","--------","---------","-------------","-------------","-------------","-------------",null,"-----------","-----------"]
[null," SUB TOTAL ALL SCHOOL DIST.",{"$f":"SUM(C19:C23)","v":0},null,{"$f":"SUM(E19:E23)","v":0},{"$f":"SUM(F19:F23)","v":402.8064},{"$f":"SUM(G19:G23)","v":402.8064},{"$f":"SUM(H19:H23)","v":1.5},{"$f":"I24","v":73201.604999999996},{"$f":"J24","v":0},{"$f":"K24","v":-73201.604999999996},{"$f":"SUM(L19:L24)","v":-72798.798599999995},null,{"$f":"N24","v":-2654.2462763369999},{"$f":"SUM(O19:O23)","v":13.855734547199999}]
[]
[null,"SENIOR SERVICES",0,null,{"$f":"C28*$E$11","v":0},{"$f":"H28*$F$11","v":402.8064},{"$f":"-E28+F28","v":402.8064},1.5,{"$f":"H28*$I$11","v":73201.604999999996},{"$f":"C28*$J$11","v":0},{"$f":"-I28+J28","v":-73201.604999999996},{"$f":"G28+K28","v":-72798.798599999995},4.7899999999999998E-2,{"$f":"M28*L28/100","v":-34.870624529399997}]
[null,"FRUITLAND FIRE ",0,null,0,402.8064,402.8064,1.5,73201.604999999996,{"$f":"C29*$J$11","v":0},-73201.604999999996,-72798.798599999995,7.6929999999999998E-2,-56.004115762979993]
[null,"MENTAL HEALTH",0,null,0,402.8064,402.8064,1.5,73201.604999999996,0,-73201.604999999996,-72798.798599999995,7.7299999999999994E-2,-56.273471317799995]
[null,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"COUNTY HEALTH",0,null,0,402.8064,402.8064,1.5,73201.604999999996,0,-73201.604999999996,-72798.798599999995,0,0]
[null,"SHELTERED WORKSHOP",0,null,0,402.8064,402.8064,1.5,73201.604999999996,0,-73201.604999999996,-72798.798599999995,5.5399999999999998E-2,-40.330534424399993]
[null,"REGIONAL LIBRARY",0,null,0,402.8064,402.8064,1.5,73201.604999999996,0,-73201.604999999996,-72798.798599999995,7.2900000000000006E-2,-53.070324179400004]
[null,"CAPE GIRARDEAU COUNTY ROAD & BRIDGE",0,null,0,402.8064,{"$f":"-E35+F35","v":402.8064},1.5,73201.604999999996,0,{"$f":"-I35+J35","v":-73201.604999999996},{"$f":"G35+K35","v":-72798.798599999995},0,{"$f":"M35*L35/100","v":0}]
[null,null,0,null,0,0,{"$f":"-E36+F36","v":0},0,0,0,{"$f":"-I36+J36","v":0},{"$f":"G36+K36","v":0},0,{"$f":"M36*L36/100","v":0}]
[null,null,0,null,0,0,{"$f":"-E37+F37","v":0},0,0,0,{"$f":"-I37+J37","v":0},{"$f":"G37+K37","v":0},0,{"$f":"M37*L37/100","v":0}]
[]
[]
["(A) EACH LOCAL ASSESSED SCHOOL DISTRICT WILL ALSO INCUR A SHARE OF THE $2,654 DISTRIBUTABLE TAX DECREASE BASED ON ENROLLMENT AND OTHER CRITERIA."]