{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Quick Start Guide","Load Scenarios","Scenario Assumptions","Local Inputs","Summary New","Summary Total","Tax Output","Cost Module","NPV CountyCity","NPV County","Census","ChangeLog"],"not_rendered":{"charts":14,"images":2,"macros":1,"external_links":3,"defined_names":199,"comments":4,"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":"Quick Start Guide","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[[26,1,26,5],[23,1,23,2],[12,1,12,5],[13,1,13,5],[16,1,16,5],[21,1,21,5],[22,1,22,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Envision Tomorrow™ Regional Fiscal Impact Tool (ReFIT)"]
[null,{"$f":"\"Version \"&ChangeLog!B23&\", Updated \"&ChangeLog!C23","v":"Version 3.4.0, Updated 4/14/2014"}]
[]
[null,"What is the ReFIT?"]
[null,"With minimal inputs, the tool will allow users to simply identify the fiscal effects of a proposed scenario on the local municipality as well as indirect impacts to the rest of the county or region. "]
[null,"The ReFIT is intended to provide a quick analysis of the impact of proposed development projects.  Its purpose is not to provide an analysis with a high level of precision, but seeks to give only a rough picture.  Users can increase the precision of results by providing more-precise data and by reviewing the parameters of a project more broadly."]
[]
[null,"Quick Start Guide"]
[null,"A few quick and easy steps will get you started at modeling prototype buildings and testing land use regulations."]
[]
[null,"1. Save this file with a new name. "]
[]
[null,"2. Gather data for use in the FIT"]
[null,"- Existing municipal and unincorporated population"]
[null,"- Local tax rates (sales, income, property)"]
[null,"- Real Property Assessment Ratios"]
[]
[null,"3. Import development scenarios"]
[null,"Use the \"Load Scenario\" button to import data from your scenario spreadsheet"]
[]
[null,null,"TAB Color Definition"]
[null,null,"Input Tab"]
[null,null,"Output Tab"]
[null,null,"Reference Tab"]
[null,null,"ChangeLog"]
[]
[null,null,"CELL Color Definition"]
[null,null,"Input/Override Cell"]
[null,null,"Header Cell"]
[null,null,"Subheader Cell"]
[null,null,"Output Cell","[white]"]
[null,null,"Import Cell"]
[null,null,"Ignore Cell"]

{"sheet":"Load Scenarios","index":1,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,1,5]]}
["SCENARIO INPUTS ◊"]
[]
[]
[null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5"]
["Population"]
["Population - Net"]
["Population - New"]
["Development Mix (Sq. Ft.)"]
["Residential"]
["Retail"]
["Office"]
["Industrial"]
["Public / Civic"]
["Educational"]
["Hotel / Hospitality"]
["Total",{"$f":"SUM(B9:B15)","v":0},{"$f":"SUM(C9:C15)","v":0},{"$f":"SUM(D9:D15)","v":0},{"$f":"SUM(E9:E15)","v":0},{"$f":"SUM(F9:F15)","v":0}]
["Employment Mix - Net"]
["Retail"]
["Office"]
["Industrial"]
["Public / Civic"]
["Educational"]
["Hotel / Hospitality"]
["Total Jobs",{"$f":"SUM(B18:B23)","v":0},{"$f":"SUM(C18:C23)","v":0},{"$f":"SUM(D18:D23)","v":0},{"$f":"SUM(E18:E23)","v":0},{"$f":"SUM(F18:F23)","v":0}]
["Employment Mix - New"]
["Retail"]
["Office"]
["Industrial"]
["Public / Civic"]
["Educational"]
["Hotel / Hospitality"]
["Total Jobs",{"$f":"SUM(B26:B31)","v":0},{"$f":"SUM(C26:C31)","v":0},{"$f":"SUM(D26:D31)","v":0},{"$f":"SUM(E26:E31)","v":0},{"$f":"SUM(F26:F31)","v":0}]
["Housing Units"]
["Housing Units - Net"]
["Housing Units - New"]
["Project Value "]
["Residential"]
["Commercial"]
["Total",{"$f":"SUM(B37:B38)","v":0},{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E37:E38)","v":0},{"$f":"SUM(F37:F38)","v":0}]

{"sheet":"Scenario Assumptions","index":2,"n_rows":67,"n_cols":6,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,1,5]]}
["SCENARIO ASSUMPTIONS ◊"]
[]
[]
[null,{"$f":"FIT_ScenarioName1","v":"Scenario 1"},{"$f":"FIT_ScenarioName2","v":"Scenario 2"},{"$f":"FIT_ScenarioName3","v":"Scenario 3"},{"$f":"FIT_ScenarioName4","v":"Scenario 4"},{"$f":"FIT_ScenarioName5","v":"Scenario 5"}]
["Scenario Horizon:"]
["Years From Up-Front to On-Going ◊",1,1,1,1,1]
["Discount Rate ◊",0.03,0.03,0.03,0.03,0.03]
["Period/Years ◊",30,30,30,30,30]
["Projected Inflation Rates:"]
["Govt. Revenues ◊",0,0,0,0,0]
["Govt. Spending on Edu. ◊",0,0,0,0,0]
["Govt. Spending (non-Edu) ◊",0,0,0,0,0]
[]
["Share of capital costs borne by city/cities:"]
["Education ◊",1,1,1,1,1]
["Health Care ◊",1,1,1,1,1]
["Roads ◊",1,1,1,1,1]
["Public Safety ◊",1,1,1,1,1]
["Recreation ◊",1,1,1,1,1]
["Housing & Community Dev.  ◊",1,1,1,1,1]
["Sewerage ◊",1,1,1,1,1]
["Utilities ◊",1,1,1,1,1]
["Other",1,1,1,1,1]
["Share of on-going costs borne by city/cities:"]
["Education ◊",1,1,1,1,1]
["Health care",1,1,1,1,1]
["Roads ◊",1,1,1,1,1]
["Public Safety ◊",1,1,1,1,1]
["Recreation",1,1,1,1,1]
["Housing & Community Dev.  ◊",1,1,1,1,1]
["Sewerage ◊",1,1,1,1,1]
["Utilities ◊",1,1,1,1,1]
["Other",1,1,1,1,1]
["Share of newly generated ongoing costs"]
["Utilities, Highways, Sewerage & Waste ◊",1,1,1,1,1]
[]
["Additional Revenue (beyond sales, prop., and util. taxes)"]
["One-time ◊",0,0,0,0,0]
["     % to City/Cities ◊",0,0,0,0,0]
["Ongoing ◊",0,0,0,0,0]
["     % to City/Cities ◊",0,0,0,0,0]
["Est. share of new residential invest. in city ◊",1,1,1,1,1]
[]
["Ratio: Wages (salary X empl) to Sales ◊"]
["Non-Manufacturing",{"$f":"IF(B61+B62+B64+B65+B66>0,0.5,0)","v":0},{"$f":"IF(C61+C62+C64+C65+C66>0,0.5,0)","v":0},{"$f":"IF(D61+D62+D64+D65+D66>0,0.5,0)","v":0},{"$f":"IF(E61+E62+E64+E65+E66>0,0.5,0)","v":0},{"$f":"IF(F61+F62+F64+F65+F66>0,0.5,0)","v":0}]
["Industrial/Manufacturing",{"$f":"IF(B63>0,0.2,0)","v":0},{"$f":"IF(C63>0,0.2,0)","v":0},{"$f":"IF(D63>0,0.2,0)","v":0},{"$f":"IF(E63>0,0.2,0)","v":0},{"$f":"IF(F63>0,0.2,0)","v":0}]
["Ratio: $s subject to sales tax ◊"]
["Service",{"$f":"IF(B61+B62+B64+B65+B66>0,0.1,0)","v":0},{"$f":"IF(C61+C62+C64+C65+C66>0,0.1,0)","v":0},{"$f":"IF(D61+D62+D64+D65+D66>0,0.1,0)","v":0},{"$f":"IF(E61+E62+E64+E65+E66>0,0.1,0)","v":0},{"$f":"IF(F61+F62+F64+F65+F66>0,0.1,0)","v":0}]
["Manufacturing",{"$f":"IF(B63>0,0.01,0)","v":0},{"$f":"IF(C63>0,0.01,0)","v":0},{"$f":"IF(D63>0,0.01,0)","v":0},{"$f":"IF(E63>0,0.01,0)","v":0},{"$f":"IF(F63>0,0.01,0)","v":0}]
["Ratio: Energy costs to Sales ◊"]
["Service",{"$f":"IF(B61+B62+B64+B65+B66>0,0.005,0)","v":0},{"$f":"IF(C61+C62+C64+C65+C66>0,0.005,0)","v":0},{"$f":"IF(D61+D62+D64+D65+D66>0,0.005,0)","v":0},{"$f":"IF(E61+E62+E64+E65+E66>0,0.005,0)","v":0},{"$f":"IF(F61+F62+F64+F65+F66>0,0.005,0)","v":0}]
["Manufacturing",{"$f":"IF(B63>0,0.02,0)","v":0},{"$f":"IF(C63>0,0.02,0)","v":0},{"$f":"IF(D63>0,0.02,0)","v":0},{"$f":"IF(E63>0,0.02,0)","v":0},{"$f":"IF(F63>0,0.02,0)","v":0}]
["Est. new sales ◊"]
["Service",{"$f":"IFERROR(((B61+B62+B64+B65+B66)/B45),0)","v":0},{"$f":"IFERROR(((C61+C62+C64+C65+C66)/C45),0)","v":0},{"$f":"IFERROR(((D61+D62+D64+D65+D66)/D45),0)","v":0},{"$f":"IFERROR(((E61+E62+E64+E65+E66)/E45),0)","v":0},{"$f":"IFERROR(((F61+F62+F64+F65+F66)/F45),0)","v":0}]
["Manufacturing",{"$f":"IFERROR(B63/#REF!,0)","v":0},{"$f":"IFERROR(C63/#REF!,0)","v":0},{"$f":"IFERROR(D63/#REF!,0)","v":0},{"$f":"IFERROR(E63/#REF!,0)","v":0},{"$f":"IFERROR(F63/#REF!,0)","v":0}]
["Est. project energy costs ◊"]
["Service",{"$f":"B51*B54","v":0},0,0,0,0]
["Manufacturing",0,0,0,0,0]
["Est. purchases subject to sales tax ◊",{"$f":"(B54*B48)+(B55*B49)","v":0},{"$f":"(C54*C48)+(C55*C49)","v":0},{"$f":"(D54*D48)+(D55*D49)","v":0},{"$f":"(E54*E48)+(E55*E49)","v":0},{"$f":"(F54*F48)+(F55*F49)","v":0}]
["Est. Annual Wages"]
["Retail",{"$f":"'Load Scenarios'!B18*Census!$AC$63","v":0},{"$f":"'Load Scenarios'!C18*Census!$AC$63","v":0},{"$f":"'Load Scenarios'!D18*Census!$AC$63","v":0},{"$f":"'Load Scenarios'!E18*Census!$AC$63","v":0},{"$f":"'Load Scenarios'!F18*Census!$AC$63","v":0}]
["Office",{"$f":"'Load Scenarios'!B19*Census!$AC$64","v":0},{"$f":"'Load Scenarios'!C19*Census!$AC$64","v":0},{"$f":"'Load Scenarios'!D19*Census!$AC$64","v":0},{"$f":"'Load Scenarios'!E19*Census!$AC$64","v":0},{"$f":"'Load Scenarios'!F19*Census!$AC$64","v":0}]
["Industrial",{"$f":"'Load Scenarios'!B20*Census!$AC$65","v":0},{"$f":"'Load Scenarios'!C20*Census!$AC$65","v":0},{"$f":"'Load Scenarios'!D20*Census!$AC$65","v":0},{"$f":"'Load Scenarios'!E20*Census!$AC$65","v":0},{"$f":"'Load Scenarios'!F20*Census!$AC$65","v":0}]
["Public / Civic",{"$f":"'Load Scenarios'!B21*Census!$AC$66","v":0},{"$f":"'Load Scenarios'!C21*Census!$AC$66","v":0},{"$f":"'Load Scenarios'!D21*Census!$AC$66","v":0},{"$f":"'Load Scenarios'!E21*Census!$AC$66","v":0},{"$f":"'Load Scenarios'!F21*Census!$AC$66","v":0}]
["Educational",{"$f":"'Load Scenarios'!B22*Census!$AC$67","v":0},{"$f":"'Load Scenarios'!C22*Census!$AC$67","v":0},{"$f":"'Load Scenarios'!D22*Census!$AC$67","v":0},{"$f":"'Load Scenarios'!E22*Census!$AC$67","v":0},{"$f":"'Load Scenarios'!F22*Census!$AC$67","v":0}]
["Hotel / Hospitality",{"$f":"'Load Scenarios'!B23*Census!$AC$68","v":0},{"$f":"'Load Scenarios'!C23*Census!$AC$68","v":0},{"$f":"'Load Scenarios'!D23*Census!$AC$68","v":0},{"$f":"'Load Scenarios'!E23*Census!$AC$68","v":0},{"$f":"'Load Scenarios'!F23*Census!$AC$68","v":0}]
["Total",{"$f":"SUM(B61:B66)","v":0},{"$f":"SUM(C61:C63)","v":0},{"$f":"SUM(D61:D63)","v":0},{"$f":"SUM(E61:E63)","v":0},{"$f":"SUM(F61:F63)","v":0}]

{"sheet":"Local Inputs","index":3,"n_rows":102,"n_cols":4,"rows_kept":102,"cut":false,"hidden":false,"merged":[[18,0,18,1],[4,0,4,3],[0,0,1,5]]}
["LOCAL INPUTS & ASSUMPTIONS ◊"]
[]
[]
["County Name (List):  ◊ "]
["Autauga County, Alabama"]
[]
[null,"Base Assumption","Override","Model Input"]
["County Pop.",{"$f":"Census!E6400","v":51663},null,{"$f":"IF(C8>0,C8,B8)","v":51663}]
["24/7 County Pop.",{"$f":"Census!F6400","v":41387},null,{"$f":"IF(C9>0,C9,B9)","v":41387}]
["County Employment",{"$f":"SUM(Census!M3158:AF3158)","v":8990},null,{"$f":"IF(C10>0,C10,B10)","v":8990}]
["County Housing Units ◊",{"$f":"Census!AF6400","v":21530},null,{"$f":"IF(C11>0,C11,B11)","v":21530}]
["City Pop.   ◊ "]
["24/7 City Pop.  ◊",{"$f":"(D9/D8)*D12","v":0},{"$f":"IF(SUM(C14:C17)>0,(D12*Census!AK53)+(C14*Census!AK57)+(C15*Census!AK59)+(C16*Census!AK55)+(C17*Census!AK60),0)","v":0},{"$f":"IF(C13>0,C13,B13)","v":0}]
["Retail Employees ◊"]
["Office Employees ◊"]
["Industrial Employees ◊"]
["Hotel Employees ◊"]
[]
["Property Tax Rates (per $1000 assessment)"]
["Residential","Rate"]
["County ◊"]
["Municipal Average ◊"]
["Schools Average ◊"]
["Other ◊"]
["Residential Total",{"$f":"SUM(B22,B23,B21,B24)","v":0}]
["Commercial","Rate"]
["County ◊"]
["Municipal Average ◊"]
["Schools Average ◊"]
["Other ◊"]
["Commercial Total",{"$f":"SUM(B29,B28,B27,B30)","v":0}]
[]
["Assessment Ratios ◊","Ratio"]
["Residential Property",1]
["Commercial Property",1]
[]
["Income Tax Rates ◊","Rate","Per/24/7 County Pop."]
["County",null,"-"]
["Municipality",null,"-"]
["Weighted Average ◊",{"$f":"B38*(1-(D12/D8))+(B39*(D12/D8))","v":0},{"$f":"'Cost Module'!C34","v":0}]
[]
["Sales Tax Rates","Rate"]
["State ◊"]
["County ◊"]
["Municipal Average ◊"]
["Total",{"$f":"SUM(B43:B45)","v":0}]
[]
["Annual Taxable Sales in City ($)","Base Assumption","Override","Model Input"]
["County ◊",{"$f":"Census!H3158*1000","v":598175000},null,{"$f":"IF(C49>0,C49,B49)","v":598175000}]
["City ◊",{"$f":"B49*(D12/D8)","v":0},null,{"$f":"IF(C50>0,C50,B50)","v":0}]
[]
["Distribution of Sales Tax","Base Assumption","Override","Model Input"]
["% of Taxable Sales in City ◊",{"$f":"D50/D49","v":0},null,{"$f":"IF(C53>0,C53,B53)","v":0}]
["% of Consumer $ Subject to Sales Tax ◊",0.3,null,{"$f":"IF(C54>0,C54,B54)","v":0.3}]
["% Retail Leakage Out of County ◊",{"$f":"Census!K8","v":0.56511599999999995},null,{"$f":"IF(C55>0,C55,B55)","v":0.56511599999999995}]
[]
["Utility Franchise Fee","Base Assumption","Override","Model Input"]
["Tax on Gas and Electrical Service",0,null,{"$f":"IF(C58>0,C58,B58)","v":0}]
[]
["Estimated Economic Impact Multiplier","Base Assumption","Override","Model Input"]
["Economic Impact Multiplier ◊",{"$f":"SUMIF(Census!$AH$41:$AH$49,1,Census!AI41:AI49)","v":1.05},1,{"$f":"IF(C61>0,C61,B61)","v":1}]
["Investment as Tot. % of Impact Mult. ◊",0.2,null,{"$f":"IF(C62>0,C62,B62)","v":0.2}]
[]
["Share of New Project","Base Assumption","Override","Model Input"]
["Investment in City Limits ◊",1,null,{"$f":"IF(C65>0,C65,B65)","v":1}]
["Spending in City vs County ◊",1,null,{"$f":"IF(C66>0,C66,B66)","v":1}]
["In Utilities Bought from City ◊",1,null,{"$f":"IF(C67>0,C67,B67)","v":1}]
[]
["Government Finance Data - Expenditure ◊","Local Expenditure","Override","Per/24-7 County Pop."]
["Direct expenditure   ",{"$f":"Census!AC3","v":135189000},null,{"$f":"IF(C70=0,Census!AD3,C70/Census!AJ$69)","v":3266.4604827602871}]
["Current operations   ",{"$f":"Census!AC4","v":117770000},null,{"$f":"IF(C71=0,Census!AD4,C71/Census!AJ$69)","v":2845.5795298040448}]
["Capital outlay   ",{"$f":"Census!AC5","v":11148000},null,{"$f":"IF(C72=0,Census!AD5,C72/Census!AJ$69)","v":269.35994394375047}]
["Education   ",{"$f":"Census!AC6","v":80101000},null,{"$f":"IF(C73=0,Census!AD6,C73/Census!AJ$69)","v":1550.4519675589881}]
["Capital outlay   ",{"$f":"Census!AC7","v":4954000},null,{"$f":"IF(C74=0,Census!AD7,C74/Census!AJ$69)","v":119.69942252398096}]
["Hospitals   ",{"$f":"Census!AC8","v":0},null,{"$f":"IF(C75=0,Census!AD8,C75/Census!AJ$69)","v":0}]
["Capital outlay   ",{"$f":"Census!AC9","v":0},null,{"$f":"IF(C76=0,Census!AD9,C76/Census!AJ$69)","v":0}]
["Roads",{"$f":"Census!AC10","v":5163000},null,{"$f":"IF(C77=0,Census!AD10,C77/Census!AJ$69)","v":124.74931741851306}]
["Capital outlay   ",{"$f":"Census!AC11","v":489000},null,{"$f":"IF(C78=0,Census!AD11,C78/Census!AJ$69)","v":11.815304322613381}]
["Police protection   ",{"$f":"Census!AC12","v":8717000},null,{"$f":"IF(C79=0,Census!AD12,C79/Census!AJ$69)","v":210.62169280208761}]
["Fire protection   ",{"$f":"Census!AC13","v":7195000},null,{"$f":"IF(C80=0,Census!AD13,C80/Census!AJ$69)","v":173.84686012516008}]
["Parks and recreation   ",{"$f":"Census!AC14","v":3145000},null,{"$f":"IF(C81=0,Census!AD14,C81/Census!AJ$69)","v":75.990045183270112}]
["Capital outlay   ",{"$f":"Census!AC15","v":115000},null,{"$f":"IF(C82=0,Census!AD15,C82/Census!AJ$69)","v":2.7786503008190979}]
["Housing / Community Dev.   ",{"$f":"Census!AC16","v":0},null,{"$f":"IF(C83=0,Census!AD16,C83/Census!AJ$69)","v":0}]
["Sewerage   ",{"$f":"Census!AC17","v":2269000},null,{"$f":"IF(C84=0,Census!AD17,C84/Census!AJ$69)","v":54.823978543987245}]
["Capital outlay   ",{"$f":"Census!AC18","v":70000},null,{"$f":"IF(C85=0,Census!AD18,C85/Census!AJ$69)","v":1.6913523570203204}]
["Solid waste management   ",{"$f":"Census!AC19","v":2087000},null,{"$f":"IF(C86=0,Census!AD19,C86/Census!AJ$69)","v":50.426462415734406}]
["Capital outlay   ",{"$f":"Census!AC20","v":283000},null,{"$f":"IF(C87=0,Census!AD20,C87/Census!AJ$69)","v":6.8378959576678664}]
["Utility expenditure",{"$f":"Census!AC21","v":2058000},null,{"$f":"IF(C88=0,Census!AD21,C88/Census!AJ$69)","v":49.72575929639742}]
["Capital outlay   ",{"$f":"Census!AC22","v":1426000},null,{"$f":"IF(C89=0,Census!AD22,C89/Census!AJ$69)","v":34.455263730156815}]
["Water supply   ",{"$f":"Census!AC23","v":2058000},null,{"$f":"IF(C90=0,Census!AD23,C90/Census!AJ$69)","v":49.72575929639742}]
["Electric power   ",{"$f":"Census!AC24","v":0},null,{"$f":"IF(C91=0,Census!AD24,C91/Census!AJ$69)","v":0}]
["Gas supply   ",{"$f":"Census!AC25","v":0},null,{"$f":"IF(C92=0,Census!AD25,C92/Census!AJ$69)","v":0}]
[]
["Government Finance Data - Revenue ◊","Local Revenue","Override","Per/24-7 County Pop."]
["General Revenue",{"$f":"Census!AH3","v":122997000},null,{"$f":"IF(C95=0,Census!AI3,C95/Census!AJ$69)","v":2971.8752265204048}]
["Intergovernmental Transfers",{"$f":"Census!AH4","v":69947000},null,{"$f":"IF(C96=0,Census!AI4,C96/Census!AJ$69)","v":1690.0717616642908}]
["Sewerage Revenue",{"$f":"Census!AH5","v":2162000},null,{"$f":"IF(C97=0,Census!AI5,C97/Census!AJ$69)","v":52.238625655399041}]
["Solid Waste Management Revenue",{"$f":"Census!AH6","v":1608000},null,{"$f":"IF(C98=0,Census!AI6,C98/Census!AJ$69)","v":38.852779858409647}]
["Utility Revenue",{"$f":"Census!AH7","v":1334000},null,{"$f":"IF(C99=0,Census!AI7,C99/Census!AJ$69)","v":32.232343489501531}]
["Individual Tax Income",{"$f":"Census!AH9","v":0},null,{"$f":"IF(C100=0,Census!AI9,C100/Census!AJ$69)","v":0}]
["Corporate Income Tax",{"$f":"Census!AH10","v":0},null,{"$f":"IF(C101=0,Census!AI10,C101/Census!AJ$69)","v":0}]
["Income Tax Total",{"$f":"Census!AH11","v":0},null,{"$f":"IF(C102=0,Census!AI11,C102/Census!AJ$69)","v":0}]

{"sheet":"Summary New","index":4,"n_rows":184,"n_cols":11,"rows_kept":184,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,9,4,10],[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10]]}
["County Total ◊",{"$f":"'Load Scenarios'!B4","v":"Scenario 1"},null,{"$f":"'Load Scenarios'!C4","v":"Scenario 2"},null,{"$f":"'Load Scenarios'!D4","v":"Scenario 3"},null,{"$f":"'Load Scenarios'!E4","v":"Scenario 4"},null,{"$f":"'Load Scenarios'!F4","v":"Scenario 5"}]
[{"$f":"'Scenario Assumptions'!B8&\"-Year Revenues and Expenditures\"","v":"30-Year Revenues and Expenditures"},"Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure"]
["Stream Value of chosen time horizon, in years:",{"$f":"SUMIF('NPV CountyCity'!$Q$6:$Q$55,'Scenario Assumptions'!$B$8,'NPV CountyCity'!$S$6:$S$55)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$6:$Q$55,'Scenario Assumptions'!$B$8,'NPV CountyCity'!$T$6:$T$55)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$60:$Q$109,'Scenario Assumptions'!$C$8,'NPV CountyCity'!$S$60:$S109)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$60:$Q$109,'Scenario Assumptions'!$C$8,'NPV CountyCity'!$T$60:$T$109)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$114:$Q$163,'Scenario Assumptions'!$D$8,'NPV CountyCity'!$S$114:$S$163)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$114:$Q$163,'Scenario Assumptions'!$D$8,'NPV CountyCity'!$T$114:$T$163)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$168:$Q$217,'Scenario Assumptions'!$E$8,'NPV CountyCity'!$S$168:$S$217)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$168:$Q$217,'Scenario Assumptions'!$E$8,'NPV CountyCity'!$T$168:$T$217)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$222:$Q$271,'Scenario Assumptions'!$F$8,'NPV CountyCity'!$S$222:$S$271)","v":0},{"$f":"SUMIF('NPV CountyCity'!$Q$222:$Q$251,'Scenario Assumptions'!$F$8,'NPV CountyCity'!$T$222:$T$271)","v":0}]
["Total, One-Time and Ongoing",{"$f":"B3+B50","v":0},{"$f":"C3+B79","v":0},{"$f":"D3+D50","v":0},{"$f":"E3+D79","v":0},{"$f":"F3+F50","v":0},{"$f":"G3+F79","v":0},{"$f":"H3+H50","v":0},{"$f":"I3+H79","v":0},{"$f":"J3+J50","v":0},{"$f":"K3+J79","v":0}]
["Cost -to-Revenue Ratio",{"$f":"IFERROR((B4/C4)-1,0)","v":0},null,{"$f":"IFERROR((D4/E4)-1,0)","v":0},null,{"$f":"IFERROR((F4/G4)-1,0)","v":0},null,{"$f":"IFERROR((H4/I4)-1,0)","v":0},null,{"$f":"IFERROR((J4/K4)-1,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"County Total ◊ ◊"]
[null,null,null,null,null,null,null,null,null,"Municipal Only ◊"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Annual Revenue","One-time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going"]
["Property Tax","-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!D86:D87),'Cost Module'!B88)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!G86:G87),'Cost Module'!E88)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!J86:J87),'Cost Module'!H88)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!M86:M87),'Cost Module'!K88)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!P86:P87),'Cost Module'!N88)","v":0}]
["Sales Tax","-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!D90:D92),SUM('Cost Module'!B90:B92))","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!G90:G92),SUM('Cost Module'!E90:E92))","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!J90:J92),SUM('Cost Module'!H90:H92))","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!M90:M92),SUM('Cost Module'!K90:K92))","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",SUM('Cost Module'!P90:P92),SUM('Cost Module'!N90:N92))","v":0}]
["Income Tax","-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D93,'Cost Module'!B93)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G93,'Cost Module'!E93)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J93,'Cost Module'!H93)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M93,'Cost Module'!K93)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P93,'Cost Module'!N93)","v":0}]
["Non-Tax Revenue","-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D102,'Cost Module'!B102)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G102,'Cost Module'!E102)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J102,'Cost Module'!H102)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M102,'Cost Module'!K102)","v":0},"-",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P102,'Cost Module'!N102)","v":0}]
["Total",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D82,'Cost Module'!B82)","v":0},{"$f":"IF($A$1=\"County Total ◊\",('Cost Module'!D95+'Cost Module'!D102),('Cost Module'!B95+'Cost Module'!B102))","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G82,'Cost Module'!E82)","v":0},{"$f":"IF($A$1=\"County Total ◊\",('Cost Module'!G95+'Cost Module'!G102),('Cost Module'!E95+'Cost Module'!E102))","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J82,'Cost Module'!H82)","v":0},{"$f":"IF($A$1=\"County Total ◊\",('Cost Module'!J95+'Cost Module'!J102),('Cost Module'!H95+'Cost Module'!H102))","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M82,'Cost Module'!K82)","v":0},{"$f":"IF($A$1=\"County Total ◊\",('Cost Module'!M95+'Cost Module'!M102),('Cost Module'!K95+'Cost Module'!K102))","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P82,'Cost Module'!N82)","v":0},{"$f":"IF($A$1=\"County Total ◊\",('Cost Module'!P95+'Cost Module'!P102),('Cost Module'!N95+'Cost Module'!N102))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Annual Expenditure","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going"]
["Education",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D117,'Cost Module'!B117)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D105,'Cost Module'!B105)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G117,'Cost Module'!E117)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G105,'Cost Module'!E105)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J117,'Cost Module'!H117)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J105,'Cost Module'!H105)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M117,'Cost Module'!K117)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M105,'Cost Module'!K105)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P117,'Cost Module'!N117)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P105,'Cost Module'!N105)","v":0}]
["Health Care",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D118,'Cost Module'!B118)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D106,'Cost Module'!B106)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G118,'Cost Module'!E118)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G106,'Cost Module'!E106)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J118,'Cost Module'!H118)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J106,'Cost Module'!H106)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M118,'Cost Module'!K118)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M106,'Cost Module'!K106)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P118,'Cost Module'!N118)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P106,'Cost Module'!N106)","v":0}]
["Highways",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D119,'Cost Module'!B119)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D107,'Cost Module'!B107)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G119,'Cost Module'!E119)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G107,'Cost Module'!E107)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J119,'Cost Module'!H119)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J107,'Cost Module'!H107)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M119,'Cost Module'!K119)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M107,'Cost Module'!K107)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P119,'Cost Module'!N119)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P107,'Cost Module'!N107)","v":0}]
["Public Safety",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D120,'Cost Module'!B120)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D108,'Cost Module'!B108)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G120,'Cost Module'!E120)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G108,'Cost Module'!E108)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J120,'Cost Module'!H120)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J108,'Cost Module'!H108)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M120,'Cost Module'!K120)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M108,'Cost Module'!K108)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P120,'Cost Module'!N120)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P108,'Cost Module'!N108)","v":0}]
["Recreation",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D121,'Cost Module'!B121)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D109,'Cost Module'!B109)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G121,'Cost Module'!E121)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G109,'Cost Module'!E109)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J121,'Cost Module'!H121)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J109,'Cost Module'!H109)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M121,'Cost Module'!K121)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M109,'Cost Module'!K109)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P121,'Cost Module'!N121)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P109,'Cost Module'!N109)","v":0}]
["Housing & Community Dev. ",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D122,'Cost Module'!B122)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D110,'Cost Module'!B110)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G122,'Cost Module'!E122)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G110,'Cost Module'!E110)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J122,'Cost Module'!H122)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J110,'Cost Module'!H110)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M122,'Cost Module'!K122)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M110,'Cost Module'!K110)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P122,'Cost Module'!N122)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P110,'Cost Module'!N110)","v":0}]
["Sewerage & Waste",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D123,'Cost Module'!B123)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D111,'Cost Module'!B111)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G123,'Cost Module'!E123)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G111,'Cost Module'!E111)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J123,'Cost Module'!H123)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J111,'Cost Module'!H111)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M123,'Cost Module'!K123)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M111,'Cost Module'!K111)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P123,'Cost Module'!N123)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P111,'Cost Module'!N111)","v":0}]
["Utilities",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D124,'Cost Module'!B124)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D112,'Cost Module'!B112)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G124,'Cost Module'!E124)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G112,'Cost Module'!E112)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J124,'Cost Module'!H124)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J112,'Cost Module'!H112)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M124,'Cost Module'!K124)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M112,'Cost Module'!K112)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P124,'Cost Module'!N124)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P112,'Cost Module'!N112)","v":0}]
["Other",{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D125,'Cost Module'!B125)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!D113,'Cost Module'!B113)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G125,'Cost Module'!E125)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!G113,'Cost Module'!E113)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J125,'Cost Module'!H125)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!J113,'Cost Module'!H113)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M125,'Cost Module'!K125)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!M113,'Cost Module'!K113)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P125,'Cost Module'!N125)","v":0},{"$f":"IF($A$1=\"County Total ◊\",'Cost Module'!P113,'Cost Module'!N113)","v":0}]
["Total",{"$f":"SUM(B70:B78)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total:",null,"Per Capita",null,"Per Capita",null,"Per Capita",null,"Per Capita"]
[null,"Education",{"$f":"C70/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E70/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G70/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I70/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},{"$f":"J70+K70","v":0},{"$f":"K70/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Health Care",{"$f":"C71/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E71/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G71/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I71/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K71/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Highways",{"$f":"C72/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E72/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G72/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I72/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K72/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Public Safety",{"$f":"C73/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E73/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G73/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I73/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K73/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Recreation",{"$f":"C74/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E74/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G74/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I74/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K74/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Housing & Community Dev. ",{"$f":"C75/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E75/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G75/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I75/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K75/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Sewerage & Waste",{"$f":"C76/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E76/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G76/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I76/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K76/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Utilities",{"$f":"C77/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E77/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G77/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I77/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K77/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Other",{"$f":"C78/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E78/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G78/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I78/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K78/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[null,"Total",{"$f":"C79/'Cost Module'!C$50","v":{"$error":"#DIV/0!"}},null,{"$f":"E79/'Cost Module'!E$50","v":{"$error":"#DIV/0!"}},null,{"$f":"G79/'Cost Module'!G$50","v":{"$error":"#DIV/0!"}},null,{"$f":"I79/'Cost Module'!I$50","v":{"$error":"#DIV/0!"}},0,{"$f":"K79/'Cost Module'!K$50","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Annual Tax Revenue Performance","per New HU","per New Job","per New HU","per New Job","per New HU","per New Job","per New HU","per New Job","per New HU","per New Job"]
["Property Tax",{"$f":"IFERROR($C46/FIT_NEW_HU_1,0)","v":0},{"$f":"IFERROR($C46/'Load Scenarios'!B$32,0)","v":0},{"$f":"IFERROR(E46/FIT_NEW_HU_2,0)","v":0},{"$f":"IFERROR(E46/'Load Scenarios'!C$32,0)","v":0},{"$f":"IFERROR(G46/FIT_NEW_HU_3,0)","v":0},{"$f":"IFERROR(G46/'Load Scenarios'!D$32,0)","v":0},{"$f":"IFERROR(I46/FIT_NEW_HU_4,0)","v":0},{"$f":"IFERROR(I46/'Load Scenarios'!E$32,0)","v":0},{"$f":"IFERROR(K46/FIT_NEW_HU_5,0)","v":0},{"$f":"IFERROR(K46/'Load Scenarios'!F$32,0)","v":0}]
["Sales Tax",{"$f":"IFERROR($C47/FIT_NEW_HU_1,0)","v":0},{"$f":"IFERROR($C47/'Load Scenarios'!B$32,0)","v":0},{"$f":"IFERROR(E47/FIT_NEW_HU_2,0)","v":0},{"$f":"IFERROR(E47/'Load Scenarios'!C$32,0)","v":0},{"$f":"IFERROR(G47/FIT_NEW_HU_3,0)","v":0},{"$f":"IFERROR(G47/'Load Scenarios'!D$32,0)","v":0},{"$f":"IFERROR(I47/FIT_NEW_HU_4,0)","v":0},{"$f":"IFERROR(I47/'Load Scenarios'!E$32,0)","v":0},{"$f":"IFERROR(K47/FIT_NEW_HU_5,0)","v":0},{"$f":"IFERROR(K47/'Load Scenarios'!F$32,0)","v":0}]
["Income Tax",{"$f":"IFERROR($C48/FIT_NEW_HU_1,0)","v":0},{"$f":"IFERROR($C48/'Load Scenarios'!B$32,0)","v":0},{"$f":"IFERROR(E48/FIT_NEW_HU_2,0)","v":0},{"$f":"IFERROR(E48/'Load Scenarios'!C$32,0)","v":0},{"$f":"IFERROR(G48/FIT_NEW_HU_3,0)","v":0},{"$f":"IFERROR(G48/'Load Scenarios'!D$32,0)","v":0},{"$f":"IFERROR(I48/FIT_NEW_HU_4,0)","v":0},{"$f":"IFERROR(I48/'Load Scenarios'!E$32,0)","v":0},{"$f":"IFERROR(K48/FIT_NEW_HU_5,0)","v":0},{"$f":"IFERROR(K48/'Load Scenarios'!F$32,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net New Project Value ◊","Market","Assessed","Market","Assessed","Market","Assessed","Market","Assessed","Market","Assessed"]
["Value of Residential ",{"$f":"FIT_RES_Val_1","v":0},{"$f":"B181*'Local Inputs'!$B$34","v":0},{"$f":"FIT_RES_Val_2","v":0},{"$f":"D181*'Local Inputs'!$B$34","v":0},{"$f":"FIT_RES_Val_3","v":0},{"$f":"F181*'Local Inputs'!$B$34","v":0},{"$f":"FIT_RES_Val_4","v":0},{"$f":"H181*'Local Inputs'!$B$34","v":0},{"$f":"FIT_RES_Val_5","v":0},{"$f":"J181*'Local Inputs'!$B$34","v":0}]
["Value of Commercial",{"$f":"FIT_COM_Val_1","v":0},{"$f":"B182*'Local Inputs'!$B$35","v":0},{"$f":"FIT_COM_Val_2","v":0},{"$f":"D182*'Local Inputs'!$B$35","v":0},{"$f":"FIT_COM_Val_3","v":0},{"$f":"F182*'Local Inputs'!$B$35","v":0},{"$f":"FIT_COM_Val_4","v":0},{"$f":"H182*'Local Inputs'!$B$35","v":0},{"$f":"FIT_COM_Val_5","v":0},{"$f":"J182*'Local Inputs'!$B$35","v":0}]
["Value per New Housing Unit"]
["Value per New Job"]

{"sheet":"Summary Total","index":5,"n_rows":120,"n_cols":13,"rows_kept":120,"cut":false,"hidden":false,"merged":[[4,11,4,12],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,9,4,10],[0,11,0,12],[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10]]}
["Summary Total","Existing",null,{"$f":"'Load Scenarios'!B4","v":"Scenario 1"},null,{"$f":"'Load Scenarios'!C4","v":"Scenario 2"},null,{"$f":"'Load Scenarios'!D4","v":"Scenario 3"},null,{"$f":"'Load Scenarios'!E4","v":"Scenario 4"},null,{"$f":"'Load Scenarios'!F4","v":"Scenario 5"}]
[{"$f":"'Scenario Assumptions'!B8&\"-Year Revenues and Expenditures\"","v":"30-Year Revenues and Expenditures"},"Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure"]
["Stream Value of chosen time horizon, in years:","-","-",{"$f":"SUMIF('NPV County'!$Q$6:$Q$55,'Scenario Assumptions'!$B$8,'NPV County'!$S$6:$S$55)+B4","v":122997000},{"$f":"SUMIF('NPV County'!$Q$6:$Q$55,'Scenario Assumptions'!$B$8,'NPV County'!$T$6:$T$55)+C4","v":135189000},{"$f":"SUMIF('NPV County'!$Q$60:$Q$109,'Scenario Assumptions'!$C$8,'NPV County'!$S$60:$S109)+B4","v":122997000},{"$f":"SUMIF('NPV County'!$Q$60:$Q$109,'Scenario Assumptions'!$C$8,'NPV County'!$T$60:$T$109)+C4","v":135189000},{"$f":"SUMIF('NPV County'!$Q$114:$Q$163,'Scenario Assumptions'!$D$8,'NPV County'!$S$114:$S$163)+B4","v":122997000},{"$f":"SUMIF('NPV County'!$Q$114:$Q$163,'Scenario Assumptions'!$D$8,'NPV County'!$T$114:$T$163)+C4","v":135189000},{"$f":"SUMIF('NPV County'!$Q$168:$Q$217,'Scenario Assumptions'!$E$8,'NPV County'!$S$168:$S$217)+B4","v":122997000},{"$f":"SUMIF('NPV County'!$Q$168:$Q$217,'Scenario Assumptions'!$E$8,'NPV County'!$T$168:$T$217)+C4","v":135189000},{"$f":"SUMIF('NPV County'!$Q$222:$Q$271,'Scenario Assumptions'!$F$8,'NPV County'!$S$222:$S$271)+B4","v":122997000},{"$f":"SUMIF('NPV County'!$Q$222:$Q$271,'Scenario Assumptions'!$F$8,'NPV County'!$T$222:$T$271)+C4","v":135189000}]
["Total, One-Time and Ongoing",{"$f":"Census!AH3","v":122997000},{"$f":"Census!AC3","v":135189000},{"$f":"D3+'Cost Module'!D82","v":122997000},{"$f":"E3+'Cost Module'!D126","v":135189000},{"$f":"F3+'Cost Module'!G82","v":122997000},{"$f":"G3+'Cost Module'!G126","v":135189000},{"$f":"H3+'Cost Module'!J82","v":122997000},{"$f":"I3+'Cost Module'!J126","v":135189000},{"$f":"J3+'Cost Module'!M82","v":122997000},{"$f":"K3+'Cost Module'!M126","v":135189000},{"$f":"L3+'Cost Module'!P82","v":122997000},{"$f":"M3+'Cost Module'!P126","v":135189000}]
["Cost -to-Revenue Ratio",{"$f":"(B4/C4)-1","v":-9.0184852317866104E-2},null,{"$f":"IFERROR((D4/E4)-1,0)","v":-9.0184852317866104E-2},null,{"$f":"IFERROR((F4/G4)-1,0)","v":-9.0184852317866104E-2},null,{"$f":"IFERROR((H4/I4)-1,0)","v":-9.0184852317866104E-2},null,{"$f":"IFERROR((J4/K4)-1,0)","v":-9.0184852317866104E-2},null,{"$f":"IFERROR((L4/M4)-1,0)","v":-9.0184852317866104E-2}]
[]
[]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Annual Level of Service","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure","Revenue","Expenditure"]
["Per Housing Unit",{"$f":"IFERROR(B4/'Local Inputs'!D11,0)","v":5712.8193218764518},{"$f":"IFERROR(C4/'Local Inputs'!D11,0)","v":6279.098931723177},{"$f":"IFERROR(D4/('Local Inputs'!$D$11+FIT_NET_HU_1),0)","v":5712.8193218764518},{"$f":"IFERROR(E4/('Local Inputs'!$D$11+FIT_NET_HU_1),0)","v":6279.098931723177},{"$f":"IFERROR(F4/('Local Inputs'!$D$11+FIT_NET_HU_2),0)","v":5712.8193218764518},{"$f":"IFERROR(G4/('Local Inputs'!$D$11+FIT_NET_HU_2),0)","v":6279.098931723177},{"$f":"IFERROR(H4/('Local Inputs'!$D$11+FIT_NET_HU_3),0)","v":5712.8193218764518},{"$f":"IFERROR(I4/('Local Inputs'!$D$11+FIT_NET_HU_3),0)","v":6279.098931723177},{"$f":"IFERROR(J4/('Local Inputs'!$D$11+FIT_NET_HU_4),0)","v":5712.8193218764518},{"$f":"IFERROR(K4/('Local Inputs'!$D$11+FIT_NET_HU_4),0)","v":6279.098931723177},{"$f":"IFERROR(L4/('Local Inputs'!$D$11+FIT_NET_HU_5),0)","v":5712.8193218764518},{"$f":"IFERROR(M4/('Local Inputs'!$D$11+FIT_NET_HU_5),0)","v":6279.098931723177}]
["Per 24/7 Population",{"$f":"Census!AI3","v":2971.8752265204048},{"$f":"Census!AD3","v":3266.4604827602871},{"$f":"D4/SUM('Local Inputs'!$D$9+'Cost Module'!C50)","v":2971.8752265204048},{"$f":"E4/SUM('Local Inputs'!$D$9+'Cost Module'!C50)","v":3266.4604827602871},{"$f":"F4/SUM('Local Inputs'!$D$9+'Cost Module'!E50)","v":2971.8752265204048},{"$f":"G4/SUM('Local Inputs'!$D$9+'Cost Module'!E50)","v":3266.4604827602871},{"$f":"H4/SUM('Local Inputs'!$D$9+'Cost Module'!G50)","v":2971.8752265204048},{"$f":"I4/SUM('Local Inputs'!$D$9+'Cost Module'!G50)","v":3266.4604827602871},{"$f":"J4/SUM('Local Inputs'!$D$9+'Cost Module'!I50)","v":2971.8752265204048},{"$f":"K4/SUM('Local Inputs'!$D$9+'Cost Module'!I50)","v":3266.4604827602871},{"$f":"L4/SUM('Local Inputs'!$D$9+'Cost Module'!K50)","v":2971.8752265204048},{"$f":"M4/SUM('Local Inputs'!$D$9+'Cost Module'!K50)","v":3266.4604827602871}]
["Per Employee",{"$f":"IFERROR(B4/'Local Inputs'!D10,0)","v":13681.535038932147},{"$f":"IFERROR(C4/'Local Inputs'!D10,0)","v":15037.708565072302},{"$f":"D4/SUM('Local Inputs'!$D$10+'Load Scenarios'!B24)","v":13681.535038932147},{"$f":"E4/SUM('Local Inputs'!$D$10+'Load Scenarios'!B24)","v":15037.708565072302},{"$f":"F4/SUM('Local Inputs'!$D$10+'Load Scenarios'!C24)","v":13681.535038932147},{"$f":"G4/SUM('Local Inputs'!$D$10+'Load Scenarios'!C24)","v":15037.708565072302},{"$f":"H4/SUM('Local Inputs'!$D$10+'Load Scenarios'!D24)","v":13681.535038932147},{"$f":"I4/SUM('Local Inputs'!$D$10+'Load Scenarios'!D24)","v":15037.708565072302},{"$f":"J4/SUM('Local Inputs'!$D$10+'Load Scenarios'!E24)","v":13681.535038932147},{"$f":"K4/SUM('Local Inputs'!$D$10+'Load Scenarios'!E24)","v":15037.708565072302},{"$f":"L4/SUM('Local Inputs'!$D$10+'Load Scenarios'!F24)","v":13681.535038932147},{"$f":"M4/SUM('Local Inputs'!$D$10+'Load Scenarios'!F24)","v":15037.708565072302}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Annual Revenue and Expenditure","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going"]
["Revenue:","-","-","-","-","-","-","-","-","-","-","-","-"]
["Tax ","-",{"$f":"Census!AH3-SUM(Census!AH4:AH7)","v":47946000},0,{"$f":"$C102+'Cost Module'!D95","v":47946000},0,{"$f":"$C102+'Cost Module'!G95","v":47946000},0,{"$f":"$C102+'Cost Module'!J95","v":47946000},0,{"$f":"$C102+'Cost Module'!M95","v":47946000},0,{"$f":"$C102+'Cost Module'!P95","v":47946000}]
["Non-Tax","-",{"$f":"SUM(Census!AH4:AH7)","v":75051000},{"$f":"'Cost Module'!D82","v":0},{"$f":"$C103+'Cost Module'!D102","v":75051000},{"$f":"'Cost Module'!G82","v":0},{"$f":"$C103+'Cost Module'!G102","v":75051000},{"$f":"'Cost Module'!J82","v":0},{"$f":"$C103+'Cost Module'!J102","v":75051000},{"$f":"'Cost Module'!M82","v":0},{"$f":"$C103+'Cost Module'!M102","v":75051000},{"$f":"'Cost Module'!P82","v":0},{"$f":"$C103+'Cost Module'!P102","v":75051000}]
["Total","-",{"$f":"Census!AH3","v":122997000},{"$f":"SUM(D102:D103)","v":0},122997000,0,122997000,0,122997000,0,122997000,0,122997000]
["Expenditure:","-","-","-","-","-","-","-","-","-","-","-","-"]
["Education",{"$f":"Census!AC7","v":4954000},{"$f":"Census!AC6-Census!AC7","v":75147000},{"$f":"'Cost Module'!D117+$B106","v":4954000},{"$f":"'Cost Module'!D105+$C106","v":75147000},{"$f":"'Cost Module'!G117+$B106","v":4954000},{"$f":"'Cost Module'!G105+$C106","v":75147000},{"$f":"'Cost Module'!J117+$B106","v":4954000},{"$f":"'Cost Module'!J105+$C106","v":75147000},{"$f":"'Cost Module'!M117+$B106","v":4954000},{"$f":"'Cost Module'!M105+$C106","v":75147000},{"$f":"'Cost Module'!P117+$B106","v":4954000},{"$f":"'Cost Module'!P105+$C106","v":75147000}]
["Health Care",{"$f":"Census!AC9","v":0},{"$f":"Census!AC8-Census!AC9","v":0},{"$f":"'Cost Module'!D118+$B107","v":0},{"$f":"'Cost Module'!D106+$C107","v":0},{"$f":"'Cost Module'!G118+$B107","v":0},{"$f":"'Cost Module'!G106+$C107","v":0},{"$f":"'Cost Module'!J118+$B107","v":0},{"$f":"'Cost Module'!J106+$C107","v":0},{"$f":"'Cost Module'!M118+$B107","v":0},{"$f":"'Cost Module'!M106+$C107","v":0},{"$f":"'Cost Module'!P118+$B107","v":0},{"$f":"'Cost Module'!P106+$C107","v":0}]
["Highways",{"$f":"Census!AC11","v":489000},{"$f":"Census!AC10-Census!AC11","v":4674000},{"$f":"'Cost Module'!D119+$B108","v":489000},{"$f":"'Cost Module'!D107+$D108","v":489000},{"$f":"'Cost Module'!G119+$B108","v":489000},{"$f":"'Cost Module'!G107+$C108","v":4674000},{"$f":"'Cost Module'!J119+$B108","v":489000},{"$f":"'Cost Module'!J107+$C108","v":4674000},{"$f":"'Cost Module'!M119+$B108","v":489000},{"$f":"'Cost Module'!M107+$C108","v":4674000},{"$f":"'Cost Module'!P119+$B108","v":489000},{"$f":"'Cost Module'!P107+$C108","v":4674000}]
["Public Safety",null,{"$f":"Census!AC12+Census!AC13","v":15912000},{"$f":"'Cost Module'!D120+$B109","v":0},{"$f":"'Cost Module'!D108+$C109","v":15912000},{"$f":"'Cost Module'!G120+$B109","v":0},{"$f":"'Cost Module'!G108+$C109","v":15912000},{"$f":"'Cost Module'!J120+$B109","v":0},{"$f":"'Cost Module'!J108+$C109","v":15912000},{"$f":"'Cost Module'!M120+$B109","v":0},{"$f":"'Cost Module'!M108+$C109","v":15912000},{"$f":"'Cost Module'!P120+$B109","v":0},{"$f":"'Cost Module'!P108+$C109","v":15912000}]
["Recreation",{"$f":"Census!AC15","v":115000},{"$f":"Census!AC14-Census!AC15","v":3030000},{"$f":"'Cost Module'!D121+$B110","v":115000},{"$f":"'Cost Module'!D109+$C110","v":3030000},{"$f":"'Cost Module'!G121+$B110","v":115000},{"$f":"'Cost Module'!G109+$C110","v":3030000},{"$f":"'Cost Module'!J121+$B110","v":115000},{"$f":"'Cost Module'!J109+$C110","v":3030000},{"$f":"'Cost Module'!M121+$B110","v":115000},{"$f":"'Cost Module'!M109+$C110","v":3030000},{"$f":"'Cost Module'!P121+$B110","v":115000},{"$f":"'Cost Module'!P109+$C110","v":3030000}]
["Housing & Community Dev. ",null,{"$f":"Census!AC16","v":0},{"$f":"'Cost Module'!D122+$B111","v":0},{"$f":"'Cost Module'!D110+$C111","v":0},{"$f":"'Cost Module'!G122+$B111","v":0},{"$f":"'Cost Module'!G110+$C111","v":0},{"$f":"'Cost Module'!J122+$B111","v":0},{"$f":"'Cost Module'!J110+$C111","v":0},{"$f":"'Cost Module'!M122+$B111","v":0},{"$f":"'Cost Module'!M110+$C111","v":0},{"$f":"'Cost Module'!P122+$B111","v":0},{"$f":"'Cost Module'!P110+$C111","v":0}]
["Sewerage & Waste",{"$f":"Census!AC18+Census!AC20","v":353000},{"$f":"(Census!AC17+Census!AC19)-(Census!AC18+Census!AC20)","v":4003000},{"$f":"'Cost Module'!D123+$B112","v":353000},{"$f":"'Cost Module'!D111+$C112","v":4003000},{"$f":"'Cost Module'!G123+$B112","v":353000},{"$f":"'Cost Module'!G111+$C112","v":4003000},{"$f":"'Cost Module'!J123+$B112","v":353000},{"$f":"'Cost Module'!J111+$C112","v":4003000},{"$f":"'Cost Module'!M123+$B112","v":353000},{"$f":"'Cost Module'!M111+$C112","v":4003000},{"$f":"'Cost Module'!P123+$B112","v":353000},{"$f":"'Cost Module'!P111+$C112","v":4003000}]
["Utilities",{"$f":"Census!AC22","v":1426000},{"$f":"Census!AC21-Census!AC22","v":632000},{"$f":"'Cost Module'!D124+$B113","v":1426000},{"$f":"'Cost Module'!D112+$C113","v":632000},{"$f":"'Cost Module'!G124+$B113","v":1426000},{"$f":"'Cost Module'!G112+$C113","v":632000},{"$f":"'Cost Module'!J124+$B113","v":1426000},{"$f":"'Cost Module'!J112+$C113","v":632000},{"$f":"'Cost Module'!M124+$B113","v":1426000},{"$f":"'Cost Module'!M112+$C113","v":632000},{"$f":"'Cost Module'!P124+$B113","v":1426000},{"$f":"'Cost Module'!P112+$C113","v":632000}]
["Other",{"$f":"B115-SUM(B106:B113)","v":3811000},{"$f":"C115-SUM(C106:C113)","v":20643000},{"$f":"'Cost Module'!D125+$B114","v":3811000},{"$f":"'Cost Module'!D113+$C114","v":20643000},{"$f":"'Cost Module'!G125+$B114","v":3811000},{"$f":"'Cost Module'!G113+$C114","v":20643000},{"$f":"'Cost Module'!J125+$B114","v":3811000},{"$f":"'Cost Module'!J113+$C114","v":20643000},{"$f":"'Cost Module'!M125+$B114","v":3811000},{"$f":"'Cost Module'!M113+$C114","v":20643000},{"$f":"'Cost Module'!P125+$B114","v":3811000},{"$f":"'Cost Module'!P113+$C114","v":20643000}]
["Total",{"$f":"IF(Census!$AC$5>SUM(B106:B113),Census!$AC$5,SUM(B106:B113))","v":11148000},{"$f":"Census!AC3-Census!AC5","v":124041000},{"$f":"'Cost Module'!D126+$B115","v":11148000},{"$f":"'Cost Module'!D114+$C115","v":124041000},{"$f":"'Cost Module'!G126+$B115","v":11148000},{"$f":"'Cost Module'!G114+$C115","v":124041000},{"$f":"'Cost Module'!J126+$B115","v":11148000},{"$f":"'Cost Module'!J114+$C115","v":124041000},{"$f":"'Cost Module'!M126+$B115","v":11148000},{"$f":"'Cost Module'!M114+$C115","v":124041000},{"$f":"'Cost Module'!P126+$B115","v":11148000},{"$f":"'Cost Module'!P114+$C115","v":124041000}]
[]
["Annual Operations and Maintenance","Total","Per 24/7 Pop","Total","Per 24/7 Pop","Total","Per 24/7 Pop","One-Time","On-Going","One-Time","On-Going","One-Time","On-Going"]
["Roads",{"$f":"Census!AC10-Census!AC11","v":4674000},{"$f":"Census!AD10-Census!AD11","v":112.93401309589967},{"$f":"'Summary Total'!E108","v":489000},{"$f":"'Cost Module'!C14","v":112.93401309589967},{"$f":"'Summary Total'!G108","v":4674000},{"$f":"'Cost Module'!E14","v":112.93401309589967},{"$f":"'Summary Total'!I108","v":4674000},{"$f":"'Cost Module'!G14","v":112.93401309589967},{"$f":"'Summary Total'!K108","v":4674000},{"$f":"'Cost Module'!I14","v":112.93401309589967},{"$f":"'Summary Total'!M108","v":4674000},{"$f":"'Cost Module'!K14","v":112.93401309589967}]
["Sewerage",{"$f":"Census!AC17-Census!AC18","v":2199000},{"$f":"Census!AD17-Census!AD18","v":53.132626186966924},{"$f":"E112","v":4003000},{"$f":"'Cost Module'!C24","v":53.132626186966924},{"$f":"G112","v":4003000},{"$f":"'Cost Module'!E24","v":53.132626186966924},{"$f":"I112","v":4003000},{"$f":"'Cost Module'!G24","v":53.132626186966924},{"$f":"K112","v":4003000},{"$f":"'Cost Module'!I24","v":53.132626186966924},{"$f":"M112","v":4003000},{"$f":"'Cost Module'!K24","v":53.132626186966924}]
["Utilities",{"$f":"Census!AC21-Census!AC22","v":632000},{"$f":"Census!AD21-Census!AD22","v":15.270495566240605},{"$f":"E113","v":632000},{"$f":"'Cost Module'!C31","v":15.270495566240605},{"$f":"G113","v":632000},{"$f":"'Cost Module'!E31","v":15.270495566240605},{"$f":"I113","v":632000},{"$f":"'Cost Module'!G31","v":15.270495566240605},{"$f":"K113","v":632000},{"$f":"'Cost Module'!I31","v":15.270495566240605},{"$f":"M113","v":632000},{"$f":"'Cost Module'!K31","v":15.270495566240605}]

{"sheet":"Tax Output","index":6,"n_rows":52,"n_cols":20,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,0,1,19],[2,1,2,3],[2,5,2,7],[2,9,2,11],[2,13,2,15],[2,17,2,19]]}
["ESTIMATED TOTAL TAX RECEIPTS"]
[]
[null,"Scenario 1",null,null,null,"Scenario 2",null,null,null,"Scenario 3",null,null,null,"Scenario 4",null,null,null,"Scenario 5"]
[null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total"]
[]
["Total Tax Receipts",{"$f":"SUM(B7:B12)","v":0},{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},null,{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},{"$f":"SUM(H7:H12)","v":0},null,{"$f":"SUM(J7:J12)","v":0},{"$f":"SUM(K7:K12)","v":0},{"$f":"SUM(L7:L12)","v":0},null,{"$f":"SUM(N7:N12)","v":0},{"$f":"SUM(O7:O12)","v":0},{"$f":"SUM(P7:P12)","v":0},null,{"$f":"SUM(R7:R12)","v":0},{"$f":"SUM(S7:S12)","v":0},{"$f":"SUM(T7:T12)","v":0}]
["  Sales tax receipts in city",{"$f":"B31+B32","v":0},{"$f":"C31+C32","v":0},{"$f":"B7+C7","v":0},null,{"$f":"F31+F32","v":0},{"$f":"G31+G32","v":0},{"$f":"F7+G7","v":0},null,{"$f":"J31+J32","v":0},{"$f":"K31+K32","v":0},{"$f":"J7+K7","v":0},null,{"$f":"N31+N32","v":0},{"$f":"O31+O32","v":0},{"$f":"N7+O7","v":0},null,{"$f":"R31+R32","v":0},{"$f":"S31+S32","v":0},{"$f":"R7+S7","v":0}]
["  Franchise fees in city from project",{"$f":"B49*'Local Inputs'!$D$58","v":0},0,{"$f":"B8","v":0},null,{"$f":"F49*'Local Inputs'!$D$58","v":0},0,{"$f":"F8","v":0},null,{"$f":"J49*'Local Inputs'!$D$58","v":0},0,{"$f":"J8","v":0},null,{"$f":"N49*'Local Inputs'!$D$58","v":0},0,{"$f":"N8","v":0},null,{"$f":"R49*'Local Inputs'!$D$58","v":0},0,{"$f":"R8","v":0}]
["  Sales taxes in other cities",{"$f":"B34+B35","v":0},{"$f":"C34+C35","v":0},{"$f":"B9+C9","v":0},null,{"$f":"F34+F35","v":0},{"$f":"G34+G35","v":0},{"$f":"F9+G9","v":0},null,{"$f":"J34+J35","v":0},{"$f":"K34+K35","v":0},{"$f":"J9+K9","v":0},null,{"$f":"N34+N35","v":0},{"$f":"O34+O35","v":0},{"$f":"N9+O9","v":0},null,{"$f":"R34+R35","v":0},{"$f":"S34+S35","v":0},{"$f":"R9+S9","v":0}]
["  Sales taxes for county",{"$f":"B28+B29","v":0},{"$f":"C28+C29","v":0},{"$f":"B10+C10","v":0},null,{"$f":"F28+F29","v":0},{"$f":"G28+G29","v":0},{"$f":"F10+G10","v":0},null,{"$f":"J28+J29","v":0},{"$f":"K28+K29","v":0},{"$f":"J10+K10","v":0},null,{"$f":"N28+N29","v":0},{"$f":"O28+O29","v":0},{"$f":"N10+O10","v":0},null,{"$f":"R28+R29","v":0},{"$f":"S28+S29","v":0},{"$f":"R10+S10","v":0}]
["  Property tax receipts in county",{"$f":"B22+B23+B24","v":0},{"$f":"C22+C23+C24","v":0},{"$f":"B11+C11","v":0},null,{"$f":"F22+F23+F24","v":0},{"$f":"G22+G23+G24","v":0},{"$f":"F11+G11","v":0},null,{"$f":"J22+J23+J24","v":0},{"$f":"K22+K23+K24","v":0},{"$f":"J11+K11","v":0},null,{"$f":"N22+N23+N24","v":0},{"$f":"O22+O23+O24","v":0},{"$f":"N11+O11","v":0},null,{"$f":"R22+R23+R24","v":0},{"$f":"S22+S23+S24","v":0},{"$f":"R11+S11","v":0}]
["  Other ongoing taxes in county",{"$f":"IF(B37=\"na\",0,B37+B38)","v":0},{"$f":"IFERROR(C37+C38,0)","v":0},{"$f":"B12+C12","v":0},null,{"$f":"IF(F37=\"na\",0,F37+F38)","v":0},{"$f":"IFERROR(G37+G38,0)","v":0},{"$f":"F12+G12","v":0},null,{"$f":"IF(J37=\"na\",0,J37+J38)","v":0},{"$f":"IFERROR(K37+K38,0)","v":0},{"$f":"J12+K12","v":0},null,{"$f":"IF(N37=\"na\",0,N37+N38)","v":0},{"$f":"IFERROR(O37+O38,0)","v":0},{"$f":"N12+O12","v":0},null,{"$f":"IF(R37=\"na\",0,R37+R38)","v":0},{"$f":"IFERROR(S37+S38,0)","v":0},{"$f":"R12+S12","v":0}]
[]
["Effects on Tax Receipts"]
[null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total"]
["Property tax receipts"]
["  Project Investment"]
["Residential",{"$f":"B45*'Local Inputs'!$B$25*'Local Inputs'!$B$34/1000","v":0},"na",{"$f":"B18","v":0},null,{"$f":"F45*'Local Inputs'!$B$25*'Local Inputs'!$B$34/1000","v":0},"na",{"$f":"F18","v":0},null,{"$f":"J45*'Local Inputs'!$B$25*'Local Inputs'!$B$34/1000","v":0},"na",{"$f":"J18","v":0},null,{"$f":"N45*'Local Inputs'!$B$25*'Local Inputs'!$B$34/1000","v":0},"na",{"$f":"N18","v":0},null,{"$f":"R45*'Local Inputs'!$B$25*'Local Inputs'!$B$34/1000","v":0},"na",{"$f":"R18","v":0}]
["Commercial",{"$f":"B46*'Local Inputs'!$B$31*'Local Inputs'!$B$35/1000","v":0},{"$f":"B19*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"B19+C19","v":0},null,{"$f":"F46*'Local Inputs'!$B$31*'Local Inputs'!$B$35/1000","v":0},{"$f":"F19*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"F19+G19","v":0},null,{"$f":"J46*'Local Inputs'!$B$31*'Local Inputs'!$B$35/1000","v":0},{"$f":"J19*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"J19+K19","v":0},null,{"$f":"N46*'Local Inputs'!$B$31*'Local Inputs'!$B$35/1000","v":0},{"$f":"N19*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"N19+O19","v":0},null,{"$f":"R46*'Local Inputs'!$B$31*'Local Inputs'!$B$35/1000","v":0},{"$f":"R19*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"R19+S19","v":0}]
["Total Real",{"$f":"SUM(B19:B19)","v":0},{"$f":"SUM(C19:C19)","v":0},{"$f":"B20+C20","v":0},null,{"$f":"SUM(F19:F19)","v":0},{"$f":"SUM(G19:G19)","v":0},{"$f":"F20+G20","v":0},null,{"$f":"SUM(J19:J19)","v":0},{"$f":"SUM(K19:K19)","v":0},{"$f":"J20+K20","v":0},null,{"$f":"SUM(N19:N19)","v":0},{"$f":"SUM(O19:O19)","v":0},{"$f":"N20+O20","v":0},null,{"$f":"SUM(R19:R19)","v":0},{"$f":"SUM(S19:S19)","v":0},{"$f":"R20+S20","v":0}]
["Distribution of property tax receipts"]
["  to county",{"$f":"IFERROR(SUM(B$18:B$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(C$18:C$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"B22+C22","v":0},null,{"$f":"IFERROR(SUM(F$18:F$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(G$18:G$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"F22+G22","v":0},null,{"$f":"IFERROR(SUM(J$18:J$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(K$18:K$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"J22+K22","v":0},null,{"$f":"IFERROR(SUM(N$18:N$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(O$18:O$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"N22+O22","v":0},null,{"$f":"IFERROR(SUM(R$18:R$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(S$18:S$19)*'Local Inputs'!$B21/'Local Inputs'!$B$31,0)","v":0},{"$f":"R22+S22","v":0}]
["  to city",{"$f":"IFERROR(SUM(B$18:B$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(C$18:C$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"B23+C23","v":0},null,{"$f":"IFERROR(SUM(F$18:F$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(G$18:G$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"F23+G23","v":0},null,{"$f":"IFERROR(SUM(J$18:J$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(K$18:K$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"J23+K23","v":0},null,{"$f":"IFERROR(SUM(N$18:N$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(O$18:O$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"N23+O23","v":0},null,{"$f":"IFERROR(SUM(R$18:R$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(S$18:S$19)*'Local Inputs'!$B22/'Local Inputs'!$B$31,0)","v":0},{"$f":"R23+S23","v":0}]
["  to schools",{"$f":"IFERROR(SUM(B$18:B$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(C$18:C$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"B24+C24","v":0},null,{"$f":"IFERROR(SUM(F$18:F$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(G$18:G$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"F24+G24","v":0},null,{"$f":"IFERROR(SUM(J$18:J$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(K$18:K$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"J24+K24","v":0},null,{"$f":"IFERROR(SUM(N$18:N$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(O$18:O$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"N24+O24","v":0},null,{"$f":"IFERROR(SUM(R$18:R$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"IFERROR(SUM(S$18:S$19)*'Local Inputs'!$B23/'Local Inputs'!$B$31,0)","v":0},{"$f":"R24+S24","v":0}]
["  Elsewhere",{"$f":"SUM(B18:B19)-SUM(B22:B24)","v":0},{"$f":"SUM(C18:C19)-SUM(C22:C24)","v":0},{"$f":"B25+C25","v":0},null,{"$f":"SUM(F18:F19)-SUM(F22:F24)","v":0},{"$f":"SUM(G18:G19)-SUM(G22:G24)","v":0},{"$f":"F25+G25","v":0},null,{"$f":"SUM(J18:J19)-SUM(J22:J24)","v":0},{"$f":"SUM(K18:K19)-SUM(K22:K24)","v":0},{"$f":"J25+K25","v":0},null,{"$f":"SUM(N18:N19)-SUM(N22:N24)","v":0},{"$f":"SUM(O18:O19)-SUM(O22:O24)","v":0},{"$f":"N25+O25","v":0},null,{"$f":"SUM(R18:R19)-SUM(R22:R24)","v":0},{"$f":"SUM(S18:S19)-SUM(S22:S24)","v":0},{"$f":"R25+S25","v":0}]
["Sales tax receipts"]
["  to county from"]
["    Project spending",{"$f":"B48*'Local Inputs'!$B$44","v":0},{"$f":"ABS(B28*('Local Inputs'!$D$61-1))","v":0},{"$f":"B28+C28","v":0},null,{"$f":"F48*'Local Inputs'!$B$44","v":0},{"$f":"ABS(F28*('Local Inputs'!$D$61-1))","v":0},{"$f":"F28+G28","v":0},null,{"$f":"J48*'Local Inputs'!$B$44","v":0},{"$f":"ABS(J28*('Local Inputs'!$D$61-1))","v":0},{"$f":"J28+K28","v":0},null,{"$f":"N48*'Local Inputs'!$B$44","v":0},{"$f":"ABS(N28*('Local Inputs'!$D$61-1))","v":0},{"$f":"N28+O28","v":0},null,{"$f":"R48*'Local Inputs'!$B$44","v":0},{"$f":"ABS(R28*('Local Inputs'!$D$61-1))","v":0},{"$f":"R28+S28","v":0}]
["    Consumer spending",{"$f":"B51*'Local Inputs'!$B$44","v":0},{"$f":"B29*('Local Inputs'!$D$61-1)","v":0},{"$f":"B29+C29","v":0},null,{"$f":"F51*'Local Inputs'!$B$44","v":0},{"$f":"F29*('Local Inputs'!$D$61-1)","v":0},{"$f":"F29+G29","v":0},null,{"$f":"J51*'Local Inputs'!$B$44","v":0},{"$f":"J29*('Local Inputs'!$D$61-1)","v":0},{"$f":"J29+K29","v":0},null,{"$f":"N51*'Local Inputs'!$B$44","v":0},{"$f":"N29*('Local Inputs'!$D$61-1)","v":0},{"$f":"N29+O29","v":0},null,{"$f":"R51*'Local Inputs'!$B$44","v":0},{"$f":"R29*('Local Inputs'!$D$61-1)","v":0},{"$f":"R29+S29","v":0}]
["  to specific city/town from"]
["    Business spending",{"$f":"B48*'Local Inputs'!$B$45*'Local Inputs'!$D$66","v":0},{"$f":"B31*('Local Inputs'!$D$61-1)","v":0},{"$f":"B31+C31","v":0},null,{"$f":"F48*'Local Inputs'!$B$45*'Local Inputs'!$D$66","v":0},{"$f":"F31*('Local Inputs'!$D$61-1)","v":0},{"$f":"F31+G31","v":0},null,{"$f":"J48*'Local Inputs'!$B$45*'Local Inputs'!$D$66","v":0},{"$f":"J31*('Local Inputs'!$D$61-1)","v":0},{"$f":"J31+K31","v":0},null,{"$f":"N48*'Local Inputs'!$B$45*'Local Inputs'!$D$66","v":0},{"$f":"N31*('Local Inputs'!$D$61-1)","v":0},{"$f":"N31+O31","v":0},null,{"$f":"R48*'Local Inputs'!$B$45*'Local Inputs'!$D$66","v":0},{"$f":"R31*('Local Inputs'!$D$61-1)","v":0},{"$f":"R31+S31","v":0}]
["    Consumer spending",{"$f":"B51*'Local Inputs'!$B$45*'Local Inputs'!$D$53","v":0},{"$f":"B32*('Local Inputs'!$D$61-1)","v":0},{"$f":"B32+C32","v":0},null,{"$f":"F51*'Local Inputs'!$B$45*'Local Inputs'!$D$53","v":0},{"$f":"F32*('Local Inputs'!$D$61-1)","v":0},{"$f":"F32+G32","v":0},null,{"$f":"J51*'Local Inputs'!$B$45*'Local Inputs'!$D$53","v":0},{"$f":"J32*('Local Inputs'!$D$61-1)","v":0},{"$f":"J32+K32","v":0},null,{"$f":"N51*'Local Inputs'!$B$45*'Local Inputs'!$D$53","v":0},{"$f":"N32*('Local Inputs'!$D$61-1)","v":0},{"$f":"N32+O32","v":0},null,{"$f":"R51*'Local Inputs'!$B$45*'Local Inputs'!$D$53","v":0},{"$f":"R32*('Local Inputs'!$D$61-1)","v":0},{"$f":"R32+S32","v":0}]
["  to all other cities/towns in county from"]
["    Business spending",{"$f":"B48*(1-'Local Inputs'!$D$66)*'Local Inputs'!$B$45","v":0},{"$f":"B34*('Local Inputs'!$D$61-1)","v":0},{"$f":"B34+C34","v":0},null,{"$f":"F48*(1-'Local Inputs'!$D$66)*'Local Inputs'!$B$45","v":0},{"$f":"F34*('Local Inputs'!$D$61-1)","v":0},{"$f":"F34+G34","v":0},null,{"$f":"J48*(1-'Local Inputs'!$D$66)*'Local Inputs'!$B$45","v":0},{"$f":"J34*('Local Inputs'!$D$61-1)","v":0},{"$f":"J34+K34","v":0},null,{"$f":"N48*(1-'Local Inputs'!$D$66)*'Local Inputs'!$B$45","v":0},{"$f":"N34*('Local Inputs'!$D$61-1)","v":0},{"$f":"N34+O34","v":0},null,{"$f":"R48*(1-'Local Inputs'!$D$66)*'Local Inputs'!$B$45","v":0},{"$f":"R34*('Local Inputs'!$D$61-1)","v":0},{"$f":"R34+S34","v":0}]
["    Consumer spending",{"$f":"(B51-B52)*'Local Inputs'!$B$45","v":0},{"$f":"B35*('Local Inputs'!$D$61-1)","v":0},{"$f":"B35+C35","v":0},null,{"$f":"(F51-F52)*'Local Inputs'!$B$45","v":0},{"$f":"F35*('Local Inputs'!$D$61-1)","v":0},{"$f":"F35+G35","v":0},null,{"$f":"(J51-J52)*'Local Inputs'!$B$45","v":0},{"$f":"J35*('Local Inputs'!$D$61-1)","v":0},{"$f":"J35+K35","v":0},null,{"$f":"(N51-N52)*'Local Inputs'!$B$45","v":0},{"$f":"N35*('Local Inputs'!$D$61-1)","v":0},{"$f":"N35+O35","v":0},null,{"$f":"(R51-R52)*'Local Inputs'!$B$45","v":0},{"$f":"R35*('Local Inputs'!$D$61-1)","v":0},{"$f":"R35+S35","v":0}]
["Other ongoing tax receipts"]
["   in specific city/town",{"$f":"IF('Scenario Assumptions'!B40=0,\"na\",'Scenario Assumptions'!B40*'Scenario Assumptions'!B41)","v":"na"},{"$f":"IF(B37=\"na\",\"na\",B37*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(B37=\"na\",\"na\",B37+C37)","v":"na"},null,{"$f":"IF('Scenario Assumptions'!F40=0,\"na\",'Scenario Assumptions'!F40*'Scenario Assumptions'!F41)","v":"na"},{"$f":"IF(F37=\"na\",\"na\",F37*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(F37=\"na\",\"na\",F37+G37)","v":"na"},null,{"$f":"IF('Scenario Assumptions'!J40=0,\"na\",'Scenario Assumptions'!J40*'Scenario Assumptions'!J41)","v":"na"},{"$f":"IF(J37=\"na\",\"na\",J37*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(J37=\"na\",\"na\",J37+K37)","v":"na"},null,{"$f":"IF('Load Scenarios'!N45=0,\"na\",'Load Scenarios'!N45*'Load Scenarios'!N46)","v":"na"},{"$f":"IF(N37=\"na\",\"na\",N37*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(N37=\"na\",\"na\",N37+O37)","v":"na"},null,{"$f":"IF('Load Scenarios'!R45=0,\"na\",'Load Scenarios'!R45*'Load Scenarios'!R46)","v":"na"},{"$f":"IF(R37=\"na\",\"na\",R37*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(R37=\"na\",\"na\",R37+S37)","v":"na"}]
["   elsewhere in region",{"$f":"IF('Scenario Assumptions'!B40=0,\"na\",'Scenario Assumptions'!B40-'Tax Output'!B37)","v":"na"},{"$f":"IF(B38=\"na\",\"na\",B38*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(B38=\"na\",\"na\",B38+C38)","v":"na"},null,{"$f":"IF('Scenario Assumptions'!F40=0,\"na\",'Scenario Assumptions'!F40-'Tax Output'!F37)","v":"na"},{"$f":"IF(F38=\"na\",\"na\",F38*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(F38=\"na\",\"na\",F38+G38)","v":"na"},null,{"$f":"IF('Scenario Assumptions'!J40=0,\"na\",'Scenario Assumptions'!J40-'Tax Output'!J37)","v":"na"},{"$f":"IF(J38=\"na\",\"na\",J38*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(J38=\"na\",\"na\",J38+K38)","v":"na"},null,{"$f":"IF('Load Scenarios'!N45=0,\"na\",'Load Scenarios'!N45-'Tax Output'!N37)","v":"na"},{"$f":"IF(N38=\"na\",\"na\",N38*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(N38=\"na\",\"na\",N38+O38)","v":"na"},null,{"$f":"IF('Load Scenarios'!R45=0,\"na\",'Load Scenarios'!R45-'Tax Output'!R37)","v":"na"},{"$f":"IF(R38=\"na\",\"na\",R38*('Local Inputs'!$D$61-1))","v":"na"},{"$f":"IF(R38=\"na\",\"na\",R38+S38)","v":"na"}]
[]
["Effects on Employment, Investment, and Spending"]
[null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total",null,"Direct","Indirect","Total"]
["Employment",{"$f":"'Load Scenarios'!B24","v":0},{"$f":"B42*('Local Inputs'!$D$61-1)","v":0},{"$f":"B42+C42","v":0},null,{"$f":"'Load Scenarios'!C24","v":0},{"$f":"F42*('Local Inputs'!$D$61-1)","v":0},{"$f":"F42+G42","v":0},null,{"$f":"'Load Scenarios'!D24","v":0},{"$f":"J42*('Local Inputs'!$D$61-1)","v":0},{"$f":"J42+K42","v":0},null,{"$f":"'Load Scenarios'!E24","v":0},{"$f":"N42*('Local Inputs'!$D$61-1)","v":0},{"$f":"N42+O42","v":0},null,{"$f":"'Load Scenarios'!F24","v":0},{"$f":"R42*('Local Inputs'!$D$61-1)","v":0},{"$f":"R42+S42","v":0}]
["Total payroll",{"$f":"+'Scenario Assumptions'!B67","v":0},{"$f":"B43*('Local Inputs'!$D$61-1)","v":0},{"$f":"B43+C43","v":0},null,{"$f":"+'Scenario Assumptions'!C67","v":0},{"$f":"F43*('Local Inputs'!$D$61-1)","v":0},{"$f":"F43+G43","v":0},null,{"$f":"+'Scenario Assumptions'!D67","v":0},{"$f":"J43*('Local Inputs'!$D$61-1)","v":0},{"$f":"J43+K43","v":0},null,{"$f":"+'Scenario Assumptions'!E67","v":0},{"$f":"N43*('Local Inputs'!$D$61-1)","v":0},{"$f":"N43+O43","v":0},null,{"$f":"+'Scenario Assumptions'!F67","v":0},{"$f":"R43*('Local Inputs'!$D$61-1)","v":0},{"$f":"R43+S43","v":0}]
["Investment"]
["Residential",{"$f":"'Load Scenarios'!B37","v":0},"na",{"$f":"B45","v":0},null,{"$f":"'Load Scenarios'!C37","v":0},"na",{"$f":"F45","v":0},null,{"$f":"'Load Scenarios'!D37","v":0},"na",{"$f":"J45","v":0},null,{"$f":"'Load Scenarios'!E37","v":0},"na",{"$f":"N45","v":0},null,{"$f":"'Load Scenarios'!F37","v":0},"na",{"$f":"R45","v":0}]
["Commercial",{"$f":"'Load Scenarios'!B38","v":0},{"$f":"B46*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"B46+C46","v":0},null,{"$f":"'Load Scenarios'!C38","v":0},{"$f":"F46*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"F46+G46","v":0},null,{"$f":"'Load Scenarios'!D38","v":0},{"$f":"J46*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"J46+K46","v":0},null,{"$f":"'Load Scenarios'!E38","v":0},{"$f":"N46*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"N46+O46","v":0},null,{"$f":"'Load Scenarios'!F38","v":0},{"$f":"R46*('Local Inputs'!$D$61-1)*'Local Inputs'!$D$62","v":0},{"$f":"R46+S46","v":0}]
["Spending subject to sales or franchise tax"]
["  Sales tax in county from project",{"$f":"'Scenario Assumptions'!B59","v":0},"na",{"$f":"B48","v":0},null,{"$f":"'Scenario Assumptions'!C59","v":0},"na",{"$f":"F48","v":0},null,{"$f":"'Scenario Assumptions'!D59","v":0},"na",{"$f":"J48","v":0},null,{"$f":"'Scenario Assumptions'!E59","v":0},"na",{"$f":"N48","v":0},null,{"$f":"'Scenario Assumptions'!F59","v":0},"na",{"$f":"R48","v":0}]
["  Franchise tax from project",{"$f":"('Scenario Assumptions'!B57+'Scenario Assumptions'!B58)*'Local Inputs'!$D$58","v":0},"na",{"$f":"B49","v":0},null,{"$f":"('Scenario Assumptions'!C57+'Scenario Assumptions'!C58)*'Local Inputs'!$D$58","v":0},"na",{"$f":"F49","v":0},null,{"$f":"('Scenario Assumptions'!D57+'Scenario Assumptions'!D58)*'Local Inputs'!$D$58","v":0},"na",{"$f":"J49","v":0},null,{"$f":"('Scenario Assumptions'!E57+'Scenario Assumptions'!E58)*'Local Inputs'!$D$58","v":0},"na",{"$f":"N49","v":0},null,{"$f":"('Scenario Assumptions'!F57+'Scenario Assumptions'!F58)*'Local Inputs'!$D$58","v":0},"na",{"$f":"R49","v":0}]
["  Consumers, total:",{"$f":"B43*'Local Inputs'!$B$54","v":0},"na",{"$f":"B50","v":0},null,{"$f":"F43*'Local Inputs'!$B$54","v":0},"na",{"$f":"F50","v":0},null,{"$f":"J43*'Local Inputs'!$B$54","v":0},"na",{"$f":"J50","v":0},null,{"$f":"N43*'Local Inputs'!$B$54","v":0},"na",{"$f":"N50","v":0},null,{"$f":"R43*'Local Inputs'!$B$54","v":0},"na",{"$f":"R50","v":0}]
["    in county",{"$f":"B50*(1-'Local Inputs'!$D$55)","v":0},{"$f":"B51*('Local Inputs'!$D$61-1)","v":0},{"$f":"B51+C51","v":0},null,{"$f":"F50*(1-'Local Inputs'!$D$55)","v":0},{"$f":"F51*('Local Inputs'!$D$61-1)","v":0},{"$f":"F51+G51","v":0},null,{"$f":"J50*(1-'Local Inputs'!$D$55)","v":0},{"$f":"J51*('Local Inputs'!$D$61-1)","v":0},{"$f":"J51+K51","v":0},null,{"$f":"N50*(1-'Local Inputs'!$D$55)","v":0},{"$f":"N51*('Local Inputs'!$D$61-1)","v":0},{"$f":"N51+O51","v":0},null,{"$f":"R50*(1-'Local Inputs'!$D$55)","v":0},{"$f":"R51*('Local Inputs'!$D$61-1)","v":0},{"$f":"R51+S51","v":0}]
["    in city/town",{"$f":"B51*'Local Inputs'!$D$53","v":0},{"$f":"B52*('Local Inputs'!$D$61-1)","v":0},{"$f":"B52+C52","v":0},null,{"$f":"F51*'Local Inputs'!$D$53","v":0},{"$f":"F52*('Local Inputs'!$D$61-1)","v":0},{"$f":"F52+G52","v":0},null,{"$f":"J51*'Local Inputs'!$D$53","v":0},{"$f":"J52*('Local Inputs'!$D$61-1)","v":0},{"$f":"J52+K52","v":0},null,{"$f":"N51*'Local Inputs'!$D$53","v":0},{"$f":"N52*('Local Inputs'!$D$61-1)","v":0},{"$f":"N52+O52","v":0},null,{"$f":"R51*'Local Inputs'!$D$53","v":0},{"$f":"R52*('Local Inputs'!$D$61-1)","v":0},{"$f":"R52+S52","v":0}]

{"sheet":"Cost Module","index":7,"n_rows":126,"n_cols":16,"rows_kept":126,"cut":false,"hidden":false,"merged":[[75,0,76,15],[45,0,46,10],[47,1,47,2],[47,3,47,4],[47,5,47,6],[47,7,47,8],[47,9,47,10],[1,0,1,10],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10]]}
[]
["2010 GOVERNMENT FINANCE BY CATEGORY"]
[null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,"Override","Per 24/7 Pop.","Override","Per 24/7 Pop.","Override","Per 24/7 Pop.","Override","Per 24/7 Pop.","Override","Per 24/7 Pop."]
[" Direct expenditure  "]
["   Education  ",0,{"$f":"IF(B6=0,Census!$AD$6,B6)","v":1550.4519675589881},0,{"$f":"IF(D6=0,Census!$AD$6,D6)","v":1550.4519675589881},0,{"$f":"IF(F6=0,Census!$AD$6,F6)","v":1550.4519675589881},0,{"$f":"IF(H6=0,Census!$AD$6,H6)","v":1550.4519675589881},0,{"$f":"IF(J6=0,Census!$AD$6,J6)","v":1550.4519675589881}]
["     Capital outlay",0,{"$f":"IF(B7=0,Census!$AD$7,B7)","v":119.69942252398096},0,{"$f":"IF(D7=0,Census!$AD$7,D7)","v":119.69942252398096},0,{"$f":"IF(F7=0,Census!$AD$7,F7)","v":119.69942252398096},0,{"$f":"IF(H7=0,Census!$AD$7,H7)","v":119.69942252398096},0,{"$f":"IF(J7=0,Census!$AD$7,J7)","v":119.69942252398096}]
["   Hospitals  ",0,{"$f":"IF(B8=0,Census!$AD$8,B8)","v":0},0,{"$f":"IF(D8=0,Census!$AD$8,D8)","v":0},0,{"$f":"IF(F8=0,Census!$AD$8,F8)","v":0},0,{"$f":"IF(H8=0,Census!$AD$8,H8)","v":0},0,{"$f":"IF(J8=0,Census!$AD$8,J8)","v":0}]
["     Capital outlay  ",0,{"$f":"IF(B9=0,Census!$AD$9,B9)","v":0},0,{"$f":"IF(D9=0,Census!$AD$9,D9)","v":0},0,{"$f":"IF(F9=0,Census!$AD$9,F9)","v":0},0,{"$f":"IF(H9=0,Census!$AD$9,H9)","v":0},0,{"$f":"IF(J9=0,Census!$AD$9,J9)","v":0}]
["   Roads",0,{"$f":"IF(B10=0,IF(B59=0,C13+C11,C12+C14),B10)","v":124.74931741851306},0,{"$f":"IF(D10=0,IF(D59=0,E13+E11,E12+E14),D10)","v":124.74931741851306},0,{"$f":"IF(F10=0,IF(F59=0,G13+G11,G12+G14),F10)","v":124.74931741851306},0,{"$f":"IF(H10=0,IF(H59=0,I13+I11,I12+I14),H10)","v":124.74931741851306},0,{"$f":"IF(J10=0,IF(J59=0,K13+K11,K12+K14),J10)","v":124.74931741851306}]
["Baseline capital outlay",0,{"$f":"IF(B11=0,Census!$AD$11,B11)","v":11.815304322613381},0,{"$f":"IF(D11=0,Census!$AD$11,D11)","v":11.815304322613381},0,{"$f":"IF(F11=0,Census!$AD$11,F11)","v":11.815304322613381},0,{"$f":"IF(H11=0,Census!$AD$11,H11)","v":11.815304322613381},0,{"$f":"IF(J11=0,Census!$AD$11,J11)","v":11.815304322613381}]
["Scenario capital outlay",0,{"$f":"IF(B12=0,Census!$AD$11+(B60/'Scenario Assumptions'!B8/Census!$AJ$67),B12)","v":11.815304322613381},0,{"$f":"IF(D12=0,Census!$AD$11+(D60/'Scenario Assumptions'!C8/Census!$AJ$67),D12)","v":11.815304322613381},0,{"$f":"IF(F12=0,Census!$AD$11+(F60/'Scenario Assumptions'!D8/Census!$AJ$67),F12)","v":11.815304322613381},0,{"$f":"IF(H12=0,Census!$AD$11+(H60/'Scenario Assumptions'!E8/Census!$AJ$67),H12)","v":11.815304322613381},0,{"$f":"IF(J12=0,Census!$AD$11+(J60/'Scenario Assumptions'!F8/Census!$AJ$67),J12)","v":11.815304322613381}]
["Baseline O&M",0,{"$f":"IF(B13=0,Census!$AD$10-Census!$AD$11,B13)","v":112.93401309589967},0,{"$f":"IF(D13=0,Census!$AD$10-Census!$AD$11,D13)","v":112.93401309589967},0,{"$f":"IF(F13=0,Census!$AD$10-Census!$AD$11,F13)","v":112.93401309589967},0,{"$f":"IF(H13=0,Census!$AD$10-Census!$AD$11,H13)","v":112.93401309589967},0,{"$f":"IF(J13=0,Census!$AD$10-Census!$AD$11,J13)","v":112.93401309589967}]
["Scenario O&M",0,{"$f":"IF(B14=0,C13*(((B59*'Scenario Assumptions'!B35/'Scenario Assumptions'!B8)+(Census!$AC$11))/(Census!$AC$11)),B14)","v":112.93401309589967},0,{"$f":"IF(D14=0,E13*(((D59*'Scenario Assumptions'!C35/'Scenario Assumptions'!C8)+(Census!$AC$11))/(Census!$AC$11)),D14)","v":112.93401309589967},0,{"$f":"IF(F14=0,G13*(((F59*'Scenario Assumptions'!D35/'Scenario Assumptions'!D8)+(Census!$AC$11))/(Census!$AC$11)),F14)","v":112.93401309589967},0,{"$f":"IF(H14=0,I13*(((H59*'Scenario Assumptions'!E35/'Scenario Assumptions'!E8)+(Census!$AC$11))/(Census!$AC$11)),H14)","v":112.93401309589967},0,{"$f":"IF(J14=0,K13*(((J59*'Scenario Assumptions'!F35/'Scenario Assumptions'!F8)+(Census!$AC$11))/(Census!$AC$11)),J14)","v":112.93401309589967}]
["   Police protection  ",0,{"$f":"IF(B15=0,Census!$AD$12,B15)","v":210.62169280208761},0,{"$f":"IF(D15=0,Census!$AD$12,D15)","v":210.62169280208761},0,{"$f":"IF(F15=0,Census!$AD$12,F15)","v":210.62169280208761},0,{"$f":"IF(H15=0,Census!$AD$12,H15)","v":210.62169280208761},0,{"$f":"IF(J15=0,Census!$AD$12,J15)","v":210.62169280208761}]
["   Fire protection  ",0,{"$f":"IF(B16=0,Census!$AD$13,B16)","v":173.84686012516008},0,{"$f":"IF(D16=0,Census!$AD$13,D16)","v":173.84686012516008},0,{"$f":"IF(F16=0,Census!$AD$13,F16)","v":173.84686012516008},0,{"$f":"IF(H16=0,Census!$AD$13,H16)","v":173.84686012516008},0,{"$f":"IF(J16=0,Census!$AD$13,J16)","v":173.84686012516008}]
["   Parks and recreation  ",0,{"$f":"IF(B17=0,Census!$AD$14,B17)","v":75.990045183270112},0,{"$f":"IF(D17=0,Census!$AD$14,D17)","v":75.990045183270112},0,{"$f":"IF(F17=0,Census!$AD$14,F17)","v":75.990045183270112},0,{"$f":"IF(H17=0,Census!$AD$14,H17)","v":75.990045183270112},0,{"$f":"IF(J17=0,Census!$AD$14,J17)","v":75.990045183270112}]
["     Capital outlay  ",0,{"$f":"IF(B18=0,Census!$AD$15,B18)","v":2.7786503008190979},0,{"$f":"IF(D18=0,Census!$AD$15,D18)","v":2.7786503008190979},0,{"$f":"IF(F18=0,Census!$AD$15,F18)","v":2.7786503008190979},0,{"$f":"IF(H18=0,Census!$AD$15,H18)","v":2.7786503008190979},0,{"$f":"IF(J18=0,Census!$AD$15,J18)","v":2.7786503008190979}]
[null,0,{"$f":"IF(B19=0,Census!$AD$16,B19)","v":0},0,{"$f":"IF(D19=0,Census!$AD$16,D19)","v":0},0,{"$f":"IF(F19=0,Census!$AD$16,F19)","v":0},0,{"$f":"IF(H19=0,Census!$AD$16,H19)","v":0},0,{"$f":"IF(J19=0,Census!$AD$16,J19)","v":0}]
["   Sewerage",0,{"$f":"IF(B20=0,IF(B64=0,C23+C21,C22+C24),B20)","v":54.823978543987245},0,{"$f":"IF(D20=0,IF(D64=0,E23+E21,E22+E24),D20)","v":54.823978543987245},0,{"$f":"IF(F20=0,IF(F64=0,G23+G21,G22+G24),F20)","v":54.823978543987245},0,{"$f":"IF(H20=0,IF(H64=0,I23+I21,I22+I24),H20)","v":54.823978543987245},0,{"$f":"IF(J20=0,IF(J64=0,K23+K21,K22+K24),J20)","v":54.823978543987245}]
["Baseline capital outlay",0,{"$f":"IF(B21=0,Census!$AD$18,B21)","v":1.6913523570203204},0,{"$f":"IF(D21=0,Census!$AD$18,D21)","v":1.6913523570203204},0,{"$f":"IF(F21=0,Census!$AD$18,F21)","v":1.6913523570203204},0,{"$f":"IF(H21=0,Census!$AD$18,H21)","v":1.6913523570203204},0,{"$f":"IF(J21=0,Census!$AD$18,J21)","v":1.6913523570203204}]
["Scenario capital outlay",0,{"$f":"IF(B22=0,Census!$AD$18+('Cost Module'!B64/'Scenario Assumptions'!B8/Census!$AJ$67),B22)","v":1.6913523570203204},0,{"$f":"IF(D22=0,Census!$AD$18+('Cost Module'!D64/'Scenario Assumptions'!C8/Census!$AJ$67),D22)","v":1.6913523570203204},0,{"$f":"IF(F22=0,Census!$AD$18+('Cost Module'!F64/'Scenario Assumptions'!D8/Census!$AJ$67),F22)","v":1.6913523570203204},1E-3,{"$f":"IF(H22=0,Census!$AD$18+('Cost Module'!H64/'Scenario Assumptions'!E8/Census!$AJ$67),H22)","v":1E-3},1E-3,{"$f":"IF(J22=0,Census!$AD$18+('Cost Module'!J64/'Scenario Assumptions'!F8/Census!$AJ$67),J22)","v":1E-3}]
["Baseline O&M",0,{"$f":"IF(B23=0,Census!$AD$17-Census!$AD$18,B23)","v":53.132626186966924},0,{"$f":"IF(D23=0,Census!$AD$17-Census!$AD$18,D23)","v":53.132626186966924},0,{"$f":"IF(F23=0,Census!$AD$17-Census!$AD$18,F23)","v":53.132626186966924},0,{"$f":"IF(H23=0,Census!$AD$17-Census!$AD$18,H23)","v":53.132626186966924},0,{"$f":"IF(J23=0,Census!$AD$17-Census!$AD$18,J23)","v":53.132626186966924}]
["Scenario O&M",0,{"$f":"IF(B24=0,C23*((B64*'Scenario Assumptions'!B35/'Scenario Assumptions'!B8+(Census!$AC$17))/(Census!$AC$17)),B24)","v":53.132626186966924},0,{"$f":"IF(D24=0,E23*((D64*'Scenario Assumptions'!C35/'Scenario Assumptions'!C8+(Census!$AC$17))/(Census!$AC$17)),D24)","v":53.132626186966924},0,{"$f":"IF(F24=0,G23*((F64*'Scenario Assumptions'!D35/'Scenario Assumptions'!D8+(Census!$AC$17))/(Census!$AC$17)),F24)","v":53.132626186966924},0,{"$f":"IF(H24=0,I23*((H64*'Scenario Assumptions'!E35/'Scenario Assumptions'!E8+(Census!$AC$17))/(Census!$AC$17)),H24)","v":53.132626186966924},0,{"$f":"IF(J24=0,K23*((J64*'Scenario Assumptions'!F35/'Scenario Assumptions'!F8+(Census!$AC$17))/(Census!$AC$17)),J24)","v":53.132626186966924}]
["   Solid waste management  ",0,{"$f":"IF(B25=0,Census!$AD$19,B25)","v":50.426462415734406},0,{"$f":"IF(D25=0,Census!$AD$19,D25)","v":50.426462415734406},0,{"$f":"IF(F25=0,Census!$AD$19,F25)","v":50.426462415734406},0,{"$f":"IF(H25=0,Census!$AD$19,H25)","v":50.426462415734406},0,{"$f":"IF(J25=0,Census!$AD$19,J25)","v":50.426462415734406}]
["     Capital outlay  ",0,{"$f":"IF(B26=0,Census!$AD$20,B26)","v":6.8378959576678664},0,{"$f":"IF(D26=0,Census!$AD$20,D26)","v":6.8378959576678664},0,{"$f":"IF(F26=0,Census!$AD$20,F26)","v":6.8378959576678664},0,{"$f":"IF(H26=0,Census!$AD$20,H26)","v":6.8378959576678664},0,{"$f":"IF(J26=0,Census!$AD$20,J26)","v":6.8378959576678664}]
["   Utility",0,{"$f":"IF(B27=0,IF(B65=0,C30+C28,C29+C31),B27)","v":49.72575929639742},0,{"$f":"IF(D27=0,IF(D65=0,E30+E28,E29+E31),D27)","v":49.72575929639742},0,{"$f":"IF(F27=0,IF(F65=0,G30+G28,G29+G31),F27)","v":49.72575929639742},0,{"$f":"IF(H27=0,IF(H65=0,I30+I28,I29+I31),H27)","v":49.72575929639742},0,{"$f":"IF(J27=0,IF(J65=0,K30+K28,K29+K31),J27)","v":49.72575929639742}]
["Baseline capital outlay",0,{"$f":"IF(B28=0,Census!$AD$22,B28)","v":34.455263730156815},0,{"$f":"IF(D28=0,Census!$AD$22,D28)","v":34.455263730156815},0,{"$f":"IF(F28=0,Census!$AD$22,F28)","v":34.455263730156815},0,{"$f":"IF(H28=0,Census!$AD$22,H28)","v":34.455263730156815},0,{"$f":"IF(J28=0,Census!$AD$22,J28)","v":34.455263730156815}]
["Scenario capital outlay",0,{"$f":"IF(B29=0,Census!$AD$22+('Cost Module'!B65/'Scenario Assumptions'!B8/Census!$AJ$67),B29)","v":34.455263730156815},0,{"$f":"IF(D29=0,Census!$AD$22+('Cost Module'!D65/'Scenario Assumptions'!C8/Census!$AJ$67),D29)","v":34.455263730156815},0,{"$f":"IF(F29=0,Census!$AD$22+('Cost Module'!F65/'Scenario Assumptions'!D8/Census!$AJ$67),F29)","v":34.455263730156815},0,{"$f":"IF(H29=0,Census!$AD$22+('Cost Module'!H65/'Scenario Assumptions'!E8/Census!$AJ$67),H29)","v":34.455263730156815},0,{"$f":"IF(J29=0,Census!$AD$22+('Cost Module'!J65/'Scenario Assumptions'!F8/Census!$AJ$67),J29)","v":34.455263730156815}]
["Baseline O&M",0,{"$f":"IF(B30=0,Census!$AD$21-Census!$AD$22,B30)","v":15.270495566240605},0,{"$f":"IF(D30=0,Census!$AD$21-Census!$AD$22,D30)","v":15.270495566240605},0,{"$f":"IF(F30=0,Census!$AD$21-Census!$AD$22,F30)","v":15.270495566240605},0,{"$f":"IF(H30=0,Census!$AD$21-Census!$AD$22,H30)","v":15.270495566240605},0,{"$f":"IF(J30=0,Census!$AD$21-Census!$AD$22,J30)","v":15.270495566240605}]
["Scenario O&M",0,{"$f":"IF(B31=0,C30*((B65*'Scenario Assumptions'!B35/'Scenario Assumptions'!B8+(Census!$AC$21))/(Census!$AC$21)),B31)","v":15.270495566240605},0,{"$f":"IF(D31=0,E30*((D65*'Scenario Assumptions'!C35/'Scenario Assumptions'!C8+(Census!$AC$21))/(Census!$AC$21)),D31)","v":15.270495566240605},0,{"$f":"IF(F31=0,G30*((F65*'Scenario Assumptions'!D35/'Scenario Assumptions'!D8+(Census!$AC$21))/(Census!$AC$21)),F31)","v":15.270495566240605},0,{"$f":"IF(H31=0,I30*((H65*'Scenario Assumptions'!E35/'Scenario Assumptions'!E8+(Census!$AC$21))/(Census!$AC$21)),H31)","v":15.270495566240605},0,{"$f":"IF(J31=0,K30*((J65*'Scenario Assumptions'!F35/'Scenario Assumptions'!F8+(Census!$AC$21))/(Census!$AC$21)),J31)","v":15.270495566240605}]
[" Direct revenue"]
["Intergovernmental Revenue",0,{"$f":"IF(B33=0,Census!$AI$4,B33)","v":1690.0717616642908},0,{"$f":"IF(D33=0,Census!$AI$4,D33)","v":1690.0717616642908},0,{"$f":"IF(F33=0,Census!$AI$4,F33)","v":1690.0717616642908},0,{"$f":"IF(H33=0,Census!$AI$4,H33)","v":1690.0717616642908},0,{"$f":"IF(J33=0,Census!$AI$4,J33)","v":1690.0717616642908}]
["Individual Income Tax Revenue",0,{"$f":"IF(B34>0,B34,IFERROR(SUMPRODUCT(C35:C40,'Load Scenarios'!B18:B23)/SUM('Load Scenarios'!B18:B23),AVERAGE(C35:C40)))","v":0},0,{"$f":"IF(D34>0,D34,IFERROR(SUMPRODUCT(E35:E40,'Load Scenarios'!C18:C23)/SUM('Load Scenarios'!C18:C23),AVERAGE(E35:E40)))","v":0},0,{"$f":"IF(F34>0,F34,IFERROR(SUMPRODUCT(G35:G40,'Load Scenarios'!D18:D23)/SUM('Load Scenarios'!D18:D23),AVERAGE(G35:G40)))","v":0},0,{"$f":"IF(H34>0,H34,IFERROR(SUMPRODUCT(I35:I40,'Load Scenarios'!E18:E23)/SUM('Load Scenarios'!E18:E23),AVERAGE(I35:I40)))","v":0},0,{"$f":"IF(J34>0,J34,IFERROR(SUMPRODUCT(K35:K40,'Load Scenarios'!F18:F23)/SUM('Load Scenarios'!F18:F23),AVERAGE(K35:K40)))","v":0}]
["Retail",0,{"$f":"IFERROR(IF(B35>0,B35,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B18*Census!$AC63*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D35>0,D35,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C18*Census!$AC63*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F35>0,F35,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D18*Census!$AC63*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H35>0,H35,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E18*Census!$AC63*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J35>0,J35,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F18*Census!$AC63*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Office",0,{"$f":"IFERROR(IF(B36>0,B36,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B19*Census!$AC64*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D36>0,D36,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C19*Census!$AC64*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F36>0,F36,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D19*Census!$AC64*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H36>0,H36,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E19*Census!$AC64*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J36>0,J36,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F19*Census!$AC64*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Industrial",0,{"$f":"IFERROR(IF(B37>0,B37,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B20*Census!$AC65*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D37>0,D37,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C20*Census!$AC65*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F37>0,F37,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D20*Census!$AC65*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H37>0,H37,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E20*Census!$AC65*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J37>0,J37,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F20*Census!$AC65*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Public/Civic",0,{"$f":"IFERROR(IF(B38>0,B38,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B21*Census!$AC66*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D38>0,D38,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C21*Census!$AC66*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F38>0,F38,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D21*Census!$AC66*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H38>0,H38,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E21*Census!$AC66*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J38>0,J38,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F21*Census!$AC66*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Education",0,{"$f":"IFERROR(IF(B39>0,B39,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B22*Census!$AC67*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D39>0,D39,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C22*Census!$AC67*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F39>0,F39,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D22*Census!$AC67*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H39>0,H39,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E22*Census!$AC67*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J39>0,J39,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F22*Census!$AC67*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Hotel",0,{"$f":"IFERROR(IF(B40>0,B40,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,C$50>0),('Load Scenarios'!B23*Census!$AC68*'Local Inputs'!$B$40)/C$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(D40>0,D40,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,E$50>0),('Load Scenarios'!C23*Census!$AC68*'Local Inputs'!$B$40)/E$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(F40>0,F40,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,G$50>0),('Load Scenarios'!D23*Census!$AC68*'Local Inputs'!$B$40)/G$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(H40>0,H40,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,I$50>0),('Load Scenarios'!E23*Census!$AC68*'Local Inputs'!$B$40)/I$50,Census!$AI$11)),0)","v":0},0,{"$f":"IFERROR(IF(J40>0,J40,IF(AND('Local Inputs'!$B$38+'Local Inputs'!$B$39>0,K$50>0),('Load Scenarios'!F23*Census!$AC68*'Local Inputs'!$B$40)/K$50,Census!$AI$11)),0)","v":0}]
["Sewerage Revenue",0,{"$f":"IF(B41=0,Census!$AI$5,B41)","v":52.238625655399041},0,{"$f":"IF(D41=0,Census!$AI$5,D41)","v":52.238625655399041},0,{"$f":"IF(F41=0,Census!$AI$5,F41)","v":52.238625655399041},0,{"$f":"IF(H41=0,Census!$AI$5,H41)","v":52.238625655399041},0,{"$f":"IF(J41=0,Census!$AI$5,J41)","v":52.238625655399041}]
["Solid Waste Revenue",0,{"$f":"IF(B42=0,Census!$AI$6,B42)","v":38.852779858409647},0,{"$f":"IF(D42=0,Census!$AI$6,D42)","v":38.852779858409647},0,{"$f":"IF(F42=0,Census!$AI$6,F42)","v":38.852779858409647},0,{"$f":"IF(H42=0,Census!$AI$6,H42)","v":38.852779858409647},0,{"$f":"IF(J42=0,Census!$AI$6,J42)","v":38.852779858409647}]
["Utility Revenue*",0,{"$f":"IF(B43=0,Census!$AI$7,B43)","v":32.232343489501531},0,{"$f":"IF(D43=0,Census!$AI$7,D43)","v":32.232343489501531},0,{"$f":"IF(F43=0,Census!$AI$7,F43)","v":32.232343489501531},0,{"$f":"IF(H43=0,Census!$AI$7,H43)","v":32.232343489501531},0,{"$f":"IF(J43=0,Census!$AI$7,J43)","v":32.232343489501531}]
["*Includes Water, Electric, Gas."]
[]
["SCENARIO INPUTS"]
[]
[null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,"Total Pop.","24/7 Pop.","Total Pop.","24/7 Pop.","Total Pop.","24/7 Pop.","Total Pop.","24/7 Pop.","Total Pop.","24/7 Pop."]
["Population - Net",{"$f":"'Load Scenarios'!B6","v":0},{"$f":"(B50*Census!$AK$53)+('Load Scenarios'!B18*Census!$AK$57)+('Load Scenarios'!B19*Census!$AK$59)+('Load Scenarios'!B20*Census!$AK$55)+('Load Scenarios'!B21*Census!$AK$59)+('Load Scenarios'!B22*Census!$AK$59)+('Load Scenarios'!B23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!C6","v":0},{"$f":"(D50*Census!$AK$53)+('Load Scenarios'!C18*Census!$AK$57)+('Load Scenarios'!C19*Census!$AK$59)+('Load Scenarios'!C20*Census!$AK$55)+('Load Scenarios'!C21*Census!$AK$59)+('Load Scenarios'!C22*Census!$AK$59)+('Load Scenarios'!C23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!D6","v":0},{"$f":"(F50*Census!$AK$53)+('Load Scenarios'!D18*Census!$AK$57)+('Load Scenarios'!D19*Census!$AK$59)+('Load Scenarios'!D20*Census!$AK$55)+('Load Scenarios'!D21*Census!$AK$59)+('Load Scenarios'!D22*Census!$AK$59)+('Load Scenarios'!D23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!E6","v":0},{"$f":"(H50*Census!$AK$53)+('Load Scenarios'!E18*Census!$AK$57)+('Load Scenarios'!E19*Census!$AK$59)+('Load Scenarios'!E20*Census!$AK$55)+('Load Scenarios'!E21*Census!$AK$59)+('Load Scenarios'!E22*Census!$AK$59)+('Load Scenarios'!E23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!F6","v":0},{"$f":"(J50*Census!$AK$53)+('Load Scenarios'!F18*Census!$AK$57)+('Load Scenarios'!F19*Census!$AK$59)+('Load Scenarios'!F20*Census!$AK$55)+('Load Scenarios'!F21*Census!$AK$59)+('Load Scenarios'!F22*Census!$AK$59)+('Load Scenarios'!F23*Census!$AK$60)","v":0}]
["Population - Growth Only",{"$f":"'Load Scenarios'!B7","v":0},{"$f":"(B51*Census!$AK$53)+('Load Scenarios'!B26*Census!$AK$57)+('Load Scenarios'!B27*Census!$AK$59)+('Load Scenarios'!B28*Census!$AK$55)+('Load Scenarios'!B29*Census!$AK$59)+('Load Scenarios'!B30*Census!$AK$59)+('Load Scenarios'!B31*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!C7","v":0},{"$f":"(D51*Census!$AK$53)+('Load Scenarios'!C18*Census!$AK$57)+('Load Scenarios'!C19*Census!$AK$59)+('Load Scenarios'!C20*Census!$AK$55)+('Load Scenarios'!C21*Census!$AK$59)+('Load Scenarios'!C22*Census!$AK$59)+('Load Scenarios'!C23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!D7","v":0},{"$f":"(F51*Census!$AK$53)+('Load Scenarios'!D18*Census!$AK$57)+('Load Scenarios'!D19*Census!$AK$59)+('Load Scenarios'!D20*Census!$AK$55)+('Load Scenarios'!D21*Census!$AK$59)+('Load Scenarios'!D22*Census!$AK$59)+('Load Scenarios'!D23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!E7","v":0},{"$f":"(H51*Census!$AK$53)+('Load Scenarios'!E18*Census!$AK$57)+('Load Scenarios'!E19*Census!$AK$59)+('Load Scenarios'!E20*Census!$AK$55)+('Load Scenarios'!E21*Census!$AK$59)+('Load Scenarios'!E22*Census!$AK$59)+('Load Scenarios'!E23*Census!$AK$60)","v":0},{"$f":"'Load Scenarios'!F7","v":0},{"$f":"(J50*Census!$AK$53)+('Load Scenarios'!F18*Census!$AK$57)+('Load Scenarios'!F19*Census!$AK$59)+('Load Scenarios'!F20*Census!$AK$55)+('Load Scenarios'!F21*Census!$AK$59)+('Load Scenarios'!F22*Census!$AK$59)+('Load Scenarios'!F23*Census!$AK$60)","v":0}]
[]
["Cost Estimates","Possible","24/7 Pop.","Possible","24/7 Pop.","Possible","24/7 Pop.","Possible","24/7 Pop.","Possible","24/7 Pop."]
[null,"one-time","Default","one-time","Default","one-time","Default","one-time","Default","one-time","Default"]
[null,"capital","annual new","capital","annual new","capital","annual new","capital","annual new","capital","annual new"]
[null,"outlays","expenses","outlays","expenses","outlays","expenses","outlays","expenses","outlays","expenses"]
["Education  ",0,{"$f":"IF(B50<0,0,C$6*B50)","v":0},0,{"$f":"IF(D50<0,0,E$6*D50)","v":0},0,{"$f":"IF(F50<0,0,G$6*F50)","v":0},0,{"$f":"IF(H50<0,0,I$6*H50)","v":0},0,{"$f":"IF(J50<0,0,K$6*J50)","v":0}]
["Health Care",0,{"$f":"$C$8*C51","v":0},0,{"$f":"$E$8*E50","v":0},0,{"$f":"$G$8*G50","v":0},0,{"$f":"$I$8*I50","v":0},0,{"$f":"$K$8*K50","v":0}]
["Highways - Total",null,{"$f":"$C$10*C51","v":0},null,{"$f":"$E$10*E50","v":0},null,{"$f":"$G$10*G50","v":0},null,{"$f":"$I$10*I50","v":0},null,{"$f":"$K$10*K50","v":0}]
["Highways - Publicly Financed",null,0,null,0,null,0,null,0,null,0]
["Public Safety ",0,{"$f":"($C$15+$C$16)*C51","v":0},0,{"$f":"($E$15+$E$16)*E50","v":0},0,{"$f":"($G$15+$G$16)*G50","v":0},0,{"$f":"($I$15+$I$16)*I50","v":0},0,{"$f":"($K$15+$K$16)*K50","v":0}]
["Parks",0,{"$f":"$C$17*C51","v":0},0,{"$f":"$E$17*E50","v":0},0,{"$f":"$G$17*G50","v":0},0,{"$f":"$I$17*I50","v":0},0,{"$f":"$K$17*K50","v":0}]
["Housing & Community Dev. ",0,{"$f":"$C$19*C51","v":0},0,{"$f":"$E$19*E50","v":0},0,{"$f":"$G$19*G50","v":0},0,{"$f":"$I$19*I50","v":0},0,{"$f":"$K$19*K50","v":0}]
["Sewerage & Waste",null,{"$f":"($C$20+$C$25)*C51","v":0},null,{"$f":"($E$20+$E$25)*E50","v":0},null,{"$f":"($G$20+$G$25)*G50","v":0},null,{"$f":"($I$20+$I$25)*I50","v":0},null,{"$f":"($K$20+$K$25)*K50","v":0}]
["Utilities",null,{"$f":"$C$27*C51","v":0},null,{"$f":"$E$27*E50","v":0},null,{"$f":"$G$27*G50","v":0},null,{"$f":"$I$27*I50","v":0},null,{"$f":"$K$27*K50","v":0}]
["Other",0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B57:B58,B60:B66)","v":0},{"$f":"SUM(C57:C59,C61:C66)","v":0},{"$f":"SUM(D57:D58,D60:D66)","v":0},{"$f":"SUM(E57:E59,E61:E66)","v":0},0,{"$f":"SUM(G57:G59,G61:G66)","v":0},0,{"$f":"SUM(I57:I59,I61:I66)","v":0},0,{"$f":"SUM(K57:K59,K61:K66)","v":0}]
["Revenue Estimates"]
["Intergovernmental Revenue",null,{"$f":"C33*C50","v":0},null,{"$f":"E33*E50","v":0},null,{"$f":"G33*G50","v":0},null,{"$f":"I33*I50","v":0},null,{"$f":"K33*K50","v":0}]
["Income Tax Revenue",null,{"$f":"C34*C50","v":0},null,{"$f":"E34*E50","v":0},null,{"$f":"G34*G50","v":0},null,{"$f":"I34*I50","v":0},null,{"$f":"K34*K50","v":0}]
["Sewerage Revenue",null,{"$f":"$C$41*C50","v":0},null,{"$f":"$C$41*E50","v":0},null,{"$f":"$C$41*G50","v":0},null,{"$f":"$C$41*I50","v":0},null,{"$f":"$C$41*K50","v":0}]
["Solid Waste Revenue",null,{"$f":"$C$42*C50","v":0},null,{"$f":"$C$42*E50","v":0},null,{"$f":"$C$42*G50","v":0},null,{"$f":"$C$42*I50","v":0},null,{"$f":"$C$42*K50","v":0}]
["Utility Revenue",null,{"$f":"$C$43*C50","v":0},null,{"$f":"$C$43*E50","v":0},null,{"$f":"$C$43*G50","v":0},null,{"$f":"$C$43*I50","v":0},null,{"$f":"$C$43*K50","v":0}]
["TOTAL",null,{"$f":"SUM(C69:C73)","v":0},null,{"$f":"SUM(E69:E73)","v":0},null,{"$f":"SUM(G69:G73)","v":0},null,{"$f":"SUM(I69:I73)","v":0},null,{"$f":"SUM(K69:K73)","v":0}]
[]
["GEOGRAPHIC DISTRIBUTION OF TAX REVENUE AND COSTS"]
[]
[null,"Scenario 1",null,null,"Scenario 2",null,null,"Scenario 3",null,null,"Scenario 4",null,null,"Scenario 5"]
[null,"In area","Rest of County","Total","In area","Rest of County","Total","In area","Rest of County","Total","In area","Rest of County","Total","In area","Rest of County","Total"]
[]
["Total One-Time Revenues"]
[null,{"$f":"'Scenario Assumptions'!B38*'Scenario Assumptions'!B39","v":0},{"$f":"D82-B82","v":0},{"$f":"'Scenario Assumptions'!B38","v":0},{"$f":"'Scenario Assumptions'!C38*'Scenario Assumptions'!C39","v":0},{"$f":"G82-E82","v":0},{"$f":"'Scenario Assumptions'!C38","v":0},{"$f":"'Scenario Assumptions'!D38*'Scenario Assumptions'!D39","v":0},{"$f":"J82-H82","v":0},{"$f":"'Scenario Assumptions'!D38","v":0},{"$f":"'Scenario Assumptions'!E38*'Scenario Assumptions'!E39","v":0},{"$f":"M82-K82","v":0},{"$f":"'Scenario Assumptions'!E38","v":0},{"$f":"'Scenario Assumptions'!F38*'Scenario Assumptions'!F39","v":0},{"$f":"P82-N82","v":0},{"$f":"'Scenario Assumptions'!F38","v":0}]
[]
["Tax Revenue"]
["Property tax"]
["Bus. investment",{"$f":"D86*'Local Inputs'!$D$65","v":0},{"$f":"+D86-B86","v":0},{"$f":"'Tax Output'!D20","v":0},{"$f":"G86*'Local Inputs'!$D$65","v":0},{"$f":"+G86-E86","v":0},{"$f":"'Tax Output'!H20","v":0},{"$f":"J86*'Local Inputs'!$D$65","v":0},{"$f":"+J86-H86","v":0},{"$f":"'Tax Output'!L20","v":0},{"$f":"M86*'Local Inputs'!$D$65","v":0},{"$f":"+M86-K86","v":0},{"$f":"'Tax Output'!P20","v":0},{"$f":"P86*'Local Inputs'!$D$65","v":0},{"$f":"+P86-N86","v":0},{"$f":"'Tax Output'!T20","v":0}]
["Residential",{"$f":"D87*'Scenario Assumptions'!B42","v":0},{"$f":"D87-B87","v":0},{"$f":"'Tax Output'!D18","v":0},{"$f":"G87*'Scenario Assumptions'!C42","v":0},{"$f":"G87-E87","v":0},{"$f":"'Tax Output'!H18","v":0},{"$f":"J87*'Scenario Assumptions'!D42","v":0},{"$f":"J87-H87","v":0},{"$f":"'Tax Output'!L18","v":0},{"$f":"M87*'Scenario Assumptions'!E42","v":0},{"$f":"M87-K87","v":0},{"$f":"'Tax Output'!P18","v":0},{"$f":"P87*'Scenario Assumptions'!F42","v":0},{"$f":"P87-N87","v":0},{"$f":"'Tax Output'!T18","v":0}]
["City's share",{"$f":"IFERROR((B86*('Local Inputs'!$B$28/SUM('Local Inputs'!$B$28,'Local Inputs'!$B$27)))+(B87*('Local Inputs'!$B$22/SUM('Local Inputs'!$B$21,'Local Inputs'!$B$22))),0)","v":0},null,null,{"$f":"IFERROR((E86*('Local Inputs'!$B$28/SUM('Local Inputs'!$B$28,'Local Inputs'!$B$27)))+(E87*('Local Inputs'!$B$22/SUM('Local Inputs'!$B$21,'Local Inputs'!$B$22))),0)","v":0},null,null,{"$f":"IFERROR((H86*('Local Inputs'!$B$28/SUM('Local Inputs'!$B$28,'Local Inputs'!$B$27)))+(H87*('Local Inputs'!$B$22/SUM('Local Inputs'!$B$21,'Local Inputs'!$B$22))),0)","v":0},null,null,{"$f":"IFERROR((K86*('Local Inputs'!$B$28/SUM('Local Inputs'!$B$28,'Local Inputs'!$B$27)))+(K87*('Local Inputs'!$B$22/SUM('Local Inputs'!$B$21,'Local Inputs'!$B$22))),0)","v":0},null,null,{"$f":"IFERROR((N86*('Local Inputs'!$B$28/SUM('Local Inputs'!$B$28,'Local Inputs'!$B$27)))+(N87*('Local Inputs'!$B$22/SUM('Local Inputs'!$B$21,'Local Inputs'!$B$22))),0)","v":0}]
["City sales tax"]
["  Bus. spending",{"$f":"'Tax Output'!D31","v":0},{"$f":"'Tax Output'!D34","v":0},{"$f":"B90+C90","v":0},{"$f":"'Tax Output'!H31","v":0},{"$f":"'Tax Output'!H34","v":0},{"$f":"E90+F90","v":0},{"$f":"'Tax Output'!L31","v":0},{"$f":"'Tax Output'!L34","v":0},{"$f":"H90+I90","v":0},{"$f":"'Tax Output'!P31","v":0},{"$f":"'Tax Output'!P34","v":0},{"$f":"K90+L90","v":0},{"$f":"'Tax Output'!T31","v":0},{"$f":"'Tax Output'!T34","v":0},{"$f":"N90+O90","v":0}]
["  Cons. spending",{"$f":"'Tax Output'!D32","v":0},{"$f":"'Tax Output'!D35","v":0},{"$f":"B91+C91","v":0},{"$f":"'Tax Output'!H32","v":0},{"$f":"'Tax Output'!H35","v":0},{"$f":"E91+F91","v":0},{"$f":"'Tax Output'!L32","v":0},{"$f":"'Tax Output'!L35","v":0},{"$f":"H91+I91","v":0},{"$f":"'Tax Output'!P32","v":0},{"$f":"'Tax Output'!P35","v":0},{"$f":"K91+L91","v":0},{"$f":"'Tax Output'!T32","v":0},{"$f":"'Tax Output'!T35","v":0},{"$f":"N91+O91","v":0}]
["county sales tax","na",{"$f":"'Tax Output'!D28+'Tax Output'!D29","v":0},{"$f":"C92","v":0},"na",{"$f":"'Tax Output'!H28+'Tax Output'!H29","v":0},{"$f":"F92","v":0},"na",{"$f":"'Tax Output'!L28+'Tax Output'!L29","v":0},{"$f":"I92","v":0},"na",{"$f":"'Tax Output'!P28+'Tax Output'!P29","v":0},{"$f":"L92","v":0},"na",{"$f":"'Tax Output'!T28+'Tax Output'!T29","v":0},{"$f":"O92","v":0}]
["Income tax",{"$f":"IFERROR(C70*(('Local Inputs'!$B$39*'Local Inputs'!$D$65)/(('Local Inputs'!$B$39*'Local Inputs'!$D$65)+('Local Inputs'!$B$38*(1-'Local Inputs'!$D$65)))),0)","v":0},{"$f":"C70-B93","v":0},{"$f":"SUM(B93:C93)","v":0},{"$f":"IFERROR(E70*(('Local Inputs'!$B$39*'Local Inputs'!$D$65)/(('Local Inputs'!$B$39*'Local Inputs'!$D$65)+('Local Inputs'!$B$38*(1-'Local Inputs'!$D$65)))),0)","v":0},{"$f":"E70-E93","v":0},{"$f":"SUM(E93:F93)","v":0},{"$f":"IFERROR(G70*(('Local Inputs'!$B$39*'Local Inputs'!$D$65)/(('Local Inputs'!$B$39*'Local Inputs'!$D$65)+('Local Inputs'!$B$38*(1-'Local Inputs'!$D$65)))),0)","v":0},{"$f":"G70-H93","v":0},{"$f":"SUM(H93:I93)","v":0},{"$f":"IFERROR(I70*(('Local Inputs'!$B$39*'Local Inputs'!$D$65)/(('Local Inputs'!$B$39*'Local Inputs'!$D$65)+('Local Inputs'!$B$38*(1-'Local Inputs'!$D$65)))),0)","v":0},{"$f":"I70-K93","v":0},{"$f":"SUM(K93:L93)","v":0},{"$f":"IFERROR(K70*(('Local Inputs'!$B$39*'Local Inputs'!$D$65)/(('Local Inputs'!$B$39*'Local Inputs'!$D$65)+('Local Inputs'!$B$38*(1-'Local Inputs'!$D$65)))),0)","v":0},{"$f":"K70-N93","v":0},{"$f":"SUM(N93:O93)","v":0}]
["Util. franchise fee",{"$f":"D94*'Local Inputs'!$D$67","v":0},{"$f":"+D94-B94","v":0},{"$f":"'Tax Output'!D8","v":0},{"$f":"G94*'Local Inputs'!$D$67","v":0},{"$f":"+G94-E94","v":0},{"$f":"'Tax Output'!H8","v":0},{"$f":"J94*'Local Inputs'!$D$67","v":0},{"$f":"+J94-H94","v":0},{"$f":"'Tax Output'!L8","v":0},{"$f":"M94*'Local Inputs'!$D$67","v":0},{"$f":"+M94-K94","v":0},{"$f":"'Tax Output'!P8","v":0},{"$f":"P94*'Local Inputs'!$D$67","v":0},{"$f":"+P94-N94","v":0},{"$f":"'Tax Output'!T8","v":0}]
["TOTAL",{"$f":"B94+B91+B93+B90+B88","v":0},{"$f":"D95-B95","v":0},{"$f":"D94+D93+D92+D91+D90+D87+D86","v":0},{"$f":"E94+E91+E93+E90+E88","v":0},{"$f":"G95-E95","v":0},{"$f":"G94+G93+G92+G91+G90+G87+G86","v":0},{"$f":"H94+H91+H93+H90+H88","v":0},{"$f":"J95-H95","v":0},{"$f":"J94+J93+J92+J91+J90+J87+J86","v":0},{"$f":"K94+K91+K93+K90+K88","v":0},{"$f":"M95-K95","v":0},{"$f":"M94+M93+M92+M91+M90+M87+M86","v":0},{"$f":"N94+N91+N93+N90+N88","v":0},{"$f":"P95-N95","v":0},{"$f":"P94+P93+P92+P91+P90+P87+P86","v":0}]
[]
["Non-Tax Revenue"]
["Sewerage Revenue",{"$f":"D98*'Scenario Assumptions'!B$32","v":0},{"$f":"D98-B98","v":0},{"$f":"C71","v":0},{"$f":"G98*'Scenario Assumptions'!C$32","v":0},{"$f":"G98-E98","v":0},{"$f":"E71","v":0},{"$f":"J98*'Scenario Assumptions'!D$32","v":0},{"$f":"J98-H98","v":0},{"$f":"G71","v":0},{"$f":"M98*'Scenario Assumptions'!E$32","v":0},{"$f":"M98-K98","v":0},{"$f":"I71","v":0},{"$f":"P98*'Scenario Assumptions'!F$32","v":0},{"$f":"P98-N98","v":0},{"$f":"K71","v":0}]
["Solid Waste Revenue",{"$f":"D99*'Scenario Assumptions'!B$32","v":0},{"$f":"D99-B99","v":0},{"$f":"C72","v":0},{"$f":"G99*'Scenario Assumptions'!C$32","v":0},{"$f":"G99-E99","v":0},{"$f":"E72","v":0},{"$f":"J99*'Scenario Assumptions'!D$32","v":0},{"$f":"J99-H99","v":0},{"$f":"G72","v":0},{"$f":"M99*'Scenario Assumptions'!E$32","v":0},{"$f":"M99-K99","v":0},{"$f":"I72","v":0},{"$f":"P99*'Scenario Assumptions'!F$32","v":0},{"$f":"P99-N99","v":0},{"$f":"K72","v":0}]
["Utility Revenue",{"$f":"D100*'Scenario Assumptions'!B$32","v":0},{"$f":"D100-B100","v":0},{"$f":"C73","v":0},{"$f":"G100*'Scenario Assumptions'!C$32","v":0},{"$f":"G100-E100","v":0},{"$f":"E73","v":0},{"$f":"J100*'Scenario Assumptions'!D$32","v":0},{"$f":"J100-H100","v":0},{"$f":"G73","v":0},{"$f":"M100*'Scenario Assumptions'!E$32","v":0},{"$f":"M100-K100","v":0},{"$f":"I73","v":0},{"$f":"P100*'Scenario Assumptions'!F$32","v":0},{"$f":"P100-N100","v":0},{"$f":"K73","v":0}]
["Intergovernmental Revenue",{"$f":"D101","v":0},{"$f":"D101-B101","v":0},{"$f":"C69","v":0},{"$f":"G101","v":0},{"$f":"G101-E101","v":0},{"$f":"E69","v":0},{"$f":"J101","v":0},{"$f":"J101-H101","v":0},{"$f":"G69","v":0},{"$f":"M101","v":0},{"$f":"M101-K101","v":0},{"$f":"I69","v":0},{"$f":"P101","v":0},{"$f":"P101-N101","v":0},{"$f":"K69","v":0}]
["TOTAL",{"$f":"SUM(B98:B101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(K98:K101)","v":0},0,0,0,0,0]
[]
["Ongoing Costs"]
["Education",{"$f":"+D105*'Scenario Assumptions'!B25","v":0},{"$f":"+D105-B105","v":0},{"$f":"C57","v":0},{"$f":"+G105*'Scenario Assumptions'!C25","v":0},{"$f":"+G105-E105","v":0},{"$f":"E57","v":0},{"$f":"+J105*'Scenario Assumptions'!D25","v":0},{"$f":"+J105-H105","v":0},{"$f":"G57","v":0},{"$f":"+M105*'Scenario Assumptions'!E25","v":0},{"$f":"+M105-K105","v":0},{"$f":"I57","v":0},{"$f":"+P105*'Scenario Assumptions'!F25","v":0},{"$f":"+P105-N105","v":0},{"$f":"K57","v":0}]
["Health Care",{"$f":"+D106*'Scenario Assumptions'!B26","v":0},0,{"$f":"C58","v":0},{"$f":"+G106*'Scenario Assumptions'!C26","v":0},0,{"$f":"E58","v":0},{"$f":"+J106*'Scenario Assumptions'!D26","v":0},0,{"$f":"G58","v":0},{"$f":"+M106*'Scenario Assumptions'!E26","v":0},0,{"$f":"I58","v":0},{"$f":"+P106*'Scenario Assumptions'!F26","v":0},0,{"$f":"K58","v":0}]
["Highways",{"$f":"+D107*'Scenario Assumptions'!B27","v":0},0,{"$f":"C59","v":0},{"$f":"+G107*'Scenario Assumptions'!C27","v":0},0,{"$f":"E59","v":0},{"$f":"+J107*'Scenario Assumptions'!D27","v":0},0,{"$f":"G59","v":0},{"$f":"+M107*'Scenario Assumptions'!E27","v":0},0,{"$f":"I59","v":0},{"$f":"+P107*'Scenario Assumptions'!F27","v":0},0,{"$f":"K59","v":0}]
["Public Safety",{"$f":"+D108*'Scenario Assumptions'!B28","v":0},0,{"$f":"C61","v":0},{"$f":"+G108*'Scenario Assumptions'!C28","v":0},0,{"$f":"E61","v":0},{"$f":"+J108*'Scenario Assumptions'!D28","v":0},0,{"$f":"G61","v":0},{"$f":"+M108*'Scenario Assumptions'!E28","v":0},0,{"$f":"I61","v":0},{"$f":"+P108*'Scenario Assumptions'!F28","v":0},0,{"$f":"K61","v":0}]
["Recreation",{"$f":"+D109*'Scenario Assumptions'!B29","v":0},0,{"$f":"C62","v":0},{"$f":"+G109*'Scenario Assumptions'!C29","v":0},0,{"$f":"E62","v":0},{"$f":"+J109*'Scenario Assumptions'!D29","v":0},0,{"$f":"G62","v":0},{"$f":"+M109*'Scenario Assumptions'!E29","v":0},0,{"$f":"I62","v":0},{"$f":"+P109*'Scenario Assumptions'!F29","v":0},0,{"$f":"K62","v":0}]
["Housing & Community Dev. ",{"$f":"+D110*'Scenario Assumptions'!B30","v":0},0,{"$f":"C63","v":0},{"$f":"+G110*'Scenario Assumptions'!C30","v":0},{"$f":"+G110-E110","v":0},{"$f":"E63","v":0},{"$f":"+J110*'Scenario Assumptions'!D30","v":0},{"$f":"+J110-H110","v":0},{"$f":"G63","v":0},{"$f":"+M110*'Scenario Assumptions'!E30","v":0},{"$f":"+M110-K110","v":0},{"$f":"I63","v":0},{"$f":"+P110*'Scenario Assumptions'!F30","v":0},{"$f":"+P110-N110","v":0},{"$f":"K63","v":0}]
["Sewerage & Waste",{"$f":"+D111*'Scenario Assumptions'!B31","v":0},0,0,{"$f":"+G111*'Scenario Assumptions'!C31","v":0},0,0,{"$f":"+J111*'Scenario Assumptions'!D31","v":0},0,0,{"$f":"+M111*'Scenario Assumptions'!E31","v":0},0,0,{"$f":"+P111*'Scenario Assumptions'!F31","v":0},0,0]
["Utilities",{"$f":"+D112*'Scenario Assumptions'!B32","v":0},0,{"$f":"C65","v":0},{"$f":"+G112*'Scenario Assumptions'!C32","v":0},0,{"$f":"E65","v":0},{"$f":"+J112*'Scenario Assumptions'!D32","v":0},0,{"$f":"G65","v":0},{"$f":"+M112*'Scenario Assumptions'!E32","v":0},0,{"$f":"I65","v":0},{"$f":"+P112*'Scenario Assumptions'!F32","v":0},0,{"$f":"K65","v":0}]
["Other",{"$f":"+D113*'Scenario Assumptions'!B33","v":0},0,{"$f":"C66","v":0},{"$f":"+G113*'Scenario Assumptions'!C33","v":0},0,{"$f":"E66","v":0},{"$f":"+J113*'Scenario Assumptions'!D33","v":0},0,{"$f":"G66","v":0},{"$f":"+M113*'Scenario Assumptions'!E33","v":0},0,{"$f":"I66","v":0},{"$f":"+P113*'Scenario Assumptions'!F33","v":0},0,{"$f":"K66","v":0}]
["TOTAL",{"$f":"SUM(B105:B113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total One-Time Costs"]
["Education",{"$f":"D117*'Scenario Assumptions'!B15","v":0},{"$f":"D117-B117","v":0},{"$f":"B57","v":0},{"$f":"G117*'Scenario Assumptions'!C15","v":0},{"$f":"G117-E117","v":0},{"$f":"D57","v":0},{"$f":"J117*'Scenario Assumptions'!D15","v":0},{"$f":"J117-H117","v":0},{"$f":"F57","v":0},{"$f":"M117*'Scenario Assumptions'!E15","v":0},{"$f":"M117-K117","v":0},{"$f":"H57","v":0},{"$f":"P117*'Scenario Assumptions'!F15","v":0},{"$f":"P117-N117","v":0},{"$f":"J57","v":0}]
["Health Care",{"$f":"D118*'Scenario Assumptions'!B16","v":0},0,{"$f":"B58","v":0},{"$f":"G118*'Scenario Assumptions'!C16","v":0},0,{"$f":"D58","v":0},{"$f":"J118*'Scenario Assumptions'!D16","v":0},0,{"$f":"F58","v":0},{"$f":"M118*'Scenario Assumptions'!E16","v":0},0,{"$f":"H58","v":0},{"$f":"P118*'Scenario Assumptions'!F16","v":0},0,{"$f":"J58","v":0}]
["Highways",{"$f":"D119*'Scenario Assumptions'!B17","v":0},0,{"$f":"B60","v":0},{"$f":"G119*'Scenario Assumptions'!C17","v":0},0,{"$f":"D60","v":0},{"$f":"J119*'Scenario Assumptions'!D17","v":0},0,{"$f":"F60","v":0},{"$f":"M119*'Scenario Assumptions'!E17","v":0},0,{"$f":"H60","v":0},{"$f":"P119*'Scenario Assumptions'!F17","v":0},0,{"$f":"J60","v":0}]
["Public Safety",{"$f":"D120*'Scenario Assumptions'!B18","v":0},0,{"$f":"B61","v":0},{"$f":"G120*'Scenario Assumptions'!C18","v":0},0,{"$f":"D61","v":0},{"$f":"J120*'Scenario Assumptions'!D18","v":0},0,{"$f":"F61","v":0},{"$f":"M120*'Scenario Assumptions'!E18","v":0},0,{"$f":"H61","v":0},{"$f":"P120*'Scenario Assumptions'!F18","v":0},0,{"$f":"J61","v":0}]
["Recreation",{"$f":"D121*'Scenario Assumptions'!B19","v":0},0,{"$f":"B62","v":0},{"$f":"G121*'Scenario Assumptions'!C19","v":0},0,{"$f":"D62","v":0},{"$f":"J121*'Scenario Assumptions'!D19","v":0},0,{"$f":"F62","v":0},{"$f":"M121*'Scenario Assumptions'!E19","v":0},0,{"$f":"H62","v":0},{"$f":"P121*'Scenario Assumptions'!F19","v":0},0,{"$f":"J62","v":0}]
["Housing & Community Dev. ",{"$f":"D122*'Scenario Assumptions'!B20","v":0},{"$f":"D122-B122","v":0},{"$f":"B63","v":0},{"$f":"G122*'Scenario Assumptions'!C20","v":0},{"$f":"G122-E122","v":0},{"$f":"D63","v":0},{"$f":"J122*'Scenario Assumptions'!D20","v":0},{"$f":"J122-H122","v":0},{"$f":"F63","v":0},{"$f":"M122*'Scenario Assumptions'!E20","v":0},{"$f":"M122-K122","v":0},{"$f":"H63","v":0},{"$f":"P122*'Scenario Assumptions'!F20","v":0},{"$f":"P122-N122","v":0},{"$f":"J63","v":0}]
["Sewerage & Waste",{"$f":"D123*'Scenario Assumptions'!B21","v":0},0,0,{"$f":"G123*'Scenario Assumptions'!C21","v":0},0,0,{"$f":"J123*'Scenario Assumptions'!D21","v":0},0,0,{"$f":"M123*'Scenario Assumptions'!E21","v":0},0,0,{"$f":"P123*'Scenario Assumptions'!F21","v":0},0,0]
["Utilities",{"$f":"D124*'Scenario Assumptions'!B22","v":0},0,{"$f":"B65+B64","v":0},{"$f":"G124*'Scenario Assumptions'!C22","v":0},0,{"$f":"D65+D64","v":0},{"$f":"J124*'Scenario Assumptions'!D22","v":0},0,{"$f":"F65+F64","v":0},{"$f":"M124*'Scenario Assumptions'!E22","v":0},0,{"$f":"H65+H64","v":0},{"$f":"P124*'Scenario Assumptions'!F22","v":0},0,{"$f":"J65+J64","v":0}]
["Other",{"$f":"D125*'Scenario Assumptions'!B23","v":0},0,{"$f":"B66","v":0},{"$f":"G125*'Scenario Assumptions'!C23","v":0},0,{"$f":"D66","v":0},{"$f":"J125*'Scenario Assumptions'!D23","v":0},0,{"$f":"F66","v":0},{"$f":"M125*'Scenario Assumptions'!E23","v":0},0,{"$f":"H66","v":0},{"$f":"P125*'Scenario Assumptions'!F23","v":0},0,{"$f":"J66","v":0}]
["TOTAL",{"$f":"SUM(B117:B125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NPV CountyCity","index":8,"n_rows":271,"n_cols":21,"rows_kept":271,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Benefits:",null,null,null,"Costs:",null,null,null,"Inflation and Discount Adjusted Stream:",null,null,null,null,"Cumulative:"]
[null,null,null,null,null,"Raw","Inflated","Discounted",null,"Raw","Inflated","Discounted",null,"Benefit","Cost","Net PV",null,null,"Benefit","Cost","Net Ben"]
[]
[]
["Scen 1",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!B$8","v":3.3333333333333333E-2},null,{"$f":"D6*'Summary New'!$C$50","v":0},{"$f":"(F6*(1+'Scenario Assumptions'!$B$10)^'Scenario Assumptions'!$B$6)","v":0},{"$f":"(G6/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6))","v":0},null,{"$f":"D6*'Summary New'!$C$79","v":0},{"$f":"D6*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^'Scenario Assumptions'!$B$6)","v":0},{"$f":"(K6/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6))","v":0},null,{"$f":"H6","v":0},{"$f":"L6","v":0},{"$f":"N6-O6","v":0},1,null,{"$f":"N6","v":0},{"$f":"O6","v":0},{"$f":"P6","v":0}]
[null,"Year 2",null,{"$f":"D6+$D$6","v":6.6666666666666666E-2},null,{"$f":"D7*'Summary New'!$C$50","v":0},{"$f":"(F7*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q6))","v":0},{"$f":"(G7/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q6))","v":0},null,{"$f":"D7*'Summary New'!$C$79","v":0},{"$f":"D7*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q6))","v":0},{"$f":"(K7/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q6))","v":0},null,{"$f":"H7","v":0},0,0,2,null,{"$f":"N7+S6","v":0},0,0]
[null,"Year 3",null,{"$f":"D7+$D$6","v":0.1},null,{"$f":"D8*'Summary New'!$C$50","v":0},{"$f":"(F8*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q7))","v":0},{"$f":"(G8/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q7))","v":0},null,{"$f":"D8*'Summary New'!$C$79","v":0},{"$f":"D8*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q7))","v":0},{"$f":"(K8/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q7))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D9*'Summary New'!$C$50","v":0},{"$f":"(F9*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q8))","v":0},{"$f":"(G9/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q8))","v":0},null,{"$f":"D9*'Summary New'!$C$79","v":0},{"$f":"D9*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q8))","v":0},{"$f":"(K9/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q8))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D10*'Summary New'!$C$50","v":0},{"$f":"(F10*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q9))","v":0},{"$f":"(G10/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q9))","v":0},null,{"$f":"D10*'Summary New'!$C$79","v":0},{"$f":"D10*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q9))","v":0},{"$f":"(K10/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q9))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D11*'Summary New'!$C$50","v":0},{"$f":"(F11*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q10))","v":0},{"$f":"(G11/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q10))","v":0},null,{"$f":"D11*'Summary New'!$C$79","v":0},{"$f":"D11*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q10))","v":0},{"$f":"(K11/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q10))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D12*'Summary New'!$C$50","v":0},{"$f":"(F12*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q11))","v":0},{"$f":"(G12/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q11))","v":0},null,{"$f":"D12*'Summary New'!$C$79","v":0},{"$f":"D12*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q11))","v":0},{"$f":"(K12/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q11))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D13*'Summary New'!$C$50","v":0},{"$f":"(F13*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q12))","v":0},{"$f":"(G13/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q12))","v":0},null,{"$f":"D13*'Summary New'!$C$79","v":0},{"$f":"D13*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q12))","v":0},{"$f":"(K13/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q12))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D14*'Summary New'!$C$50","v":0},{"$f":"(F14*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q13))","v":0},{"$f":"(G14/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q13))","v":0},null,{"$f":"D14*'Summary New'!$C$79","v":0},{"$f":"D14*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q13))","v":0},{"$f":"(K14/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q13))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D15*'Summary New'!$C$50","v":0},{"$f":"(F15*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q14))","v":0},{"$f":"(G15/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q14))","v":0},null,{"$f":"D15*'Summary New'!$C$79","v":0},{"$f":"D15*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q14))","v":0},{"$f":"(K15/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q14))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D16*'Summary New'!$C$50","v":0},{"$f":"(F16*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q15))","v":0},{"$f":"(G16/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q15))","v":0},null,{"$f":"D16*'Summary New'!$C$79","v":0},{"$f":"D16*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q15))","v":0},{"$f":"(K16/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q15))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D17*'Summary New'!$C$50","v":0},{"$f":"(F17*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q16))","v":0},{"$f":"(G17/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q16))","v":0},null,{"$f":"D17*'Summary New'!$C$79","v":0},{"$f":"D17*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q16))","v":0},{"$f":"(K17/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q16))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D18*'Summary New'!$C$50","v":0},{"$f":"(F18*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q17))","v":0},{"$f":"(G18/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q17))","v":0},null,{"$f":"D18*'Summary New'!$C$79","v":0},{"$f":"D18*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q17))","v":0},{"$f":"(K18/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q17))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D19*'Summary New'!$C$50","v":0},{"$f":"(F19*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q18))","v":0},{"$f":"(G19/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q18))","v":0},null,{"$f":"D19*'Summary New'!$C$79","v":0},{"$f":"D19*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q18))","v":0},{"$f":"(K19/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q18))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D20*'Summary New'!$C$50","v":0},{"$f":"(F20*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q19))","v":0},{"$f":"(G20/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q19))","v":0},null,{"$f":"D20*'Summary New'!$C$79","v":0},{"$f":"D20*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q19))","v":0},{"$f":"(K20/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q19))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D21*'Summary New'!$C$50","v":0},{"$f":"(F21*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q20))","v":0},{"$f":"(G21/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q20))","v":0},null,{"$f":"D21*'Summary New'!$C$79","v":0},{"$f":"D21*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q20))","v":0},{"$f":"(K21/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q20))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D22*'Summary New'!$C$50","v":0},{"$f":"(F22*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q21))","v":0},{"$f":"(G22/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q21))","v":0},null,{"$f":"D22*'Summary New'!$C$79","v":0},{"$f":"D22*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q21))","v":0},{"$f":"(K22/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q21))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D23*'Summary New'!$C$50","v":0},{"$f":"(F23*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q22))","v":0},{"$f":"(G23/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q22))","v":0},null,{"$f":"D23*'Summary New'!$C$79","v":0},{"$f":"D23*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q22))","v":0},{"$f":"(K23/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q22))","v":0},null,0,0,0,18,null,{"$f":"N23+S22","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D24*'Summary New'!$C$50","v":0},{"$f":"(F24*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q23))","v":0},{"$f":"(G24/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q23))","v":0},null,{"$f":"D24*'Summary New'!$C$79","v":0},{"$f":"D24*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q23))","v":0},{"$f":"(K24/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q23))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D25*'Summary New'!$C$50","v":0},{"$f":"(F25*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q24))","v":0},{"$f":"(G25/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q24))","v":0},null,{"$f":"D25*'Summary New'!$C$79","v":0},{"$f":"D25*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q24))","v":0},{"$f":"(K25/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q24))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D26*'Summary New'!$C$50","v":0},{"$f":"(F26*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q25))","v":0},{"$f":"(G26/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q25))","v":0},null,{"$f":"D26*'Summary New'!$C$79","v":0},{"$f":"D26*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q25))","v":0},{"$f":"(K26/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q25))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D27*'Summary New'!$C$50","v":0},{"$f":"(F27*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q26))","v":0},{"$f":"(G27/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q26))","v":0},null,{"$f":"D27*'Summary New'!$C$79","v":0},{"$f":"D27*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q26))","v":0},{"$f":"(K27/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q26))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D28*'Summary New'!$C$50","v":0},{"$f":"(F28*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q27))","v":0},{"$f":"(G28/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q27))","v":0},null,{"$f":"D28*'Summary New'!$C$79","v":0},{"$f":"D28*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q27))","v":0},{"$f":"(K28/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q27))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D29*'Summary New'!$C$50","v":0},{"$f":"(F29*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q28))","v":0},{"$f":"(G29/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q28))","v":0},null,{"$f":"D29*'Summary New'!$C$79","v":0},{"$f":"D29*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q28))","v":0},{"$f":"(K29/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q28))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D30*'Summary New'!$C$50","v":0},{"$f":"(F30*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q29))","v":0},{"$f":"(G30/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q29))","v":0},null,{"$f":"D30*'Summary New'!$C$79","v":0},{"$f":"D30*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q29))","v":0},{"$f":"(K30/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q29))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D31*'Summary New'!$C$50","v":0},{"$f":"(F31*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q30))","v":0},{"$f":"(G31/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q30))","v":0},null,{"$f":"D31*'Summary New'!$C$79","v":0},{"$f":"D31*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q30))","v":0},{"$f":"(K31/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q30))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D32*'Summary New'!$C$50","v":0},{"$f":"(F32*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q31))","v":0},{"$f":"(G32/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q31))","v":0},null,{"$f":"D32*'Summary New'!$C$79","v":0},{"$f":"D32*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q31))","v":0},{"$f":"(K32/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q31))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D33*'Summary New'!$C$50","v":0},{"$f":"(F33*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q32))","v":0},{"$f":"(G33/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q32))","v":0},null,{"$f":"D33*'Summary New'!$C$79","v":0},{"$f":"D33*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q32))","v":0},{"$f":"(K33/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q32))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D34*'Summary New'!$C$50","v":0},{"$f":"(F34*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q33))","v":0},{"$f":"(G34/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q33))","v":0},null,{"$f":"D34*'Summary New'!$C$79","v":0},{"$f":"D34*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q33))","v":0},{"$f":"(K34/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q33))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D35*'Summary New'!$C$50","v":0},{"$f":"(F35*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q34))","v":0},{"$f":"(G35/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q34))","v":0},null,{"$f":"D35*'Summary New'!$C$79","v":0},{"$f":"D35*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q34))","v":0},{"$f":"(K35/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q34))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D36*'Summary New'!$C$50","v":0},{"$f":"(F36*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q35))","v":0},{"$f":"(G36/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q35))","v":0},null,{"$f":"D36*'Summary New'!$C$79","v":0},{"$f":"D36*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q35))","v":0},{"$f":"(K36/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q35))","v":0},null,{"$f":"H36","v":0},{"$f":"L36","v":0},{"$f":"N36-O36","v":0},31,null,{"$f":"N36+S35","v":0},{"$f":"O36+T35","v":0},{"$f":"P36+U35","v":0}]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D37*'Summary New'!$C$50","v":0},{"$f":"(F37*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q36))","v":0},{"$f":"(G37/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q36))","v":0},null,{"$f":"D37*'Summary New'!$C$79","v":0},{"$f":"D37*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q36))","v":0},{"$f":"(K37/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q36))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D38*'Summary New'!$C$50","v":0},{"$f":"(F38*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q37))","v":0},{"$f":"(G38/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q37))","v":0},null,{"$f":"D38*'Summary New'!$C$79","v":0},{"$f":"D38*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q37))","v":0},{"$f":"(K38/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q37))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D39*'Summary New'!$C$50","v":0},{"$f":"(F39*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q38))","v":0},{"$f":"(G39/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q38))","v":0},null,{"$f":"D39*'Summary New'!$C$79","v":0},{"$f":"D39*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q38))","v":0},{"$f":"(K39/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q38))","v":0},null,0,0,0,34,null,0,0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D40*'Summary New'!$C$50","v":0},{"$f":"(F40*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q39))","v":0},{"$f":"(G40/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q39))","v":0},null,{"$f":"D40*'Summary New'!$C$79","v":0},{"$f":"D40*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q39))","v":0},{"$f":"(K40/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q39))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D41*'Summary New'!$C$50","v":0},{"$f":"(F41*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q40))","v":0},{"$f":"(G41/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q40))","v":0},null,{"$f":"D41*'Summary New'!$C$79","v":0},{"$f":"D41*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q40))","v":0},{"$f":"(K41/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q40))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D42*'Summary New'!$C$50","v":0},{"$f":"(F42*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q41))","v":0},{"$f":"(G42/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q41))","v":0},null,{"$f":"D42*'Summary New'!$C$79","v":0},{"$f":"D42*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q41))","v":0},{"$f":"(K42/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q41))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D43*'Summary New'!$C$50","v":0},{"$f":"(F43*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q42))","v":0},{"$f":"(G43/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q42))","v":0},null,{"$f":"D43*'Summary New'!$C$79","v":0},{"$f":"D43*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q42))","v":0},{"$f":"(K43/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q42))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D44*'Summary New'!$C$50","v":0},{"$f":"(F44*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q43))","v":0},{"$f":"(G44/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q43))","v":0},null,{"$f":"D44*'Summary New'!$C$79","v":0},{"$f":"D44*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q43))","v":0},{"$f":"(K44/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q43))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D45*'Summary New'!$C$50","v":0},{"$f":"(F45*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q44))","v":0},{"$f":"(G45/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q44))","v":0},null,{"$f":"D45*'Summary New'!$C$79","v":0},{"$f":"D45*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q44))","v":0},{"$f":"(K45/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q44))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D46*'Summary New'!$C$50","v":0},{"$f":"(F46*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q45))","v":0},{"$f":"(G46/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q45))","v":0},null,{"$f":"D46*'Summary New'!$C$79","v":0},{"$f":"D46*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q45))","v":0},{"$f":"(K46/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q45))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D47*'Summary New'!$C$50","v":0},{"$f":"(F47*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q46))","v":0},{"$f":"(G47/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q46))","v":0},null,{"$f":"D47*'Summary New'!$C$79","v":0},{"$f":"D47*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q46))","v":0},{"$f":"(K47/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q46))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D48*'Summary New'!$C$50","v":0},{"$f":"(F48*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q47))","v":0},{"$f":"(G48/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q47))","v":0},null,{"$f":"D48*'Summary New'!$C$79","v":0},{"$f":"D48*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q47))","v":0},{"$f":"(K48/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q47))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D49*'Summary New'!$C$50","v":0},{"$f":"(F49*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q48))","v":0},{"$f":"(G49/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q48))","v":0},null,{"$f":"D49*'Summary New'!$C$79","v":0},{"$f":"D49*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q48))","v":0},{"$f":"(K49/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q48))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D50*'Summary New'!$C$50","v":0},{"$f":"(F50*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q49))","v":0},{"$f":"(G50/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q49))","v":0},null,{"$f":"D50*'Summary New'!$C$79","v":0},{"$f":"D50*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q49))","v":0},{"$f":"(K50/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q49))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D51*'Summary New'!$C$50","v":0},{"$f":"(F51*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q50))","v":0},{"$f":"(G51/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q50))","v":0},null,{"$f":"D51*'Summary New'!$C$79","v":0},{"$f":"D51*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q50))","v":0},{"$f":"(K51/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q50))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D52*'Summary New'!$C$50","v":0},{"$f":"(F52*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q51))","v":0},{"$f":"(G52/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q51))","v":0},null,{"$f":"D52*'Summary New'!$C$79","v":0},{"$f":"D52*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q51))","v":0},{"$f":"(K52/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q51))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D53*'Summary New'!$C$50","v":0},{"$f":"(F53*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q52))","v":0},{"$f":"(G53/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q52))","v":0},null,{"$f":"D53*'Summary New'!$C$79","v":0},{"$f":"D53*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q52))","v":0},{"$f":"(K53/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q52))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D54*'Summary New'!$C$50","v":0},{"$f":"(F54*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q53))","v":0},{"$f":"(G54/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q53))","v":0},null,{"$f":"D54*'Summary New'!$C$79","v":0},{"$f":"D54*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q53))","v":0},{"$f":"(K54/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q53))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D55*'Summary New'!$C$50","v":0},{"$f":"(F55*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q54))","v":0},{"$f":"(G55/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q54))","v":0},null,{"$f":"D55*'Summary New'!$C$79","v":0},{"$f":"D55*('Summary New'!$C$70*(1+'Scenario Assumptions'!$B$11)^('Scenario Assumptions'!$B$6+1)+('Summary New'!$C$79-'Summary New'!$C$70)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q54))","v":0},{"$f":"(K55/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q54))","v":0},null,0,0,0,50,null,0,0,0]
[]
[]
[]
["Scen 2",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!C$8","v":3.3333333333333333E-2},null,{"$f":"D60*'Summary New'!$E$50","v":0},{"$f":"(F60*(1+'Scenario Assumptions'!$C$10)^'Scenario Assumptions'!$C$6)","v":0},{"$f":"(G60/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6))","v":0},null,{"$f":"D60*'Summary New'!$E$79","v":0},{"$f":"D60*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^'Scenario Assumptions'!$C$6)","v":0},{"$f":"(K60/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6))","v":0},null,{"$f":"H60","v":0},{"$f":"L60","v":0},{"$f":"N60-O60","v":0},1,null,{"$f":"N60","v":0},{"$f":"O60","v":0},{"$f":"P60","v":0}]
[null,"Year 2",null,{"$f":"D60+$D$6","v":6.6666666666666666E-2},null,{"$f":"D61*'Summary New'!$E$50","v":0},{"$f":"(F61*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q60))","v":0},{"$f":"(G61/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q60))","v":0},null,{"$f":"D61*'Summary New'!$E$79","v":0},{"$f":"D61*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q60))","v":0},{"$f":"(K61/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q60))","v":0},null,0,0,0,2,null,{"$f":"N61+S60","v":0},0,0]
[null,"Year 3",null,{"$f":"D61+$D$6","v":0.1},null,{"$f":"D62*'Summary New'!$E$50","v":0},{"$f":"(F62*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+2))","v":0},{"$f":"(G62/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q61))","v":0},null,{"$f":"D62*'Summary New'!$E$79","v":0},{"$f":"D62*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q61))","v":0},{"$f":"(K62/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q61))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D63*'Summary New'!$E$50","v":0},{"$f":"(F63*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+3))","v":0},{"$f":"(G63/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q62))","v":0},null,{"$f":"D63*'Summary New'!$E$79","v":0},{"$f":"D63*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q62))","v":0},{"$f":"(K63/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q62))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D64*'Summary New'!$E$50","v":0},{"$f":"(F64*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+4))","v":0},{"$f":"(G64/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q63))","v":0},null,{"$f":"D64*'Summary New'!$E$79","v":0},{"$f":"D64*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q63))","v":0},{"$f":"(K64/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q63))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D65*'Summary New'!$E$50","v":0},{"$f":"(F65*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+5))","v":0},{"$f":"(G65/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q64))","v":0},null,{"$f":"D65*'Summary New'!$E$79","v":0},{"$f":"D65*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q64))","v":0},{"$f":"(K65/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q64))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D66*'Summary New'!$E$50","v":0},{"$f":"(F66*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+6))","v":0},{"$f":"(G66/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q65))","v":0},null,{"$f":"D66*'Summary New'!$E$79","v":0},{"$f":"D66*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q65))","v":0},{"$f":"(K66/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q65))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D67*'Summary New'!$E$50","v":0},{"$f":"(F67*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+7))","v":0},{"$f":"(G67/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q66))","v":0},null,{"$f":"D67*'Summary New'!$E$79","v":0},{"$f":"D67*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q66))","v":0},{"$f":"(K67/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q66))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D68*'Summary New'!$E$50","v":0},{"$f":"(F68*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+8))","v":0},{"$f":"(G68/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q67))","v":0},null,{"$f":"D68*'Summary New'!$E$79","v":0},{"$f":"D68*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q67))","v":0},{"$f":"(K68/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q67))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D69*'Summary New'!$E$50","v":0},{"$f":"(F69*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+9))","v":0},{"$f":"(G69/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q68))","v":0},null,{"$f":"D69*'Summary New'!$E$79","v":0},{"$f":"D69*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q68))","v":0},{"$f":"(K69/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q68))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D70*'Summary New'!$E$50","v":0},{"$f":"(F70*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+10))","v":0},{"$f":"(G70/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q69))","v":0},null,{"$f":"D70*'Summary New'!$E$79","v":0},{"$f":"D70*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q69))","v":0},{"$f":"(K70/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q69))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D71*'Summary New'!$E$50","v":0},{"$f":"(F71*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+11))","v":0},{"$f":"(G71/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q70))","v":0},null,{"$f":"D71*'Summary New'!$E$79","v":0},{"$f":"D71*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q70))","v":0},{"$f":"(K71/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q70))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D72*'Summary New'!$E$50","v":0},{"$f":"(F72*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+12))","v":0},{"$f":"(G72/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q71))","v":0},null,{"$f":"D72*'Summary New'!$E$79","v":0},{"$f":"D72*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q71))","v":0},{"$f":"(K72/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q71))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D73*'Summary New'!$E$50","v":0},{"$f":"(F73*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+13))","v":0},{"$f":"(G73/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q72))","v":0},null,{"$f":"D73*'Summary New'!$E$79","v":0},{"$f":"D73*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q72))","v":0},{"$f":"(K73/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q72))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D74*'Summary New'!$E$50","v":0},{"$f":"(F74*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+14))","v":0},{"$f":"(G74/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q73))","v":0},null,{"$f":"D74*'Summary New'!$E$79","v":0},{"$f":"D74*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q73))","v":0},{"$f":"(K74/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q73))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D75*'Summary New'!$E$50","v":0},{"$f":"(F75*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+15))","v":0},{"$f":"(G75/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q74))","v":0},null,{"$f":"D75*'Summary New'!$E$79","v":0},{"$f":"D75*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q74))","v":0},{"$f":"(K75/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q74))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D76*'Summary New'!$E$50","v":0},{"$f":"(F76*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+16))","v":0},{"$f":"(G76/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q75))","v":0},null,{"$f":"D76*'Summary New'!$E$79","v":0},{"$f":"D76*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q75))","v":0},{"$f":"(K76/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q75))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D77*'Summary New'!$E$50","v":0},{"$f":"(F77*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+17))","v":0},{"$f":"(G77/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q76))","v":0},null,{"$f":"D77*'Summary New'!$E$79","v":0},{"$f":"D77*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q76))","v":0},{"$f":"(K77/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q76))","v":0},null,0,0,0,18,null,{"$f":"N77+S76","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D78*'Summary New'!$E$50","v":0},{"$f":"(F78*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+18))","v":0},{"$f":"(G78/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q77))","v":0},null,{"$f":"D78*'Summary New'!$E$79","v":0},{"$f":"D78*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q77))","v":0},{"$f":"(K78/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q77))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D79*'Summary New'!$E$50","v":0},{"$f":"(F79*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+19))","v":0},{"$f":"(G79/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q78))","v":0},null,{"$f":"D79*'Summary New'!$E$79","v":0},{"$f":"D79*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q78))","v":0},{"$f":"(K79/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q78))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D80*'Summary New'!$E$50","v":0},{"$f":"(F80*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+20))","v":0},{"$f":"(G80/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q79))","v":0},null,{"$f":"D80*'Summary New'!$E$79","v":0},{"$f":"D80*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q79))","v":0},{"$f":"(K80/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q79))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D81*'Summary New'!$E$50","v":0},{"$f":"(F81*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+21))","v":0},{"$f":"(G81/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q80))","v":0},null,{"$f":"D81*'Summary New'!$E$79","v":0},{"$f":"D81*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q80))","v":0},{"$f":"(K81/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q80))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D82*'Summary New'!$E$50","v":0},{"$f":"(F82*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+22))","v":0},{"$f":"(G82/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q81))","v":0},null,{"$f":"D82*'Summary New'!$E$79","v":0},{"$f":"D82*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q81))","v":0},{"$f":"(K82/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q81))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D83*'Summary New'!$E$50","v":0},{"$f":"(F83*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+23))","v":0},{"$f":"(G83/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q82))","v":0},null,{"$f":"D83*'Summary New'!$E$79","v":0},{"$f":"D83*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q82))","v":0},{"$f":"(K83/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q82))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D84*'Summary New'!$E$50","v":0},{"$f":"(F84*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+24))","v":0},{"$f":"(G84/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q83))","v":0},null,{"$f":"D84*'Summary New'!$E$79","v":0},{"$f":"D84*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q83))","v":0},{"$f":"(K84/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q83))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D85*'Summary New'!$E$50","v":0},{"$f":"(F85*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+25))","v":0},{"$f":"(G85/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q84))","v":0},null,{"$f":"D85*'Summary New'!$E$79","v":0},{"$f":"D85*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q84))","v":0},{"$f":"(K85/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q84))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D86*'Summary New'!$E$50","v":0},{"$f":"(F86*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+26))","v":0},{"$f":"(G86/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q85))","v":0},null,{"$f":"D86*'Summary New'!$E$79","v":0},{"$f":"D86*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q85))","v":0},{"$f":"(K86/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q85))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D87*'Summary New'!$E$50","v":0},{"$f":"(F87*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+27))","v":0},{"$f":"(G87/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q86))","v":0},null,{"$f":"D87*'Summary New'!$E$79","v":0},{"$f":"D87*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q86))","v":0},{"$f":"(K87/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q86))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D88*'Summary New'!$E$50","v":0},{"$f":"(F88*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+28))","v":0},{"$f":"(G88/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q87))","v":0},null,{"$f":"D88*'Summary New'!$E$79","v":0},{"$f":"D88*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q87))","v":0},{"$f":"(K88/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q87))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D89*'Summary New'!$E$50","v":0},{"$f":"(F89*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G89/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q88))","v":0},null,{"$f":"D89*'Summary New'!$E$79","v":0},{"$f":"D89*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q88))","v":0},{"$f":"(K89/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q88))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D90*'Summary New'!$E$50","v":0},{"$f":"(F90*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G90/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q89))","v":0},null,{"$f":"D90*'Summary New'!$E$79","v":0},{"$f":"D90*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q89))","v":0},{"$f":"(K90/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q89))","v":0},null,{"$f":"H90","v":0},{"$f":"L90","v":0},{"$f":"N90-O90","v":0},31,null,{"$f":"N90+S89","v":0},{"$f":"O90+T89","v":0},{"$f":"P90+U89","v":0}]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D91*'Summary New'!$E$50","v":0},{"$f":"(F91*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G91/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q90))","v":0},null,{"$f":"D91*'Summary New'!$E$79","v":0},{"$f":"D91*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q90))","v":0},{"$f":"(K91/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q90))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D92*'Summary New'!$E$50","v":0},{"$f":"(F92*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G92/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q91))","v":0},null,{"$f":"D92*'Summary New'!$E$79","v":0},{"$f":"D92*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q91))","v":0},{"$f":"(K92/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q91))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D93*'Summary New'!$E$50","v":0},{"$f":"(F93*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G93/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q92))","v":0},null,{"$f":"D93*'Summary New'!$E$79","v":0},{"$f":"D93*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q92))","v":0},{"$f":"(K93/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q92))","v":0},null,0,0,0,34,null,0,0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D94*'Summary New'!$E$50","v":0},{"$f":"(F94*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G94/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q93))","v":0},null,{"$f":"D94*'Summary New'!$E$79","v":0},{"$f":"D94*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q93))","v":0},{"$f":"(K94/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q93))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D95*'Summary New'!$E$50","v":0},{"$f":"(F95*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G95/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q94))","v":0},null,{"$f":"D95*'Summary New'!$E$79","v":0},{"$f":"D95*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q94))","v":0},{"$f":"(K95/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q94))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D96*'Summary New'!$E$50","v":0},{"$f":"(F96*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G96/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q95))","v":0},null,{"$f":"D96*'Summary New'!$E$79","v":0},{"$f":"D96*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q95))","v":0},{"$f":"(K96/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q95))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D97*'Summary New'!$E$50","v":0},{"$f":"(F97*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G97/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q96))","v":0},null,{"$f":"D97*'Summary New'!$E$79","v":0},{"$f":"D97*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q96))","v":0},{"$f":"(K97/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q96))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D98*'Summary New'!$E$50","v":0},{"$f":"(F98*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G98/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q97))","v":0},null,{"$f":"D98*'Summary New'!$E$79","v":0},{"$f":"D98*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q97))","v":0},{"$f":"(K98/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q97))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D99*'Summary New'!$E$50","v":0},{"$f":"(F99*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G99/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q98))","v":0},null,{"$f":"D99*'Summary New'!$E$79","v":0},{"$f":"D99*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q98))","v":0},{"$f":"(K99/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q98))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D100*'Summary New'!$E$50","v":0},{"$f":"(F100*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G100/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q99))","v":0},null,{"$f":"D100*'Summary New'!$E$79","v":0},{"$f":"D100*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q99))","v":0},{"$f":"(K100/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q99))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D101*'Summary New'!$E$50","v":0},{"$f":"(F101*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G101/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q100))","v":0},null,{"$f":"D101*'Summary New'!$E$79","v":0},{"$f":"D101*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q100))","v":0},{"$f":"(K101/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q100))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D102*'Summary New'!$E$50","v":0},{"$f":"(F102*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G102/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q101))","v":0},null,{"$f":"D102*'Summary New'!$E$79","v":0},{"$f":"D102*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q101))","v":0},{"$f":"(K102/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q101))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D103*'Summary New'!$E$50","v":0},{"$f":"(F103*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G103/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q102))","v":0},null,{"$f":"D103*'Summary New'!$E$79","v":0},{"$f":"D103*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q102))","v":0},{"$f":"(K103/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q102))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D104*'Summary New'!$E$50","v":0},{"$f":"(F104*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G104/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q103))","v":0},null,{"$f":"D104*'Summary New'!$E$79","v":0},{"$f":"D104*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q103))","v":0},{"$f":"(K104/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q103))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D105*'Summary New'!$E$50","v":0},{"$f":"(F105*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G105/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q104))","v":0},null,{"$f":"D105*'Summary New'!$E$79","v":0},{"$f":"D105*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q104))","v":0},{"$f":"(K105/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q104))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D106*'Summary New'!$E$50","v":0},{"$f":"(F106*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G106/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q105))","v":0},null,{"$f":"D106*'Summary New'!$E$79","v":0},{"$f":"D106*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q105))","v":0},{"$f":"(K106/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q105))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D107*'Summary New'!$E$50","v":0},{"$f":"(F107*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G107/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q106))","v":0},null,{"$f":"D107*'Summary New'!$E$79","v":0},{"$f":"D107*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q106))","v":0},{"$f":"(K107/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q106))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D108*'Summary New'!$E$50","v":0},{"$f":"(F108*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G108/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q107))","v":0},null,{"$f":"D108*'Summary New'!$E$79","v":0},{"$f":"D108*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q107))","v":0},{"$f":"(K108/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q107))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D109*'Summary New'!$E$50","v":0},{"$f":"(F109*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+29))","v":0},{"$f":"(G109/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q108))","v":0},null,{"$f":"D109*'Summary New'!$E$79","v":0},{"$f":"D109*('Summary New'!$E$70*(1+'Scenario Assumptions'!$C$11)^('Scenario Assumptions'!$C$6+1)+('Summary New'!$E$79-'Summary New'!$E$70)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q108))","v":0},{"$f":"(K109/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q108))","v":0},null,0,0,0,50,null,0,0,0]
[]
[]
[]
["Scen 3",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!D$8","v":3.3333333333333333E-2},null,{"$f":"D114*'Summary New'!$G$50","v":0},{"$f":"(F114*(1+'Scenario Assumptions'!$D$10)^'Scenario Assumptions'!$D$6)","v":0},{"$f":"(G114/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6))","v":0},null,{"$f":"D114*'Summary New'!$G$79","v":0},{"$f":"D114*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^'Scenario Assumptions'!$D$6)","v":0},{"$f":"(K114/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6))","v":0},null,{"$f":"H114","v":0},{"$f":"L114","v":0},{"$f":"N114-O114","v":0},1,null,{"$f":"N114","v":0},{"$f":"O114","v":0},{"$f":"P114","v":0}]
[null,"Year 2",null,{"$f":"D114+$D$6","v":6.6666666666666666E-2},null,{"$f":"D115*'Summary New'!$G$50","v":0},{"$f":"(F115*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q114))","v":0},{"$f":"(G115/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q114))","v":0},null,{"$f":"D115*'Summary New'!$G$79","v":0},{"$f":"D115*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q114))","v":0},{"$f":"(K115/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q114))","v":0},null,0,0,0,2,null,{"$f":"N115+S114","v":0},0,0]
[null,"Year 3",null,{"$f":"D115+$D$6","v":0.1},null,{"$f":"D116*'Summary New'!$G$50","v":0},{"$f":"(F116*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q115))","v":0},{"$f":"(G116/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q115))","v":0},null,{"$f":"D116*'Summary New'!$G$79","v":0},{"$f":"D116*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q115))","v":0},{"$f":"(K116/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q115))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D117*'Summary New'!$G$50","v":0},{"$f":"(F117*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q116))","v":0},{"$f":"(G117/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q116))","v":0},null,{"$f":"D117*'Summary New'!$G$79","v":0},{"$f":"D117*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q116))","v":0},{"$f":"(K117/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q116))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D118*'Summary New'!$G$50","v":0},{"$f":"(F118*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q117))","v":0},{"$f":"(G118/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q117))","v":0},null,{"$f":"D118*'Summary New'!$G$79","v":0},{"$f":"D118*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q117))","v":0},{"$f":"(K118/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q117))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D119*'Summary New'!$G$50","v":0},{"$f":"(F119*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q118))","v":0},{"$f":"(G119/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q118))","v":0},null,{"$f":"D119*'Summary New'!$G$79","v":0},{"$f":"D119*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q118))","v":0},{"$f":"(K119/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q118))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D120*'Summary New'!$G$50","v":0},{"$f":"(F120*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q119))","v":0},{"$f":"(G120/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q119))","v":0},null,{"$f":"D120*'Summary New'!$G$79","v":0},{"$f":"D120*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q119))","v":0},{"$f":"(K120/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q119))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D121*'Summary New'!$G$50","v":0},{"$f":"(F121*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q120))","v":0},{"$f":"(G121/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q120))","v":0},null,{"$f":"D121*'Summary New'!$G$79","v":0},{"$f":"D121*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q120))","v":0},{"$f":"(K121/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q120))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D122*'Summary New'!$G$50","v":0},{"$f":"(F122*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q121))","v":0},{"$f":"(G122/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q121))","v":0},null,{"$f":"D122*'Summary New'!$G$79","v":0},{"$f":"D122*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q121))","v":0},{"$f":"(K122/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q121))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D123*'Summary New'!$G$50","v":0},{"$f":"(F123*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q122))","v":0},{"$f":"(G123/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q122))","v":0},null,{"$f":"D123*'Summary New'!$G$79","v":0},{"$f":"D123*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q122))","v":0},{"$f":"(K123/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q122))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D124*'Summary New'!$G$50","v":0},{"$f":"(F124*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q123))","v":0},{"$f":"(G124/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q123))","v":0},null,{"$f":"D124*'Summary New'!$G$79","v":0},{"$f":"D124*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q123))","v":0},{"$f":"(K124/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q123))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D125*'Summary New'!$G$50","v":0},{"$f":"(F125*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q124))","v":0},{"$f":"(G125/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q124))","v":0},null,{"$f":"D125*'Summary New'!$G$79","v":0},{"$f":"D125*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q124))","v":0},{"$f":"(K125/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q124))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D126*'Summary New'!$G$50","v":0},{"$f":"(F126*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q125))","v":0},{"$f":"(G126/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q125))","v":0},null,{"$f":"D126*'Summary New'!$G$79","v":0},{"$f":"D126*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q125))","v":0},{"$f":"(K126/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q125))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D127*'Summary New'!$G$50","v":0},{"$f":"(F127*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q126))","v":0},{"$f":"(G127/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q126))","v":0},null,{"$f":"D127*'Summary New'!$G$79","v":0},{"$f":"D127*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q126))","v":0},{"$f":"(K127/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q126))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D128*'Summary New'!$G$50","v":0},{"$f":"(F128*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q127))","v":0},{"$f":"(G128/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q127))","v":0},null,{"$f":"D128*'Summary New'!$G$79","v":0},{"$f":"D128*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q127))","v":0},{"$f":"(K128/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q127))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D129*'Summary New'!$G$50","v":0},{"$f":"(F129*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q128))","v":0},{"$f":"(G129/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q128))","v":0},null,{"$f":"D129*'Summary New'!$G$79","v":0},{"$f":"D129*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q128))","v":0},{"$f":"(K129/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q128))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D130*'Summary New'!$G$50","v":0},{"$f":"(F130*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q129))","v":0},{"$f":"(G130/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q129))","v":0},null,{"$f":"D130*'Summary New'!$G$79","v":0},{"$f":"D130*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q129))","v":0},{"$f":"(K130/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q129))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D131*'Summary New'!$G$50","v":0},{"$f":"(F131*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q130))","v":0},{"$f":"(G131/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q130))","v":0},null,{"$f":"D131*'Summary New'!$G$79","v":0},{"$f":"D131*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q130))","v":0},{"$f":"(K131/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q130))","v":0},null,0,0,0,18,null,{"$f":"N131+S130","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D132*'Summary New'!$G$50","v":0},{"$f":"(F132*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q131))","v":0},{"$f":"(G132/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q131))","v":0},null,{"$f":"D132*'Summary New'!$G$79","v":0},{"$f":"D132*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q131))","v":0},{"$f":"(K132/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q131))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D133*'Summary New'!$G$50","v":0},{"$f":"(F133*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q132))","v":0},{"$f":"(G133/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q132))","v":0},null,{"$f":"D133*'Summary New'!$G$79","v":0},{"$f":"D133*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q132))","v":0},{"$f":"(K133/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q132))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D134*'Summary New'!$G$50","v":0},{"$f":"(F134*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q133))","v":0},{"$f":"(G134/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q133))","v":0},null,{"$f":"D134*'Summary New'!$G$79","v":0},{"$f":"D134*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q133))","v":0},{"$f":"(K134/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q133))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D135*'Summary New'!$G$50","v":0},{"$f":"(F135*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q134))","v":0},{"$f":"(G135/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q134))","v":0},null,{"$f":"D135*'Summary New'!$G$79","v":0},{"$f":"D135*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q134))","v":0},{"$f":"(K135/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q134))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D136*'Summary New'!$G$50","v":0},{"$f":"(F136*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q135))","v":0},{"$f":"(G136/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q135))","v":0},null,{"$f":"D136*'Summary New'!$G$79","v":0},{"$f":"D136*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q135))","v":0},{"$f":"(K136/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q135))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D137*'Summary New'!$G$50","v":0},{"$f":"(F137*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q136))","v":0},{"$f":"(G137/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q136))","v":0},null,{"$f":"D137*'Summary New'!$G$79","v":0},{"$f":"D137*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q136))","v":0},{"$f":"(K137/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q136))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D138*'Summary New'!$G$50","v":0},{"$f":"(F138*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q137))","v":0},{"$f":"(G138/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q137))","v":0},null,{"$f":"D138*'Summary New'!$G$79","v":0},{"$f":"D138*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q137))","v":0},{"$f":"(K138/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q137))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D139*'Summary New'!$G$50","v":0},{"$f":"(F139*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q138))","v":0},{"$f":"(G139/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q138))","v":0},null,{"$f":"D139*'Summary New'!$G$79","v":0},{"$f":"D139*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q138))","v":0},{"$f":"(K139/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q138))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D140*'Summary New'!$G$50","v":0},{"$f":"(F140*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q139))","v":0},{"$f":"(G140/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q139))","v":0},null,{"$f":"D140*'Summary New'!$G$79","v":0},{"$f":"D140*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q139))","v":0},{"$f":"(K140/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q139))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D141*'Summary New'!$G$50","v":0},{"$f":"(F141*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q140))","v":0},{"$f":"(G141/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q140))","v":0},null,{"$f":"D141*'Summary New'!$G$79","v":0},{"$f":"D141*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q140))","v":0},{"$f":"(K141/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q140))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D142*'Summary New'!$G$50","v":0},{"$f":"(F142*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q141))","v":0},{"$f":"(G142/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q141))","v":0},null,{"$f":"D142*'Summary New'!$G$79","v":0},{"$f":"D142*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q141))","v":0},{"$f":"(K142/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q141))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D143*'Summary New'!$G$50","v":0},{"$f":"(F143*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q142))","v":0},{"$f":"(G143/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q142))","v":0},null,{"$f":"D143*'Summary New'!$G$79","v":0},{"$f":"D143*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q142))","v":0},{"$f":"(K143/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q142))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D144*'Summary New'!$G$50","v":0},{"$f":"(F144*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q143))","v":0},{"$f":"(G144/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q143))","v":0},null,{"$f":"D144*'Summary New'!$G$79","v":0},{"$f":"D144*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q143))","v":0},{"$f":"(K144/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q143))","v":0},null,{"$f":"H144","v":0},{"$f":"L144","v":0},{"$f":"N144-O144","v":0},31,null,{"$f":"N144+S143","v":0},{"$f":"O144+T143","v":0},{"$f":"P144+U143","v":0}]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D145*'Summary New'!$G$50","v":0},{"$f":"(F145*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q144))","v":0},{"$f":"(G145/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q144))","v":0},null,{"$f":"D145*'Summary New'!$G$79","v":0},{"$f":"D145*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q144))","v":0},{"$f":"(K145/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q144))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D146*'Summary New'!$G$50","v":0},{"$f":"(F146*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q145))","v":0},{"$f":"(G146/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q145))","v":0},null,{"$f":"D146*'Summary New'!$G$79","v":0},{"$f":"D146*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q145))","v":0},{"$f":"(K146/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q145))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D147*'Summary New'!$G$50","v":0},{"$f":"(F147*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q146))","v":0},{"$f":"(G147/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q146))","v":0},null,{"$f":"D147*'Summary New'!$G$79","v":0},{"$f":"D147*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q146))","v":0},{"$f":"(K147/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q146))","v":0},null,0,0,0,34,null,0,0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D148*'Summary New'!$G$50","v":0},{"$f":"(F148*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q147))","v":0},{"$f":"(G148/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q147))","v":0},null,{"$f":"D148*'Summary New'!$G$79","v":0},{"$f":"D148*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q147))","v":0},{"$f":"(K148/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q147))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D149*'Summary New'!$G$50","v":0},{"$f":"(F149*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q148))","v":0},{"$f":"(G149/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q148))","v":0},null,{"$f":"D149*'Summary New'!$G$79","v":0},{"$f":"D149*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q148))","v":0},{"$f":"(K149/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q148))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D150*'Summary New'!$G$50","v":0},{"$f":"(F150*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q149))","v":0},{"$f":"(G150/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q149))","v":0},null,{"$f":"D150*'Summary New'!$G$79","v":0},{"$f":"D150*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q149))","v":0},{"$f":"(K150/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q149))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D151*'Summary New'!$G$50","v":0},{"$f":"(F151*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q150))","v":0},{"$f":"(G151/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q150))","v":0},null,{"$f":"D151*'Summary New'!$G$79","v":0},{"$f":"D151*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q150))","v":0},{"$f":"(K151/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q150))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D152*'Summary New'!$G$50","v":0},{"$f":"(F152*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q151))","v":0},{"$f":"(G152/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q151))","v":0},null,{"$f":"D152*'Summary New'!$G$79","v":0},{"$f":"D152*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q151))","v":0},{"$f":"(K152/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q151))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D153*'Summary New'!$G$50","v":0},{"$f":"(F153*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q152))","v":0},{"$f":"(G153/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q152))","v":0},null,{"$f":"D153*'Summary New'!$G$79","v":0},{"$f":"D153*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q152))","v":0},{"$f":"(K153/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q152))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D154*'Summary New'!$G$50","v":0},{"$f":"(F154*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q153))","v":0},{"$f":"(G154/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q153))","v":0},null,{"$f":"D154*'Summary New'!$G$79","v":0},{"$f":"D154*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q153))","v":0},{"$f":"(K154/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q153))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D155*'Summary New'!$G$50","v":0},{"$f":"(F155*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q154))","v":0},{"$f":"(G155/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q154))","v":0},null,{"$f":"D155*'Summary New'!$G$79","v":0},{"$f":"D155*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q154))","v":0},{"$f":"(K155/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q154))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D156*'Summary New'!$G$50","v":0},{"$f":"(F156*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q155))","v":0},{"$f":"(G156/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q155))","v":0},null,{"$f":"D156*'Summary New'!$G$79","v":0},{"$f":"D156*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q155))","v":0},{"$f":"(K156/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q155))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D157*'Summary New'!$G$50","v":0},{"$f":"(F157*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q156))","v":0},{"$f":"(G157/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q156))","v":0},null,{"$f":"D157*'Summary New'!$G$79","v":0},{"$f":"D157*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q156))","v":0},{"$f":"(K157/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q156))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D158*'Summary New'!$G$50","v":0},{"$f":"(F158*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q157))","v":0},{"$f":"(G158/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q157))","v":0},null,{"$f":"D158*'Summary New'!$G$79","v":0},{"$f":"D158*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q157))","v":0},{"$f":"(K158/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q157))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D159*'Summary New'!$G$50","v":0},{"$f":"(F159*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q158))","v":0},{"$f":"(G159/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q158))","v":0},null,{"$f":"D159*'Summary New'!$G$79","v":0},{"$f":"D159*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q158))","v":0},{"$f":"(K159/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q158))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D160*'Summary New'!$G$50","v":0},{"$f":"(F160*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q159))","v":0},{"$f":"(G160/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q159))","v":0},null,{"$f":"D160*'Summary New'!$G$79","v":0},{"$f":"D160*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q159))","v":0},{"$f":"(K160/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q159))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D161*'Summary New'!$G$50","v":0},{"$f":"(F161*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q160))","v":0},{"$f":"(G161/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q160))","v":0},null,{"$f":"D161*'Summary New'!$G$79","v":0},{"$f":"D161*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q160))","v":0},{"$f":"(K161/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q160))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D162*'Summary New'!$G$50","v":0},{"$f":"(F162*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q161))","v":0},{"$f":"(G162/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q161))","v":0},null,{"$f":"D162*'Summary New'!$G$79","v":0},{"$f":"D162*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q161))","v":0},{"$f":"(K162/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q161))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D163*'Summary New'!$G$50","v":0},{"$f":"(F163*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q162))","v":0},{"$f":"(G163/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q162))","v":0},null,{"$f":"D163*'Summary New'!$G$79","v":0},{"$f":"D163*('Summary New'!$G$70*(1+'Scenario Assumptions'!$D$11)^('Scenario Assumptions'!$D$6+1)+('Summary New'!$G$79-'Summary New'!$G$70)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q162))","v":0},{"$f":"(K163/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q162))","v":0},null,0,0,0,50,null,0,0,0]
[]
[]
[]
["Scen 4",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!E$8","v":3.3333333333333333E-2},null,{"$f":"D168*'Summary New'!$I$50","v":0},{"$f":"(F168*(1+'Scenario Assumptions'!$E$10)^'Scenario Assumptions'!$E$6)","v":0},{"$f":"(G168/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6))","v":0},null,{"$f":"D168*'Summary New'!$I$79","v":0},{"$f":"D168*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^'Scenario Assumptions'!$E$6)","v":0},{"$f":"(K168/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6))","v":0},null,{"$f":"H168","v":0},{"$f":"L168","v":0},{"$f":"N168-O168","v":0},1,null,{"$f":"N168","v":0},{"$f":"O168","v":0},{"$f":"P168","v":0}]
[null,"Year 2",null,{"$f":"D168+$D$6","v":6.6666666666666666E-2},null,{"$f":"D169*'Summary New'!$I$50","v":0},{"$f":"(F169*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q168))","v":0},{"$f":"(G169/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q168))","v":0},null,{"$f":"D169*'Summary New'!$I$79","v":0},{"$f":"D169*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q168))","v":0},{"$f":"(K169/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q168))","v":0},null,0,0,0,2,null,{"$f":"N169+S168","v":0},0,0]
[null,"Year 3",null,{"$f":"D169+$D$6","v":0.1},null,{"$f":"D170*'Summary New'!$I$50","v":0},{"$f":"(F170*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q169))","v":0},{"$f":"(G170/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q169))","v":0},null,{"$f":"D170*'Summary New'!$I$79","v":0},{"$f":"D170*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q169))","v":0},{"$f":"(K170/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q169))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D171*'Summary New'!$I$50","v":0},{"$f":"(F171*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q170))","v":0},{"$f":"(G171/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q170))","v":0},null,{"$f":"D171*'Summary New'!$I$79","v":0},{"$f":"D171*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q170))","v":0},{"$f":"(K171/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q170))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D172*'Summary New'!$I$50","v":0},{"$f":"(F172*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q171))","v":0},{"$f":"(G172/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q171))","v":0},null,{"$f":"D172*'Summary New'!$I$79","v":0},{"$f":"D172*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q171))","v":0},{"$f":"(K172/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q171))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D173*'Summary New'!$I$50","v":0},{"$f":"(F173*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q172))","v":0},{"$f":"(G173/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q172))","v":0},null,{"$f":"D173*'Summary New'!$I$79","v":0},{"$f":"D173*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q172))","v":0},{"$f":"(K173/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q172))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D174*'Summary New'!$I$50","v":0},{"$f":"(F174*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q173))","v":0},{"$f":"(G174/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q173))","v":0},null,{"$f":"D174*'Summary New'!$I$79","v":0},{"$f":"D174*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q173))","v":0},{"$f":"(K174/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q173))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D175*'Summary New'!$I$50","v":0},{"$f":"(F175*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q174))","v":0},{"$f":"(G175/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q174))","v":0},null,{"$f":"D175*'Summary New'!$I$79","v":0},{"$f":"D175*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q174))","v":0},{"$f":"(K175/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q174))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D176*'Summary New'!$I$50","v":0},{"$f":"(F176*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q175))","v":0},{"$f":"(G176/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q175))","v":0},null,{"$f":"D176*'Summary New'!$I$79","v":0},{"$f":"D176*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q175))","v":0},{"$f":"(K176/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q175))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D177*'Summary New'!$I$50","v":0},{"$f":"(F177*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q176))","v":0},{"$f":"(G177/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q176))","v":0},null,{"$f":"D177*'Summary New'!$I$79","v":0},{"$f":"D177*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q176))","v":0},{"$f":"(K177/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q176))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D178*'Summary New'!$I$50","v":0},{"$f":"(F178*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q177))","v":0},{"$f":"(G178/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q177))","v":0},null,{"$f":"D178*'Summary New'!$I$79","v":0},{"$f":"D178*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q177))","v":0},{"$f":"(K178/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q177))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D179*'Summary New'!$I$50","v":0},{"$f":"(F179*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q178))","v":0},{"$f":"(G179/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q178))","v":0},null,{"$f":"D179*'Summary New'!$I$79","v":0},{"$f":"D179*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q178))","v":0},{"$f":"(K179/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q178))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D180*'Summary New'!$I$50","v":0},{"$f":"(F180*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q179))","v":0},{"$f":"(G180/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q179))","v":0},null,{"$f":"D180*'Summary New'!$I$79","v":0},{"$f":"D180*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q179))","v":0},{"$f":"(K180/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q179))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D181*'Summary New'!$I$50","v":0},{"$f":"(F181*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q180))","v":0},{"$f":"(G181/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q180))","v":0},null,{"$f":"D181*'Summary New'!$I$79","v":0},{"$f":"D181*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q180))","v":0},{"$f":"(K181/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q180))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D182*'Summary New'!$I$50","v":0},{"$f":"(F182*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q181))","v":0},{"$f":"(G182/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q181))","v":0},null,{"$f":"D182*'Summary New'!$I$79","v":0},{"$f":"D182*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q181))","v":0},{"$f":"(K182/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q181))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D183*'Summary New'!$I$50","v":0},{"$f":"(F183*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q182))","v":0},{"$f":"(G183/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q182))","v":0},null,{"$f":"D183*'Summary New'!$I$79","v":0},{"$f":"D183*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q182))","v":0},{"$f":"(K183/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q182))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D184*'Summary New'!$I$50","v":0},{"$f":"(F184*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q183))","v":0},{"$f":"(G184/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q183))","v":0},null,{"$f":"D184*'Summary New'!$I$79","v":0},{"$f":"D184*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q183))","v":0},{"$f":"(K184/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q183))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D185*'Summary New'!$I$50","v":0},{"$f":"(F185*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q184))","v":0},{"$f":"(G185/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q184))","v":0},null,{"$f":"D185*'Summary New'!$I$79","v":0},{"$f":"D185*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q184))","v":0},{"$f":"(K185/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q184))","v":0},null,0,0,0,18,null,{"$f":"N185+S184","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D186*'Summary New'!$I$50","v":0},{"$f":"(F186*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q185))","v":0},{"$f":"(G186/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q185))","v":0},null,{"$f":"D186*'Summary New'!$I$79","v":0},{"$f":"D186*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q185))","v":0},{"$f":"(K186/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q185))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D187*'Summary New'!$I$50","v":0},{"$f":"(F187*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q186))","v":0},{"$f":"(G187/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q186))","v":0},null,{"$f":"D187*'Summary New'!$I$79","v":0},{"$f":"D187*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q186))","v":0},{"$f":"(K187/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q186))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D188*'Summary New'!$I$50","v":0},{"$f":"(F188*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q187))","v":0},{"$f":"(G188/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q187))","v":0},null,{"$f":"D188*'Summary New'!$I$79","v":0},{"$f":"D188*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q187))","v":0},{"$f":"(K188/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q187))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D189*'Summary New'!$I$50","v":0},{"$f":"(F189*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q188))","v":0},{"$f":"(G189/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q188))","v":0},null,{"$f":"D189*'Summary New'!$I$79","v":0},{"$f":"D189*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q188))","v":0},{"$f":"(K189/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q188))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D190*'Summary New'!$I$50","v":0},{"$f":"(F190*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q189))","v":0},{"$f":"(G190/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q189))","v":0},null,{"$f":"D190*'Summary New'!$I$79","v":0},{"$f":"D190*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q189))","v":0},{"$f":"(K190/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q189))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D191*'Summary New'!$I$50","v":0},{"$f":"(F191*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q190))","v":0},{"$f":"(G191/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q190))","v":0},null,{"$f":"D191*'Summary New'!$I$79","v":0},{"$f":"D191*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q190))","v":0},{"$f":"(K191/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q190))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D192*'Summary New'!$I$50","v":0},{"$f":"(F192*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q191))","v":0},{"$f":"(G192/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q191))","v":0},null,{"$f":"D192*'Summary New'!$I$79","v":0},{"$f":"D192*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q191))","v":0},{"$f":"(K192/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q191))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D193*'Summary New'!$I$50","v":0},{"$f":"(F193*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q192))","v":0},{"$f":"(G193/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q192))","v":0},null,{"$f":"D193*'Summary New'!$I$79","v":0},{"$f":"D193*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q192))","v":0},{"$f":"(K193/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q192))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D194*'Summary New'!$I$50","v":0},{"$f":"(F194*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q193))","v":0},{"$f":"(G194/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q193))","v":0},null,{"$f":"D194*'Summary New'!$I$79","v":0},{"$f":"D194*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q193))","v":0},{"$f":"(K194/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q193))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D195*'Summary New'!$I$50","v":0},{"$f":"(F195*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q194))","v":0},{"$f":"(G195/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q194))","v":0},null,{"$f":"D195*'Summary New'!$I$79","v":0},{"$f":"D195*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q194))","v":0},{"$f":"(K195/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q194))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D196*'Summary New'!$I$50","v":0},{"$f":"(F196*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q195))","v":0},{"$f":"(G196/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q195))","v":0},null,{"$f":"D196*'Summary New'!$I$79","v":0},{"$f":"D196*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q195))","v":0},{"$f":"(K196/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q195))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D197*'Summary New'!$I$50","v":0},{"$f":"(F197*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q196))","v":0},{"$f":"(G197/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q196))","v":0},null,{"$f":"D197*'Summary New'!$I$79","v":0},{"$f":"D197*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q196))","v":0},{"$f":"(K197/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q196))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D198*'Summary New'!$I$50","v":0},{"$f":"(F198*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q197))","v":0},{"$f":"(G198/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q197))","v":0},null,{"$f":"D198*'Summary New'!$I$79","v":0},{"$f":"D198*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q197))","v":0},{"$f":"(K198/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q197))","v":0},null,{"$f":"H198","v":0},{"$f":"L198","v":0},{"$f":"N198-O198","v":0},31,null,{"$f":"N198+S197","v":0},{"$f":"O198+T197","v":0},{"$f":"P198+U197","v":0}]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D199*'Summary New'!$I$50","v":0},{"$f":"(F199*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q198))","v":0},{"$f":"(G199/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q198))","v":0},null,{"$f":"D199*'Summary New'!$I$79","v":0},{"$f":"D199*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q198))","v":0},{"$f":"(K199/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q198))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D200*'Summary New'!$I$50","v":0},{"$f":"(F200*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q199))","v":0},{"$f":"(G200/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q199))","v":0},null,{"$f":"D200*'Summary New'!$I$79","v":0},{"$f":"D200*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q199))","v":0},{"$f":"(K200/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q199))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D201*'Summary New'!$I$50","v":0},{"$f":"(F201*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q200))","v":0},{"$f":"(G201/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q200))","v":0},null,{"$f":"D201*'Summary New'!$I$79","v":0},{"$f":"D201*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q200))","v":0},{"$f":"(K201/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q200))","v":0},null,0,0,0,34,null,0,0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D202*'Summary New'!$I$50","v":0},{"$f":"(F202*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q201))","v":0},{"$f":"(G202/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q201))","v":0},null,{"$f":"D202*'Summary New'!$I$79","v":0},{"$f":"D202*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q201))","v":0},{"$f":"(K202/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q201))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D203*'Summary New'!$I$50","v":0},{"$f":"(F203*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q202))","v":0},{"$f":"(G203/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q202))","v":0},null,{"$f":"D203*'Summary New'!$I$79","v":0},{"$f":"D203*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q202))","v":0},{"$f":"(K203/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q202))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D204*'Summary New'!$I$50","v":0},{"$f":"(F204*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q203))","v":0},{"$f":"(G204/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q203))","v":0},null,{"$f":"D204*'Summary New'!$I$79","v":0},{"$f":"D204*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q203))","v":0},{"$f":"(K204/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q203))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D205*'Summary New'!$I$50","v":0},{"$f":"(F205*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q204))","v":0},{"$f":"(G205/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q204))","v":0},null,{"$f":"D205*'Summary New'!$I$79","v":0},{"$f":"D205*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q204))","v":0},{"$f":"(K205/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q204))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D206*'Summary New'!$I$50","v":0},{"$f":"(F206*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q205))","v":0},{"$f":"(G206/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q205))","v":0},null,{"$f":"D206*'Summary New'!$I$79","v":0},{"$f":"D206*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q205))","v":0},{"$f":"(K206/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q205))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D207*'Summary New'!$I$50","v":0},{"$f":"(F207*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q206))","v":0},{"$f":"(G207/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q206))","v":0},null,{"$f":"D207*'Summary New'!$I$79","v":0},{"$f":"D207*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q206))","v":0},{"$f":"(K207/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q206))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D208*'Summary New'!$I$50","v":0},{"$f":"(F208*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q207))","v":0},{"$f":"(G208/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q207))","v":0},null,{"$f":"D208*'Summary New'!$I$79","v":0},{"$f":"D208*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q207))","v":0},{"$f":"(K208/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q207))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D209*'Summary New'!$I$50","v":0},{"$f":"(F209*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q208))","v":0},{"$f":"(G209/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q208))","v":0},null,{"$f":"D209*'Summary New'!$I$79","v":0},{"$f":"D209*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q208))","v":0},{"$f":"(K209/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q208))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D210*'Summary New'!$I$50","v":0},{"$f":"(F210*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q209))","v":0},{"$f":"(G210/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q209))","v":0},null,{"$f":"D210*'Summary New'!$I$79","v":0},{"$f":"D210*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q209))","v":0},{"$f":"(K210/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q209))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D211*'Summary New'!$I$50","v":0},{"$f":"(F211*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q210))","v":0},{"$f":"(G211/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q210))","v":0},null,{"$f":"D211*'Summary New'!$I$79","v":0},{"$f":"D211*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q210))","v":0},{"$f":"(K211/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q210))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D212*'Summary New'!$I$50","v":0},{"$f":"(F212*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q211))","v":0},{"$f":"(G212/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q211))","v":0},null,{"$f":"D212*'Summary New'!$I$79","v":0},{"$f":"D212*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q211))","v":0},{"$f":"(K212/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q211))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D213*'Summary New'!$I$50","v":0},{"$f":"(F213*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q212))","v":0},{"$f":"(G213/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q212))","v":0},null,{"$f":"D213*'Summary New'!$I$79","v":0},{"$f":"D213*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q212))","v":0},{"$f":"(K213/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q212))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D214*'Summary New'!$I$50","v":0},{"$f":"(F214*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q213))","v":0},{"$f":"(G214/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q213))","v":0},null,{"$f":"D214*'Summary New'!$I$79","v":0},{"$f":"D214*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q213))","v":0},{"$f":"(K214/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q213))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D215*'Summary New'!$I$50","v":0},{"$f":"(F215*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q214))","v":0},{"$f":"(G215/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q214))","v":0},null,{"$f":"D215*'Summary New'!$I$79","v":0},{"$f":"D215*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q214))","v":0},{"$f":"(K215/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q214))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D216*'Summary New'!$I$50","v":0},{"$f":"(F216*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q215))","v":0},{"$f":"(G216/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q215))","v":0},null,{"$f":"D216*'Summary New'!$I$79","v":0},{"$f":"D216*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q215))","v":0},{"$f":"(K216/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q215))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D217*'Summary New'!$I$50","v":0},{"$f":"(F217*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q216))","v":0},{"$f":"(G217/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q216))","v":0},null,{"$f":"D217*'Summary New'!$I$79","v":0},{"$f":"D217*('Summary New'!$I$70*(1+'Scenario Assumptions'!$E$11)^('Scenario Assumptions'!$E$6+1)+('Summary New'!$I$79-'Summary New'!$I$70)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q216))","v":0},{"$f":"(K217/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q216))","v":0},null,0,0,0,50,null,{"$f":"N217+S216","v":0},{"$f":"O217+T216","v":0},{"$f":"P217+U216","v":0}]
[]
[]
[]
["Scen 5",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!F$8","v":3.3333333333333333E-2},null,{"$f":"D222*'Summary New'!$K$50","v":0},{"$f":"(F222*(1+'Scenario Assumptions'!$F$10)^'Scenario Assumptions'!$F$6)","v":0},{"$f":"(G222/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6))","v":0},null,{"$f":"D222*'Summary New'!$K$79","v":0},{"$f":"D222*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^'Scenario Assumptions'!$F$6)","v":0},{"$f":"(K222/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6))","v":0},null,{"$f":"H222","v":0},{"$f":"L222","v":0},{"$f":"N222-O222","v":0},1,null,{"$f":"N222","v":0},{"$f":"O222","v":0},{"$f":"P222","v":0}]
[null,"Year 2",null,{"$f":"D222+$D$6","v":6.6666666666666666E-2},null,{"$f":"D223*'Summary New'!$K$50","v":0},{"$f":"(F223*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q222))","v":0},{"$f":"(G223/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q222))","v":0},null,{"$f":"D223*'Summary New'!$K$79","v":0},{"$f":"D223*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q222))","v":0},{"$f":"(K223/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q222))","v":0},null,0,0,0,2,null,{"$f":"N223+S222","v":0},0,0]
[null,"Year 3",null,{"$f":"D223+$D$6","v":0.1},null,{"$f":"D224*'Summary New'!$K$50","v":0},{"$f":"(F224*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q223))","v":0},{"$f":"(G224/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q223))","v":0},null,{"$f":"D224*'Summary New'!$K$79","v":0},{"$f":"D224*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q223))","v":0},{"$f":"(K224/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q223))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D225*'Summary New'!$K$50","v":0},{"$f":"(F225*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q224))","v":0},{"$f":"(G225/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q224))","v":0},null,{"$f":"D225*'Summary New'!$K$79","v":0},{"$f":"D225*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q224))","v":0},{"$f":"(K225/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q224))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D226*'Summary New'!$K$50","v":0},{"$f":"(F226*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q225))","v":0},{"$f":"(G226/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q225))","v":0},null,{"$f":"D226*'Summary New'!$K$79","v":0},{"$f":"D226*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q225))","v":0},{"$f":"(K226/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q225))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D227*'Summary New'!$K$50","v":0},{"$f":"(F227*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q226))","v":0},{"$f":"(G227/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q226))","v":0},null,{"$f":"D227*'Summary New'!$K$79","v":0},{"$f":"D227*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q226))","v":0},{"$f":"(K227/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q226))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D228*'Summary New'!$K$50","v":0},{"$f":"(F228*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q227))","v":0},{"$f":"(G228/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q227))","v":0},null,{"$f":"D228*'Summary New'!$K$79","v":0},{"$f":"D228*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q227))","v":0},{"$f":"(K228/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q227))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D229*'Summary New'!$K$50","v":0},{"$f":"(F229*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q228))","v":0},{"$f":"(G229/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q228))","v":0},null,{"$f":"D229*'Summary New'!$K$79","v":0},{"$f":"D229*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q228))","v":0},{"$f":"(K229/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q228))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D230*'Summary New'!$K$50","v":0},{"$f":"(F230*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q229))","v":0},{"$f":"(G230/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q229))","v":0},null,{"$f":"D230*'Summary New'!$K$79","v":0},{"$f":"D230*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q229))","v":0},{"$f":"(K230/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q229))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D231*'Summary New'!$K$50","v":0},{"$f":"(F231*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q230))","v":0},{"$f":"(G231/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q230))","v":0},null,{"$f":"D231*'Summary New'!$K$79","v":0},{"$f":"D231*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q230))","v":0},{"$f":"(K231/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q230))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D232*'Summary New'!$K$50","v":0},{"$f":"(F232*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q231))","v":0},{"$f":"(G232/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q231))","v":0},null,{"$f":"D232*'Summary New'!$K$79","v":0},{"$f":"D232*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q231))","v":0},{"$f":"(K232/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q231))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D233*'Summary New'!$K$50","v":0},{"$f":"(F233*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q232))","v":0},{"$f":"(G233/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q232))","v":0},null,{"$f":"D233*'Summary New'!$K$79","v":0},{"$f":"D233*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q232))","v":0},{"$f":"(K233/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q232))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D234*'Summary New'!$K$50","v":0},{"$f":"(F234*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q233))","v":0},{"$f":"(G234/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q233))","v":0},null,{"$f":"D234*'Summary New'!$K$79","v":0},{"$f":"D234*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q233))","v":0},{"$f":"(K234/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q233))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D235*'Summary New'!$K$50","v":0},{"$f":"(F235*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q234))","v":0},{"$f":"(G235/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q234))","v":0},null,{"$f":"D235*'Summary New'!$K$79","v":0},{"$f":"D235*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q234))","v":0},{"$f":"(K235/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q234))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D236*'Summary New'!$K$50","v":0},{"$f":"(F236*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q235))","v":0},{"$f":"(G236/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q235))","v":0},null,{"$f":"D236*'Summary New'!$K$79","v":0},{"$f":"D236*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q235))","v":0},{"$f":"(K236/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q235))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D237*'Summary New'!$K$50","v":0},{"$f":"(F237*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q236))","v":0},{"$f":"(G237/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q236))","v":0},null,{"$f":"D237*'Summary New'!$K$79","v":0},{"$f":"D237*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q236))","v":0},{"$f":"(K237/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q236))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D238*'Summary New'!$K$50","v":0},{"$f":"(F238*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q237))","v":0},{"$f":"(G238/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q237))","v":0},null,{"$f":"D238*'Summary New'!$K$79","v":0},{"$f":"D238*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q237))","v":0},{"$f":"(K238/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q237))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D239*'Summary New'!$K$50","v":0},{"$f":"(F239*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q238))","v":0},{"$f":"(G239/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q238))","v":0},null,{"$f":"D239*'Summary New'!$K$79","v":0},{"$f":"D239*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q238))","v":0},{"$f":"(K239/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q238))","v":0},null,0,0,0,18,null,{"$f":"N239+S238","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D240*'Summary New'!$K$50","v":0},{"$f":"(F240*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q239))","v":0},{"$f":"(G240/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q239))","v":0},null,{"$f":"D240*'Summary New'!$K$79","v":0},{"$f":"D240*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q239))","v":0},{"$f":"(K240/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q239))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D241*'Summary New'!$K$50","v":0},{"$f":"(F241*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q240))","v":0},{"$f":"(G241/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q240))","v":0},null,{"$f":"D241*'Summary New'!$K$79","v":0},{"$f":"D241*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q240))","v":0},{"$f":"(K241/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q240))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D242*'Summary New'!$K$50","v":0},{"$f":"(F242*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q241))","v":0},{"$f":"(G242/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q241))","v":0},null,{"$f":"D242*'Summary New'!$K$79","v":0},{"$f":"D242*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q241))","v":0},{"$f":"(K242/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q241))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D243*'Summary New'!$K$50","v":0},{"$f":"(F243*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q242))","v":0},{"$f":"(G243/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q242))","v":0},null,{"$f":"D243*'Summary New'!$K$79","v":0},{"$f":"D243*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q242))","v":0},{"$f":"(K243/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q242))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D244*'Summary New'!$K$50","v":0},{"$f":"(F244*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q243))","v":0},{"$f":"(G244/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q243))","v":0},null,{"$f":"D244*'Summary New'!$K$79","v":0},{"$f":"D244*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q243))","v":0},{"$f":"(K244/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q243))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D245*'Summary New'!$K$50","v":0},{"$f":"(F245*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q244))","v":0},{"$f":"(G245/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q244))","v":0},null,{"$f":"D245*'Summary New'!$K$79","v":0},{"$f":"D245*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q244))","v":0},{"$f":"(K245/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q244))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D246*'Summary New'!$K$50","v":0},{"$f":"(F246*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q245))","v":0},{"$f":"(G246/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q245))","v":0},null,{"$f":"D246*'Summary New'!$K$79","v":0},{"$f":"D246*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q245))","v":0},{"$f":"(K246/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q245))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D247*'Summary New'!$K$50","v":0},{"$f":"(F247*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q246))","v":0},{"$f":"(G247/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q246))","v":0},null,{"$f":"D247*'Summary New'!$K$79","v":0},{"$f":"D247*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q246))","v":0},{"$f":"(K247/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q246))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D248*'Summary New'!$K$50","v":0},{"$f":"(F248*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q247))","v":0},{"$f":"(G248/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q247))","v":0},null,{"$f":"D248*'Summary New'!$K$79","v":0},{"$f":"D248*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q247))","v":0},{"$f":"(K248/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q247))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D249*'Summary New'!$K$50","v":0},{"$f":"(F249*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q248))","v":0},{"$f":"(G249/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q248))","v":0},null,{"$f":"D249*'Summary New'!$K$79","v":0},{"$f":"D249*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q248))","v":0},{"$f":"(K249/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q248))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D250*'Summary New'!$K$50","v":0},{"$f":"(F250*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q249))","v":0},{"$f":"(G250/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q249))","v":0},null,{"$f":"D250*'Summary New'!$K$79","v":0},{"$f":"D250*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q249))","v":0},{"$f":"(K250/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q249))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D251*'Summary New'!$K$50","v":0},{"$f":"(F251*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q250))","v":0},{"$f":"(G251/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q250))","v":0},null,{"$f":"D251*'Summary New'!$K$79","v":0},{"$f":"D251*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q250))","v":0},{"$f":"(K251/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q250))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D252*'Summary New'!$K$50","v":0},{"$f":"(F252*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q251))","v":0},{"$f":"(G252/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q251))","v":0},null,{"$f":"D252*'Summary New'!$K$79","v":0},{"$f":"D252*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q251))","v":0},{"$f":"(K252/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q251))","v":0},null,{"$f":"H252","v":0},{"$f":"L252","v":0},{"$f":"N252-O252","v":0},31,null,{"$f":"N252+S251","v":0},{"$f":"O252+T251","v":0},{"$f":"P252+U251","v":0}]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D253*'Summary New'!$K$50","v":0},{"$f":"(F253*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q252))","v":0},{"$f":"(G253/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q252))","v":0},null,{"$f":"D253*'Summary New'!$K$79","v":0},{"$f":"D253*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q252))","v":0},{"$f":"(K253/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q252))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D254*'Summary New'!$K$50","v":0},{"$f":"(F254*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q253))","v":0},{"$f":"(G254/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q253))","v":0},null,{"$f":"D254*'Summary New'!$K$79","v":0},{"$f":"D254*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q253))","v":0},{"$f":"(K254/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q253))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D255*'Summary New'!$K$50","v":0},{"$f":"(F255*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q254))","v":0},{"$f":"(G255/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q254))","v":0},null,{"$f":"D255*'Summary New'!$K$79","v":0},{"$f":"D255*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q254))","v":0},{"$f":"(K255/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q254))","v":0},null,0,0,0,34,null,0,0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D256*'Summary New'!$K$50","v":0},{"$f":"(F256*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q255))","v":0},{"$f":"(G256/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q255))","v":0},null,{"$f":"D256*'Summary New'!$K$79","v":0},{"$f":"D256*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q255))","v":0},{"$f":"(K256/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q255))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D257*'Summary New'!$K$50","v":0},{"$f":"(F257*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q256))","v":0},{"$f":"(G257/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q256))","v":0},null,{"$f":"D257*'Summary New'!$K$79","v":0},{"$f":"D257*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q256))","v":0},{"$f":"(K257/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q256))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D258*'Summary New'!$K$50","v":0},{"$f":"(F258*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q257))","v":0},{"$f":"(G258/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q257))","v":0},null,{"$f":"D258*'Summary New'!$K$79","v":0},{"$f":"D258*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q257))","v":0},{"$f":"(K258/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q257))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D259*'Summary New'!$K$50","v":0},{"$f":"(F259*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q258))","v":0},{"$f":"(G259/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q258))","v":0},null,{"$f":"D259*'Summary New'!$K$79","v":0},{"$f":"D259*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q258))","v":0},{"$f":"(K259/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q258))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D260*'Summary New'!$K$50","v":0},{"$f":"(F260*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q259))","v":0},{"$f":"(G260/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q259))","v":0},null,{"$f":"D260*'Summary New'!$K$79","v":0},{"$f":"D260*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q259))","v":0},{"$f":"(K260/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q259))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D261*'Summary New'!$K$50","v":0},{"$f":"(F261*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q260))","v":0},{"$f":"(G261/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q260))","v":0},null,{"$f":"D261*'Summary New'!$K$79","v":0},{"$f":"D261*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q260))","v":0},{"$f":"(K261/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q260))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D262*'Summary New'!$K$50","v":0},{"$f":"(F262*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q261))","v":0},{"$f":"(G262/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q261))","v":0},null,{"$f":"D262*'Summary New'!$K$79","v":0},{"$f":"D262*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q261))","v":0},{"$f":"(K262/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q261))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D263*'Summary New'!$K$50","v":0},{"$f":"(F263*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q262))","v":0},{"$f":"(G263/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q262))","v":0},null,{"$f":"D263*'Summary New'!$K$79","v":0},{"$f":"D263*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q262))","v":0},{"$f":"(K263/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q262))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D264*'Summary New'!$K$50","v":0},{"$f":"(F264*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q263))","v":0},{"$f":"(G264/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q263))","v":0},null,{"$f":"D264*'Summary New'!$K$79","v":0},{"$f":"D264*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q263))","v":0},{"$f":"(K264/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q263))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D265*'Summary New'!$K$50","v":0},{"$f":"(F265*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q264))","v":0},{"$f":"(G265/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q264))","v":0},null,{"$f":"D265*'Summary New'!$K$79","v":0},{"$f":"D265*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q264))","v":0},{"$f":"(K265/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q264))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D266*'Summary New'!$K$50","v":0},{"$f":"(F266*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q265))","v":0},{"$f":"(G266/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q265))","v":0},null,{"$f":"D266*'Summary New'!$K$79","v":0},{"$f":"D266*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q265))","v":0},{"$f":"(K266/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q265))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D267*'Summary New'!$K$50","v":0},{"$f":"(F267*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q266))","v":0},{"$f":"(G267/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q266))","v":0},null,{"$f":"D267*'Summary New'!$K$79","v":0},{"$f":"D267*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q266))","v":0},{"$f":"(K267/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q266))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D268*'Summary New'!$K$50","v":0},{"$f":"(F268*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q267))","v":0},{"$f":"(G268/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q267))","v":0},null,{"$f":"D268*'Summary New'!$K$79","v":0},{"$f":"D268*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q267))","v":0},{"$f":"(K268/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q267))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D269*'Summary New'!$K$50","v":0},{"$f":"(F269*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q268))","v":0},{"$f":"(G269/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q268))","v":0},null,{"$f":"D269*'Summary New'!$K$79","v":0},{"$f":"D269*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q268))","v":0},{"$f":"(K269/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q268))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D270*'Summary New'!$K$50","v":0},{"$f":"(F270*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q269))","v":0},{"$f":"(G270/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q269))","v":0},null,{"$f":"D270*'Summary New'!$K$79","v":0},{"$f":"D270*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q269))","v":0},{"$f":"(K270/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q269))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D271*'Summary New'!$K$50","v":0},{"$f":"(F271*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q270))","v":0},{"$f":"(G271/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q270))","v":0},null,{"$f":"D271*'Summary New'!$K$79","v":0},{"$f":"D271*('Summary New'!$K$70*(1+'Scenario Assumptions'!$F$11)^('Scenario Assumptions'!$F$6+1)+('Summary New'!$K$79-'Summary New'!$K$70)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q270))","v":0},{"$f":"(K271/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q270))","v":0},null,0,0,0,50,null,0,0,0]

{"sheet":"NPV County","index":9,"n_rows":271,"n_cols":21,"rows_kept":271,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Benefits:",null,null,null,"Costs:",null,null,null,"Inflation and Discount Adjusted Stream:",null,null,null,null,"Cumulative:"]
[null,null,null,null,null,"Raw","Inflated","Discounted",null,"Raw","Inflated","Discounted",null,"Benefit","Cost","Net PV",null,null,"Benefit","Cost","Net Ben"]
[]
[]
["Scen 1",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!B$8","v":3.3333333333333333E-2},null,{"$f":"D6*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F6*(1+'Scenario Assumptions'!$B$10)^'Scenario Assumptions'!$B$6)","v":0},{"$f":"(G6/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6))","v":0},null,{"$f":"D6*'Cost Module'!$D$114","v":0},{"$f":"D6*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^'Scenario Assumptions'!$B$6)","v":0},{"$f":"(K6/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6))","v":0},null,{"$f":"H6","v":0},{"$f":"L6","v":0},{"$f":"N6-O6","v":0},1,null,{"$f":"N6","v":0},{"$f":"O6","v":0},{"$f":"P6","v":0}]
[null,"Year 2",null,{"$f":"D6+$D$6","v":6.6666666666666666E-2},null,{"$f":"D7*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F7*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q6))","v":0},{"$f":"(G7/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q6))","v":0},null,{"$f":"D7*'Cost Module'!$D$114","v":0},{"$f":"D7*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q6))","v":0},{"$f":"(K7/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q6))","v":0},null,{"$f":"H7","v":0},0,0,2,null,{"$f":"N7+S6","v":0},0,0]
[null,"Year 3",null,{"$f":"D7+$D$6","v":0.1},null,{"$f":"D8*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F8*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q7))","v":0},{"$f":"(G8/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q7))","v":0},null,{"$f":"D8*'Cost Module'!$D$114","v":0},{"$f":"D8*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q7))","v":0},{"$f":"(K8/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q7))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D9*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F9*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q8))","v":0},{"$f":"(G9/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q8))","v":0},null,{"$f":"D9*'Cost Module'!$D$114","v":0},{"$f":"D9*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q8))","v":0},{"$f":"(K9/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q8))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D10*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F10*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q9))","v":0},{"$f":"(G10/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q9))","v":0},null,{"$f":"D10*'Cost Module'!$D$114","v":0},{"$f":"D10*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q9))","v":0},{"$f":"(K10/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q9))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D11*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F11*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q10))","v":0},{"$f":"(G11/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q10))","v":0},null,{"$f":"D11*'Cost Module'!$D$114","v":0},{"$f":"D11*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q10))","v":0},{"$f":"(K11/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q10))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D12*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F12*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q11))","v":0},{"$f":"(G12/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q11))","v":0},null,{"$f":"D12*'Cost Module'!$D$114","v":0},{"$f":"D12*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q11))","v":0},{"$f":"(K12/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q11))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D13*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F13*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q12))","v":0},{"$f":"(G13/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q12))","v":0},null,{"$f":"D13*'Cost Module'!$D$114","v":0},{"$f":"D13*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q12))","v":0},{"$f":"(K13/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q12))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D14*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F14*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q13))","v":0},{"$f":"(G14/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q13))","v":0},null,{"$f":"D14*'Cost Module'!$D$114","v":0},{"$f":"D14*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q13))","v":0},{"$f":"(K14/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q13))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D15*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F15*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q14))","v":0},{"$f":"(G15/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q14))","v":0},null,{"$f":"D15*'Cost Module'!$D$114","v":0},{"$f":"D15*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q14))","v":0},{"$f":"(K15/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q14))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D16*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F16*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q15))","v":0},{"$f":"(G16/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q15))","v":0},null,{"$f":"D16*'Cost Module'!$D$114","v":0},{"$f":"D16*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q15))","v":0},{"$f":"(K16/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q15))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D17*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F17*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q16))","v":0},{"$f":"(G17/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q16))","v":0},null,{"$f":"D17*'Cost Module'!$D$114","v":0},{"$f":"D17*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q16))","v":0},{"$f":"(K17/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q16))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D18*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F18*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q17))","v":0},{"$f":"(G18/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q17))","v":0},null,{"$f":"D18*'Cost Module'!$D$114","v":0},{"$f":"D18*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q17))","v":0},{"$f":"(K18/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q17))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D19*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F19*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q18))","v":0},{"$f":"(G19/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q18))","v":0},null,{"$f":"D19*'Cost Module'!$D$114","v":0},{"$f":"D19*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q18))","v":0},{"$f":"(K19/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q18))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D20*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F20*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q19))","v":0},{"$f":"(G20/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q19))","v":0},null,{"$f":"D20*'Cost Module'!$D$114","v":0},{"$f":"D20*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q19))","v":0},{"$f":"(K20/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q19))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D21*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F21*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q20))","v":0},{"$f":"(G21/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q20))","v":0},null,{"$f":"D21*'Cost Module'!$D$114","v":0},{"$f":"D21*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q20))","v":0},{"$f":"(K21/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q20))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D22*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F22*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q21))","v":0},{"$f":"(G22/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q21))","v":0},null,{"$f":"D22*'Cost Module'!$D$114","v":0},{"$f":"D22*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q21))","v":0},{"$f":"(K22/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q21))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D23*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F23*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q22))","v":0},{"$f":"(G23/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q22))","v":0},null,{"$f":"D23*'Cost Module'!$D$114","v":0},{"$f":"D23*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q22))","v":0},{"$f":"(K23/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q22))","v":0},null,0,0,0,18,null,{"$f":"N23+S22","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D24*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F24*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q23))","v":0},{"$f":"(G24/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q23))","v":0},null,{"$f":"D24*'Cost Module'!$D$114","v":0},{"$f":"D24*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q23))","v":0},{"$f":"(K24/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q23))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D25*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F25*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q24))","v":0},{"$f":"(G25/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q24))","v":0},null,{"$f":"D25*'Cost Module'!$D$114","v":0},{"$f":"D25*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q24))","v":0},{"$f":"(K25/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q24))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D26*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F26*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q25))","v":0},{"$f":"(G26/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q25))","v":0},null,{"$f":"D26*'Cost Module'!$D$114","v":0},{"$f":"D26*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q25))","v":0},{"$f":"(K26/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q25))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D27*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F27*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q26))","v":0},{"$f":"(G27/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q26))","v":0},null,{"$f":"D27*'Cost Module'!$D$114","v":0},{"$f":"D27*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q26))","v":0},{"$f":"(K27/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q26))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D28*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F28*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q27))","v":0},{"$f":"(G28/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q27))","v":0},null,{"$f":"D28*'Cost Module'!$D$114","v":0},{"$f":"D28*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q27))","v":0},{"$f":"(K28/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q27))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D29*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F29*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q28))","v":0},{"$f":"(G29/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q28))","v":0},null,{"$f":"D29*'Cost Module'!$D$114","v":0},{"$f":"D29*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q28))","v":0},{"$f":"(K29/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q28))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D30*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F30*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q29))","v":0},{"$f":"(G30/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q29))","v":0},null,{"$f":"D30*'Cost Module'!$D$114","v":0},{"$f":"D30*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q29))","v":0},{"$f":"(K30/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q29))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D31*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F31*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q30))","v":0},{"$f":"(G31/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q30))","v":0},null,{"$f":"D31*'Cost Module'!$D$114","v":0},{"$f":"D31*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q30))","v":0},{"$f":"(K31/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q30))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D32*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F32*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q31))","v":0},{"$f":"(G32/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q31))","v":0},null,{"$f":"D32*'Cost Module'!$D$114","v":0},{"$f":"D32*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q31))","v":0},{"$f":"(K32/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q31))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D33*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F33*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q32))","v":0},{"$f":"(G33/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q32))","v":0},null,{"$f":"D33*'Cost Module'!$D$114","v":0},{"$f":"D33*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q32))","v":0},{"$f":"(K33/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q32))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D34*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F34*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q33))","v":0},{"$f":"(G34/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q33))","v":0},null,{"$f":"D34*'Cost Module'!$D$114","v":0},{"$f":"D34*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q33))","v":0},{"$f":"(K34/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q33))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D35*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F35*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q34))","v":0},{"$f":"(G35/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q34))","v":0},null,{"$f":"D35*'Cost Module'!$D$114","v":0},{"$f":"D35*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q34))","v":0},{"$f":"(K35/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q34))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D36*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F36*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q35))","v":0},{"$f":"(G36/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q35))","v":0},null,{"$f":"D36*'Cost Module'!$D$114","v":0},{"$f":"D36*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q35))","v":0},{"$f":"(K36/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q35))","v":0},null,0,0,0,31,null,0,0,0]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D37*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F37*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q36))","v":0},{"$f":"(G37/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q36))","v":0},null,{"$f":"D37*'Cost Module'!$D$114","v":0},{"$f":"D37*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q36))","v":0},{"$f":"(K37/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q36))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D38*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F38*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q37))","v":0},{"$f":"(G38/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q37))","v":0},null,{"$f":"D38*'Cost Module'!$D$114","v":0},{"$f":"D38*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q37))","v":0},{"$f":"(K38/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q37))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D39*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F39*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q38))","v":0},{"$f":"(G39/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q38))","v":0},null,{"$f":"D39*'Cost Module'!$D$114","v":0},{"$f":"D39*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q38))","v":0},{"$f":"(K39/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q38))","v":0},null,0,0,0,34,null,{"$f":"N39+S38","v":0},0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D40*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F40*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q39))","v":0},{"$f":"(G40/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q39))","v":0},null,{"$f":"D40*'Cost Module'!$D$114","v":0},{"$f":"D40*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q39))","v":0},{"$f":"(K40/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q39))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D41*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F41*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q40))","v":0},{"$f":"(G41/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q40))","v":0},null,{"$f":"D41*'Cost Module'!$D$114","v":0},{"$f":"D41*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q40))","v":0},{"$f":"(K41/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q40))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D42*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F42*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q41))","v":0},{"$f":"(G42/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q41))","v":0},null,{"$f":"D42*'Cost Module'!$D$114","v":0},{"$f":"D42*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q41))","v":0},{"$f":"(K42/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q41))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D43*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F43*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q42))","v":0},{"$f":"(G43/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q42))","v":0},null,{"$f":"D43*'Cost Module'!$D$114","v":0},{"$f":"D43*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q42))","v":0},{"$f":"(K43/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q42))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D44*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F44*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q43))","v":0},{"$f":"(G44/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q43))","v":0},null,{"$f":"D44*'Cost Module'!$D$114","v":0},{"$f":"D44*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q43))","v":0},{"$f":"(K44/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q43))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D45*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F45*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q44))","v":0},{"$f":"(G45/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q44))","v":0},null,{"$f":"D45*'Cost Module'!$D$114","v":0},{"$f":"D45*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q44))","v":0},{"$f":"(K45/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q44))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D46*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F46*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q45))","v":0},{"$f":"(G46/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q45))","v":0},null,{"$f":"D46*'Cost Module'!$D$114","v":0},{"$f":"D46*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q45))","v":0},{"$f":"(K46/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q45))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D47*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F47*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q46))","v":0},{"$f":"(G47/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q46))","v":0},null,{"$f":"D47*'Cost Module'!$D$114","v":0},{"$f":"D47*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q46))","v":0},{"$f":"(K47/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q46))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D48*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F48*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q47))","v":0},{"$f":"(G48/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q47))","v":0},null,{"$f":"D48*'Cost Module'!$D$114","v":0},{"$f":"D48*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q47))","v":0},{"$f":"(K48/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q47))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D49*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F49*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q48))","v":0},{"$f":"(G49/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q48))","v":0},null,{"$f":"D49*'Cost Module'!$D$114","v":0},{"$f":"D49*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q48))","v":0},{"$f":"(K49/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q48))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D50*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F50*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q49))","v":0},{"$f":"(G50/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q49))","v":0},null,{"$f":"D50*'Cost Module'!$D$114","v":0},{"$f":"D50*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q49))","v":0},{"$f":"(K50/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q49))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D51*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F51*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q50))","v":0},{"$f":"(G51/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q50))","v":0},null,{"$f":"D51*'Cost Module'!$D$114","v":0},{"$f":"D51*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q50))","v":0},{"$f":"(K51/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q50))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D52*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F52*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q51))","v":0},{"$f":"(G52/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q51))","v":0},null,{"$f":"D52*'Cost Module'!$D$114","v":0},{"$f":"D52*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q51))","v":0},{"$f":"(K52/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q51))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D53*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F53*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q52))","v":0},{"$f":"(G53/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q52))","v":0},null,{"$f":"D53*'Cost Module'!$D$114","v":0},{"$f":"D53*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q52))","v":0},{"$f":"(K53/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q52))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D54*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F54*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q53))","v":0},{"$f":"(G54/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q53))","v":0},null,{"$f":"D54*'Cost Module'!$D$114","v":0},{"$f":"D54*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q53))","v":0},{"$f":"(K54/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q53))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D55*('Cost Module'!$D$95+'Cost Module'!$D$102)","v":0},{"$f":"(F55*(1+'Scenario Assumptions'!$B$10)^('Scenario Assumptions'!$B$6+Q54))","v":0},{"$f":"(G55/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q54))","v":0},null,{"$f":"D55*'Cost Module'!$D$114","v":0},{"$f":"D55*('Cost Module'!$D$105*(1+'Scenario Assumptions'!$B$11)^'Scenario Assumptions'!$B$6+('Cost Module'!$D$114-'Cost Module'!$D$105)*(1+'Scenario Assumptions'!$B$12)^('Scenario Assumptions'!$B$6+Q54))","v":0},{"$f":"(K55/(1+'Scenario Assumptions'!$B$7)^('Scenario Assumptions'!$B$6+Q54))","v":0},null,0,0,0,50,null,{"$f":"N55+S54","v":0},0,0]
[]
[]
[]
["Scen 2",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!C$8","v":3.3333333333333333E-2},null,{"$f":"D60*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F60*(1+'Scenario Assumptions'!$C$10)^'Scenario Assumptions'!$C$6)","v":0},{"$f":"(G60/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6))","v":0},null,{"$f":"D60*'Cost Module'!$G$114","v":0},{"$f":"D60*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^'Scenario Assumptions'!$C$6)","v":0},{"$f":"(K60/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6))","v":0},null,{"$f":"H60","v":0},{"$f":"L60","v":0},{"$f":"N60-O60","v":0},1,null,{"$f":"N60","v":0},{"$f":"O60","v":0},{"$f":"P60","v":0}]
[null,"Year 2",null,{"$f":"D60+$D$6","v":6.6666666666666666E-2},null,{"$f":"D61*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F61*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q60))","v":0},{"$f":"(G61/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q60))","v":0},null,{"$f":"D61*'Cost Module'!$G$114","v":0},{"$f":"D61*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q60))","v":0},{"$f":"(K61/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q60))","v":0},null,0,0,0,2,null,{"$f":"N61+S60","v":0},0,0]
[null,"Year 3",null,{"$f":"D61+$D$6","v":0.1},null,{"$f":"D62*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F62*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q61))","v":0},{"$f":"(G62/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q61))","v":0},null,{"$f":"D62*'Cost Module'!$G$114","v":0},{"$f":"D62*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q61))","v":0},{"$f":"(K62/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q61))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D63*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F63*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q62))","v":0},{"$f":"(G63/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q62))","v":0},null,{"$f":"D63*'Cost Module'!$G$114","v":0},{"$f":"D63*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q62))","v":0},{"$f":"(K63/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q62))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D64*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F64*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q63))","v":0},{"$f":"(G64/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q63))","v":0},null,{"$f":"D64*'Cost Module'!$G$114","v":0},{"$f":"D64*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q63))","v":0},{"$f":"(K64/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q63))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D65*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F65*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q64))","v":0},{"$f":"(G65/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q64))","v":0},null,{"$f":"D65*'Cost Module'!$G$114","v":0},{"$f":"D65*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q64))","v":0},{"$f":"(K65/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q64))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D66*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F66*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q65))","v":0},{"$f":"(G66/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q65))","v":0},null,{"$f":"D66*'Cost Module'!$G$114","v":0},{"$f":"D66*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q65))","v":0},{"$f":"(K66/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q65))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D67*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F67*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q66))","v":0},{"$f":"(G67/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q66))","v":0},null,{"$f":"D67*'Cost Module'!$G$114","v":0},{"$f":"D67*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q66))","v":0},{"$f":"(K67/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q66))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D68*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F68*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q67))","v":0},{"$f":"(G68/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q67))","v":0},null,{"$f":"D68*'Cost Module'!$G$114","v":0},{"$f":"D68*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q67))","v":0},{"$f":"(K68/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q67))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D69*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F69*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q68))","v":0},{"$f":"(G69/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q68))","v":0},null,{"$f":"D69*'Cost Module'!$G$114","v":0},{"$f":"D69*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q68))","v":0},{"$f":"(K69/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q68))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D70*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F70*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q69))","v":0},{"$f":"(G70/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q69))","v":0},null,{"$f":"D70*'Cost Module'!$G$114","v":0},{"$f":"D70*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q69))","v":0},{"$f":"(K70/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q69))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D71*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F71*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q70))","v":0},{"$f":"(G71/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q70))","v":0},null,{"$f":"D71*'Cost Module'!$G$114","v":0},{"$f":"D71*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q70))","v":0},{"$f":"(K71/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q70))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D72*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F72*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q71))","v":0},{"$f":"(G72/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q71))","v":0},null,{"$f":"D72*'Cost Module'!$G$114","v":0},{"$f":"D72*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q71))","v":0},{"$f":"(K72/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q71))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D73*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F73*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q72))","v":0},{"$f":"(G73/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q72))","v":0},null,{"$f":"D73*'Cost Module'!$G$114","v":0},{"$f":"D73*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q72))","v":0},{"$f":"(K73/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q72))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D74*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F74*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q73))","v":0},{"$f":"(G74/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q73))","v":0},null,{"$f":"D74*'Cost Module'!$G$114","v":0},{"$f":"D74*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q73))","v":0},{"$f":"(K74/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q73))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D75*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F75*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q74))","v":0},{"$f":"(G75/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q74))","v":0},null,{"$f":"D75*'Cost Module'!$G$114","v":0},{"$f":"D75*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q74))","v":0},{"$f":"(K75/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q74))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D76*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F76*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q75))","v":0},{"$f":"(G76/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q75))","v":0},null,{"$f":"D76*'Cost Module'!$G$114","v":0},{"$f":"D76*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q75))","v":0},{"$f":"(K76/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q75))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D77*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F77*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q76))","v":0},{"$f":"(G77/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q76))","v":0},null,{"$f":"D77*'Cost Module'!$G$114","v":0},{"$f":"D77*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q76))","v":0},{"$f":"(K77/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q76))","v":0},null,0,0,0,18,null,{"$f":"N77+S76","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D78*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F78*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q77))","v":0},{"$f":"(G78/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q77))","v":0},null,{"$f":"D78*'Cost Module'!$G$114","v":0},{"$f":"D78*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q77))","v":0},{"$f":"(K78/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q77))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D79*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F79*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q78))","v":0},{"$f":"(G79/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q78))","v":0},null,{"$f":"D79*'Cost Module'!$G$114","v":0},{"$f":"D79*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q78))","v":0},{"$f":"(K79/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q78))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D80*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F80*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q79))","v":0},{"$f":"(G80/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q79))","v":0},null,{"$f":"D80*'Cost Module'!$G$114","v":0},{"$f":"D80*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q79))","v":0},{"$f":"(K80/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q79))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D81*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F81*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q80))","v":0},{"$f":"(G81/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q80))","v":0},null,{"$f":"D81*'Cost Module'!$G$114","v":0},{"$f":"D81*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q80))","v":0},{"$f":"(K81/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q80))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D82*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F82*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q81))","v":0},{"$f":"(G82/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q81))","v":0},null,{"$f":"D82*'Cost Module'!$G$114","v":0},{"$f":"D82*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q81))","v":0},{"$f":"(K82/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q81))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D83*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F83*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q82))","v":0},{"$f":"(G83/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q82))","v":0},null,{"$f":"D83*'Cost Module'!$G$114","v":0},{"$f":"D83*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q82))","v":0},{"$f":"(K83/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q82))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D84*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F84*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q83))","v":0},{"$f":"(G84/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q83))","v":0},null,{"$f":"D84*'Cost Module'!$G$114","v":0},{"$f":"D84*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q83))","v":0},{"$f":"(K84/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q83))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D85*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F85*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q84))","v":0},{"$f":"(G85/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q84))","v":0},null,{"$f":"D85*'Cost Module'!$G$114","v":0},{"$f":"D85*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q84))","v":0},{"$f":"(K85/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q84))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D86*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F86*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q85))","v":0},{"$f":"(G86/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q85))","v":0},null,{"$f":"D86*'Cost Module'!$G$114","v":0},{"$f":"D86*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q85))","v":0},{"$f":"(K86/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q85))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D87*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F87*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q86))","v":0},{"$f":"(G87/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q86))","v":0},null,{"$f":"D87*'Cost Module'!$G$114","v":0},{"$f":"D87*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q86))","v":0},{"$f":"(K87/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q86))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D88*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F88*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q87))","v":0},{"$f":"(G88/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q87))","v":0},null,{"$f":"D88*'Cost Module'!$G$114","v":0},{"$f":"D88*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q87))","v":0},{"$f":"(K88/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q87))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D89*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F89*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q88))","v":0},{"$f":"(G89/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q88))","v":0},null,{"$f":"D89*'Cost Module'!$G$114","v":0},{"$f":"D89*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q88))","v":0},{"$f":"(K89/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q88))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D90*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F90*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q89))","v":0},{"$f":"(G90/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q89))","v":0},null,{"$f":"D90*'Cost Module'!$G$114","v":0},{"$f":"D90*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q89))","v":0},{"$f":"(K90/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q89))","v":0},null,0,0,0,31,null,0,0,0]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D91*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F91*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q90))","v":0},{"$f":"(G91/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q90))","v":0},null,{"$f":"D91*'Cost Module'!$G$114","v":0},{"$f":"D91*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q90))","v":0},{"$f":"(K91/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q90))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D92*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F92*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q91))","v":0},{"$f":"(G92/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q91))","v":0},null,{"$f":"D92*'Cost Module'!$G$114","v":0},{"$f":"D92*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q91))","v":0},{"$f":"(K92/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q91))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D93*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F93*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q92))","v":0},{"$f":"(G93/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q92))","v":0},null,{"$f":"D93*'Cost Module'!$G$114","v":0},{"$f":"D93*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q92))","v":0},{"$f":"(K93/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q92))","v":0},null,0,0,0,34,null,{"$f":"N93+S92","v":0},0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D94*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F94*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q93))","v":0},{"$f":"(G94/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q93))","v":0},null,{"$f":"D94*'Cost Module'!$G$114","v":0},{"$f":"D94*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q93))","v":0},{"$f":"(K94/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q93))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D95*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F95*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q94))","v":0},{"$f":"(G95/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q94))","v":0},null,{"$f":"D95*'Cost Module'!$G$114","v":0},{"$f":"D95*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q94))","v":0},{"$f":"(K95/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q94))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D96*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F96*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q95))","v":0},{"$f":"(G96/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q95))","v":0},null,{"$f":"D96*'Cost Module'!$G$114","v":0},{"$f":"D96*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q95))","v":0},{"$f":"(K96/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q95))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D97*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F97*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q96))","v":0},{"$f":"(G97/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q96))","v":0},null,{"$f":"D97*'Cost Module'!$G$114","v":0},{"$f":"D97*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q96))","v":0},{"$f":"(K97/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q96))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D98*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F98*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q97))","v":0},{"$f":"(G98/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q97))","v":0},null,{"$f":"D98*'Cost Module'!$G$114","v":0},{"$f":"D98*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q97))","v":0},{"$f":"(K98/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q97))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D99*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F99*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q98))","v":0},{"$f":"(G99/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q98))","v":0},null,{"$f":"D99*'Cost Module'!$G$114","v":0},{"$f":"D99*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q98))","v":0},{"$f":"(K99/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q98))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D100*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F100*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q99))","v":0},{"$f":"(G100/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q99))","v":0},null,{"$f":"D100*'Cost Module'!$G$114","v":0},{"$f":"D100*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q99))","v":0},{"$f":"(K100/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q99))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D101*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F101*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q100))","v":0},{"$f":"(G101/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q100))","v":0},null,{"$f":"D101*'Cost Module'!$G$114","v":0},{"$f":"D101*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q100))","v":0},{"$f":"(K101/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q100))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D102*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F102*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q101))","v":0},{"$f":"(G102/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q101))","v":0},null,{"$f":"D102*'Cost Module'!$G$114","v":0},{"$f":"D102*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q101))","v":0},{"$f":"(K102/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q101))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D103*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F103*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q102))","v":0},{"$f":"(G103/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q102))","v":0},null,{"$f":"D103*'Cost Module'!$G$114","v":0},{"$f":"D103*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q102))","v":0},{"$f":"(K103/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q102))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D104*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F104*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q103))","v":0},{"$f":"(G104/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q103))","v":0},null,{"$f":"D104*'Cost Module'!$G$114","v":0},{"$f":"D104*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q103))","v":0},{"$f":"(K104/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q103))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D105*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F105*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q104))","v":0},{"$f":"(G105/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q104))","v":0},null,{"$f":"D105*'Cost Module'!$G$114","v":0},{"$f":"D105*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q104))","v":0},{"$f":"(K105/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q104))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D106*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F106*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q105))","v":0},{"$f":"(G106/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q105))","v":0},null,{"$f":"D106*'Cost Module'!$G$114","v":0},{"$f":"D106*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q105))","v":0},{"$f":"(K106/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q105))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D107*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F107*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q106))","v":0},{"$f":"(G107/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q106))","v":0},null,{"$f":"D107*'Cost Module'!$G$114","v":0},{"$f":"D107*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q106))","v":0},{"$f":"(K107/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q106))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D108*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F108*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q107))","v":0},{"$f":"(G108/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q107))","v":0},null,{"$f":"D108*'Cost Module'!$G$114","v":0},{"$f":"D108*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q107))","v":0},{"$f":"(K108/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q107))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D109*('Cost Module'!G$95+'Cost Module'!G$102)","v":0},{"$f":"(F109*(1+'Scenario Assumptions'!$C$10)^('Scenario Assumptions'!$C$6+Q108))","v":0},{"$f":"(G109/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q108))","v":0},null,{"$f":"D109*'Cost Module'!$G$114","v":0},{"$f":"D109*('Cost Module'!$G$105*(1+'Scenario Assumptions'!$C$11)^'Scenario Assumptions'!$C$6+('Cost Module'!$G$114-'Cost Module'!$G$105)*(1+'Scenario Assumptions'!$C$12)^('Scenario Assumptions'!$C$6+Q108))","v":0},{"$f":"(K109/(1+'Scenario Assumptions'!$C$7)^('Scenario Assumptions'!$C$6+Q108))","v":0},null,0,0,0,50,null,{"$f":"N109+S108","v":0},0,0]
[]
[]
[]
["Scen 3",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!D$8","v":3.3333333333333333E-2},null,{"$f":"D114*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F114*(1+'Scenario Assumptions'!$D$10)^'Scenario Assumptions'!$D$6)","v":0},{"$f":"(G114/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6))","v":0},null,{"$f":"D114*'Cost Module'!$J$114","v":0},{"$f":"D114*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^'Scenario Assumptions'!$D$6)","v":0},{"$f":"(K114/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6))","v":0},null,{"$f":"H114","v":0},{"$f":"L114","v":0},{"$f":"N114-O114","v":0},1,null,{"$f":"N114","v":0},{"$f":"O114","v":0},{"$f":"P114","v":0}]
[null,"Year 2",null,{"$f":"D114+$D$6","v":6.6666666666666666E-2},null,{"$f":"D115*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F115*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q114))","v":0},{"$f":"(G115/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q114))","v":0},null,{"$f":"D115*'Cost Module'!$J$114","v":0},{"$f":"D115*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q114))","v":0},{"$f":"(K115/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q114))","v":0},null,0,0,0,2,null,{"$f":"N115+S114","v":0},0,0]
[null,"Year 3",null,{"$f":"D115+$D$6","v":0.1},null,{"$f":"D116*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F116*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q115))","v":0},{"$f":"(G116/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q115))","v":0},null,{"$f":"D116*'Cost Module'!$J$114","v":0},{"$f":"D116*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q115))","v":0},{"$f":"(K116/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q115))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D117*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F117*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q116))","v":0},{"$f":"(G117/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q116))","v":0},null,{"$f":"D117*'Cost Module'!$J$114","v":0},{"$f":"D117*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q116))","v":0},{"$f":"(K117/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q116))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D118*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F118*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q117))","v":0},{"$f":"(G118/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q117))","v":0},null,{"$f":"D118*'Cost Module'!$J$114","v":0},{"$f":"D118*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q117))","v":0},{"$f":"(K118/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q117))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D119*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F119*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q118))","v":0},{"$f":"(G119/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q118))","v":0},null,{"$f":"D119*'Cost Module'!$J$114","v":0},{"$f":"D119*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q118))","v":0},{"$f":"(K119/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q118))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D120*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F120*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q119))","v":0},{"$f":"(G120/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q119))","v":0},null,{"$f":"D120*'Cost Module'!$J$114","v":0},{"$f":"D120*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q119))","v":0},{"$f":"(K120/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q119))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D121*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F121*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q120))","v":0},{"$f":"(G121/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q120))","v":0},null,{"$f":"D121*'Cost Module'!$J$114","v":0},{"$f":"D121*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q120))","v":0},{"$f":"(K121/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q120))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D122*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F122*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q121))","v":0},{"$f":"(G122/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q121))","v":0},null,{"$f":"D122*'Cost Module'!$J$114","v":0},{"$f":"D122*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q121))","v":0},{"$f":"(K122/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q121))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D123*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F123*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q122))","v":0},{"$f":"(G123/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q122))","v":0},null,{"$f":"D123*'Cost Module'!$J$114","v":0},{"$f":"D123*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q122))","v":0},{"$f":"(K123/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q122))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D124*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F124*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q123))","v":0},{"$f":"(G124/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q123))","v":0},null,{"$f":"D124*'Cost Module'!$J$114","v":0},{"$f":"D124*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q123))","v":0},{"$f":"(K124/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q123))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D125*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F125*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q124))","v":0},{"$f":"(G125/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q124))","v":0},null,{"$f":"D125*'Cost Module'!$J$114","v":0},{"$f":"D125*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q124))","v":0},{"$f":"(K125/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q124))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D126*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F126*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q125))","v":0},{"$f":"(G126/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q125))","v":0},null,{"$f":"D126*'Cost Module'!$J$114","v":0},{"$f":"D126*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q125))","v":0},{"$f":"(K126/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q125))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D127*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F127*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q126))","v":0},{"$f":"(G127/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q126))","v":0},null,{"$f":"D127*'Cost Module'!$J$114","v":0},{"$f":"D127*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q126))","v":0},{"$f":"(K127/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q126))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D128*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F128*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q127))","v":0},{"$f":"(G128/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q127))","v":0},null,{"$f":"D128*'Cost Module'!$J$114","v":0},{"$f":"D128*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q127))","v":0},{"$f":"(K128/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q127))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D129*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F129*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q128))","v":0},{"$f":"(G129/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q128))","v":0},null,{"$f":"D129*'Cost Module'!$J$114","v":0},{"$f":"D129*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q128))","v":0},{"$f":"(K129/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q128))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D130*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F130*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q129))","v":0},{"$f":"(G130/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q129))","v":0},null,{"$f":"D130*'Cost Module'!$J$114","v":0},{"$f":"D130*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q129))","v":0},{"$f":"(K130/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q129))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D131*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F131*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q130))","v":0},{"$f":"(G131/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q130))","v":0},null,{"$f":"D131*'Cost Module'!$J$114","v":0},{"$f":"D131*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q130))","v":0},{"$f":"(K131/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q130))","v":0},null,0,0,0,18,null,{"$f":"N131+S130","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D132*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F132*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q131))","v":0},{"$f":"(G132/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q131))","v":0},null,{"$f":"D132*'Cost Module'!$J$114","v":0},{"$f":"D132*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q131))","v":0},{"$f":"(K132/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q131))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D133*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F133*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q132))","v":0},{"$f":"(G133/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q132))","v":0},null,{"$f":"D133*'Cost Module'!$J$114","v":0},{"$f":"D133*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q132))","v":0},{"$f":"(K133/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q132))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D134*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F134*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q133))","v":0},{"$f":"(G134/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q133))","v":0},null,{"$f":"D134*'Cost Module'!$J$114","v":0},{"$f":"D134*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q133))","v":0},{"$f":"(K134/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q133))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D135*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F135*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q134))","v":0},{"$f":"(G135/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q134))","v":0},null,{"$f":"D135*'Cost Module'!$J$114","v":0},{"$f":"D135*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q134))","v":0},{"$f":"(K135/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q134))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D136*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F136*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q135))","v":0},{"$f":"(G136/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q135))","v":0},null,{"$f":"D136*'Cost Module'!$J$114","v":0},{"$f":"D136*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q135))","v":0},{"$f":"(K136/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q135))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D137*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F137*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q136))","v":0},{"$f":"(G137/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q136))","v":0},null,{"$f":"D137*'Cost Module'!$J$114","v":0},{"$f":"D137*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q136))","v":0},{"$f":"(K137/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q136))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D138*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F138*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q137))","v":0},{"$f":"(G138/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q137))","v":0},null,{"$f":"D138*'Cost Module'!$J$114","v":0},{"$f":"D138*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q137))","v":0},{"$f":"(K138/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q137))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D139*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F139*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q138))","v":0},{"$f":"(G139/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q138))","v":0},null,{"$f":"D139*'Cost Module'!$J$114","v":0},{"$f":"D139*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q138))","v":0},{"$f":"(K139/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q138))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D140*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F140*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q139))","v":0},{"$f":"(G140/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q139))","v":0},null,{"$f":"D140*'Cost Module'!$J$114","v":0},{"$f":"D140*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q139))","v":0},{"$f":"(K140/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q139))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D141*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F141*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q140))","v":0},{"$f":"(G141/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q140))","v":0},null,{"$f":"D141*'Cost Module'!$J$114","v":0},{"$f":"D141*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q140))","v":0},{"$f":"(K141/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q140))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D142*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F142*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q141))","v":0},{"$f":"(G142/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q141))","v":0},null,{"$f":"D142*'Cost Module'!$J$114","v":0},{"$f":"D142*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q141))","v":0},{"$f":"(K142/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q141))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D143*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F143*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q142))","v":0},{"$f":"(G143/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q142))","v":0},null,{"$f":"D143*'Cost Module'!$J$114","v":0},{"$f":"D143*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q142))","v":0},{"$f":"(K143/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q142))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D144*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F144*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q143))","v":0},{"$f":"(G144/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q143))","v":0},null,{"$f":"D144*'Cost Module'!$J$114","v":0},{"$f":"D144*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q143))","v":0},{"$f":"(K144/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q143))","v":0},null,0,0,0,31,null,0,0,0]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D145*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F145*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q144))","v":0},{"$f":"(G145/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q144))","v":0},null,{"$f":"D145*'Cost Module'!$J$114","v":0},{"$f":"D145*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q144))","v":0},{"$f":"(K145/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q144))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D146*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F146*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q145))","v":0},{"$f":"(G146/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q145))","v":0},null,{"$f":"D146*'Cost Module'!$J$114","v":0},{"$f":"D146*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q145))","v":0},{"$f":"(K146/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q145))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D147*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F147*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q146))","v":0},{"$f":"(G147/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q146))","v":0},null,{"$f":"D147*'Cost Module'!$J$114","v":0},{"$f":"D147*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q146))","v":0},{"$f":"(K147/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q146))","v":0},null,0,0,0,34,null,{"$f":"N147+S146","v":0},0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D148*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F148*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q147))","v":0},{"$f":"(G148/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q147))","v":0},null,{"$f":"D148*'Cost Module'!$J$114","v":0},{"$f":"D148*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q147))","v":0},{"$f":"(K148/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q147))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D149*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F149*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q148))","v":0},{"$f":"(G149/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q148))","v":0},null,{"$f":"D149*'Cost Module'!$J$114","v":0},{"$f":"D149*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q148))","v":0},{"$f":"(K149/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q148))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D150*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F150*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q149))","v":0},{"$f":"(G150/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q149))","v":0},null,{"$f":"D150*'Cost Module'!$J$114","v":0},{"$f":"D150*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q149))","v":0},{"$f":"(K150/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q149))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D151*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F151*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q150))","v":0},{"$f":"(G151/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q150))","v":0},null,{"$f":"D151*'Cost Module'!$J$114","v":0},{"$f":"D151*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q150))","v":0},{"$f":"(K151/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q150))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D152*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F152*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q151))","v":0},{"$f":"(G152/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q151))","v":0},null,{"$f":"D152*'Cost Module'!$J$114","v":0},{"$f":"D152*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q151))","v":0},{"$f":"(K152/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q151))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D153*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F153*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q152))","v":0},{"$f":"(G153/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q152))","v":0},null,{"$f":"D153*'Cost Module'!$J$114","v":0},{"$f":"D153*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q152))","v":0},{"$f":"(K153/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q152))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D154*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F154*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q153))","v":0},{"$f":"(G154/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q153))","v":0},null,{"$f":"D154*'Cost Module'!$J$114","v":0},{"$f":"D154*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q153))","v":0},{"$f":"(K154/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q153))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D155*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F155*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q154))","v":0},{"$f":"(G155/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q154))","v":0},null,{"$f":"D155*'Cost Module'!$J$114","v":0},{"$f":"D155*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q154))","v":0},{"$f":"(K155/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q154))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D156*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F156*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q155))","v":0},{"$f":"(G156/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q155))","v":0},null,{"$f":"D156*'Cost Module'!$J$114","v":0},{"$f":"D156*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q155))","v":0},{"$f":"(K156/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q155))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D157*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F157*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q156))","v":0},{"$f":"(G157/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q156))","v":0},null,{"$f":"D157*'Cost Module'!$J$114","v":0},{"$f":"D157*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q156))","v":0},{"$f":"(K157/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q156))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D158*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F158*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q157))","v":0},{"$f":"(G158/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q157))","v":0},null,{"$f":"D158*'Cost Module'!$J$114","v":0},{"$f":"D158*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q157))","v":0},{"$f":"(K158/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q157))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D159*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F159*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q158))","v":0},{"$f":"(G159/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q158))","v":0},null,{"$f":"D159*'Cost Module'!$J$114","v":0},{"$f":"D159*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q158))","v":0},{"$f":"(K159/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q158))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D160*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F160*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q159))","v":0},{"$f":"(G160/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q159))","v":0},null,{"$f":"D160*'Cost Module'!$J$114","v":0},{"$f":"D160*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q159))","v":0},{"$f":"(K160/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q159))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D161*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F161*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q160))","v":0},{"$f":"(G161/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q160))","v":0},null,{"$f":"D161*'Cost Module'!$J$114","v":0},{"$f":"D161*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q160))","v":0},{"$f":"(K161/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q160))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D162*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F162*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q161))","v":0},{"$f":"(G162/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q161))","v":0},null,{"$f":"D162*'Cost Module'!$J$114","v":0},{"$f":"D162*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q161))","v":0},{"$f":"(K162/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q161))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D163*('Cost Module'!J$95+'Cost Module'!J$102)","v":0},{"$f":"(F163*(1+'Scenario Assumptions'!$D$10)^('Scenario Assumptions'!$D$6+Q162))","v":0},{"$f":"(G163/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q162))","v":0},null,{"$f":"D163*'Cost Module'!$J$114","v":0},{"$f":"D163*('Cost Module'!$J$105*(1+'Scenario Assumptions'!$D$11)^'Scenario Assumptions'!$D$6+('Cost Module'!$J$114-'Cost Module'!$J$105)*(1+'Scenario Assumptions'!$D$12)^('Scenario Assumptions'!$D$6+Q162))","v":0},{"$f":"(K163/(1+'Scenario Assumptions'!$D$7)^('Scenario Assumptions'!$D$6+Q162))","v":0},null,0,0,0,50,null,{"$f":"N163+S162","v":0},0,0]
[]
[]
[]
["Scen 4",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!E$8","v":3.3333333333333333E-2},null,{"$f":"D168*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F168*(1+'Scenario Assumptions'!$E$10)^'Scenario Assumptions'!$E$6)","v":0},{"$f":"(G168/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6))","v":0},null,{"$f":"D168*'Cost Module'!$M$114","v":0},{"$f":"D168*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^'Scenario Assumptions'!$E$6)","v":0},{"$f":"(K168/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6))","v":0},null,{"$f":"H168","v":0},{"$f":"L168","v":0},{"$f":"N168-O168","v":0},1,null,{"$f":"N168","v":0},{"$f":"O168","v":0},{"$f":"P168","v":0}]
[null,"Year 2",null,{"$f":"D168+$D$6","v":6.6666666666666666E-2},null,{"$f":"D169*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F169*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q168))","v":0},{"$f":"(G169/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q168))","v":0},null,{"$f":"D169*'Cost Module'!$M$114","v":0},{"$f":"D169*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q168))","v":0},{"$f":"(K169/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q168))","v":0},null,0,0,0,2,null,{"$f":"N169+S168","v":0},0,0]
[null,"Year 3",null,{"$f":"D169+$D$6","v":0.1},null,{"$f":"D170*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F170*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q169))","v":0},{"$f":"(G170/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q169))","v":0},null,{"$f":"D170*'Cost Module'!$M$114","v":0},{"$f":"D170*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q169))","v":0},{"$f":"(K170/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q169))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D171*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F171*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q170))","v":0},{"$f":"(G171/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q170))","v":0},null,{"$f":"D171*'Cost Module'!$M$114","v":0},{"$f":"D171*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q170))","v":0},{"$f":"(K171/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q170))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D172*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F172*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q171))","v":0},{"$f":"(G172/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q171))","v":0},null,{"$f":"D172*'Cost Module'!$M$114","v":0},{"$f":"D172*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q171))","v":0},{"$f":"(K172/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q171))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D173*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F173*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q172))","v":0},{"$f":"(G173/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q172))","v":0},null,{"$f":"D173*'Cost Module'!$M$114","v":0},{"$f":"D173*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q172))","v":0},{"$f":"(K173/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q172))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D174*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F174*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q173))","v":0},{"$f":"(G174/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q173))","v":0},null,{"$f":"D174*'Cost Module'!$M$114","v":0},{"$f":"D174*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q173))","v":0},{"$f":"(K174/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q173))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D175*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F175*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q174))","v":0},{"$f":"(G175/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q174))","v":0},null,{"$f":"D175*'Cost Module'!$M$114","v":0},{"$f":"D175*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q174))","v":0},{"$f":"(K175/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q174))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D176*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F176*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q175))","v":0},{"$f":"(G176/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q175))","v":0},null,{"$f":"D176*'Cost Module'!$M$114","v":0},{"$f":"D176*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q175))","v":0},{"$f":"(K176/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q175))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D177*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F177*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q176))","v":0},{"$f":"(G177/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q176))","v":0},null,{"$f":"D177*'Cost Module'!$M$114","v":0},{"$f":"D177*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q176))","v":0},{"$f":"(K177/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q176))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D178*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F178*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q177))","v":0},{"$f":"(G178/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q177))","v":0},null,{"$f":"D178*'Cost Module'!$M$114","v":0},{"$f":"D178*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q177))","v":0},{"$f":"(K178/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q177))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D179*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F179*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q178))","v":0},{"$f":"(G179/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q178))","v":0},null,{"$f":"D179*'Cost Module'!$M$114","v":0},{"$f":"D179*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q178))","v":0},{"$f":"(K179/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q178))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D180*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F180*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q179))","v":0},{"$f":"(G180/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q179))","v":0},null,{"$f":"D180*'Cost Module'!$M$114","v":0},{"$f":"D180*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q179))","v":0},{"$f":"(K180/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q179))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D181*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F181*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q180))","v":0},{"$f":"(G181/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q180))","v":0},null,{"$f":"D181*'Cost Module'!$M$114","v":0},{"$f":"D181*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q180))","v":0},{"$f":"(K181/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q180))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D182*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F182*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q181))","v":0},{"$f":"(G182/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q181))","v":0},null,{"$f":"D182*'Cost Module'!$M$114","v":0},{"$f":"D182*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q181))","v":0},{"$f":"(K182/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q181))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D183*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F183*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q182))","v":0},{"$f":"(G183/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q182))","v":0},null,{"$f":"D183*'Cost Module'!$M$114","v":0},{"$f":"D183*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q182))","v":0},{"$f":"(K183/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q182))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D184*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F184*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q183))","v":0},{"$f":"(G184/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q183))","v":0},null,{"$f":"D184*'Cost Module'!$M$114","v":0},{"$f":"D184*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q183))","v":0},{"$f":"(K184/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q183))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D185*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F185*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q184))","v":0},{"$f":"(G185/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q184))","v":0},null,{"$f":"D185*'Cost Module'!$M$114","v":0},{"$f":"D185*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q184))","v":0},{"$f":"(K185/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q184))","v":0},null,0,0,0,18,null,{"$f":"N185+S184","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D186*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F186*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q185))","v":0},{"$f":"(G186/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q185))","v":0},null,{"$f":"D186*'Cost Module'!$M$114","v":0},{"$f":"D186*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q185))","v":0},{"$f":"(K186/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q185))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D187*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F187*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q186))","v":0},{"$f":"(G187/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q186))","v":0},null,{"$f":"D187*'Cost Module'!$M$114","v":0},{"$f":"D187*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q186))","v":0},{"$f":"(K187/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q186))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D188*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F188*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q187))","v":0},{"$f":"(G188/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q187))","v":0},null,{"$f":"D188*'Cost Module'!$M$114","v":0},{"$f":"D188*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q187))","v":0},{"$f":"(K188/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q187))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D189*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F189*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q188))","v":0},{"$f":"(G189/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q188))","v":0},null,{"$f":"D189*'Cost Module'!$M$114","v":0},{"$f":"D189*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q188))","v":0},{"$f":"(K189/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q188))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D190*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F190*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q189))","v":0},{"$f":"(G190/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q189))","v":0},null,{"$f":"D190*'Cost Module'!$M$114","v":0},{"$f":"D190*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q189))","v":0},{"$f":"(K190/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q189))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D191*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F191*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q190))","v":0},{"$f":"(G191/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q190))","v":0},null,{"$f":"D191*'Cost Module'!$M$114","v":0},{"$f":"D191*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q190))","v":0},{"$f":"(K191/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q190))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D192*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F192*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q191))","v":0},{"$f":"(G192/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q191))","v":0},null,{"$f":"D192*'Cost Module'!$M$114","v":0},{"$f":"D192*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q191))","v":0},{"$f":"(K192/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q191))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D193*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F193*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q192))","v":0},{"$f":"(G193/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q192))","v":0},null,{"$f":"D193*'Cost Module'!$M$114","v":0},{"$f":"D193*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q192))","v":0},{"$f":"(K193/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q192))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D194*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F194*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q193))","v":0},{"$f":"(G194/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q193))","v":0},null,{"$f":"D194*'Cost Module'!$M$114","v":0},{"$f":"D194*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q193))","v":0},{"$f":"(K194/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q193))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D195*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F195*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q194))","v":0},{"$f":"(G195/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q194))","v":0},null,{"$f":"D195*'Cost Module'!$M$114","v":0},{"$f":"D195*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q194))","v":0},{"$f":"(K195/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q194))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D196*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F196*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q195))","v":0},{"$f":"(G196/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q195))","v":0},null,{"$f":"D196*'Cost Module'!$M$114","v":0},{"$f":"D196*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q195))","v":0},{"$f":"(K196/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q195))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D197*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F197*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q196))","v":0},{"$f":"(G197/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q196))","v":0},null,{"$f":"D197*'Cost Module'!$M$114","v":0},{"$f":"D197*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q196))","v":0},{"$f":"(K197/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q196))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D198*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F198*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q197))","v":0},{"$f":"(G198/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q197))","v":0},null,{"$f":"D198*'Cost Module'!$M$114","v":0},{"$f":"D198*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q197))","v":0},{"$f":"(K198/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q197))","v":0},null,0,0,0,31,null,0,0,0]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D199*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F199*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q198))","v":0},{"$f":"(G199/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q198))","v":0},null,{"$f":"D199*'Cost Module'!$M$114","v":0},{"$f":"D199*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q198))","v":0},{"$f":"(K199/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q198))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D200*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F200*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q199))","v":0},{"$f":"(G200/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q199))","v":0},null,{"$f":"D200*'Cost Module'!$M$114","v":0},{"$f":"D200*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q199))","v":0},{"$f":"(K200/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q199))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D201*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F201*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q200))","v":0},{"$f":"(G201/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q200))","v":0},null,{"$f":"D201*'Cost Module'!$M$114","v":0},{"$f":"D201*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q200))","v":0},{"$f":"(K201/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q200))","v":0},null,0,0,0,34,null,{"$f":"N201+S200","v":0},0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D202*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F202*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q201))","v":0},{"$f":"(G202/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q201))","v":0},null,{"$f":"D202*'Cost Module'!$M$114","v":0},{"$f":"D202*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q201))","v":0},{"$f":"(K202/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q201))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D203*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F203*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q202))","v":0},{"$f":"(G203/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q202))","v":0},null,{"$f":"D203*'Cost Module'!$M$114","v":0},{"$f":"D203*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q202))","v":0},{"$f":"(K203/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q202))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D204*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F204*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q203))","v":0},{"$f":"(G204/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q203))","v":0},null,{"$f":"D204*'Cost Module'!$M$114","v":0},{"$f":"D204*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q203))","v":0},{"$f":"(K204/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q203))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D205*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F205*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q204))","v":0},{"$f":"(G205/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q204))","v":0},null,{"$f":"D205*'Cost Module'!$M$114","v":0},{"$f":"D205*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q204))","v":0},{"$f":"(K205/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q204))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D206*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F206*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q205))","v":0},{"$f":"(G206/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q205))","v":0},null,{"$f":"D206*'Cost Module'!$M$114","v":0},{"$f":"D206*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q205))","v":0},{"$f":"(K206/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q205))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D207*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F207*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q206))","v":0},{"$f":"(G207/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q206))","v":0},null,{"$f":"D207*'Cost Module'!$M$114","v":0},{"$f":"D207*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q206))","v":0},{"$f":"(K207/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q206))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D208*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F208*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q207))","v":0},{"$f":"(G208/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q207))","v":0},null,{"$f":"D208*'Cost Module'!$M$114","v":0},{"$f":"D208*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q207))","v":0},{"$f":"(K208/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q207))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D209*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F209*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q208))","v":0},{"$f":"(G209/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q208))","v":0},null,{"$f":"D209*'Cost Module'!$M$114","v":0},{"$f":"D209*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q208))","v":0},{"$f":"(K209/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q208))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D210*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F210*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q209))","v":0},{"$f":"(G210/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q209))","v":0},null,{"$f":"D210*'Cost Module'!$M$114","v":0},{"$f":"D210*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q209))","v":0},{"$f":"(K210/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q209))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D211*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F211*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q210))","v":0},{"$f":"(G211/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q210))","v":0},null,{"$f":"D211*'Cost Module'!$M$114","v":0},{"$f":"D211*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q210))","v":0},{"$f":"(K211/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q210))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D212*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F212*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q211))","v":0},{"$f":"(G212/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q211))","v":0},null,{"$f":"D212*'Cost Module'!$M$114","v":0},{"$f":"D212*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q211))","v":0},{"$f":"(K212/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q211))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D213*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F213*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q212))","v":0},{"$f":"(G213/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q212))","v":0},null,{"$f":"D213*'Cost Module'!$M$114","v":0},{"$f":"D213*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q212))","v":0},{"$f":"(K213/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q212))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D214*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F214*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q213))","v":0},{"$f":"(G214/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q213))","v":0},null,{"$f":"D214*'Cost Module'!$M$114","v":0},{"$f":"D214*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q213))","v":0},{"$f":"(K214/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q213))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D215*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F215*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q214))","v":0},{"$f":"(G215/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q214))","v":0},null,{"$f":"D215*'Cost Module'!$M$114","v":0},{"$f":"D215*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q214))","v":0},{"$f":"(K215/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q214))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D216*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F216*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q215))","v":0},{"$f":"(G216/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q215))","v":0},null,{"$f":"D216*'Cost Module'!$M$114","v":0},{"$f":"D216*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q215))","v":0},{"$f":"(K216/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q215))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D217*('Cost Module'!M$95+'Cost Module'!M$102)","v":0},{"$f":"(F217*(1+'Scenario Assumptions'!$E$10)^('Scenario Assumptions'!$E$6+Q216))","v":0},{"$f":"(G217/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q216))","v":0},null,{"$f":"D217*'Cost Module'!$M$114","v":0},{"$f":"D217*('Cost Module'!$M$105*(1+'Scenario Assumptions'!$E$11)^'Scenario Assumptions'!$E$6+('Cost Module'!$M$114-'Cost Module'!$M$105)*(1+'Scenario Assumptions'!$E$12)^('Scenario Assumptions'!$E$6+Q216))","v":0},{"$f":"(K217/(1+'Scenario Assumptions'!$E$7)^('Scenario Assumptions'!$E$6+Q216))","v":0},null,0,0,0,50,null,{"$f":"N217+S216","v":0},0,0]
[]
[]
[]
["Scen 5",null,null,"Ramp-Up path:"]
[null,"Year 1",null,{"$f":"1/'Scenario Assumptions'!F$8","v":3.3333333333333333E-2},null,{"$f":"D222*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F222*(1+'Scenario Assumptions'!$F$10)^'Scenario Assumptions'!$F$6)","v":0},{"$f":"(G222/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6))","v":0},null,{"$f":"D222*'Cost Module'!$P$114","v":0},{"$f":"D222*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^'Scenario Assumptions'!$F$6)","v":0},{"$f":"(K222/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6))","v":0},null,{"$f":"H222","v":0},{"$f":"L222","v":0},{"$f":"N222-O222","v":0},1,null,{"$f":"N222","v":0},{"$f":"O222","v":0},{"$f":"P222","v":0}]
[null,"Year 2",null,{"$f":"D222+$D$6","v":6.6666666666666666E-2},null,{"$f":"D223*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F223*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q222))","v":0},{"$f":"(G223/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q222))","v":0},null,{"$f":"D223*'Cost Module'!$P$114","v":0},{"$f":"D223*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q222))","v":0},{"$f":"(K223/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q222))","v":0},null,0,0,0,2,null,{"$f":"N223+S222","v":0},0,0]
[null,"Year 3",null,{"$f":"D223+$D$6","v":0.1},null,{"$f":"D224*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F224*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q223))","v":0},{"$f":"(G224/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q223))","v":0},null,{"$f":"D224*'Cost Module'!$P$114","v":0},{"$f":"D224*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q223))","v":0},{"$f":"(K224/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q223))","v":0},null,0,0,0,3,null,0,0,0]
[null,"Year 4",null,0.13333333333333333,null,{"$f":"D225*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F225*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q224))","v":0},{"$f":"(G225/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q224))","v":0},null,{"$f":"D225*'Cost Module'!$P$114","v":0},{"$f":"D225*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q224))","v":0},{"$f":"(K225/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q224))","v":0},null,0,0,0,4,null,0,0,0]
[null,"Year 5",null,0.16666666666666666,null,{"$f":"D226*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F226*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q225))","v":0},{"$f":"(G226/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q225))","v":0},null,{"$f":"D226*'Cost Module'!$P$114","v":0},{"$f":"D226*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q225))","v":0},{"$f":"(K226/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q225))","v":0},null,0,0,0,5,null,0,0,0]
[null,"Year 6",null,0.19999999999999998,null,{"$f":"D227*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F227*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q226))","v":0},{"$f":"(G227/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q226))","v":0},null,{"$f":"D227*'Cost Module'!$P$114","v":0},{"$f":"D227*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q226))","v":0},{"$f":"(K227/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q226))","v":0},null,0,0,0,6,null,0,0,0]
[null,"Year 7",null,0.23333333333333331,null,{"$f":"D228*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F228*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q227))","v":0},{"$f":"(G228/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q227))","v":0},null,{"$f":"D228*'Cost Module'!$P$114","v":0},{"$f":"D228*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q227))","v":0},{"$f":"(K228/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q227))","v":0},null,0,0,0,7,null,0,0,0]
[null,"Year 8",null,0.26666666666666666,null,{"$f":"D229*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F229*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q228))","v":0},{"$f":"(G229/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q228))","v":0},null,{"$f":"D229*'Cost Module'!$P$114","v":0},{"$f":"D229*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q228))","v":0},{"$f":"(K229/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q228))","v":0},null,0,0,0,8,null,0,0,0]
[null,"Year 9",null,0.3,null,{"$f":"D230*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F230*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q229))","v":0},{"$f":"(G230/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q229))","v":0},null,{"$f":"D230*'Cost Module'!$P$114","v":0},{"$f":"D230*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q229))","v":0},{"$f":"(K230/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q229))","v":0},null,0,0,0,9,null,0,0,0]
[null,"Year 10",null,0.33333333333333331,null,{"$f":"D231*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F231*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q230))","v":0},{"$f":"(G231/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q230))","v":0},null,{"$f":"D231*'Cost Module'!$P$114","v":0},{"$f":"D231*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q230))","v":0},{"$f":"(K231/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q230))","v":0},null,0,0,0,10,null,0,0,0]
[null,"Year 11",null,0.36666666666666664,null,{"$f":"D232*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F232*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q231))","v":0},{"$f":"(G232/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q231))","v":0},null,{"$f":"D232*'Cost Module'!$P$114","v":0},{"$f":"D232*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q231))","v":0},{"$f":"(K232/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q231))","v":0},null,0,0,0,11,null,0,0,0]
[null,"Year 12",null,0.39999999999999997,null,{"$f":"D233*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F233*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q232))","v":0},{"$f":"(G233/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q232))","v":0},null,{"$f":"D233*'Cost Module'!$P$114","v":0},{"$f":"D233*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q232))","v":0},{"$f":"(K233/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q232))","v":0},null,0,0,0,12,null,0,0,0]
[null,"Year 13",null,0.43333333333333329,null,{"$f":"D234*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F234*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q233))","v":0},{"$f":"(G234/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q233))","v":0},null,{"$f":"D234*'Cost Module'!$P$114","v":0},{"$f":"D234*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q233))","v":0},{"$f":"(K234/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q233))","v":0},null,0,0,0,13,null,0,0,0]
[null,"Year 14",null,0.46666666666666662,null,{"$f":"D235*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F235*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q234))","v":0},{"$f":"(G235/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q234))","v":0},null,{"$f":"D235*'Cost Module'!$P$114","v":0},{"$f":"D235*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q234))","v":0},{"$f":"(K235/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q234))","v":0},null,0,0,0,14,null,0,0,0]
[null,"Year 15",null,0.49999999999999994,null,{"$f":"D236*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F236*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q235))","v":0},{"$f":"(G236/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q235))","v":0},null,{"$f":"D236*'Cost Module'!$P$114","v":0},{"$f":"D236*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q235))","v":0},{"$f":"(K236/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q235))","v":0},null,0,0,0,15,null,0,0,0]
[null,"Year 16",null,0.53333333333333333,null,{"$f":"D237*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F237*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q236))","v":0},{"$f":"(G237/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q236))","v":0},null,{"$f":"D237*'Cost Module'!$P$114","v":0},{"$f":"D237*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q236))","v":0},{"$f":"(K237/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q236))","v":0},null,0,0,0,16,null,0,0,0]
[null,"Year 17",null,0.56666666666666665,null,{"$f":"D238*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F238*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q237))","v":0},{"$f":"(G238/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q237))","v":0},null,{"$f":"D238*'Cost Module'!$P$114","v":0},{"$f":"D238*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q237))","v":0},{"$f":"(K238/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q237))","v":0},null,0,0,0,17,null,0,0,0]
[null,"Year 18",null,0.6,null,{"$f":"D239*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F239*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q238))","v":0},{"$f":"(G239/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q238))","v":0},null,{"$f":"D239*'Cost Module'!$P$114","v":0},{"$f":"D239*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q238))","v":0},{"$f":"(K239/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q238))","v":0},null,0,0,0,18,null,{"$f":"N239+S238","v":0},0,0]
[null,"Year 19",null,0.6333333333333333,null,{"$f":"D240*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F240*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q239))","v":0},{"$f":"(G240/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q239))","v":0},null,{"$f":"D240*'Cost Module'!$P$114","v":0},{"$f":"D240*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q239))","v":0},{"$f":"(K240/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q239))","v":0},null,0,0,0,19,null,0,0,0]
[null,"Year 20",null,0.66666666666666663,null,{"$f":"D241*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F241*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q240))","v":0},{"$f":"(G241/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q240))","v":0},null,{"$f":"D241*'Cost Module'!$P$114","v":0},{"$f":"D241*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q240))","v":0},{"$f":"(K241/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q240))","v":0},null,0,0,0,20,null,0,0,0]
[null,"Year 21",null,0.7,null,{"$f":"D242*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F242*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q241))","v":0},{"$f":"(G242/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q241))","v":0},null,{"$f":"D242*'Cost Module'!$P$114","v":0},{"$f":"D242*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q241))","v":0},{"$f":"(K242/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q241))","v":0},null,0,0,0,21,null,0,0,0]
[null,"Year 22",null,0.73333333333333328,null,{"$f":"D243*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F243*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q242))","v":0},{"$f":"(G243/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q242))","v":0},null,{"$f":"D243*'Cost Module'!$P$114","v":0},{"$f":"D243*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q242))","v":0},{"$f":"(K243/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q242))","v":0},null,0,0,0,22,null,0,0,0]
[null,"Year 23",null,0.76666666666666661,null,{"$f":"D244*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F244*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q243))","v":0},{"$f":"(G244/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q243))","v":0},null,{"$f":"D244*'Cost Module'!$P$114","v":0},{"$f":"D244*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q243))","v":0},{"$f":"(K244/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q243))","v":0},null,0,0,0,23,null,0,0,0]
[null,"Year 24",null,0.79999999999999993,null,{"$f":"D245*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F245*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q244))","v":0},{"$f":"(G245/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q244))","v":0},null,{"$f":"D245*'Cost Module'!$P$114","v":0},{"$f":"D245*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q244))","v":0},{"$f":"(K245/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q244))","v":0},null,0,0,0,24,null,0,0,0]
[null,"Year 25",null,0.83333333333333326,null,{"$f":"D246*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F246*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q245))","v":0},{"$f":"(G246/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q245))","v":0},null,{"$f":"D246*'Cost Module'!$P$114","v":0},{"$f":"D246*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q245))","v":0},{"$f":"(K246/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q245))","v":0},null,0,0,0,25,null,0,0,0]
[null,"Year 26",null,0.86666666666666659,null,{"$f":"D247*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F247*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q246))","v":0},{"$f":"(G247/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q246))","v":0},null,{"$f":"D247*'Cost Module'!$P$114","v":0},{"$f":"D247*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q246))","v":0},{"$f":"(K247/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q246))","v":0},null,0,0,0,26,null,0,0,0]
[null,"Year 27",null,0.89999999999999991,null,{"$f":"D248*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F248*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q247))","v":0},{"$f":"(G248/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q247))","v":0},null,{"$f":"D248*'Cost Module'!$P$114","v":0},{"$f":"D248*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q247))","v":0},{"$f":"(K248/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q247))","v":0},null,0,0,0,27,null,0,0,0]
[null,"Year 28",null,0.93333333333333324,null,{"$f":"D249*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F249*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q248))","v":0},{"$f":"(G249/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q248))","v":0},null,{"$f":"D249*'Cost Module'!$P$114","v":0},{"$f":"D249*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q248))","v":0},{"$f":"(K249/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q248))","v":0},null,0,0,0,28,null,0,0,0]
[null,"Year 29",null,0.96666666666666656,null,{"$f":"D250*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F250*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q249))","v":0},{"$f":"(G250/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q249))","v":0},null,{"$f":"D250*'Cost Module'!$P$114","v":0},{"$f":"D250*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q249))","v":0},{"$f":"(K250/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q249))","v":0},null,0,0,0,29,null,0,0,0]
[null,"Year 30",null,0.99999999999999989,null,{"$f":"D251*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F251*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q250))","v":0},{"$f":"(G251/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q250))","v":0},null,{"$f":"D251*'Cost Module'!$P$114","v":0},{"$f":"D251*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q250))","v":0},{"$f":"(K251/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q250))","v":0},null,0,0,0,30,null,0,0,0]
[null,"Year 31",null,1.0333333333333332,null,{"$f":"D252*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F252*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q251))","v":0},{"$f":"(G252/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q251))","v":0},null,{"$f":"D252*'Cost Module'!$P$114","v":0},{"$f":"D252*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q251))","v":0},{"$f":"(K252/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q251))","v":0},null,0,0,0,31,null,0,0,0]
[null,"Year 32",null,1.0666666666666667,null,{"$f":"D253*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F253*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q252))","v":0},{"$f":"(G253/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q252))","v":0},null,{"$f":"D253*'Cost Module'!$P$114","v":0},{"$f":"D253*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q252))","v":0},{"$f":"(K253/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q252))","v":0},null,0,0,0,32,null,0,0,0]
[null,"Year 33",null,1.1000000000000001,null,{"$f":"D254*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F254*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q253))","v":0},{"$f":"(G254/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q253))","v":0},null,{"$f":"D254*'Cost Module'!$P$114","v":0},{"$f":"D254*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q253))","v":0},{"$f":"(K254/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q253))","v":0},null,0,0,0,33,null,0,0,0]
[null,"Year 34",null,1.1333333333333335,null,{"$f":"D255*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F255*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q254))","v":0},{"$f":"(G255/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q254))","v":0},null,{"$f":"D255*'Cost Module'!$P$114","v":0},{"$f":"D255*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q254))","v":0},{"$f":"(K255/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q254))","v":0},null,0,0,0,34,null,{"$f":"N255+S254","v":0},0,0]
[null,"Year 35",null,1.166666666666667,null,{"$f":"D256*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F256*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q255))","v":0},{"$f":"(G256/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q255))","v":0},null,{"$f":"D256*'Cost Module'!$P$114","v":0},{"$f":"D256*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q255))","v":0},{"$f":"(K256/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q255))","v":0},null,0,0,0,35,null,0,0,0]
[null,"Year 36",null,1.2000000000000004,null,{"$f":"D257*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F257*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q256))","v":0},{"$f":"(G257/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q256))","v":0},null,{"$f":"D257*'Cost Module'!$P$114","v":0},{"$f":"D257*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q256))","v":0},{"$f":"(K257/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q256))","v":0},null,0,0,0,36,null,0,0,0]
[null,"Year 37",null,1.2333333333333338,null,{"$f":"D258*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F258*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q257))","v":0},{"$f":"(G258/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q257))","v":0},null,{"$f":"D258*'Cost Module'!$P$114","v":0},{"$f":"D258*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q257))","v":0},{"$f":"(K258/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q257))","v":0},null,0,0,0,37,null,0,0,0]
[null,"Year 38",null,1.2666666666666673,null,{"$f":"D259*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F259*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q258))","v":0},{"$f":"(G259/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q258))","v":0},null,{"$f":"D259*'Cost Module'!$P$114","v":0},{"$f":"D259*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q258))","v":0},{"$f":"(K259/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q258))","v":0},null,0,0,0,38,null,0,0,0]
[null,"Year 39",null,1.3000000000000007,null,{"$f":"D260*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F260*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q259))","v":0},{"$f":"(G260/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q259))","v":0},null,{"$f":"D260*'Cost Module'!$P$114","v":0},{"$f":"D260*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q259))","v":0},{"$f":"(K260/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q259))","v":0},null,0,0,0,39,null,0,0,0]
[null,"Year 40",null,1.3333333333333341,null,{"$f":"D261*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F261*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q260))","v":0},{"$f":"(G261/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q260))","v":0},null,{"$f":"D261*'Cost Module'!$P$114","v":0},{"$f":"D261*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q260))","v":0},{"$f":"(K261/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q260))","v":0},null,0,0,0,40,null,0,0,0]
[null,"Year 41",null,1.3666666666666676,null,{"$f":"D262*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F262*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q261))","v":0},{"$f":"(G262/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q261))","v":0},null,{"$f":"D262*'Cost Module'!$P$114","v":0},{"$f":"D262*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q261))","v":0},{"$f":"(K262/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q261))","v":0},null,0,0,0,41,null,0,0,0]
[null,"Year 42",null,1.400000000000001,null,{"$f":"D263*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F263*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q262))","v":0},{"$f":"(G263/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q262))","v":0},null,{"$f":"D263*'Cost Module'!$P$114","v":0},{"$f":"D263*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q262))","v":0},{"$f":"(K263/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q262))","v":0},null,0,0,0,42,null,0,0,0]
[null,"Year 43",null,1.4333333333333345,null,{"$f":"D264*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F264*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q263))","v":0},{"$f":"(G264/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q263))","v":0},null,{"$f":"D264*'Cost Module'!$P$114","v":0},{"$f":"D264*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q263))","v":0},{"$f":"(K264/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q263))","v":0},null,0,0,0,43,null,0,0,0]
[null,"Year 44",null,1.4666666666666679,null,{"$f":"D265*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F265*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q264))","v":0},{"$f":"(G265/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q264))","v":0},null,{"$f":"D265*'Cost Module'!$P$114","v":0},{"$f":"D265*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q264))","v":0},{"$f":"(K265/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q264))","v":0},null,0,0,0,44,null,0,0,0]
[null,"Year 45",null,1.5000000000000013,null,{"$f":"D266*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F266*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q265))","v":0},{"$f":"(G266/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q265))","v":0},null,{"$f":"D266*'Cost Module'!$P$114","v":0},{"$f":"D266*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q265))","v":0},{"$f":"(K266/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q265))","v":0},null,0,0,0,45,null,0,0,0]
[null,"Year 46",null,1.5333333333333348,null,{"$f":"D267*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F267*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q266))","v":0},{"$f":"(G267/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q266))","v":0},null,{"$f":"D267*'Cost Module'!$P$114","v":0},{"$f":"D267*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q266))","v":0},{"$f":"(K267/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q266))","v":0},null,0,0,0,46,null,0,0,0]
[null,"Year 47",null,1.5666666666666682,null,{"$f":"D268*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F268*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q267))","v":0},{"$f":"(G268/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q267))","v":0},null,{"$f":"D268*'Cost Module'!$P$114","v":0},{"$f":"D268*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q267))","v":0},{"$f":"(K268/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q267))","v":0},null,0,0,0,47,null,0,0,0]
[null,"Year 48",null,1.6000000000000016,null,{"$f":"D269*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F269*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q268))","v":0},{"$f":"(G269/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q268))","v":0},null,{"$f":"D269*'Cost Module'!$P$114","v":0},{"$f":"D269*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q268))","v":0},{"$f":"(K269/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q268))","v":0},null,0,0,0,48,null,0,0,0]
[null,"Year 49",null,1.6333333333333351,null,{"$f":"D270*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F270*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q269))","v":0},{"$f":"(G270/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q269))","v":0},null,{"$f":"D270*'Cost Module'!$P$114","v":0},{"$f":"D270*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q269))","v":0},{"$f":"(K270/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q269))","v":0},null,0,0,0,49,null,0,0,0]
[null,"Year 50",null,1.6666666666666685,null,{"$f":"D271*('Cost Module'!P$95+'Cost Module'!P$102)","v":0},{"$f":"(F271*(1+'Scenario Assumptions'!$F$10)^('Scenario Assumptions'!$F$6+Q270))","v":0},{"$f":"(G271/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q270))","v":0},null,{"$f":"D271*'Cost Module'!$P$114","v":0},{"$f":"D271*('Cost Module'!$P$105*(1+'Scenario Assumptions'!$F$11)^'Scenario Assumptions'!$F$6+('Cost Module'!$P$114-'Cost Module'!$P$105)*(1+'Scenario Assumptions'!$F$12)^('Scenario Assumptions'!$F$6+Q270))","v":0},{"$f":"(K271/(1+'Scenario Assumptions'!$F$7)^('Scenario Assumptions'!$F$6+Q270))","v":0},null,0,0,0,50,null,{"$f":"N271+S270","v":0},0,0]

{"sheet":"Census","index":10,"n_rows":9493,"n_cols":101,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["LEVEL OF ANALSYSIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOV'T FINANCE DATA"]
["Municipal Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Local Backup",null,null,null,"Rev.","Rev./24-7",null,"GOV'T FINANCE DATA",null,"Local County Cost","Per/24-7 person Co.","Local City Data","Per/24-7 person City",null,"Rev.","Rev./24-7","Local City Data","Local City Data"]
["County Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct expenditure   ",{"$f":"I6327","v":21095674},{"$f":"AQ6327","v":20782468},{"$f":"T3/($AJ$65/1000)","v":5137.4203028097709},null,"Intergovernmental",{"$f":"BV6327","v":6979139},{"$f":"X3/($AJ$65/1000)","v":1725.2412174882927},null,"Direct expenditure   ",null,{"$f":"IF(AE3=0,AQ6400*1000,AE3)","v":135189000},{"$f":"IFERROR(AC3/($AJ$67),U3)","v":3266.4604827602871},{"$f":"'Local Inputs'!C70","v":0},null,"General Revenue",{"$f":"IF(AJ3=0,CC6400*1000,AJ3)","v":122997000},{"$f":"AH3/($AJ$67)","v":2971.8752265204048},{"$f":"'Local Inputs'!C95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current operations   ",{"$f":"J6327","v":14664600},{"$f":"AR6327","v":17671768},4368.4561289710164,null,"Utility Revenue",{"$f":"BW6327","v":2811812},{"$f":"X4/($AJ$65/1000)","v":695.07914346285281},null,"Current operations   ",null,{"$f":"IF(AE4=0,AR6400*1000,AE4)","v":117770000},{"$f":"IFERROR(AC4/($AJ$67),U4)","v":2845.5795298040448},{"$f":"'Local Inputs'!C71","v":0},null,"Intergovernmental",{"$f":"IF(AJ4=0,BV6400*1000,AJ4)","v":69947000},{"$f":"AH4/($AJ$67)","v":1690.0717616642908},{"$f":"'Local Inputs'!C96","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital outlay   ",{"$f":"K6327","v":2074629},{"$f":"AS6327","v":2133294},527.34968279331736,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE5=0,AS6400*1000,AE5)","v":11148000},{"$f":"IFERROR(AC5/($AJ$67),U5)","v":269.35994394375047},{"$f":"'Local Inputs'!C72","v":0},{"$f":"AE5/$AJ$69","v":{"$error":"#DIV/0!"}},"Sewerage Revenue",{"$f":"IF(AJ5=0,BZ6400*1000,AJ5)","v":2162000},{"$f":"AH5/($AJ$67)","v":52.238625655399041},{"$f":"'Local Inputs'!C97","v":0}]
["LOCAL EMPLOYMENT  DYNAMICS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education   ",{"$f":"L6327","v":5520914},{"$f":"AT6327","v":7697366},1902.7867319010252,null,null,null,null,null,"Education   ",null,{"$f":"IF(AE6=0,AT6400*1000,AE6)","v":80101000},{"$f":"IFERROR(AC6/($AI$67),U6)","v":1550.4519675589881},{"$f":"'Local Inputs'!C73","v":0},{"$f":"AE6/AI69","v":{"$error":"#DIV/0!"}},"Solid Waste Management Revenue",{"$f":"IF(AJ6=0,CA6400*1000,AJ6)","v":1608000},{"$f":"AH6/($AJ$67)","v":38.852779858409647},{"$f":"'Local Inputs'!C98","v":0}]
[null,null,null,null,null,"Workers","Residents + Workers",null,null,null,null,null,null,null,null,null,null,"Capital outlay   ",{"$f":"M6327","v":698768},{"$f":"AU6327","v":785566},194.19169646247312,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE7=0,AU6400*1000,AE7)","v":4954000},{"$f":"IFERROR(AC7/($AJ$67),U7)","v":119.69942252398096},{"$f":"'Local Inputs'!C74","v":0},{"$f":"AE7/$AJ$69","v":{"$error":"#DIV/0!"}},"Utility Revenue",{"$f":"IF(AJ7=0,BW6400*1000,AJ7)","v":1334000},{"$f":"AH7/($AJ$67)","v":32.232343489501531},{"$f":"'Local Inputs'!C99","v":0}]
[{"$f":"SUMIF($C$11:$C$3139,$C$8,A11:A3139)","v":1},{"$f":"SUMIF($C$11:$C$3139,$C$8,B11:B3139)","v":1001},{"$f":"'Local Inputs'!A5","v":"Autauga County, Alabama"},{"$f":"SUMIF($C$11:$C$3139,$C$8,D11:D3139)","v":54571},20728,11157,15876,4852,6305,0.43488399999999999,0.56511599999999995,0.23408000000000001,0.76592000000000005,0.5382574295638749,0.4617425704361251,null,null,"Hospitals   ",{"$f":"N6327","v":1532037},{"$f":"AV6327","v":2861317},707.3167656783952,null,null,null,null,null,"Hospitals   ",null,{"$f":"IF(AE8=0,AV6400*1000,AE8)","v":0},0,{"$f":"'Local Inputs'!C75","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital outlay   ",{"$f":"O6327","v":239446},{"$f":"AW6327","v":169303},41.851654458296416,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE9=0,AW6400*1000,AE9)","v":0},0,{"$f":"'Local Inputs'!C76","v":0},{"$error":"#DIV/0!"},"Individual Tax Income",{"$f":"IF(AJ9=0,CD6400*1000,AJ9)","v":0},{"$f":"AH9/$AJ$67","v":0}]
[null,"County","Name","2010 Total Pop.","Employed Workers Living in the Selection Area","Selection Total Emp","Living in the Selection Area but Employed Outside","Employed and Living in the Selection Area","Employed in the Selection Area but Living Outside","(%) Employed and Living in the Selection Area","(%) Employed in the Selection Area but Living Outside","(%) Living and Employed in the Selection Area","(%) Living in the Selection Area but Employed Outside","Workers living - Employment",null,null,null,"Highways",{"$f":"P6327","v":1306181},{"$f":"AX6327","v":815819},201.67022963865335,null,null,null,null,null,"Highways",null,{"$f":"IF(AE10=0,AX6400*1000,AE10)","v":5163000},124.74931741851306,{"$f":"'Local Inputs'!C77","v":0},{"$error":"#DIV/0!"},"Corporate Income Tax",{"$f":"IF(AJ10=0,CE6400*1000,AJ10)","v":0},{"$f":"AH10/$AJ$67","v":0}]
[1,1001,"Autauga County, Alabama",54571,20728,11157,15876,4852,6305,0.43488399999999999,0.56511599999999995,0.23408000000000001,0.76592000000000005,0.5382574295638749,0.4617425704361251,1001,null,"Capital outlay   ",{"$f":"Q6327","v":937726},{"$f":"AY6327","v":125718},31.077454594355146,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE11=0,AY6400*1000,AE11)","v":489000},11.815304322613381,{"$f":"'Local Inputs'!C78","v":0},{"$error":"#DIV/0!"},"Income Tax Total",{"$f":"IF(AJ11=0,AH9+AH10,AJ11)","v":0},0]
[1,1003,"Baldwin County, Alabama",182265,69285,57102,30733,38552,18550,0.67514300000000005,0.32485700000000001,0.55642599999999998,0.44357400000000002,0.82416107382550341,0.17583892617449659,1003,null,"Police protection   ",{"$f":"R6327","v":153692},{"$f":"AZ6327","v":975468},241.13541798506517,null,null,null,null,null,"Police protection   ",null,{"$f":"IF(AE12=0,AZ6400*1000,AE12)","v":8717000},210.62169280208761,{"$f":"'Local Inputs'!C79","v":0},{"$error":"#DIV/0!"}]
[1,1005,"Barbour County, Alabama",27457,10508,9493,5601,4907,4586,0.51690700000000001,0.48309299999999999,0.466978,0.533022,0.90340692805481537,9.6593071945184628E-2,1005,null,"Fire protection   ",{"$f":"S6327","v":0},{"$f":"BA6327","v":473933},117.15610563536262,null,null,null,null,null,"Fire protection   ",null,{"$f":"IF(AE13=0,BA6400*1000,AE13)","v":7195000},173.84686012516008,{"$f":"'Local Inputs'!C80","v":0},{"$error":"#DIV/0!"}]
[1,1007,"Bibb County, Alabama",22915,7466,3889,5672,1794,2095,0.46130100000000002,0.53869900000000004,0.240289,0.75971100000000003,0.52089472274310211,0.47910527725689789,1007,null,"Parks and recreation   ",{"$f":"T6327","v":31677},{"$f":"BB6327","v":368468},91.085187001645366,null,null,null,null,null,"Parks and recreation   ",null,{"$f":"IF(AE14=0,BB6400*1000,AE14)","v":3145000},75.990045183270112,{"$f":"'Local Inputs'!C81","v":0},{"$error":"#DIV/0!"}]
[1,1009,"Blount County, Alabama",57322,22063,9267,17331,4732,4535,0.510629,0.489371,0.214477,0.78552299999999997,0.42002447536599735,0.57997552463400259,1009,null,"Capital outlay   ",{"$f":"U6327","v":10548},{"$f":"BC6327","v":58118},14.366753417288951,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE15=0,BC6400*1000,AE15)","v":115000},2.7786503008190979,{"$f":"'Local Inputs'!C82","v":0},{"$error":"#DIV/0!"}]
[1,1011,"Bullock County, Alabama",10914,4052,3202,2625,1427,1775,0.44565900000000003,0.55434099999999997,0.35217199999999999,0.64782799999999996,0.79022704837117475,0.20977295162882525,1011,null,"Housing and community development    ",{"$f":"V6327","v":15618},{"$f":"W6327","v":0},0,null,null,null,null,null,"Housing / Community Dev.   ",null,{"$f":"IF(AE16=0,BD6400*1000,AE16)","v":0},0,{"$f":"'Local Inputs'!C83","v":0},{"$error":"#DIV/0!"}]
[1,1013,"Butler County, Alabama",20947,8250,6453,4831,3419,3034,0.52983100000000005,0.470169,0.41442400000000001,0.58557599999999999,0.7821818181818182,0.2178181818181818,1013,null,"Sewerage   ",{"$f":"W6327","v":0},{"$f":"BE6327","v":332688},82.240380964434877,null,null,null,null,null,"Sewerage   ",null,{"$f":"IF(AE17=0,BE6400*1000,AE17)","v":2269000},54.823978543987245,{"$f":"'Local Inputs'!C84","v":0},{"$error":"#DIV/0!"}]
[1,1015,"Calhoun County, Alabama",118572,39518,41869,16703,22815,19054,0.54491400000000001,0.45508599999999999,0.57733199999999996,0.42266799999999999,1.0594918771192874,-5.9491877119287384E-2,1015,null,"Capital outlay   ",{"$f":"X6327","v":0},{"$f":"BF6327","v":86109},21.286120823313507,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE18=0,BF6400*1000,AE18)","v":70000},1.6913523570203204,{"$f":"'Local Inputs'!C85","v":0},{"$error":"#DIV/0!"}]
[1,1017,"Chambers County, Alabama",34215,13982,7381,10087,3895,3486,0.52770600000000001,0.47229399999999999,0.27857199999999999,0.72142799999999996,0.52789300529251892,0.47210699470748108,1017,null,"Solid waste management   ",{"$f":"Y6327","v":875},{"$f":"BG6327","v":234574},57.986627483862804,null,null,null,null,null,"Solid waste management   ",null,{"$f":"IF(AE19=0,BG6400*1000,AE19)","v":2087000},50.426462415734406,{"$f":"'Local Inputs'!C86","v":0},{"$error":"#DIV/0!"}]
[1,1019,"Cherokee County, Alabama",25989,8342,4767,5596,2746,2021,0.576044,0.423956,0.32917800000000003,0.67082200000000003,0.57144569647566534,0.42855430352433466,1019,null,"Capital outlay   ",{"$f":"Z6327","v":0},{"$f":"BH6327","v":13265},3.2791043064169094,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE20=0,BH6400*1000,AE20)","v":283000},6.8378959576678664,{"$f":"'Local Inputs'!C87","v":0},{"$error":"#DIV/0!"}]
[1,1021,"Chilton County, Alabama",43643,16512,8287,11715,4797,3490,0.57885799999999998,0.42114200000000002,0.290516,0.709484,0.50187742248062017,0.49812257751937983,1021,null,"Utility expenditure",{"$f":"AA6327","v":0},{"$f":"BI6327","v":2756226},681.33829974053924,null,null,null,null,null,"Utility expenditure",null,{"$f":"IF(AE21=0,BI6400*1000,AE21)","v":2058000},49.72575929639742,{"$f":"'Local Inputs'!C88","v":0},{"$error":"#DIV/0!"}]
[1,1023,"Choctaw County, Alabama",13859,4496,3522,2483,2013,1509,0.57155,0.42845,0.44773099999999999,0.55226900000000001,0.78336298932384341,0.21663701067615659,1023,null,"Capital outlay   ",{"$f":"AB6327","v":0},{"$f":"BJ6327","v":214667},53.065622626882671,null,null,null,null,null,"Capital outlay   ",null,{"$f":"IF(AE22=0,BJ6400*1000,AE22)","v":1426000},34.455263730156815,{"$f":"'Local Inputs'!C89","v":0},{"$error":"#DIV/0!"}]
[1,1025,"Clarke County, Alabama",25833,10234,8376,5690,4544,3832,0.54250200000000004,0.45749800000000002,0.44401000000000002,0.55598999999999998,0.8184483095563807,0.1815516904436193,1025,null,"Water supply   ",{"$f":"AC6327","v":0},{"$f":"BK6327","v":685729},169.51201786166308,null,null,null,null,null,"Water supply   ",null,{"$f":"IF(AE23=0,BK6400*1000,AE23)","v":2058000},49.72575929639742,{"$f":"'Local Inputs'!C90","v":0},{"$error":"#DIV/0!"}]
[1,1027,"Clay County, Alabama",13932,5739,4095,3280,2459,1636,0.60048800000000002,0.39951199999999998,0.42847200000000002,0.57152800000000004,0.71353894406691065,0.28646105593308935,1027,null,"Electric power   ",{"$f":"AD6327","v":0},{"$f":"BL6327","v":1451495},358.80915983736236,null,null,null,null,null,"Electric power   ",null,{"$f":"IF(AE24=0,BL6400*1000,AE24)","v":0},0,{"$f":"'Local Inputs'!C91","v":0},{"$error":"#DIV/0!"}]
[1,1029,"Cleburne County, Alabama",14972,5466,2346,4240,1226,1120,0.52259199999999995,0.477408,0.224296,0.77570399999999995,0.429198682766191,0.570801317233809,1029,null,"Gas supply   ",{"$f":"AE6327","v":0},{"$f":"BM6327","v":553339},136.78524672509809,null,null,null,null,null,"Gas supply   ",null,{"$f":"IF(AE25=0,BM6400*1000,AE25)","v":0},0,{"$f":"'Local Inputs'!C92","v":0},{"$error":"#DIV/0!"},"Reve/Cost Ratio",{"$f":"(AH3/AC3)-1","v":-9.0184852317866104E-2}]
[1,1031,"Coffee County, Alabama",49948,16991,15752,9721,7270,8482,0.46152900000000002,0.53847100000000003,0.42787399999999998,0.57212600000000002,0.92707904184568302,7.2920958154316984E-2,1031]
[1,1033,"Colbert County, Alabama",54428,20247,20264,11347,8900,11364,0.43920300000000001,0.56079699999999999,0.43957099999999999,0.56042899999999995,1.0008396305625524,-8.3963056255242918E-4,1033]
[1,1035,"Conecuh County, Alabama",13228,4861,2762,3520,1341,1421,0.48551800000000001,0.51448199999999999,0.27586899999999998,0.72413099999999997,0.56819584447644522,0.43180415552355478,1035]
[1,1037,"Coosa County, Alabama",11539,4248,809,3962,286,523,0.35352299999999998,0.64647699999999997,6.7325999999999997E-2,0.932674,0.19044256120527306,0.80955743879472697,1037]
[1,1039,"Covington County, Alabama",37765,13755,12321,5678,8077,4244,0.65554699999999999,0.34445300000000001,0.58720499999999998,0.41279500000000002,0.89574700109051253,0.10425299890948747,1039]
[1,1041,"Crenshaw County, Alabama",13906,6095,3782,4068,2027,1755,0.53595999999999999,0.46404000000000001,0.33256799999999997,0.66743200000000003,0.62050861361771947,0.37949138638228053,1041]
[1,1043,"Cullman County, Alabama",80406,32121,26607,16174,15947,10660,0.59935400000000005,0.400646,0.49646600000000002,0.50353400000000004,0.82833660222284489,0.17166339777715511,1043]
[1,1045,"Dale County, Alabama",50251,16733,15828,10229,6504,9324,0.41091699999999998,0.58908300000000002,0.38869300000000001,0.61130700000000004,0.94591525727604131,5.408474272395869E-2,1045]
[1,1047,"Dallas County, Alabama",43820,14275,13692,5966,8309,5383,0.60685100000000003,0.39314900000000003,0.582067,0.417933,0.95915936952714531,4.0840630472854689E-2,1047]
[1,1049,"DeKalb County, Alabama",71109,24769,21017,11560,13209,7808,0.62849100000000002,0.37150899999999998,0.53328799999999998,0.46671200000000002,0.84852032782914122,0.15147967217085878,1049]
[1,1051,"Elmore County, Alabama",79303,31461,17739,24105,7356,10383,0.41467999999999999,0.58531999999999995,0.23381299999999999,0.76618699999999995,0.56384094593306,0.43615905406694,1051]
[1,1053,"Escambia County, Alabama",38319,13933,12260,6936,6997,5263,0.57071799999999995,0.429282,0.502189,0.497811,0.87992535706595854,0.12007464293404146,1053]
[1,1055,"Etowah County, Alabama",104430,37494,34618,17841,19653,14965,0.56771000000000005,0.43229000000000001,0.52416399999999996,0.47583599999999998,0.92329439376966982,7.6705606230330181E-2,1055]
[1,1057,"Fayette County, Alabama",17241,6718,4387,4598,2120,2267,0.48324600000000001,0.51675400000000005,0.31557000000000002,0.68442999999999998,0.65302173265852936,0.34697826734147064,1057,null,null,null,null,null,null,null,null,null,"ANNUAL WAGE PER EMPLOYEE",null,null,null,null,null,null,null,"MULTIPLIER DEFAULT CALCULATION"]
[1,1059,"Franklin County, Alabama",31704,12394,10394,6999,5395,4999,0.51904899999999998,0.48095100000000002,0.43529099999999998,0.56470900000000002,0.83863159593351622,0.16136840406648378,1059,null,null,null,null,null,null,null,null,null,null,null,"Industry description","Annual payroll\n($1,000)","Number of paid\nemployees\nfor pay period","Average Wage",null,null,"Counter","Mult.","County/Area Population"]
[1,1061,"Geneva County, Alabama",26790,9690,4809,6856,2834,1975,0.58931199999999995,0.410688,0.292466,0.707534,0.49628482972136223,0.50371517027863777,1061,null,null,null,null,null,null,null,null,null,"11 NAICS",11,"Forestry, fishing, and related activities",{"$f":"IF(AD41=0,0,BA3158)","v":1097},{"$f":"M3158","v":33},{"$f":"IF(AD41=0,0,AC41*1000/AD41)","v":33242.42424242424},null,null,{"$f":"IF($AI$69<=10000,1,0)","v":1},1.05,"0 to 10,000"]
[1,1063,"Greene County, Alabama",9045,3089,2041,1997,1092,949,0.53503199999999995,0.46496799999999999,0.35351199999999999,0.64648799999999995,0.66073162835869215,0.33926837164130785,1063,null,null,null,null,null,null,null,null,null,"21 NAICS",21,"Mining",{"$f":"IF(AD42=0,0,BB3158)","v":1210},{"$f":"N3158","v":34},35588.23529411765,"I",null,{"$f":"IF(AND($AI$69>10000,$AI$69<=20000),1,0)","v":0},1.1000000000000001,"10,000 to 20,000"]
[1,1065,"Hale County, Alabama",15760,6238,3011,4555,1683,1328,0.55895099999999998,0.44104900000000002,0.26979799999999998,0.73020200000000002,0.48268675857646681,0.51731324142353319,1065,null,null,null,null,null,null,null,null,null,"22 NAICS",22,"Utilities",{"$f":"IF(AD43=0,0,BC3158)","v":14871},{"$f":"O3158","v":187},79524.064171122998,"O",null,{"$f":"IF(AND($AI$69>20000,$AI$69<=35000),1,0)","v":0},1.25,"20,000 to 35,000"]
[1,1067,"Henry County, Alabama",17302,7312,3469,5556,1756,1713,0.50619800000000004,0.49380200000000002,0.24015300000000001,0.75984700000000005,0.47442560175054704,0.52557439824945296,1067,null,null,null,null,null,null,null,null,null,"23 NAICS",23,"Construction",{"$f":"IF(AD44=0,0,BD3158)","v":15366},{"$f":"P3158","v":486},31617.283950617282,null,null,{"$f":"IF(AND($AI$69>35000,$AI$69<=50000),1,0)","v":0},1.35,"35,000 to 50,000"]
[1,1069,"Houston County, Alabama",101547,39002,47933,12237,26765,21168,0.55838399999999999,0.44161600000000001,0.68624700000000005,0.313753,1.2289882570124608,-0.22898825701246084,1069,null,null,null,null,null,null,null,null,null,"31 NAICS","31-33","Manufacturing",{"$f":"IF(AD45=0,0,BE3158)","v":0},{"$f":"Q3158","v":0},0,"I",null,{"$f":"IF(AND($AI$69>50000,$AI$69<=100000),1,0)","v":0},1.5,"50,000 to 100,000"]
[1,1071,"Jackson County, Alabama",53227,19678,15949,10088,9590,6359,0.60129200000000005,0.39870800000000001,0.487346,0.51265400000000005,0.81049903445472105,0.18950096554527895,1071,null,null,null,null,null,null,null,null,null,"42 NAICS",42,"Wholesale trade",{"$f":"IF(AD46=0,0,BF3158)","v":0},{"$f":"R3158","v":0},0,null,null,{"$f":"IF(AND(AI69>100000,AI69<=200000),1,0)","v":0},1.75,"100,000 to 200,000"]
[1,1073,"Jefferson County, Alabama",658466,264952,346878,64320,200632,146246,0.57839399999999996,0.42160599999999998,0.757239,0.242761,1.3092107249615024,-0.30921072496150237,1073,null,null,null,null,null,null,null,null,null,"44 NAICS","44-45","Retail trade",{"$f":"IF(AD47=0,0,BG3158)","v":56207},{"$f":"S3158","v":2504},22446.884984025561,"R",null,{"$f":"IF(AND(AI69>200000,AI69<=500000),1,0)","v":0},2,"200,000 to 500,000"]
[1,1075,"Lamar County, Alabama",14564,5647,3050,3712,1935,1115,0.63442600000000005,0.36557400000000001,0.34266000000000002,0.65734000000000004,0.54010979281034177,0.45989020718965823,1075,null,null,null,null,null,null,null,null,null,"48 NAICS","48-49","Transportation and warehousing",{"$f":"IF(AD48=0,0,BH3158)","v":3297},{"$f":"T3158","v":92},35836.956521739128,"I",null,{"$f":"IF(AND(AI69>500000,AI69<=1000000),1,0)","v":0},2,"500,000 to 1,000,000"]
[1,1077,"Lauderdale County, Alabama",92709,31398,29908,14958,16440,13468,0.54968600000000001,0.45031399999999999,0.52359999999999995,0.47639999999999999,0.95254474807312572,4.7455251926874276E-2,1077,null,null,null,null,null,null,null,null,null,"51 NAICS",51,"Information",{"$f":"IF(AD49=0,0,BI3158)","v":3107},{"$f":"U3158","v":89},34910.112359550563,"O",null,{"$f":"IF(AI69>1000000,1,0)","v":0},2,"1,000,000 and above"]
[1,1079,"Lawrence County, Alabama",34339,13265,5638,10636,2629,3009,0.46629999999999999,0.53369999999999995,0.19819100000000001,0.80180899999999999,0.42502826988315112,0.57497173011684888,1079,null,null,null,null,null,null,null,null,null,"52 NAICS",52,"Finance and insurance",{"$f":"IF(AD50=0,0,BJ3158)","v":11849},{"$f":"V3158","v":322},36798.136645962732,"O"]
[1,1081,"Lee County, Alabama",140247,40585,46376,17479,23106,23270,0.49823200000000001,0.50176799999999999,0.56932400000000005,0.430676,1.1426881852901318,-0.14268818529013183,1081,null,null,null,null,null,null,null,null,null,"53 NAICS",53,"Real estate and rental and leasing",{"$f":"IF(AD51=0,0,BK3158)","v":2907},{"$f":"W3158","v":125},23256,null,null,"FUNCTIONAL POPULATION"]
[1,1083,"Limestone County, Alabama",82782,29986,18551,20891,9095,9456,0.49026999999999998,0.50973000000000002,0.30330800000000002,0.69669199999999998,0.61865537250717006,0.38134462749282994,1083,null,null,null,null,null,null,null,null,null,"54 NAICS",54,"Professional, scientific, and technical services",{"$f":"IF(AD52=0,0,BL3158)","v":11505},{"$f":"X3158","v":332},34653.614457831325,"O",null,null,null,null,"24/7","Day"]
[1,1085,"Lowndes County, Alabama",11299,3083,2371,2239,844,1527,0.35596800000000001,0.64403200000000005,0.27375899999999997,0.72624100000000003,0.76905611417450537,0.23094388582549463,1085,null,null,null,null,null,null,null,null,null,"55 NAICS",55,"Management of companies and enterprises",{"$f":"IF(AD53=0,0,BM3158)","v":0},{"$f":"Y3158","v":0},0,"O",null,"Res","Permanent Population",null,0.67,0.5]
[1,1087,"Macon County, Alabama",21452,8489,5694,6030,2459,3235,0.43185800000000002,0.56814200000000004,0.28966900000000001,0.71033100000000005,0.67075038284839206,0.32924961715160794,1087,null,null,null,null,null,null,null,null,null,"56 NAICS",56,"Administrative and waste services",{"$f":"IF(AD54=0,0,BN3158)","v":2246},{"$f":"Z3158","v":103},21805.825242718445,null,null,null,"Construction",null,9.9000000000000005E-2,0.19900000000000001]
[1,1089,"Madison County, Alabama",334811,133233,167119,27379,105854,61265,0.633405,0.366595,0.79450299999999996,0.20549700000000001,1.2543363881320695,-0.25433638813206949,1089,null,null,null,null,null,null,null,null,null,"61 NAICS",61,"Educational services",{"$f":"IF(AD55=0,0,BO3158)","v":0},{"$f":"AA3158","v":0},0,null,null,"I","Manufacturing",null,0.29035709999999998,0.58071428999999997]
[1,1091,"Marengo County, Alabama",21027,7580,7641,3660,3920,3721,0.51302199999999998,0.48697800000000002,0.51715,0.48285,1.008047493403694,-8.0474934036940393E-3,1091,null,null,null,null,null,null,null,null,null,"62 NAICS",62,"Health care and social assistance",{"$f":"IF(AD56=0,0,BP3158)","v":38947},{"$f":"AB3158","v":1327},29349.660889223815,"O",null,null,"Wholesale Trade",null,0.31,0.61907142999999998]
[1,1093,"Marion County, Alabama",30776,11392,8795,6684,4708,4087,0.535304,0.464696,0.41327199999999997,0.58672800000000003,0.7720330056179775,0.2279669943820225,1093,null,null,null,null,null,null,null,null,null,"71 NAICS",71,"Arts, entertainment, and recreation",{"$f":"IF(AD57=0,0,BQ3158)","v":3017},{"$f":"AC3158","v":171},17643.274853801169,null,null,"R","Retail Trade",null,1.002,2.0035356499999999]
[1,1095,"Marshall County, Alabama",93019,35588,33904,18245,17343,16561,0.51153300000000002,0.48846699999999998,0.48732700000000001,0.51267300000000005,0.95268067888052155,4.7319321119478452E-2,1095,null,null,null,null,null,null,null,null,null,"72 NAICS",72,"Accommodation and food services",{"$f":"IF(AD58=0,0,BR3158)","v":30194},{"$f":"AD3158","v":2318},13025.884383088869,"R",null,null,"TCU",null,0.30021429999999999,0.60042857000000005]
[1,1097,"Mobile County, Alabama",412992,162600,167158,38460,124140,43018,0.74265099999999995,0.25734899999999999,0.76346899999999995,0.23653099999999999,1.0280319803198033,-2.8031980319803251E-2,1097,null,null,null,null,null,null,null,null,null,"81 NAICS",81,"Other services, except public administration",{"$f":"IF(AD59=0,0,BS3158)","v":14556},{"$f":"AE3158","v":867},16788.927335640139,null,null,"OEP","Office",null,0.3529911,0.70598214000000004]
[1,1099,"Monroe County, Alabama",23068,8285,6637,4593,3692,2945,0.55627499999999996,0.44372499999999998,0.44562499999999999,0.55437499999999995,0.80108630054315022,0.19891369945684978,1099,null,null,null,null,null,null,null,null,null,"99 NAICS",null,null,{"$f":"IF(AD60=0,0,BT3158)","v":0},{"$f":"AF3158","v":0},0,null,null,"H","Hotel/Motel Employees",null,0.37140000000000001,0.74280000000000002]
[1,1101,"Montgomery County, Alabama",229363,87537,127323,25453,62084,65239,0.48760999999999999,0.51239000000000001,0.70923199999999997,0.29076800000000003,1.4545049521916447,-0.45450495219164466,1101,null,null,null,null,null,null,null,null,null,null,92,"Government and government enterprises",null,null,0,null,null,null,"OTHER",null,0.248,0.66249999999999998]
[1,1103,"Morgan County, Alabama",119490,46145,47982,23554,22591,25391,0.47082200000000002,0.52917800000000004,0.489566,0.51043400000000005,1.0398092967818833,-3.9809296781883274E-2,1103,null,null,null,null,null,null,null,null,null,null,null," Total "]
[1,1105,"Perry County, Alabama",10591,3730,1749,2702,1028,721,0.58776399999999995,0.41223599999999999,0.27560299999999999,0.72439699999999996,0.46890080428954423,0.53109919571045583,1105,null,null,null,null,null,null,null,null,null,null,null," Retail ",{"$f":"AE47","v":22446.884984025561},null,null,null,null,"LOCAL Pop."]
[1,1107,"Pickens County, Alabama",19746,7726,3723,5354,2372,1351,0.63712100000000005,0.36287900000000001,0.30701499999999998,0.69298499999999996,0.48187936836655448,0.51812063163344546,1107,null,null,null,null,null,null,null,null,null,null,null," Office ",{"$f":"((AD43*AE43)+(AD49*AE49)+(AD50*AE50)+(AD52*AE52)+(AD53*AE53)+(AD56*AE56))/SUM(AD43,AD49,AD50,AD52,AD53,AD56)","v":35568.896765618076},null,null,null,null,null,"Sum of Perm 2010","Sum of 24/7_2010"]
[1,1109,"Pike County, Alabama",32899,12499,14337,6107,6392,7945,0.44583899999999999,0.55416100000000001,0.51140099999999999,0.48859900000000001,1.1470517641411313,-0.1470517641411313,1109,null,null,null,null,null,null,null,null,null,null,null," Industrial ",{"$f":"IFERROR(((AD42*AE42)+(AD45*AE45)+(AD48*AE48))/SUM(AD42,AD45,AD48),0)","v":35769.841269841272},null,null,null,null,"ST",{"$f":"D6327","v":4748320},{"$f":"E6327","v":4045312}]
[1,1111,"Randolph County, Alabama",22913,8399,4731,5520,2879,1852,0.60853900000000005,0.391461,0.342779,0.65722100000000006,0.56328134301702582,0.43671865698297418,1111,null,null,null,null,null,null,null,null,null,null,null,"Public / Civic",{"$f":"IF(AE61=0,CW3158,AE61)","v":41974.41},null,null,null,null,null,"Perm. Pop.","24/7 person"]
[1,1113,"Russell County, Alabama",52947,18845,12804,14277,4568,8236,0.35676400000000003,0.64323600000000003,0.242399,0.75760099999999997,0.67943751658264795,0.32056248341735205,1113,null,null,null,null,null,null,null,null,null,null,null,"Educational",{"$f":"IF(AE55=0,CV3158,AE55)","v":40911.17},null,null,null,null,"Co.",{"$f":"IF(AI68=0,AL6400,AI68)","v":51663},{"$f":"IF(AJ68=0,AM6400,AJ68)","v":41387}]
[1,1115,"St. Clair County, Alabama",83593,32772,15777,26176,6596,9181,0.41807699999999998,0.58192299999999997,0.201269,0.79873099999999997,0.48141706334675943,0.51858293665324062,1115,null,null,null,null,null,null,null,null,null,null,null,"Hotel / Hospitality",{"$f":"AE58","v":13025.884383088869},null,null,null,null,"City override"]
[1,1117,"Shelby County, Alabama",195085,83157,75851,55362,27795,48056,0.36644199999999999,0.63355799999999995,0.33424700000000002,0.66575300000000004,0.91214209266808566,8.7857907331914342E-2,1117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City Pop.",{"$f":"'Local Inputs'!D12","v":0},{"$f":"'Local Inputs'!D13","v":0}]
[1,1119,"Sumter County, Alabama",13763,4016,3188,2204,1812,1376,0.56838100000000003,0.43161899999999997,0.45119500000000001,0.54880499999999999,0.79382470119521908,0.20617529880478092,1119]
[1,1121,"Talladega County, Alabama",82291,30918,25519,18842,12076,13443,0.47321600000000003,0.52678400000000003,0.39058199999999998,0.60941800000000002,0.82537680315673723,0.17462319684326277,1121]
[1,1123,"Tallapoosa County, Alabama",41616,16956,12717,9974,6982,5735,0.54902899999999999,0.45097100000000001,0.41177200000000003,0.58822799999999997,0.75,0.25,1123]
[1,1125,"Tuscaloosa County, Alabama",194656,73634,83230,21017,52617,30613,0.63218799999999997,0.36781199999999997,0.71457499999999996,0.28542499999999998,1.1303202325012902,-0.13032023250129021,1125]
[1,1127,"Walker County, Alabama",67023,25970,17600,15869,10101,7499,0.57391999999999999,0.42608000000000001,0.38894899999999999,0.61105100000000001,0.67770504428186373,0.32229495571813627,1127]
[1,1129,"Washington County, Alabama",17581,6427,5154,4265,2162,2992,0.41948000000000002,0.58052000000000004,0.336393,0.66360699999999995,0.80192936051034702,0.19807063948965298,1129]
[1,1131,"Wilcox County, Alabama",11670,3798,2217,2475,1323,894,0.59675199999999995,0.403248,0.34834100000000001,0.65165899999999999,0.5837282780410743,0.4162717219589257,1131]
[1,1133,"Winston County, Alabama",24484,8161,7291,4654,3507,3784,0.48100399999999999,0.51899600000000001,0.42972700000000003,0.57027300000000003,0.89339541722828086,0.10660458277171914,1133]
[2,2013,"Aleutians East Borough, Alaska",3141,457,653,58,399,254,0.61102599999999996,0.38897399999999999,0.873085,0.126915,1.4288840262582057,-0.42888402625820565,2013]
[2,2016,"Aleutians West Census Area, Alaska",5561,2507,3292,43,2464,828,0.74848099999999995,0.25151899999999999,0.98284800000000005,1.7152000000000001E-2,1.3131232548863183,-0.31312325488631831,2016]
[2,2020,"Anchorage Municipality, Alaska",291826,129825,146691,11801,118024,28667,0.80457599999999996,0.19542399999999999,0.90910100000000005,9.0898999999999994E-2,1.1299133448873484,-0.1299133448873484,2020]
[2,2050,"Bethel Census Area, Alaska",17013,5302,5788,638,4664,1124,0.80580499999999999,0.19419500000000001,0.87966800000000001,0.12033199999999999,1.091663523198793,-9.1663523198793007E-2,2050]
[2,2060,"Bristol Bay Borough, Alaska",997,419,546,65,354,192,0.64835200000000004,0.35164800000000002,0.84486899999999998,0.15513099999999999,1.3031026252983293,-0.30310262529832932,2060]
[2,2068,"Denali Borough, Alaska",1826,766,544,326,440,104,0.80882399999999999,0.19117600000000001,0.57441299999999995,0.42558699999999999,0.71018276762402088,0.28981723237597912,2068]
[2,2070,"Dillingham Census Area, Alaska",4847,1677,1896,173,1504,392,0.79324899999999998,0.20675099999999999,0.89683999999999997,0.10316,1.1305903398926656,-0.13059033989266555,2070]
[2,2090,"Fairbanks North Star Borough, Alaska",97581,40963,33165,12989,27974,5191,0.84348000000000001,0.15651999999999999,0.68290899999999999,0.31709100000000001,0.80963308351439101,0.19036691648560899,2090]
[2,2100,"Haines Borough, Alaska",2508,1020,781,414,606,175,0.77592799999999995,0.22407199999999999,0.59411800000000003,0.40588200000000002,0.76568627450980398,0.23431372549019602,2100]
[2,2105,"Kodiak Islan Borough, Alaska",2150,314,404,169,145,259,0.35891099999999998,0.64108900000000002,0.461783,0.53821699999999995,1.286624203821656,-0.28662420382165599,2105]
[2,2110,"Juneau City and Borough, Alaska",31275,19574,19422,3915,15659,3763,0.80625100000000005,0.193749,0.79998999999999998,0.20000999999999999,0.99223459691427407,7.7654030857259304E-3,2110]
[2,2122,"Kenai Peninsula Borough, Alaska",55400,21546,17704,8314,13232,4472,0.74740200000000001,0.25259799999999999,0.61412800000000001,0.38587199999999999,0.82168383922769883,0.17831616077230117,2122]
[2,2130,"Ketchikan Gateway Borough, Alaska",13477,1714,15645,606,1108,14537,7.0820999999999995E-2,0.92917899999999998,0.64644100000000004,0.35355900000000001,9.1277712952158687,-8.1277712952158687,2130]
[2,2150,"Kodiak Island Borough, Alaska",13592,5605,6193,877,4728,1465,0.76344299999999998,0.23655699999999999,0.84353299999999998,0.15646699999999999,1.1049063336306868,-0.1049063336306868,2150]
[2,2164,"Lake and Peninsula Borough, Alaska",1631,600,537,161,439,98,0.81750500000000004,0.18249499999999999,0.73166699999999996,0.26833299999999999,0.89500000000000002,0.10499999999999998,2164]
[2,2170,"Matanuska-Susitna Borough, Alaska",88995,32615,17500,19775,12840,4660,0.73371399999999998,0.26628600000000002,0.39368399999999998,0.60631599999999997,0.53656293116664111,0.46343706883335889,2170]
[2,2180,"Nome Census Area, Alaska",9492,3286,3482,164,3122,360,0.89661100000000005,0.10338899999999999,0.95009100000000002,4.9909000000000002E-2,1.0596469872185028,-5.9646987218502812E-2,2180]
[2,2185,"North Slope Borough, Alaska",9430,3124,6361,167,2957,3404,0.464864,0.53513599999999995,0.94654300000000002,5.3456999999999998E-2,2.0361715749039693,-1.0361715749039693,2185]
[2,2188,"Northwest Arctic Borough, Alaska",7523,2433,2691,156,2277,414,0.84615399999999996,0.15384600000000001,0.93588199999999999,6.4117999999999994E-2,1.1060419235511714,-0.10604192355117137,2188]
[2,2195,"Petersburg Census Area, Alaska",3815,1015,2112,168,847,1265,0.40104200000000001,0.59895799999999999,0.83448299999999997,0.165517,2.0807881773399015,-1.0807881773399015,2195]
[2,2198,"Prince of Wales-Hyder Census Area, Alaska",5559,718,1885,268,450,1435,0.23872699999999999,0.76127299999999998,0.62674099999999999,0.37325900000000001,2.6253481894150417,-1.6253481894150417,2198]
[2,2220,"Sitka City and Borough, Alaska",8881,5022,4582,1416,3606,976,0.78699300000000005,0.213007,0.71804100000000004,0.28195900000000002,0.91238550378335326,8.7614496216646742E-2,2220]
[2,2230,"Skagway Municipality, Alaska",968,52,659,43,9,650,1.3657000000000001E-2,0.98634299999999997,0.17307700000000001,0.82692299999999996,12.673076923076923,-11.673076923076923,2230]
[2,2240,"Southeast Fairbanks Census Area, Alaska",7029,2294,1917,1300,994,923,0.51851899999999995,0.48148099999999999,0.43330400000000002,0.56669599999999998,0.83565823888404533,0.16434176111595467,2240]
[2,2261,"Valdez-Cordova Census Area, Alaska",9636,4805,3856,2224,2581,1275,0.669346,0.330654,0.53714899999999999,0.46285100000000001,0.80249739854318414,0.19750260145681586,2261]
[2,2270,"Wade Hampton Census Area, Alaska",7459,1911,1833,320,1591,242,0.86797599999999997,0.132024,0.83254799999999995,0.16745199999999999,0.95918367346938771,4.081632653061229E-2,2270]
[2,2275,"Wrangell City and Borough, Alaska",2369,160,1104,107,53,1051,4.8007000000000001E-2,0.95199299999999998,0.33124999999999999,0.66874999999999996,6.9,-5.9,2275]
[2,2282,"Yakutat City and Borough, Alaska",662,206,219,45,161,58,0.73516000000000004,0.26484000000000002,0.78155300000000005,0.218447,1.0631067961165048,-6.3106796116504826E-2,2282]
[2,2290,"Yukon-Koyukuk Census Area, Alaska",5588,1223,2012,310,913,1099,0.45377699999999999,0.54622300000000001,0.74652499999999999,0.25347500000000001,1.6451349141455438,-0.6451349141455438,2290]
[4,4001,"Apache County, Arizona",71518,16455,19049,5201,11254,7795,0.59079199999999998,0.40920800000000002,0.68392600000000003,0.31607400000000002,1.1576420540869037,-0.15764205408690368,4001]
[4,4003,"Cochise County, Arizona",131346,41099,35325,14750,26349,8976,0.74590199999999995,0.25409799999999999,0.64110999999999996,0.35888999999999999,0.85950996374607658,0.14049003625392342,4003]
[4,4005,"Coconino County, Arizona",134421,49684,53169,15935,33749,19420,0.63475000000000004,0.36525000000000002,0.67927300000000002,0.32072699999999998,1.0701433056919734,-7.0143305691973357E-2,4005]
[4,4007,"Gila County, Arizona",53597,18516,12292,10730,7786,4506,0.63341999999999998,0.36658000000000002,0.42050100000000001,0.57949899999999999,0.66385828472672281,0.33614171527327719,4007]
[4,4009,"Graham County, Arizona",37220,10081,9406,4616,5465,3941,0.58101199999999997,0.41898800000000003,0.54210899999999995,0.45789099999999999,0.93304235690903681,6.6957643090963193E-2,4009]
[4,4011,"Greenlee County, Arizona",8437,2810,3131,985,1825,1306,0.58288099999999998,0.41711900000000002,0.64946599999999999,0.35053400000000001,1.1142348754448399,-0.1142348754448399,4011]
[4,4012,"La Paz County, Arizona",20489,5457,5320,2508,2949,2371,0.55432300000000001,0.44567699999999999,0.54040699999999997,0.45959299999999997,0.97489463074949601,2.5105369250503995E-2,4012]
[4,4013,"Maricopa County, Arizona",3817117,1505803,1614161,103609,1402194,211967,0.86868299999999998,0.13131699999999999,0.93119399999999997,6.8806000000000006E-2,1.0719602763442495,-7.1960276344249507E-2,4013]
[4,4015,"Mohave County, Arizona",200186,64318,50350,27443,36875,13475,0.73237300000000005,0.267627,0.57332300000000003,0.42667699999999997,0.78282906806803698,0.21717093193196302,4015]
[4,4017,"Navajo County, Arizona",107449,27531,27503,9598,17933,9570,0.65203800000000001,0.34796199999999999,0.65137500000000004,0.34862500000000002,0.99898296465802183,1.0170353419781675E-3,4017]
[4,4019,"Pima County, Arizona",980263,360045,345317,74493,285552,59765,0.82692699999999997,0.173073,0.79310099999999994,0.206899,0.95909400213862162,4.0905997861378385E-2,4019]
[4,4021,"Pinal County, Arizona",375770,116382,47315,88867,27515,19800,0.58152800000000004,0.41847200000000001,0.23641999999999999,0.76358000000000004,0.40654912271657129,0.59345087728342871,4021]
[4,4023,"Santa Cruz County, Arizona",47420,15016,11847,6674,8342,3505,0.70414500000000002,0.29585499999999998,0.55554099999999995,0.44445899999999999,0.78895844432605222,0.21104155567394778,4023]
[4,4025,"Yavapai County, Arizona",211033,68170,53465,28591,39579,13886,0.74027900000000002,0.25972099999999998,0.58059300000000003,0.41940699999999997,0.78428927680798,0.21571072319202,4025]
[4,4027,"Yuma County, Arizona",195751,62810,61284,14281,48529,12755,0.79187099999999999,0.20812900000000001,0.77263199999999999,0.22736799999999999,0.9757045056519662,2.4295494348033797E-2,4027]
[5,5001,"Arkansas County, Arkansas",19019,7890,10017,2479,5411,4606,0.54018200000000005,0.459818,0.685805,0.314195,1.2695817490494297,-0.26958174904942966,5001]
[5,5003,"Ashley County, Arkansas",21853,8268,7787,2994,5274,2513,0.67728299999999997,0.32271699999999998,0.63788100000000003,0.36211900000000002,0.94182389937106914,5.817610062893086E-2,5003]
[5,5005,"Baxter County, Arkansas",41513,14030,14017,4947,9083,4934,0.64799899999999999,0.35200100000000001,0.64739800000000003,0.35260200000000003,0.99907341411261585,9.2658588738414593E-4,5005]
[5,5007,"Benton County, Arkansas",221339,86953,90254,33707,53246,37008,0.58995699999999995,0.41004299999999999,0.61235399999999995,0.38764599999999999,1.0379630375030189,-3.7963037503018882E-2,5007]
[5,5009,"Boone County, Arkansas",36903,14229,13356,5850,8379,4977,0.62735799999999997,0.37264199999999997,0.58886799999999995,0.411132,0.93864642631246042,6.1353573687539575E-2,5009]
[5,5011,"Bradley County, Arkansas",11508,4340,3883,2149,2191,1692,0.56425400000000003,0.43574600000000002,0.50483900000000004,0.49516100000000002,0.89470046082949306,0.10529953917050694,5011]
[5,5013,"Calhoun County, Arkansas",5368,1957,799,1465,492,307,0.61577000000000004,0.38423000000000002,0.25140499999999999,0.74859500000000001,0.40827797649463465,0.59172202350536529,5013]
[5,5015,"Carroll County, Arkansas",27446,9750,9184,4634,5116,4068,0.557056,0.442944,0.52471800000000002,0.47528199999999998,0.94194871794871793,5.8051282051282072E-2,5015]
[5,5017,"Chicot County, Arkansas",11800,3970,3433,1999,1971,1462,0.574133,0.425867,0.49647400000000003,0.50352600000000003,0.864735516372796,0.135264483627204,5017]
[5,5019,"Clark County, Arkansas",22995,8626,8866,3887,4739,4127,0.53451400000000004,0.46548600000000001,0.54938600000000004,0.45061400000000001,1.0278228611175515,-2.7822861117551501E-2,5019]
[5,5021,"Clay County, Arkansas",16083,5913,4092,3466,2447,1645,0.59799599999999997,0.40200399999999997,0.41383399999999998,0.58616599999999996,0.6920345002536783,0.3079654997463217,5021]
[5,5023,"Cleburne County, Arkansas",25970,7956,6628,3798,4158,2470,0.62733899999999998,0.37266100000000002,0.52262399999999998,0.47737600000000002,0.83308195072900959,0.16691804927099041,5023]
[5,5025,"Cleveland County, Arkansas",8689,3053,1120,2404,649,471,0.57946399999999998,0.42053600000000002,0.21257799999999999,0.78742199999999996,0.36685227644939405,0.633147723550606,5025]
[5,5027,"Columbia County, Arkansas",24552,8779,8849,3317,5462,3387,0.61724500000000004,0.38275500000000001,0.62216700000000003,0.37783299999999997,1.0079735732999202,-7.9735732999202114E-3,5027]
[5,5029,"Conway County, Arkansas",21273,8440,6957,5199,3241,3716,0.465862,0.534138,0.38400499999999999,0.61599499999999996,0.82428909952606633,0.17571090047393367,5029]
[5,5031,"Craighead County, Arkansas",96443,35563,43639,10495,25068,18571,0.57443999999999995,0.42555999999999999,0.70489000000000002,0.29510999999999998,1.2270899530410819,-0.22708995304108193,5031]
[5,5033,"Crawford County, Arkansas",61948,22727,19041,14842,7885,11156,0.41410599999999997,0.58589400000000003,0.34694399999999997,0.65305599999999997,0.83781405376864526,0.16218594623135474,5033]
[5,5035,"Crittenden County, Arkansas",50902,20731,17290,11380,9351,7939,0.54083300000000001,0.45916699999999999,0.45106400000000002,0.54893599999999998,0.83401668998118761,0.16598331001881239,5035]
[5,5037,"Cross County, Arkansas",17870,7282,5228,4411,2871,2357,0.54915800000000004,0.45084200000000002,0.39426,0.60573999999999995,0.7179346333424883,0.2820653666575117,5037]
[5,5039,"Dallas County, Arkansas",8116,2800,2974,1565,1235,1739,0.41526600000000002,0.58473399999999998,0.44107099999999999,0.55892900000000001,1.0621428571428571,-6.2142857142857055E-2,5039]
[5,5041,"Desha County, Arkansas",13008,4918,4029,2536,2382,1647,0.59121400000000002,0.40878599999999998,0.48434300000000002,0.51565700000000003,0.81923546156974381,0.18076453843025619,5041]
[5,5043,"Drew County, Arkansas",18509,6722,6649,3142,3580,3069,0.53842699999999999,0.46157300000000001,0.53258000000000005,0.46742,0.98914013686402857,1.0859863135971426E-2,5043]
[5,5045,"Faulkner County, Arkansas",113237,46756,40951,23953,22803,18148,0.556836,0.443164,0.48770200000000002,0.51229800000000003,0.8758448113611087,0.1241551886388913,5045]
[5,5047,"Franklin County, Arkansas",18125,6389,4471,4288,2101,2370,0.46991699999999997,0.53008299999999997,0.32884600000000003,0.67115400000000003,0.69979652527782121,0.30020347472217879,5047]
[5,5049,"Fulton County, Arkansas",12245,3468,1871,2385,1083,788,0.57883499999999999,0.42116500000000001,0.31228400000000001,0.68771599999999999,0.53950403690888116,0.46049596309111884,5049]
[5,5051,"Garland County, Arkansas",96024,35107,35252,12722,22385,12867,0.63499899999999998,0.36500100000000002,0.63762200000000002,0.36237799999999998,1.0041302304383741,-4.1302304383741273E-3,5051]
[5,5053,"Grant County, Arkansas",17853,6593,3822,4674,1919,1903,0.50209300000000001,0.49790699999999999,0.29106599999999999,0.70893399999999995,0.57970574852115886,0.42029425147884114,5053]
[5,5055,"Greene County, Arkansas",42090,15876,15126,6883,8993,6133,0.59453900000000004,0.40546100000000002,0.56645299999999998,0.43354700000000002,0.95275888133030995,4.7241118669690052E-2,5055]
[5,5057,"Hempstead County, Arkansas",22609,6988,7690,3390,3598,4092,0.46788000000000002,0.53212000000000004,0.51488299999999998,0.48511700000000002,1.1004579278763595,-0.10045792787635954,5057]
[5,5059,"Hot Spring County, Arkansas",32923,12233,8277,8178,4055,4222,0.48991200000000001,0.51008799999999999,0.33148,0.66852,0.67661244175590618,0.32338755824409382,5059]
[5,5061,"Howard County, Arkansas",13789,5642,6831,2807,2835,3996,0.41502,0.58498000000000006,0.50248099999999996,0.49751899999999999,1.2107408720311945,-0.21074087203119451,5061]
[5,5063,"Independence County, Arkansas",36647,14217,16467,4678,9539,6928,0.57928000000000002,0.42071999999999998,0.67095700000000003,0.32904299999999997,1.1582612365477949,-0.15826123654779489,5063]
[5,5065,"Izard County, Arkansas",13696,4081,2431,2574,1507,924,0.61990999999999996,0.38008999999999998,0.36927199999999999,0.63072799999999996,0.59568733153638809,0.40431266846361191,5065]
[5,5067,"Jackson County, Arkansas",17997,5905,4824,3164,2741,2083,0.56820099999999996,0.43179899999999999,0.46418300000000001,0.53581699999999999,0.81693480101608806,0.18306519898391194,5067]
[5,5069,"Jefferson County, Arkansas",77435,29840,31530,11054,18786,12744,0.59581399999999995,0.40418599999999999,0.62955799999999995,0.37044199999999999,1.0566353887399464,-5.6635388739946446E-2,5069]
[5,5071,"Johnson County, Arkansas",25540,8644,8132,4562,4082,4050,0.50196799999999997,0.49803199999999997,0.47223500000000002,0.52776500000000004,0.94076816288755205,5.9231837112447949E-2,5071]
[5,5073,"Lafayette County, Arkansas",7645,2338,1474,1596,742,732,0.50339199999999995,0.49660799999999999,0.31736500000000001,0.68263499999999999,0.63045337895637299,0.36954662104362701,5073]
[5,5075,"Lawrence County, Arkansas",17415,5331,3886,3309,2022,1864,0.52032900000000004,0.47967100000000001,0.37929099999999999,0.62070899999999996,0.72894391296192085,0.27105608703807915,5075]
[5,5077,"Lee County, Arkansas",10424,3204,1837,2194,1010,827,0.54980899999999999,0.45019100000000001,0.31523099999999998,0.68476899999999996,0.57334581772784021,0.42665418227215979,5077]
[5,5079,"Lincoln County, Arkansas",14134,4071,2066,2812,1259,807,0.60938999999999999,0.39061000000000001,0.30926100000000001,0.69073899999999999,0.50749201670351263,0.49250798329648737,5079]
[5,5081,"Little River County, Arkansas",13171,4101,3997,2298,1803,2194,0.45108799999999999,0.54891199999999996,0.43964900000000001,0.56035100000000004,0.9746403316264326,2.5359668373567401E-2,5081]
[5,5083,"Logan County, Arkansas",22353,8381,5264,5303,3078,2186,0.58472599999999997,0.41527399999999998,0.367259,0.632741,0.62808734041283854,0.37191265958716146,5083]
[5,5085,"Lonoke County, Arkansas",68356,27861,13289,20645,7216,6073,0.54300499999999996,0.45699499999999998,0.25900000000000001,0.74099999999999999,0.47697498295107854,0.52302501704892146,5085]
[5,5087,"Madison County, Arkansas",15717,3338,2874,2158,1180,1694,0.410578,0.589422,0.35350500000000001,0.64649500000000004,0.8609946075494308,0.1390053924505692,5087]
[5,5089,"Marion County, Arkansas",16653,4665,3382,2977,1688,1694,0.49911299999999997,0.50088699999999997,0.361844,0.63815599999999995,0.72497320471597004,0.27502679528402996,5089]
[5,5091,"Miller County, Arkansas",43462,14011,13143,9076,4935,8208,0.37548500000000001,0.62451500000000004,0.35222300000000001,0.64777700000000005,0.9380486760402541,6.1951323959745896E-2,5091]
[5,5093,"Mississippi County, Arkansas",46480,17072,18529,5579,11493,7036,0.62027100000000002,0.37972899999999998,0.67320800000000003,0.32679200000000003,1.0853444236176195,-8.5344423617619514E-2,5093]
[5,5095,"Monroe County, Arkansas",8149,3112,2251,2037,1075,1176,0.47756599999999999,0.52243399999999995,0.34543699999999999,0.65456300000000001,0.72332904884318761,0.27667095115681239,5095]
[5,5097,"Montgomery County, Arkansas",9487,2687,1563,1754,933,630,0.59692900000000004,0.40307100000000001,0.34722700000000001,0.65277300000000005,0.58168961667286934,0.41831038332713066,5097]
[5,5099,"Nevada County, Arkansas",8997,2861,2064,1874,987,1077,0.47819800000000001,0.52180199999999999,0.34498400000000001,0.65501600000000004,0.72142607479902132,0.27857392520097868,5099]
[5,5101,"Newton County, Arkansas",8330,2747,1070,2115,632,438,0.59065400000000001,0.40934599999999999,0.230069,0.76993100000000003,0.38951583545686203,0.61048416454313803,5101]
[5,5103,"Ouachita County, Arkansas",26120,9588,9845,3663,5925,3920,0.60182800000000003,0.39817200000000003,0.61795999999999995,0.38203999999999999,1.0268043387567793,-2.6804338756779345E-2,5103]
[5,5105,"Perry County, Arkansas",10445,3628,1227,2988,640,587,0.52159699999999998,0.47840300000000002,0.17640600000000001,0.82359400000000005,0.33820286659316429,0.66179713340683577,5105]
[5,5107,"Phillips County, Arkansas",21757,7386,6545,3276,4110,2435,0.62795999999999996,0.37203999999999998,0.55645800000000001,0.44354199999999999,0.88613593284592473,0.11386406715407527,5107]
[5,5109,"Pike County, Arkansas",11291,3551,2194,2396,1155,1039,0.52643600000000002,0.47356399999999998,0.32525999999999999,0.67474000000000001,0.61785412559842301,0.38214587440157699,5109]
[5,5111,"Poinsett County, Arkansas",24583,8732,5457,6068,2664,2793,0.48818,0.51182000000000005,0.305085,0.69491499999999995,0.62494273934951905,0.37505726065048095,5111]
[5,5113,"Polk County, Arkansas",20662,6818,5939,2990,3828,2111,0.64455300000000004,0.35544700000000001,0.56145500000000004,0.43854500000000002,0.8710765620416544,0.1289234379583456,5113]
[5,5115,"Pope County, Arkansas",61754,24455,26957,9831,14624,12333,0.54249400000000003,0.45750600000000002,0.59799599999999997,0.40200399999999997,1.1023103659783275,-0.10231036597832754,5115]
[5,5117,"Prairie County, Arkansas",8715,3143,1315,2347,796,519,0.60532300000000006,0.394677,0.25326100000000001,0.74673900000000004,0.41839007317849186,0.58160992682150814,5117]
[5,5119,"Pulaski County, Arkansas",382748,168478,248557,30179,138299,110258,0.55640800000000001,0.44359199999999999,0.82087299999999996,0.17912700000000001,1.4753083488645402,-0.47530834886454021,5119]
[5,5121,"Randolph County, Arkansas",17969,6192,5175,3068,3124,2051,0.60367099999999996,0.39632899999999999,0.50452200000000003,0.49547799999999997,0.83575581395348841,0.16424418604651159,5121]
[5,5123,"St. Francis County, Arkansas",28258,8510,8492,4291,4219,4273,0.49682100000000001,0.50317900000000004,0.49576999999999999,0.50422999999999996,0.99788484136310218,2.1151586368978181E-3,5123]
[5,5125,"Saline County, Arkansas",107118,46834,21793,35205,11629,10164,0.53361199999999998,0.46638800000000002,0.248303,0.75169699999999995,0.46532433702011361,0.53467566297988633,5125]
[5,5127,"Scott County, Arkansas",11233,4002,2714,2683,1319,1395,0.48599900000000001,0.51400100000000004,0.32958500000000002,0.67041499999999998,0.67816091954022983,0.32183908045977017,5127]
[5,5129,"Searcy County, Arkansas",8195,2506,1526,1633,873,653,0.57208400000000004,0.42791600000000002,0.34836400000000001,0.65163599999999999,0.60893854748603349,0.39106145251396651,5129]
[5,5131,"Sebastian County, Arkansas",125744,50593,68908,16496,34097,34811,0.49481900000000001,0.50518099999999999,0.67394699999999996,0.32605299999999998,1.3620066017037931,-0.36200660170379306,5131]
[5,5133,"Sevier County, Arkansas",17058,6477,6004,2997,3480,2524,0.57961399999999996,0.42038599999999998,0.53728600000000004,0.46271400000000001,0.92697236374864911,7.3027636251350891E-2,5133]
[5,5135,"Sharp County, Arkansas",17264,5112,3790,3263,1849,1941,0.48786299999999999,0.51213699999999995,0.36169800000000002,0.63830200000000004,0.74139280125195617,0.25860719874804383,5135]
[5,5137,"Stone County, Arkansas",12394,3512,2757,1942,1570,1187,0.56945999999999997,0.43053999999999998,0.44703900000000002,0.55296100000000004,0.78502277904328022,0.21497722095671978,5137]
[5,5139,"Union County, Arkansas",41639,16682,17507,5033,11649,5858,0.66539099999999995,0.33460899999999999,0.69829799999999997,0.30170200000000003,1.0494545018582904,-4.9454501858290367E-2,5139]
[5,5141,"Van Buren County, Arkansas",17295,4630,3730,2672,1958,1772,0.52493299999999998,0.47506700000000002,0.42289399999999999,0.57710600000000001,0.80561555075593949,0.19438444924406051,5141]
[5,5143,"Washington County, Arkansas",203065,83264,90813,29900,53364,37449,0.58762499999999995,0.41237499999999999,0.64090100000000005,0.359099,1.0906634319754036,-9.0663431975403608E-2,5143]
[5,5145,"White County, Arkansas",77076,27990,25893,13206,14784,11109,0.57096499999999994,0.429035,0.52818900000000002,0.47181099999999998,0.92508038585209007,7.491961414790993E-2,5145]
[5,5147,"Woodruff County, Arkansas",7260,2614,1990,1460,1154,836,0.57989900000000005,0.420101,0.441469,0.558531,0.76128538638102528,0.23871461361897472,5147]
[5,5149,"Yell County, Arkansas",22185,8011,5715,5203,2808,2907,0.49133900000000003,0.50866100000000003,0.350518,0.649482,0.71339408313568842,0.28660591686431158,5149]
[6,6001,"Alameda County, California",1510271,630901,650526,319942,310959,339567,0.47801199999999999,0.52198800000000001,0.49288100000000001,0.50711899999999999,1.0311063066947113,-3.1106306694711261E-2,6001]
[6,6003,"Alpine County, California",1175,835,377,732,103,274,0.27321000000000001,0.72679000000000005,0.123353,0.87664699999999995,0.45149700598802395,0.54850299401197611,6003]
[6,6005,"Amador County, California",38091,16012,11167,10505,5507,5660,0.493149,0.50685100000000005,0.34393000000000001,0.65607000000000004,0.69741443917062207,0.30258556082937793,6005]
[6,6007,"Butte County, California",220000,72540,69322,23286,49254,20068,0.71050999999999997,0.28949000000000003,0.67899100000000001,0.32100899999999999,0.95563826854149436,4.4361731458505638E-2,6007]
[6,6009,"Calaveras County, California",45578,18185,7590,13048,5137,2453,0.67681199999999997,0.32318799999999998,0.28248600000000001,0.71751399999999999,0.41737695903216937,0.58262304096783057,6009]
[6,6011,"Colusa County, California",21419,8284,8065,3969,4315,3750,0.53502799999999995,0.464972,0.52088400000000001,0.47911599999999999,0.97356349589570257,2.6436504104297431E-2,6011]
[6,6013,"Contra Costa County, California",1049025,422609,324527,257307,165302,159225,0.50936300000000001,0.49063699999999999,0.39114599999999999,0.60885400000000001,0.76791313010371287,0.23208686989628713,6013]
[6,6015,"Del Norte County, California",28610,9511,8561,3053,6458,2103,0.75435099999999999,0.24564900000000001,0.67900300000000002,0.32099699999999998,0.90011565555672379,9.9884344443276207E-2,6015]
[6,6017,"El Dorado County, California",181058,71605,44484,46115,25490,18994,0.57301500000000005,0.426985,0.35598099999999999,0.64401900000000001,0.62124153341247124,0.37875846658752876,6017]
[6,6019,"Fresno County, California",930450,323874,324568,89518,234356,90212,0.722055,0.277945,0.72360199999999997,0.27639799999999998,1.0021428086231066,-2.1428086231065624E-3,6019]
[6,6021,"Glenn County, California",28122,11283,8143,6520,4763,3380,0.58492,0.41508,0.42214000000000002,0.57786000000000004,0.72170522024284323,0.27829477975715677,6021]
[6,6023,"Humboldt County, California",134623,45803,45962,6869,38934,7028,0.84709100000000004,0.15290899999999999,0.85003200000000001,0.14996799999999999,1.0034713883370086,-3.4713883370085519E-3,6023]
[6,6025,"Imperial County, California",174528,64921,58620,22105,42816,15804,0.73039900000000002,0.26960099999999998,0.65950900000000001,0.34049099999999999,0.90294357757890364,9.7056422421096356E-2,6025]
[6,6027,"Inyo County, California",18546,9056,7369,3970,5086,2283,0.69018900000000005,0.309811,0.56161700000000003,0.43838300000000002,0.81371466431095407,0.18628533568904593,6027]
[6,6029,"Kern County, California",839631,266286,247210,80499,185787,61423,0.75153499999999995,0.24846499999999999,0.69769700000000001,0.30230299999999999,0.92836273780822121,7.1637262191778794E-2,6029]
[6,6031,"Kings County, California",152982,43529,38333,21774,21755,16578,0.567527,0.432473,0.499782,0.50021800000000005,0.88063130326908501,0.11936869673091499,6031]
[6,6033,"Lake County, California",64665,18413,12886,8513,9900,2986,0.76827599999999996,0.23172400000000001,0.53766400000000003,0.46233600000000002,0.6998316406886439,0.3001683593113561,6033]
[6,6035,"Lassen County, California",34895,9254,8251,3006,6248,2003,0.75724199999999997,0.242758,0.67516699999999996,0.32483299999999998,0.89161443700021614,0.10838556299978386,6035]
[6,6037,"Los Angeles County, California",9818605,3882080,4133333,715288,3166792,966541,0.76615900000000003,0.23384099999999999,0.81574599999999997,0.184254,1.0647212319169106,-6.4721231916910593E-2,6037]
[6,6039,"Madera County, California",150865,44521,37233,24378,20143,17090,0.54099900000000001,0.45900099999999999,0.45243800000000001,0.54756199999999999,0.8363019698569214,0.1636980301430786,6039]
[6,6041,"Marin County, California",252409,97407,101475,56926,40481,60994,0.398926,0.601074,0.41558600000000001,0.58441399999999999,1.0417629123163632,-4.1762912316363199E-2,6041]
[6,6043,"Mariposa County, California",18251,8054,4994,4626,3428,1566,0.68642400000000003,0.31357600000000002,0.42562699999999998,0.57437300000000002,0.62006456419170597,0.37993543580829403,6043]
[6,6045,"Mendocino County, California",87841,30789,28446,9254,21535,6911,0.75704800000000005,0.242952,0.699438,0.300562,0.92390139335476951,7.6098606645230493E-2,6045]
[6,6047,"Merced County, California",255793,80921,63130,41432,39489,23641,0.62551900000000005,0.37448100000000001,0.48799399999999998,0.51200599999999996,0.78014359684136381,0.21985640315863619,6047]
[6,6049,"Modoc County, California",9686,3114,3051,1184,1930,1121,0.632579,0.367421,0.61978200000000006,0.380218,0.97976878612716767,2.0231213872832332E-2,6049]
[6,6051,"Mono County, California",14202,6377,7504,1803,4574,2930,0.60954200000000003,0.39045800000000003,0.71726500000000004,0.28273500000000001,1.1767288693743139,-0.17672886937431387,6051]
[6,6053,"Monterey County, California",415057,144765,151004,46402,98363,52641,0.651393,0.348607,0.67946700000000004,0.32053300000000001,1.0430974337719752,-4.3097433771975169E-2,6053]
[6,6055,"Napa County, California",136484,60228,63119,27470,32758,30361,0.518988,0.481012,0.54390000000000005,0.45610000000000001,1.048000929800093,-4.8000929800092962E-2,6055]
[6,6057,"Nevada County, California",98764,35031,27897,16955,18076,9821,0.64795499999999995,0.352045,0.51600000000000001,0.48399999999999999,0.79635180268904682,0.20364819731095318,6057]
[6,6059,"Orange County, California",3010232,1293523,1433661,461117,832406,601255,0.58061600000000002,0.41938399999999998,0.64351899999999995,0.35648099999999999,1.1083382359648803,-0.10833823596488035,6059]
[6,6061,"Placer County, California",348432,131991,122320,82509,49482,72838,0.40452900000000003,0.59547099999999997,0.37488900000000003,0.62511099999999997,0.92672985279299347,7.3270147207006531E-2,6061]
[6,6063,"Plumas County, California",20007,7257,5916,3196,4061,1855,0.68644400000000005,0.313556,0.55959800000000004,0.44040200000000002,0.81521289789169082,0.18478710210830918,6063]
[6,6065,"Riverside County, California",2189641,735514,565555,391542,343972,221583,0.60820300000000005,0.39179700000000001,0.46766200000000002,0.53233799999999998,0.76892486070965338,0.23107513929034662,6065]
[6,6067,"Sacramento County, California",1418788,556596,583416,203955,352641,230775,0.60444200000000003,0.39555800000000002,0.63356699999999999,0.36643300000000001,1.0481857577129552,-4.8185757712955191E-2,6067]
[6,6069,"San Benito County, California",55269,19422,13499,12372,7050,6449,0.52226099999999998,0.47773900000000002,0.36298999999999998,0.63700999999999997,0.69503655648233964,0.30496344351766036,6069]
[6,6071,"San Bernardino County, California",2035210,706946,618118,377234,329712,288406,0.53341300000000003,0.46658699999999997,0.466389,0.53361099999999995,0.87434966744277498,0.12565033255722502,6071]
[6,6073,"San Diego County, California",3095313,1253748,1230279,251735,1002013,228266,0.81445999999999996,0.18554000000000001,0.79921399999999998,0.20078599999999999,0.98128092726768057,1.8719072732319431E-2,6073]
[6,6075,"San Francisco County, California",805235,380444,560854,149618,230826,330028,0.41156199999999998,0.58843800000000002,0.60672800000000005,0.39327200000000001,1.4742090820199556,-0.4742090820199556,6075]
[6,6077,"San Joaquin County, California",685306,233208,200098,114609,118599,81499,0.59270500000000004,0.40729500000000002,0.50855499999999998,0.49144500000000002,0.85802373846523272,0.14197626153476728,6077]
[6,6079,"San Luis Obispo County, California",269637,100255,94115,33073,67182,26933,0.71382900000000005,0.28617100000000001,0.67011100000000001,0.32988899999999999,0.93875617176200687,6.1243828237993125E-2,6079]
[6,6081,"San Mateo County, California",718451,321315,316444,194305,127010,189434,0.401366,0.598634,0.39528200000000002,0.60471799999999998,0.98484042139333672,1.5159578606663282E-2,6081]
[6,6083,"Santa Barbara County, California",423895,161906,167144,47851,114055,53089,0.68237599999999998,0.31762400000000002,0.70445199999999997,0.29554799999999998,1.0323521055427223,-3.2352105542722276E-2,6083]
[6,6085,"Santa Clara County, California",1781642,743907,852855,220892,523015,329840,0.61325200000000002,0.38674799999999998,0.70306500000000005,0.296935,1.146453790594792,-0.14645379059479202,6085]
[6,6087,"Santa Cruz County, California",262382,104282,90080,45731,58551,31529,0.64998900000000004,0.35001100000000002,0.56146799999999997,0.43853199999999998,0.8638115878099768,0.1361884121900232,6087]
[6,6089,"Shasta County, California",177223,55392,59735,12647,42745,16990,0.71557700000000002,0.28442299999999998,0.77168199999999998,0.22831799999999999,1.0784048238012709,-7.8404823801270895E-2,6089]
[6,6091,"Sierra County, California",3240,1111,561,733,378,183,0.67379699999999998,0.32620300000000002,0.34023399999999998,0.65976599999999996,0.50495049504950495,0.49504950495049505,6091]
[6,6093,"Siskiyou County, California",44900,15154,12287,5669,9485,2802,0.77195400000000003,0.228046,0.62590699999999999,0.37409300000000001,0.81080902731951965,0.18919097268048035,6093]
[6,6095,"Solano County, California",413344,166330,122176,106548,59782,62394,0.489311,0.51068899999999995,0.35941800000000002,0.64058199999999998,0.73453977033607887,0.26546022966392113,6095]
[6,6097,"Sonoma County, California",483878,191029,167697,71653,119376,48321,0.71185500000000002,0.28814499999999998,0.62490999999999997,0.37508999999999998,0.87786147652974156,0.12213852347025844,6097]
[6,6099,"Stanislaus County, California",514453,177639,160379,76862,100777,59602,0.62836800000000004,0.37163200000000002,0.56731299999999996,0.43268699999999999,0.90283665186135931,9.7163348138640693E-2,6099]
[6,6101,"Sutter County, California",94737,33737,25194,21625,12112,13082,0.48074899999999998,0.51925100000000002,0.359012,0.640988,0.7467765361472567,0.2532234638527433,6101]
[6,6103,"Tehama County, California",63463,20950,15652,11768,9182,6470,0.58663399999999999,0.41336600000000001,0.438282,0.56171800000000005,0.74711217183770884,0.25288782816229116,6103]
[6,6105,"Trinity County, California",13786,3403,2323,1620,1783,540,0.76754199999999995,0.232458,0.523949,0.476051,0.68263297090802233,0.31736702909197767,6105]
[6,6107,"Tulare County, California",442179,145621,138718,52916,92705,46013,0.66829799999999995,0.331702,0.63661800000000002,0.36338199999999998,0.95259612281195705,4.7403877188042953E-2,6107]
[6,6109,"Tuolumne County, California",55365,23623,15226,13215,10408,4818,0.68356799999999995,0.31643199999999999,0.44058799999999998,0.55941200000000002,0.64454133683274772,0.35545866316725228,6109]
[6,6111,"Ventura County, California",823318,350813,286382,168925,181888,104494,0.63512400000000002,0.36487599999999998,0.51847600000000005,0.48152400000000001,0.81633804904607299,0.18366195095392701,6111]
[6,6113,"Yolo County, California",200849,77783,90090,45125,32658,57432,0.36250399999999999,0.63749599999999995,0.41986000000000001,0.58013999999999999,1.1582222336500263,-0.1582222336500263,6113]
[6,6115,"Yuba County, California",72155,22209,14748,16981,5228,9520,0.354489,0.64551099999999995,0.2354,0.76459999999999995,0.66405511279211127,0.33594488720788873,6115]
[8,8001,"Adams County, Colorado",441603,190437,153227,138193,52244,100983,0.34095799999999998,0.65904200000000002,0.274337,0.72566299999999995,0.8046072979515535,0.1953927020484465,8001]
[8,8003,"Alamosa County, Colorado",15445,6317,7554,2359,3958,3596,0.52396100000000001,0.47603899999999999,0.62656299999999998,0.37343700000000002,1.1958208010131393,-0.19582080101313926,8003]
[8,8005,"Arapahoe County, Colorado",572003,264880,270097,171661,93219,176878,0.34513199999999999,0.65486800000000001,0.35192899999999999,0.64807099999999995,1.0196957112654788,-1.9695711265478755E-2,8005]
[8,8007,"Archuleta County, Colorado",12084,3275,2726,1198,2077,649,0.76192199999999999,0.23807800000000001,0.63419800000000004,0.36580200000000002,0.83236641221374041,0.16763358778625959,8007]
[8,8009,"Baca County, Colorado",3788,1356,1216,382,974,242,0.800987,0.199013,0.71828899999999996,0.28171099999999999,0.89675516224188789,0.10324483775811211,8009]
[8,8011,"Bent County, Colorado",6499,1512,1294,849,663,631,0.51236499999999996,0.48763499999999999,0.43849199999999999,0.56150800000000001,0.85582010582010581,0.14417989417989419,8011]
[8,8013,"Boulder County, Colorado",294567,131192,152050,51608,79584,72466,0.52340699999999996,0.47659299999999999,0.60662199999999999,0.39337800000000001,1.1589883529483505,-0.15898835294835045,8013]
[8,8014,"Broomfield County, Colorado",55889,6703,31219,6431,272,30947,8.7130000000000003E-3,0.99128700000000003,4.0578999999999997E-2,0.95942099999999997,4.6574668059078022,-3.6574668059078022,8014]
[8,8015,"Chaffee County, Colorado",17809,6837,5747,2687,4150,1597,0.72211599999999998,0.27788400000000002,0.60699099999999995,0.393009,0.84057335088489105,0.15942664911510895,8015]
[8,8017,"Cheyenne County, Colorado",1836,691,646,254,437,209,0.67647100000000004,0.32352900000000001,0.63241700000000001,0.36758299999999999,0.93487698986975398,6.5123010130246017E-2,8017]
[8,8019,"Clear Creek County, Colorado",9088,4352,2407,3362,990,1417,0.4113,0.5887,0.22748199999999999,0.77251800000000004,0.55307904411764708,0.44692095588235292,8019]
[8,8021,"Conejos County, Colorado",8256,2314,859,1685,629,230,0.73224699999999998,0.26775300000000002,0.27182400000000001,0.72817600000000005,0.37121866897147798,0.62878133102852196,8021]
[8,8023,"Costilla County, Colorado",3524,849,395,592,257,138,0.65063300000000002,0.34936699999999998,0.30270900000000001,0.69729099999999999,0.46525323910482919,0.53474676089517081,8023]
[8,8025,"Crowley County, Colorado",5823,990,888,639,351,537,0.39527000000000001,0.60472999999999999,0.354545,0.645455,0.89696969696969697,0.10303030303030303,8025]
[8,8027,"Custer County, Colorado",4255,1075,792,502,573,219,0.72348500000000004,0.27651500000000001,0.53302300000000002,0.46697699999999998,0.7367441860465116,0.2632558139534884,8027]
[8,8029,"Delta County, Colorado",30952,10287,7949,4892,5395,2554,0.67870200000000003,0.32129799999999997,0.52444800000000003,0.47555199999999997,0.77272285408768349,0.22727714591231651,8029]
[8,8031,"Denver County, Colorado",600158,260818,431130,134530,126288,304842,0.29292299999999999,0.70707699999999996,0.48420000000000002,0.51580000000000004,1.6529917413675437,-0.65299174136754368,8031]
[8,8033,"Dolores County, Colorado",2064,618,332,374,244,88,0.73494000000000004,0.26506000000000002,0.39482200000000001,0.60517799999999999,0.53721682847896435,0.46278317152103565,8033]
[8,8035,"Douglas County, Colorado",285465,135691,95722,102792,32899,62823,0.34369300000000003,0.65630699999999997,0.242455,0.75754500000000002,0.70544103883087306,0.29455896116912694,8035]
[8,8037,"Eagle County, Colorado",52197,27842,26398,10837,17005,9393,0.64417800000000003,0.35582200000000003,0.61076799999999998,0.38923200000000002,0.94813590977659656,5.1864090223403436E-2,8037]
[8,8039,"Elbert County, Colorado",23086,11759,2922,10249,1510,1412,0.51676900000000003,0.48323100000000002,0.128412,0.87158800000000003,0.24849051790118207,0.75150948209881796,8039]
[8,8041,"El Paso County, Colorado",622263,214938,206194,57628,157310,48884,0.76292199999999999,0.23707800000000001,0.73188500000000001,0.26811499999999999,0.95931850114916861,4.0681498850831388E-2,8041]
[8,8043,"Fremont County, Colorado",46824,15790,11116,8546,7244,3872,0.65167299999999995,0.348327,0.45877099999999998,0.54122899999999996,0.70398986700443322,0.29601013299556678,8043]
[8,8045,"Garfield County, Colorado",56389,22777,19694,10805,11972,7722,0.60790100000000002,0.39209899999999998,0.52561800000000003,0.47438200000000003,0.86464415858102472,0.13535584141897528,8045]
[8,8047,"Gilpin County, Colorado",5441,2568,5298,1579,989,4309,0.18667400000000001,0.81332599999999999,0.385125,0.61487499999999995,2.0630841121495327,-1.0630841121495327,8047]
[8,8049,"Grand County, Colorado",14843,6574,6309,1909,4665,1644,0.73941999999999997,0.26057999999999998,0.70961399999999997,0.29038599999999998,0.95968968664435661,4.031031335564339E-2,8049]
[8,8051,"Gunnison County, Colorado",15324,7208,7126,2009,5199,1927,0.72958199999999995,0.27041799999999999,0.72128199999999998,0.27871800000000002,0.98862375138734737,1.1376248612652629E-2,8051]
[8,8053,"Hinsdale County, Colorado",843,266,167,145,121,46,0.72455099999999995,0.275449,0.45488699999999999,0.54511299999999996,0.6278195488721805,0.3721804511278195,8053]
[8,8055,"Huerfano County, Colorado",6711,2336,1554,1257,1079,475,0.69433699999999998,0.30566300000000002,0.46190100000000001,0.53809899999999999,0.66523972602739723,0.33476027397260277,8055]
[8,8057,"Jackson County, Colorado",1394,703,525,311,392,133,0.74666699999999997,0.25333299999999997,0.55761000000000005,0.44239000000000001,0.74679943100995727,0.25320056899004273,8057]
[8,8059,"Jefferson County, Colorado",534543,271027,218698,177270,93757,124941,0.428705,0.571295,0.34593200000000002,0.65406799999999998,0.8069232954650275,0.1930767045349725,8059]
[8,8061,"Kiowa County, Colorado",1398,643,451,289,354,97,0.78492200000000001,0.21507799999999999,0.55054400000000003,0.44945600000000002,0.7013996889580093,0.2986003110419907,8061]
[8,8063,"Kit Carson County, Colorado",8270,3122,2860,1185,1937,923,0.67727300000000001,0.32272699999999999,0.62043599999999999,0.37956400000000001,0.9160794362588085,8.3920563741191501E-2,8063]
[8,8065,"Lake County, Colorado",7310,3441,1664,2414,1027,637,0.61718799999999996,0.38281300000000001,0.29846,0.70154000000000005,0.4835803545480965,0.51641964545190344,8065]
[8,8067,"La Plata County, Colorado",51334,19003,19773,4572,14431,5342,0.72983399999999998,0.27016600000000002,0.75940600000000003,0.240594,1.0405199179076987,-4.051991790769871E-2,8067]
[8,8069,"Larimer County, Colorado",299630,125960,115819,47138,78822,36997,0.680562,0.319438,0.62577000000000005,0.37423000000000001,0.9194903143855192,8.0509685614480797E-2,8069]
[8,8071,"Las Animas County, Colorado",15507,5639,4489,2578,3061,1428,0.68188899999999997,0.31811099999999998,0.54282699999999995,0.457173,0.79606313176095056,0.20393686823904944,8071]
[8,8073,"Lincoln County, Colorado",5467,2081,1903,1084,997,906,0.52390999999999999,0.47609000000000001,0.479097,0.520903,0.91446419990389238,8.5535800096107617E-2,8073]
[8,8075,"Logan County, Colorado",22709,8659,8036,3677,4982,3054,0.61995999999999996,0.38003999999999999,0.57535499999999995,0.42464499999999999,0.92805173807599028,7.1948261924009715E-2,8075]
[8,8077,"Mesa County, Colorado",146723,54867,57332,12100,42767,14565,0.74595299999999998,0.25404700000000002,0.77946700000000002,0.22053300000000001,1.0449268230448174,-4.4926823044817432E-2,8077]
[8,8079,"Mineral County, Colorado",712,349,306,170,179,127,0.58496700000000001,0.41503299999999999,0.51289399999999996,0.48710599999999998,0.87679083094555876,0.12320916905444124,8079]
[8,8081,"Moffat County, Colorado",13795,6449,4009,3700,2749,1260,0.68570699999999996,0.31429299999999999,0.42626799999999998,0.57373200000000002,0.62164676694061094,0.37835323305938906,8081]
[8,8083,"Montezuma County, Colorado",25535,9478,8771,3148,6330,2441,0.721696,0.278304,0.66786199999999996,0.33213799999999999,0.92540620384047267,7.4593796159527326E-2,8083]
[8,8085,"Montrose County, Colorado",41276,14210,13929,5154,9056,4873,0.65015400000000001,0.34984599999999999,0.63729800000000003,0.36270200000000002,0.98022519352568616,1.9774806474313844E-2,8085]
[8,8087,"Morgan County, Colorado",28159,12608,11003,5198,7410,3593,0.67345299999999997,0.32654699999999998,0.58772199999999997,0.41227799999999998,0.8726998730964467,0.1273001269035533,8087]
[8,8089,"Otero County, Colorado",18831,7890,6381,3398,4492,1889,0.70396499999999995,0.29603499999999999,0.56932799999999995,0.430672,0.80874524714828899,0.19125475285171101,8089]
[8,8091,"Ouray County, Colorado",4436,1509,1137,831,678,459,0.596306,0.403694,0.44930399999999998,0.55069599999999996,0.75347912524850891,0.24652087475149109,8091]
[8,8093,"Park County, Colorado",16206,6212,1938,4926,1286,652,0.66357100000000002,0.33642899999999998,0.20701900000000001,0.79298100000000005,0.31197681905988411,0.68802318094011583,8093]
[8,8095,"Phillips County, Colorado",4442,1865,1549,825,1040,509,0.67140100000000003,0.32859899999999997,0.55764100000000005,0.442359,0.83056300268096517,0.16943699731903483,8095]
[8,8097,"Pitkin County, Colorado",17148,10142,16002,2639,7503,8499,0.46887899999999999,0.53112099999999995,0.73979499999999998,0.26020500000000002,1.5777953066456321,-0.57779530664563206,8097]
[8,8099,"Prowers County, Colorado",12551,4889,4309,2047,2842,1467,0.65954999999999997,0.34044999999999997,0.58130499999999996,0.41869499999999998,0.8813663325833504,0.1186336674166496,8099]
[8,8101,"Pueblo County, Colorado",159063,57432,53195,18767,38665,14530,0.726854,0.273146,0.67323100000000002,0.32676899999999998,0.92622579746482792,7.3774202535172084E-2,8101]
[8,8103,"Rio Blanco County, Colorado",6666,2636,2987,789,1847,1140,0.61834599999999995,0.38165399999999999,0.70068299999999994,0.299317,1.1331562974203337,-0.13315629742033375,8103]
[8,8105,"Rio Grande County, Colorado",11982,5052,3539,2730,2322,1217,0.65611799999999998,0.34388200000000002,0.45961999999999997,0.54037999999999997,0.70051464766429139,0.29948535233570861,8105]
[8,8107,"Routt County, Colorado",23509,12764,12614,3842,8922,3692,0.70730899999999997,0.29269099999999998,0.69899699999999998,0.30100300000000002,0.98824819805703545,1.1751801942964546E-2,8107]
[8,8109,"Saguache County, Colorado",6108,1344,1323,809,535,788,0.40438400000000002,0.59561600000000003,0.398065,0.601935,0.984375,1.5625E-2,8109]
[8,8111,"San Juan County, Colorado",699,215,151,111,104,47,0.68874199999999997,0.31125799999999998,0.48372100000000001,0.51627900000000004,0.70232558139534884,0.29767441860465116,8111]
[8,8113,"San Miguel County, Colorado",7359,3537,4491,638,2899,1592,0.645513,0.354487,0.81962100000000004,0.18037900000000001,1.2697201017811706,-0.26972010178117056,8113]
[8,8115,"Sedgwick County, Colorado",2379,988,789,482,506,283,0.64131800000000005,0.358682,0.51214599999999999,0.48785400000000001,0.79858299595141702,0.20141700404858298,8115]
[8,8117,"Summit County, Colorado",27994,15008,15645,6373,8635,7010,0.55193400000000004,0.44806600000000002,0.57535999999999998,0.42464000000000002,1.0424440298507462,-4.2444029850746245E-2,8117]
[8,8119,"Teller County, Colorado",23350,10316,6582,6324,3992,2590,0.60650300000000001,0.39349699999999999,0.38697199999999998,0.61302800000000002,0.63803799922450566,0.36196200077549434,8119]
[8,8121,"Washington County, Colorado",4814,1767,578,1400,367,211,0.63494799999999996,0.36505199999999999,0.20769699999999999,0.79230299999999998,0.32710809281267683,0.67289190718732317,8121]
[8,8123,"Weld County, Colorado",252825,106673,70389,65740,40933,29456,0.58152599999999999,0.41847400000000001,0.38372400000000001,0.61627600000000005,0.65985769594930299,0.34014230405069701,8123]
[8,8125,"Yuma County, Colorado",10043,3705,3691,1143,2562,1129,0.69412099999999999,0.30587900000000001,0.69149799999999995,0.308502,0.99622132253711204,3.7786774628879582E-3,8125]
[9,9001,"Fairfield County, Connecticut",916829,372288,405003,118488,253800,151203,0.62666200000000005,0.373338,0.68172999999999995,0.31827,1.0878755157297577,-8.7875515729757714E-2,9001]
[9,9003,"Hartford County, Connecticut",894014,403440,499659,91114,312326,187333,0.62507800000000002,0.37492199999999998,0.77415699999999998,0.22584299999999999,1.2384964306960142,-0.23849643069601423,9003]
[9,9005,"Litchfield County, Connecticut",189927,91488,57295,57048,34440,22855,0.60109999999999997,0.39889999999999998,0.37644300000000003,0.62355700000000003,0.62625699545295554,0.37374300454704446,9005]
[9,9007,"Middlesex County, Connecticut",165676,79780,61061,53193,26587,34474,0.435417,0.56458299999999995,0.33325399999999999,0.66674599999999995,0.76536725996490351,0.23463274003509649,9007]
[9,9009,"New Haven County, Connecticut",862477,380515,357029,145139,235376,121653,0.65926300000000004,0.34073700000000001,0.61857200000000001,0.38142799999999999,0.93827838587177903,6.172161412822097E-2,9009]
[9,9011,"New London County, Connecticut",274055,117201,119596,37853,79348,40248,0.66346700000000003,0.33653300000000003,0.67702499999999999,0.32297500000000001,1.0204349792237268,-2.0434979223726835E-2,9011]
[9,9013,"Tolland County, Connecticut",152691,63245,38866,46237,17008,21858,0.43760599999999999,0.56239399999999995,0.26892199999999999,0.73107800000000001,0.61453079294805912,0.38546920705194088,9013]
[9,9015,"Windham County, Connecticut",118428,46658,36800,24787,21871,14929,0.59432099999999999,0.40567900000000001,0.46875099999999997,0.53124899999999997,0.78871790475373993,0.21128209524626007,9015]
[10,10001,"Kent County, Delaware",162310,63572,60363,27971,35601,24762,0.58978200000000003,0.41021800000000003,0.56001100000000004,0.43998900000000002,0.9495218020512175,5.0478197948782499E-2,10001]
[10,10003,"New Castle County, Delaware",538479,244452,272593,58885,185567,87026,0.68074699999999999,0.31925300000000001,0.75911399999999996,0.24088599999999999,1.1151187145124606,-0.11511871451246058,10003]
[10,10005,"Sussex County, Delaware",197145,74127,59338,32558,41569,17769,0.700546,0.299454,0.56078099999999997,0.43921900000000003,0.8004910491453856,0.1995089508546144,10005]
[11,11001,"District of Columbia, District of Columbia",601723,266105,621524,94749,171356,450168,0.27570299999999998,0.72429699999999997,0.64394099999999999,0.35605900000000001,2.3356344300182257,-1.3356344300182257,11001]
[12,12001,"Alachua County, Florida",247336,93092,114833,26190,66902,47931,0.58260299999999998,0.41739700000000002,0.718665,0.281335,1.233543161603575,-0.23354316160357502,12001]
[12,12003,"Baker County, Florida",27115,8612,7247,5655,2957,4290,0.40803099999999998,0.59196899999999997,0.343358,0.65664199999999995,0.84150023223409198,0.15849976776590802,12003]
[12,12005,"Bay County, Florida",168852,68562,75398,18452,50110,25288,0.66460600000000003,0.33539400000000003,0.73087100000000005,0.26912900000000001,1.0997053761558881,-9.9705376155888148E-2,12005]
[12,12007,"Bradford County, Florida",28520,9308,6654,6666,2642,4012,0.39705400000000002,0.60294599999999998,0.28384199999999998,0.71615799999999996,0.71486892995272888,0.28513107004727112,12007]
[12,12009,"Brevard County, Florida",543376,207459,184272,69801,137658,46614,0.74703699999999995,0.25296299999999999,0.66354299999999999,0.33645700000000001,0.88823333767153989,0.11176666232846011,12009]
[12,12011,"Broward County, Florida",1748066,717651,695631,270665,446986,248645,0.64256199999999997,0.35743799999999998,0.62284600000000001,0.37715399999999999,0.96931656195002869,3.0683438049971312E-2,12011]
[12,12013,"Calhoun County, Florida",14625,4936,3209,3395,1541,1668,0.48021200000000003,0.51978800000000003,0.31219599999999997,0.68780399999999997,0.65012155591572118,0.34987844408427882,12013]
[12,12015,"Charlotte County, Florida",159978,45783,37142,27267,18516,18626,0.49851899999999999,0.50148099999999995,0.40443000000000001,0.59557000000000004,0.81126182207369546,0.18873817792630454,12015]
[12,12017,"Citrus County, Florida",141236,40934,33638,21591,19343,14295,0.57503400000000005,0.42496600000000001,0.47254099999999999,0.52745900000000001,0.82176186055601697,0.17823813944398303,12017]
[12,12019,"Clay County, Florida",190865,74905,53702,53731,21174,32528,0.394287,0.60571299999999995,0.28267799999999998,0.71732200000000002,0.71693478405980904,0.28306521594019096,12019]
[12,12021,"Collier County, Florida",321520,105758,108302,38133,67625,40677,0.62441100000000005,0.37558900000000001,0.639432,0.360568,1.0240549178312752,-2.4054917831275224E-2,12021]
[12,12023,"Columbia County, Florida",67531,23484,22887,12478,11006,11881,0.48088399999999998,0.51911600000000002,0.46866000000000002,0.53134000000000003,0.97457843638221764,2.5421563617782361E-2,12023]
[12,12027,"DeSoto County, Florida",34862,10113,9535,6475,3638,5897,0.38154199999999999,0.61845799999999995,0.35973500000000003,0.64026499999999997,0.94284584198556309,5.7154158014436907E-2,12027]
[12,12029,"Dixie County, Florida",16422,4212,2315,2817,1395,920,0.60259200000000002,0.39740799999999998,0.33119700000000002,0.66880300000000004,0.54962013295346623,0.45037986704653377,12029]
[12,12031,"Duval County, Florida",864263,387097,507992,97483,289614,218378,0.57011500000000004,0.42988500000000002,0.74816899999999997,0.25183100000000003,1.3123119011513911,-0.31231190115139107,12031]
[12,12033,"Escambia County, Florida",297619,118187,154159,31840,86347,67812,0.56011699999999998,0.43988300000000002,0.73059600000000002,0.26940399999999998,1.3043651162987469,-0.30436511629874685,12033]
[12,12035,"Flagler County, Florida",95696,27125,19020,16447,10678,8342,0.56140900000000005,0.43859100000000001,0.39365899999999998,0.60634100000000002,0.70119815668202767,0.29880184331797233,12035]
[12,12037,"Franklin County, Florida",11549,3904,3388,1897,2007,1381,0.59238500000000005,0.40761500000000001,0.51408799999999999,0.48591200000000001,0.86782786885245899,0.13217213114754101,12037]
[12,12039,"Gadsden County, Florida",46389,17793,13781,12647,5146,8635,0.37341299999999999,0.62658700000000001,0.289215,0.710785,0.77451806890350139,0.22548193109649861,12039]
[12,12041,"Gilchrist County, Florida",16939,5642,2888,4340,1302,1586,0.45083099999999998,0.54916900000000002,0.230769,0.769231,0.51187522155264087,0.48812477844735913,12041]
[12,12043,"Glades County, Florida",12884,3108,1630,2527,581,1049,0.35644199999999998,0.64355799999999996,0.18693699999999999,0.81306299999999998,0.52445302445302444,0.47554697554697556,12043]
[12,12045,"Gulf County, Florida",15863,4549,3343,3013,1536,1807,0.45946799999999999,0.54053200000000001,0.33765699999999998,0.66234300000000002,0.734886788305122,0.265113211694878,12045]
[12,12047,"Hamilton County, Florida",14799,4148,2980,2723,1425,1555,0.478188,0.52181200000000005,0.34353899999999998,0.65646099999999996,0.71841851494696241,0.28158148505303759,12047]
[12,12049,"Hardee County, Florida",27731,9596,8425,5886,3710,4715,0.44035600000000003,0.55964400000000003,0.38661899999999999,0.61338099999999995,0.87796998749478949,0.12203001250521051,12049]
[12,12051,"Hendry County, Florida",39140,12350,10422,7796,4554,5868,0.43696000000000002,0.56303999999999998,0.36874499999999999,0.63125500000000001,0.84388663967611333,0.15611336032388667,12051]
[12,12053,"Hernando County, Florida",172778,52698,34236,35199,17499,16737,0.51112899999999994,0.488871,0.33206200000000002,0.66793800000000003,0.64966412387566885,0.35033587612433115,12053]
[12,12055,"Highlands County, Florida",98786,30672,25528,15097,15575,9953,0.61011400000000005,0.38988600000000001,0.50779200000000002,0.49220799999999998,0.83229003651538858,0.16770996348461142,12055]
[12,12057,"Hillsborough County, Florida",1229226,498668,560005,177030,321638,238367,0.57434799999999997,0.42565199999999997,0.64499399999999996,0.35500599999999999,1.1230016764661057,-0.12300167646610571,12057]
[12,12059,"Holmes County, Florida",19927,6320,3205,4988,1332,1873,0.415601,0.584399,0.210759,0.78924099999999997,0.507120253164557,0.492879746835443,12059]
[12,12061,"Indian River County, Florida",138028,49468,44289,23372,26096,18193,0.58922099999999999,0.41077900000000001,0.52753300000000003,0.47246700000000003,0.89530605644052719,0.10469394355947281,12061]
[12,12063,"Jackson County, Florida",49746,16822,14687,9595,7227,7460,0.49206800000000001,0.50793200000000005,0.429616,0.570384,0.87308286767328502,0.12691713232671498,12063]
[12,12065,"Jefferson County, Florida",14761,5453,2706,4287,1166,1540,0.430894,0.569106,0.21382699999999999,0.78617300000000001,0.49624060150375937,0.50375939849624063,12065]
[12,12067,"Lafayette County, Florida",8870,2511,1454,1754,757,697,0.52063300000000001,0.47936699999999999,0.30147400000000002,0.69852599999999998,0.57905217045001989,0.42094782954998011,12067]
[12,12069,"Lake County, Florida",297052,107052,74032,70205,36847,37185,0.49771700000000002,0.50228300000000004,0.34419699999999998,0.65580300000000002,0.69155176923364348,0.30844823076635652,12069]
[12,12071,"Lee County, Florida",618754,196420,179096,74333,122087,57009,0.68168499999999999,0.31831500000000001,0.62156100000000003,0.37843900000000003,0.91180124223602488,8.8198757763975122E-2,12071]
[12,12073,"Leon County, Florida",275487,112593,163348,22330,90263,73085,0.55258099999999999,0.44741900000000001,0.80167500000000003,0.198325,1.4507829083513184,-0.4507829083513184,12073]
[12,12075,"Levy County, Florida",40801,13507,8574,9381,4126,4448,0.48122199999999998,0.51877799999999996,0.30547099999999999,0.69452899999999995,0.63478196490708516,0.36521803509291484,12075]
[12,12077,"Liberty County, Florida",8365,2639,2693,2064,575,2118,0.21351700000000001,0.78648300000000004,0.217886,0.78211399999999998,1.0204622963243652,-2.0462296324365248E-2,12077]
[12,12079,"Madison County, Florida",19224,5669,4022,3553,2116,1906,0.52610599999999996,0.47389399999999998,0.37325799999999998,0.62674200000000002,0.70947257011818665,0.29052742988181335,12079]
[12,12081,"Manatee County, Florida",322833,114433,96887,62252,52181,44706,0.53857600000000005,0.461424,0.45599600000000001,0.54400400000000004,0.84667010390359421,0.15332989609640579,12081]
[12,12083,"Marion County, Florida",331298,101734,88705,48721,53013,35692,0.59763299999999997,0.40236699999999997,0.52109399999999995,0.478906,0.87193072129278315,0.12806927870721685,12083]
[12,12085,"Martin County, Florida",146318,51538,51578,30285,21253,30325,0.41205599999999998,0.58794400000000002,0.41237499999999999,0.58762499999999995,1.0007761263533703,-7.761263533703211E-4,12085]
[12,12086,"Miami-Dade County, Florida",2496435,892925,938014,196983,695942,242072,0.74193100000000001,0.25806899999999999,0.77939599999999998,0.22060399999999999,1.050495842315984,-5.049584231598403E-2,12086]
[12,12087,"Monroe County, Florida",73090,35865,30274,13367,22498,7776,0.74314599999999997,0.25685400000000003,0.62729699999999999,0.37270300000000001,0.84410985640596681,0.15589014359403319,12087]
[12,12089,"Nassau County, Florida",73314,29527,21374,20294,9233,12141,0.431973,0.56802699999999995,0.312697,0.687303,0.72387983879161444,0.27612016120838556,12089]
[12,12091,"Okaloosa County, Florida",180822,72900,85495,25544,47356,38139,0.55390399999999995,0.44609599999999999,0.64960200000000001,0.35039799999999999,1.1727709190672153,-0.17277091906721531,12091]
[12,12093,"Okeechobee County, Florida",39996,13217,11776,7921,5296,6480,0.44972800000000002,0.55027199999999998,0.400696,0.59930399999999995,0.89097374593326772,0.10902625406673228,12093]
[12,12095,"Orange County, Florida",1145956,499052,670368,176329,322723,347645,0.48141200000000001,0.51858800000000005,0.64667200000000002,0.35332799999999998,1.3432828643107331,-0.34328286431073307,12095]
[12,12097,"Osceola County, Florida",268685,112929,68918,85344,27585,41333,0.400258,0.599742,0.24426899999999999,0.75573100000000004,0.61027725384976406,0.38972274615023594,12097]
[12,12099,"Palm Beach County, Florida",1320134,477488,485188,161133,316355,168833,0.65202599999999999,0.34797400000000001,0.66254000000000002,0.33745999999999998,1.0161260597124955,-1.6126059712495477E-2,12099]
[12,12101,"Pasco County, Florida",464697,160041,92916,113433,46608,46308,0.501614,0.498386,0.29122500000000001,0.70877500000000004,0.58057622734174363,0.41942377265825637,12101]
[12,12103,"Pinellas County, Florida",916542,354657,359404,129149,225508,133896,0.62744999999999995,0.37254999999999999,0.63584799999999997,0.36415199999999998,1.0133847633065187,-1.3384763306518721E-2,12103]
[12,12105,"Polk County, Florida",602095,228086,192325,107162,120924,71401,0.62874799999999997,0.37125200000000003,0.53016799999999997,0.46983200000000003,0.84321264786089456,0.15678735213910544,12105]
[12,12107,"Putnam County, Florida",74364,26858,19333,16849,10009,9324,0.51771599999999995,0.48228399999999999,0.372664,0.627336,0.71982277161367192,0.28017722838632808,12107]
[12,12109,"St. Johns County, Florida",190039,69634,62846,45338,24296,38550,0.386596,0.61340399999999995,0.34891,0.65108999999999995,0.90251888445299711,9.7481115547002894E-2,12109]
[12,12111,"St. Lucie County, Florida",277789,90143,62459,53203,36940,25519,0.59142799999999995,0.40857199999999999,0.40979300000000002,0.59020700000000004,0.69288796689704135,0.30711203310295865,12111]
[12,12113,"Santa Rosa County, Florida",151372,58112,38193,40154,17958,20235,0.47019100000000003,0.52980899999999997,0.30902400000000002,0.69097600000000003,0.65723086453744495,0.34276913546255505,12113]
[12,12115,"Sarasota County, Florida",379448,124163,123098,56436,67727,55371,0.55018800000000001,0.44981199999999999,0.54546799999999995,0.45453199999999999,0.99142256549857843,8.5774345014215658E-3,12115]
[12,12117,"Seminole County, Florida",422718,188073,165649,127787,60286,105363,0.36393799999999998,0.63606200000000002,0.320546,0.679454,0.88076970112669017,0.11923029887330983,12117]
[12,12119,"Sumter County, Florida",93420,18576,20675,11933,6643,14032,0.32130599999999998,0.67869400000000002,0.35761199999999999,0.64238799999999996,1.1129952627045649,-0.11299526270456495,12119]
[12,12121,"Suwannee County, Florida",41551,12127,8708,8070,4057,4651,0.465893,0.534107,0.33454299999999998,0.66545699999999997,0.71806712294879194,0.28193287705120806,12121]
[12,12123,"Taylor County, Florida",22570,7463,6678,2944,4519,2159,0.67669999999999997,0.32329999999999998,0.60552099999999998,0.39447900000000002,0.89481441779445259,0.10518558220554741,12123]
[12,12125,"Union County, Florida",15535,4708,2004,3993,715,1289,0.35678599999999999,0.64321399999999995,0.151869,0.84813099999999997,0.42565845369583688,0.57434154630416312,12125]
[12,12127,"Volusia County, Florida",494593,185564,151016,87910,97654,53362,0.64664699999999997,0.35335299999999997,0.52625500000000003,0.47374500000000003,0.81382164644004229,0.18617835355995771,12127]
[12,12129,"Wakulla County, Florida",30776,11833,4531,9751,2082,2449,0.45950099999999999,0.54049899999999995,0.17594899999999999,0.82405099999999998,0.38291219470971011,0.61708780529028995,12129]
[12,12131,"Walton County, Florida",55043,18486,20612,10742,7744,12868,0.37570300000000001,0.62429699999999999,0.41891200000000001,0.58108800000000005,1.1150059504489884,-0.11500595044898843,12131]
[12,12133,"Washington County, Florida",24896,7824,6641,5751,2073,4568,0.31215199999999999,0.68784800000000001,0.26495400000000002,0.73504599999999998,0.84879856850715751,0.15120143149284249,12133]
[13,13001,"Appling County, Georgia",18236,6843,6401,3633,3210,3191,0.50148400000000004,0.49851600000000001,0.46909299999999998,0.53090700000000002,0.93540844658775391,6.4591553412246094E-2,13001]
[13,13003,"Atkinson County, Georgia",8375,2731,1506,2005,726,780,0.482072,0.51792800000000006,0.26583699999999999,0.73416300000000001,0.55144635664591724,0.44855364335408276,13003]
[13,13005,"Bacon County, Georgia",11096,3956,2979,2213,1743,1236,0.58509599999999995,0.414904,0.44059700000000002,0.55940299999999998,0.75303336703741153,0.24696663296258847,13005]
[13,13007,"Baker County, Georgia",3451,1200,293,1095,105,188,0.35836200000000001,0.64163800000000004,8.7499999999999994E-2,0.91249999999999998,0.24416666666666667,0.75583333333333336,13007]
[13,13009,"Baldwin County, Georgia",45720,15120,13667,8879,6241,7426,0.45664700000000003,0.54335299999999997,0.41276499999999999,0.58723499999999995,0.90390211640211637,9.6097883597883627E-2,13009]
[13,13011,"Banks County, Georgia",18395,6942,3577,6053,889,2688,0.248532,0.75146800000000002,0.12806100000000001,0.87193900000000002,0.51526937481993662,0.48473062518006338,13011]
[13,13013,"Barrow County, Georgia",69367,28978,15319,23646,5332,9987,0.34806399999999998,0.65193599999999996,0.184002,0.815998,0.52864241838636206,0.47135758161363794,13013]
[13,13015,"Bartow County, Georgia",100157,39479,29874,27320,12159,17715,0.40700900000000001,0.59299100000000005,0.30798700000000001,0.69201299999999999,0.75670609691228252,0.24329390308771748,13015]
[13,13017,"Ben Hill County, Georgia",17634,5735,5619,2986,2749,2870,0.48923299999999997,0.51076699999999997,0.47933700000000001,0.52066299999999999,0.9797733217088056,2.02266782911944E-2,13017]
[13,13019,"Berrien County, Georgia",19286,6450,4073,4326,2124,1949,0.52148300000000003,0.47851700000000003,0.32930199999999998,0.67069800000000002,0.63147286821705428,0.36852713178294572,13019]
[13,13021,"Bibb County, Georgia",155547,54227,75978,22958,31269,44709,0.411553,0.58844700000000005,0.57663200000000003,0.42336800000000002,1.4011101480812143,-0.40111014808121426,13021]
[13,13023,"Bleckley County, Georgia",13063,3933,3336,2501,1432,1904,0.429257,0.570743,0.36409900000000001,0.63590100000000005,0.84820747520976358,0.15179252479023642,13023]
[13,13025,"Brantley County, Georgia",18411,5960,1928,4727,1233,695,0.63952299999999995,0.36047699999999999,0.20687900000000001,0.79312099999999996,0.32348993288590605,0.676510067114094,13025]
[13,13027,"Brooks County, Georgia",16243,5792,2707,4514,1278,1429,0.472109,0.527891,0.22064900000000001,0.77935100000000002,0.46736878453038672,0.53263121546961334,13027]
[13,13029,"Bryan County, Georgia",30233,11310,6450,8658,2652,3798,0.411163,0.58883700000000005,0.234483,0.765517,0.57029177718832891,0.42970822281167109,13029]
[13,13031,"Bulloch County, Georgia",70217,22277,22032,10479,11798,10234,0.53549400000000003,0.46450599999999997,0.52960499999999999,0.47039500000000001,0.98900210979934466,1.0997890200655336E-2,13031]
[13,13033,"Burke County, Georgia",23316,8838,6427,5787,3051,3376,0.47471600000000003,0.52528399999999997,0.34521400000000002,0.65478599999999998,0.72720072414573433,0.27279927585426567,13033]
[13,13035,"Butts County, Georgia",23655,8644,5600,6611,2033,3567,0.36303600000000003,0.63696399999999997,0.23519200000000001,0.76480800000000004,0.64784821841739937,0.35215178158260063,13035]
[13,13037,"Calhoun County, Georgia",6694,1961,1209,1483,478,731,0.395368,0.60463199999999995,0.243753,0.756247,0.61652218255991842,0.38347781744008158,13037]
[13,13039,"Camden County, Georgia",50513,14746,12534,7348,7398,5136,0.59023499999999995,0.40976499999999999,0.501695,0.498305,0.84999321849993215,0.15000678150006785,13039]
[13,13043,"Candler County, Georgia",10998,3781,2543,2528,1253,1290,0.49272500000000002,0.50727500000000003,0.33139400000000002,0.66860600000000003,0.67257339328220045,0.32742660671779955,13043]
[13,13045,"Carroll County, Georgia",110527,45147,36298,28027,17120,19178,0.47165099999999999,0.52834899999999996,0.37920599999999999,0.62079399999999996,0.80399583582519329,0.19600416417480671,13045]
[13,13047,"Catoosa County, Georgia",63942,23919,14488,19348,4571,9917,0.315502,0.68449800000000005,0.191103,0.80889699999999998,0.60571094109285506,0.39428905890714494,13047]
[13,13049,"Charlton County, Georgia",12171,3169,2080,2049,1120,960,0.538462,0.461538,0.35342400000000002,0.64657600000000004,0.65635847270432313,0.34364152729567687,13049]
[13,13051,"Chatham County, Georgia",265128,97148,126919,20779,76369,50550,0.60171399999999997,0.39828599999999997,0.78610999999999998,0.21389,1.3064499526495656,-0.30644995264956565,13051]
[13,13053,"Chattahoochee County, Georgia",11267,1893,2445,1609,284,2161,0.11615499999999999,0.88384499999999999,0.15002599999999999,0.84997400000000001,1.2916006339144215,-0.29160063391442148,13053]
[13,13055,"Chattooga County, Georgia",26015,9288,5943,6186,3102,2841,0.52195899999999995,0.47804099999999999,0.33397900000000003,0.66602099999999997,0.63985788113695086,0.36014211886304914,13055]
[13,13057,"Cherokee County, Georgia",214346,91681,42250,73074,18607,23643,0.44040200000000002,0.55959800000000004,0.202954,0.79704600000000003,0.46083703275487831,0.53916296724512169,13057]
[13,13059,"Clarke County, Georgia",116714,40542,64982,17480,23062,41920,0.35489799999999999,0.64510199999999995,0.56884199999999996,0.43115799999999999,1.6028316313946032,-0.60283163139460316,13059]
[13,13061,"Clay County, Georgia",3183,1095,743,841,254,489,0.34185700000000002,0.65814300000000003,0.231963,0.76803699999999997,0.67853881278538808,0.32146118721461192,13061]
[13,13063,"Clayton County, Georgia",259424,100540,131556,75425,25115,106441,0.19090699999999999,0.80909299999999995,0.249801,0.75019899999999995,1.3084941316888801,-0.30849413168888007,13063]
[13,13065,"Clinch County, Georgia",6798,2799,2346,1322,1477,869,0.62958199999999997,0.37041800000000003,0.52768800000000005,0.47231200000000001,0.83815648445873525,0.16184351554126475,13065]
[13,13067,"Cobb County, Georgia",688078,295907,311790,179323,116584,195206,0.37391799999999997,0.62608200000000003,0.39398899999999998,0.60601099999999997,1.053675648092137,-5.3675648092136985E-2,13067]
[13,13069,"Coffee County, Georgia",42356,13501,14341,6055,7446,6895,0.51921099999999998,0.48078900000000002,0.55151499999999998,0.44848500000000002,1.0622176135101105,-6.2217613510110459E-2,13069]
[13,13071,"Colquitt County, Georgia",45498,16978,15154,7592,9386,5768,0.61937399999999998,0.38062600000000002,0.55283300000000002,0.44716699999999998,0.89256685121922485,0.10743314878077515,13071]
[13,13073,"Columbia County, Georgia",124053,45813,30354,33529,12284,18070,0.40469100000000002,0.59530899999999998,0.26813300000000001,0.73186700000000005,0.66256302796149569,0.33743697203850431,13073]
[13,13075,"Cook County, Georgia",17212,6192,4339,4008,2184,2155,0.50334199999999996,0.49665799999999999,0.352713,0.64728699999999995,0.70074289405684753,0.29925710594315247,13075]
[13,13077,"Coweta County, Georgia",127317,50465,28673,36916,13549,15124,0.47253499999999998,0.52746499999999996,0.26848300000000003,0.73151699999999997,0.5681759635390865,0.4318240364609135,13077]
[13,13079,"Crawford County, Georgia",12630,4807,1435,4155,652,783,0.45435500000000001,0.54564500000000005,0.13563600000000001,0.86436400000000002,0.29852298731017268,0.70147701268982732,13079]
[13,13081,"Crisp County, Georgia",23439,6150,5717,3739,2411,3306,0.42172500000000002,0.57827499999999998,0.39203300000000002,0.60796700000000004,0.92959349593495932,7.0406504065040676E-2,13081]
[13,13083,"Dade County, Georgia",16633,5812,2963,4558,1254,1709,0.42321999999999999,0.57677999999999996,0.21576000000000001,0.78424000000000005,0.50980729525120438,0.49019270474879562,13083]
[13,13085,"Dawson County, Georgia",22330,9057,6389,7562,1495,4894,0.23399600000000001,0.76600400000000002,0.16506599999999999,0.83493399999999995,0.7054212211549078,0.2945787788450922,13085]
[13,13087,"Decatur County, Georgia",27842,10843,8611,5646,5197,3414,0.60353000000000001,0.39646999999999999,0.47929500000000003,0.52070499999999997,0.79415290971133445,0.20584709028866555,13087]
[13,13089,"DeKalb County, Georgia",691893,280965,304773,192361,88604,216169,0.29072100000000001,0.70927899999999999,0.31535600000000003,0.68464400000000003,1.0847365330201271,-8.4736533020127069E-2,13089]
[13,13091,"Dodge County, Georgia",21796,6417,5563,3884,2533,3030,0.45533000000000001,0.54466999999999999,0.394733,0.605267,0.86691600436340965,0.13308399563659035,13091]
[13,13093,"Dooly County, Georgia",14918,3470,2969,2395,1075,1894,0.36207499999999998,0.63792499999999996,0.30979800000000002,0.69020199999999998,0.85561959654178676,0.14438040345821324,13093]
[13,13095,"Dougherty County, Georgia",94565,32558,46276,12224,20334,25942,0.43940699999999999,0.56059300000000001,0.62454699999999996,0.37545299999999998,1.4213403771730451,-0.42134037717304507,13095]
[13,13097,"Douglas County, Georgia",132403,51693,36977,41423,10270,26707,0.27773999999999999,0.72226000000000001,0.19867299999999999,0.80132700000000001,0.71531928887857155,0.28468071112142845,13097]
[13,13099,"Early County, Georgia",11008,4703,3347,3089,1614,1733,0.48222300000000001,0.51777700000000004,0.34318500000000002,0.65681500000000004,0.71167339995747392,0.28832660004252608,13099]
[13,13101,"Echols County, Georgia",4034,1400,709,1034,366,343,0.51622000000000001,0.48377999999999999,0.26142900000000002,0.73857099999999998,0.50642857142857145,0.49357142857142855,13101]
[13,13103,"Effingham County, Georgia",52250,19961,8371,15599,4362,4009,0.52108500000000002,0.47891499999999998,0.218526,0.781474,0.4193677671459346,0.5806322328540654,13103]
[13,13105,"Elbert County, Georgia",20166,8457,6260,4811,3646,2614,0.58242799999999995,0.417572,0.43112200000000001,0.56887799999999999,0.74021520633794491,0.25978479366205509,13105]
[13,13107,"Emanuel County, Georgia",22598,8263,6964,4559,3704,3260,0.53187799999999996,0.46812199999999998,0.44826300000000002,0.55173700000000003,0.84279317439186741,0.15720682560813259,13107]
[13,13109,"Evans County, Georgia",11000,4123,4067,2445,1678,2389,0.41258899999999998,0.58741100000000002,0.40698499999999999,0.59301499999999996,0.98641765704584039,1.358234295415961E-2,13109]
[13,13111,"Fannin County, Georgia",23682,7284,5035,4435,2849,2186,0.56583899999999998,0.43416100000000002,0.39113100000000001,0.60886899999999999,0.69124107633168586,0.30875892366831414,13111]
[13,13113,"Fayette County, Georgia",106567,48419,36867,36129,12290,24577,0.33335999999999999,0.66664000000000001,0.253826,0.746174,0.76141597306842357,0.23858402693157643,13113]
[13,13115,"Floyd County, Georgia",96317,37226,35462,17962,19264,16198,0.54322899999999996,0.45677099999999998,0.51748799999999995,0.482512,0.95261376457314784,4.7386235426852163E-2,13115]
[13,13117,"Forsyth County, Georgia",175511,68650,58473,49777,18873,39600,0.322764,0.67723599999999995,0.27491599999999999,0.72508399999999995,0.85175528040786597,0.14824471959213403,13117]
[13,13119,"Franklin County, Georgia",22084,8370,6239,6201,2169,4070,0.34765200000000002,0.65234800000000004,0.25913999999999998,0.74085999999999996,0.74540023894862606,0.25459976105137394,13119]
[13,13121,"Fulton County, Georgia",920581,362951,675844,174573,188378,487466,0.27872999999999998,0.72126999999999997,0.51901799999999998,0.48098200000000002,1.8620805563285403,-0.8620805563285403,13121]
[13,13123,"Gilmer County, Georgia",28292,7980,6585,5067,2913,3672,0.44236900000000001,0.55763099999999999,0.36503799999999997,0.63496200000000003,0.82518796992481203,0.17481203007518797,13123]
[13,13125,"Glascock County, Georgia",3082,1070,359,883,187,172,0.52089099999999999,0.47910900000000001,0.174766,0.82523400000000002,0.33551401869158881,0.66448598130841119,13125]
[13,13127,"Glynn County, Georgia",79626,29863,35902,8050,21813,14089,0.60757099999999997,0.39242899999999997,0.73043599999999997,0.26956400000000003,1.2022234872584805,-0.20222348725848049,13127]
[13,13129,"Gordon County, Georgia",55186,19477,18567,11326,8151,10416,0.43900499999999998,0.56099500000000002,0.41849399999999998,0.58150599999999997,0.95327822559942499,4.6721774400575011E-2,13129]
[13,13131,"Grady County, Georgia",25011,9587,5068,6551,3036,2032,0.59905299999999995,0.400947,0.31667899999999999,0.68332099999999996,0.52863252320851151,0.47136747679148849,13131]
[13,13133,"Greene County, Georgia",15994,5590,5143,3528,2062,3081,0.40093299999999998,0.59906700000000002,0.36887300000000001,0.63112699999999999,0.92003577817531301,7.9964221824686987E-2,13133]
[13,13135,"Gwinnett County, Georgia",805321,316038,297413,191689,124349,173064,0.41810199999999997,0.58189800000000003,0.39346199999999998,0.60653800000000002,0.94106721343635891,5.8932786563641093E-2,13135]
[13,13137,"Habersham County, Georgia",43041,15936,13834,9629,6307,7527,0.45590599999999998,0.54409399999999997,0.39577099999999998,0.60422900000000002,0.8680973895582329,0.1319026104417671,13137]
[13,13139,"Hall County, Georgia",179684,68351,67635,37976,30375,37260,0.449102,0.550898,0.44439699999999999,0.55560299999999996,0.98952465947828128,1.0475340521718723E-2,13139]
[13,13141,"Hancock County, Georgia",9429,2815,1177,2272,543,634,0.46134199999999997,0.53865799999999997,0.19289500000000001,0.80710499999999996,0.41811722912966254,0.58188277087033746,13141]
[13,13143,"Haralson County, Georgia",28780,10183,7015,7246,2937,4078,0.41867399999999999,0.58132600000000001,0.28842200000000001,0.71157800000000004,0.68889325346165176,0.31110674653834824,13143]
[13,13145,"Harris County, Georgia",32024,12544,4308,10721,1823,2485,0.42316599999999999,0.57683399999999996,0.14532800000000001,0.85467199999999999,0.34343112244897961,0.65656887755102034,13145]
[13,13147,"Hart County, Georgia",25213,9435,5874,6519,2916,2958,0.49642500000000001,0.50357499999999999,0.309062,0.69093800000000005,0.6225755166931638,0.3774244833068362,13147]
[13,13149,"Heard County, Georgia",11834,4110,2699,3362,748,1951,0.27714,0.72285999999999995,0.18199499999999999,0.81800499999999998,0.65669099756690996,0.34330900243309004,13149]
[13,13151,"Henry County, Georgia",203922,81836,47804,63448,18388,29416,0.384654,0.61534599999999995,0.224693,0.77530699999999997,0.5841438975512,0.4158561024488,13151]
[13,13153,"Houston County, Georgia",139900,45842,42790,23768,22074,20716,0.51586799999999999,0.48413200000000001,0.48152299999999998,0.51847699999999997,0.93342349810217706,6.6576501897822937E-2,13153]
[13,13155,"Irwin County, Georgia",9538,3313,2112,2378,935,1177,0.44270799999999999,0.55729200000000001,0.28222199999999997,0.71777800000000003,0.63748868095381828,0.36251131904618172,13155]
[13,13157,"Jackson County, Georgia",60485,20989,16930,15310,5679,11251,0.33544000000000002,0.66456000000000004,0.27056999999999998,0.72943000000000002,0.80661298775549095,0.19338701224450905,13157]
[13,13159,"Jasper County, Georgia",13900,4247,2059,3161,1086,973,0.52744100000000005,0.47255900000000001,0.25570999999999999,0.74429000000000001,0.48481280904167645,0.51518719095832355,13159]
[13,13161,"Jeff Davis County, Georgia",15068,5318,4255,3031,2287,1968,0.53748499999999999,0.46251500000000001,0.43004900000000001,0.56995099999999999,0.80011282437006392,0.19988717562993608,13161]
[13,13163,"Jefferson County, Georgia",16930,6517,4595,3997,2520,2075,0.54842199999999997,0.45157799999999998,0.386681,0.61331899999999995,0.70507902409083933,0.29492097590916067,13163]
[13,13165,"Jenkins County, Georgia",8340,2823,1332,2099,724,608,0.54354400000000003,0.45645599999999997,0.256465,0.74353499999999995,0.4718384697130712,0.5281615302869288,13165]
[13,13167,"Johnson County, Georgia",9980,3156,1725,2474,682,1043,0.39536199999999999,0.60463800000000001,0.21609600000000001,0.78390400000000005,0.54657794676806082,0.45342205323193918,13167]
[13,13169,"Jones County, Georgia",28669,10484,3527,8686,1798,1729,0.50978199999999996,0.49021799999999999,0.17149900000000001,0.82850100000000004,0.33641739793971764,0.66358260206028241,13169]
[13,13171,"Lamar County, Georgia",18317,6528,3511,5080,1448,2063,0.41241800000000001,0.58758200000000005,0.22181400000000001,0.77818600000000004,0.53783700980392157,0.46216299019607843,13171]
[13,13173,"Lanier County, Georgia",10078,2794,1369,2148,646,723,0.47187699999999999,0.52812300000000001,0.23121,0.76878999999999997,0.48997852541159626,0.51002147458840374,13173]
[13,13175,"Laurens County, Georgia",48434,19820,18768,9096,10724,8044,0.57139799999999996,0.42860199999999998,0.54107000000000005,0.45893,0.94692230070635719,5.307769929364281E-2,13175]
[13,13177,"Lee County, Georgia",28298,10885,5222,9116,1769,3453,0.33875899999999998,0.66124099999999997,0.16251699999999999,0.83748299999999998,0.47974276527331189,0.52025723472668806,13177]
[13,13179,"Liberty County, Georgia",63453,15453,12998,9744,5709,7289,0.43922099999999997,0.56077900000000003,0.36944300000000002,0.63055700000000003,0.84113117194072351,0.15886882805927649,13179]
[13,13181,"Lincoln County, Georgia",7996,3364,1443,2453,911,532,0.631324,0.368676,0.27080900000000002,0.72919100000000003,0.4289536266349584,0.5710463733650416,13181]
[13,13183,"Long County, Georgia",14464,3255,865,2788,467,398,0.53988400000000003,0.46011600000000002,0.14347199999999999,0.85652799999999996,0.26574500768049153,0.73425499231950853,13183]
[13,13185,"Lowndes County, Georgia",109233,37103,46770,10827,26276,20494,0.56181300000000001,0.43818699999999999,0.70819100000000001,0.29180899999999999,1.2605449694094817,-0.26054496940948169,13185]
[13,13187,"Lumpkin County, Georgia",29966,9062,7390,6298,2764,4626,0.37401899999999999,0.62598100000000001,0.30501,0.69499,0.81549326859412929,0.18450673140587071,13187]
[13,13189,"McDuffie County, Georgia",21875,9060,7509,5908,3152,4357,0.419763,0.580237,0.34790300000000002,0.65209700000000004,0.8288079470198676,0.1711920529801324,13189]
[13,13191,"McIntosh County, Georgia",14333,4132,1736,3331,801,935,0.46140599999999998,0.53859400000000002,0.193853,0.80614699999999995,0.42013552758954503,0.57986447241045491,13191]
[13,13193,"Macon County, Georgia",14740,4331,3662,2775,1556,2106,0.424904,0.57509600000000005,0.35926999999999998,0.64073000000000002,0.84553220965135067,0.15446779034864933,13193]
[13,13195,"Madison County, Georgia",28120,11058,3237,9550,1508,1729,0.46586300000000003,0.53413699999999997,0.13637199999999999,0.86362799999999995,0.29272924579489962,0.70727075420510044,13195]
[13,13197,"Marion County, Georgia",8742,2486,1506,1824,662,844,0.43957499999999999,0.56042499999999995,0.266291,0.73370899999999994,0.60579243765084478,0.39420756234915522,13197]
[13,13199,"Meriwether County, Georgia",21992,8435,4550,6565,1870,2680,0.41098899999999999,0.58901099999999995,0.221695,0.77830500000000002,0.53941908713692943,0.46058091286307057,13199]
[13,13201,"Miller County, Georgia",6125,2316,1601,1561,755,846,0.47158,0.52842,0.32599299999999998,0.67400700000000002,0.69127806563039729,0.30872193436960271,13201]
[13,13205,"Mitchell County, Georgia",23498,8558,8352,4753,3805,4547,0.45557999999999998,0.54442000000000002,0.44461299999999998,0.55538699999999996,0.97592895536340263,2.4071044636597372E-2,13205]
[13,13207,"Monroe County, Georgia",26424,9470,7755,7606,1864,5891,0.24036099999999999,0.75963899999999995,0.19683200000000001,0.80316799999999999,0.81890179514255546,0.18109820485744454,13207]
[13,13209,"Montgomery County, Georgia",9123,2904,1584,2416,488,1096,0.30808099999999999,0.69191899999999995,0.168044,0.83195600000000003,0.54545454545454541,0.45454545454545459,13209]
[13,13211,"Morgan County, Georgia",17868,7292,5731,5096,2196,3535,0.38317899999999999,0.61682099999999995,0.30115199999999998,0.69884800000000002,0.78592978606692265,0.21407021393307735,13211]
[13,13213,"Murray County, Georgia",39628,15680,9649,11835,3845,5804,0.39848699999999998,0.60151299999999996,0.24521699999999999,0.75478299999999998,0.61536989795918362,0.38463010204081638,13213]
[13,13215,"Muscogee County, Georgia",189885,67430,84882,22033,45397,39485,0.53482499999999999,0.46517500000000001,0.67324600000000001,0.32675399999999999,1.2588165504968114,-0.2588165504968114,13215]
[13,13217,"Newton County, Georgia",99958,36676,20411,28154,8522,11889,0.41752,0.58248,0.23235900000000001,0.76764100000000002,0.55652197622423383,0.44347802377576617,13217]
[13,13219,"Oconee County, Georgia",32808,13364,8759,10730,2634,6125,0.30071900000000001,0.69928100000000004,0.19709699999999999,0.80290300000000003,0.6554175396587848,0.3445824603412152,13219]
[13,13221,"Oglethorpe County, Georgia",14899,6072,1818,5175,897,921,0.49339899999999998,0.50660099999999997,0.147727,0.85227299999999995,0.29940711462450592,0.70059288537549413,13221]
[13,13223,"Paulding County, Georgia",142324,56333,19370,47877,8456,10914,0.43655100000000002,0.56344899999999998,0.15010699999999999,0.84989300000000001,0.34384818845081921,0.65615181154918079,13223]
[13,13225,"Peach County, Georgia",27695,9261,7688,6990,2271,5417,0.29539500000000002,0.70460500000000004,0.245222,0.75477799999999995,0.83014793218874849,0.16985206781125151,13225]
[13,13227,"Pickens County, Georgia",29431,12416,6848,9114,3302,3546,0.48218499999999997,0.51781500000000003,0.26594699999999999,0.73405299999999996,0.55154639175257736,0.44845360824742264,13227]
[13,13229,"Pierce County, Georgia",18758,6903,3912,4819,2084,1828,0.53271999999999997,0.46727999999999997,0.301898,0.698102,0.56671012603215998,0.43328987396784002,13229]
[13,13231,"Pike County, Georgia",17869,7161,2233,6215,946,1287,0.42364499999999999,0.57635499999999995,0.132104,0.867896,0.31182795698924731,0.68817204301075274,13231]
[13,13233,"Polk County, Georgia",41475,15662,10907,10102,5560,5347,0.50976399999999999,0.49023600000000001,0.35499900000000001,0.64500100000000005,0.6963989273400587,0.3036010726599413,13233]
[13,13235,"Pulaski County, Georgia",12010,3023,2338,1972,1051,1287,0.44952999999999999,0.55047000000000001,0.34766799999999998,0.65233200000000002,0.77340390340721132,0.22659609659278868,13235]
[13,13237,"Putnam County, Georgia",21218,7278,6348,4536,2742,3606,0.43194700000000003,0.56805300000000003,0.37675199999999998,0.62324800000000002,0.87221764220939824,0.12778235779060176,13237]
[13,13239,"Quitman County, Georgia",2513,887,428,763,124,304,0.28971999999999998,0.71028000000000002,0.139797,0.86020300000000005,0.48252536640360766,0.51747463359639234,13239]
[13,13241,"Rabun County, Georgia",16276,5552,4911,2881,2671,2240,0.54388099999999995,0.456119,0.48108800000000002,0.51891200000000004,0.8845461095100865,0.1154538904899135,13241]
[13,13243,"Randolph County, Georgia",7719,2496,1637,1487,1009,628,0.616371,0.383629,0.40424700000000002,0.59575299999999998,0.65584935897435892,0.34415064102564108,13243]
[13,13245,"Richmond County, Georgia",200549,72891,97515,32395,40496,57019,0.41527999999999998,0.58472000000000002,0.55556899999999998,0.44443100000000002,1.3378194838868995,-0.33781948388689953,13245]
[13,13247,"Rockdale County, Georgia",85215,34397,29933,27234,7163,22770,0.23930100000000001,0.76069900000000001,0.20824500000000001,0.79175499999999999,0.87022124022443814,0.12977875977556186,13247]
[13,13249,"Schley County, Georgia",5010,1669,1105,1176,493,612,0.446154,0.55384599999999995,0.29538599999999998,0.70461399999999996,0.66207309766327138,0.33792690233672862,13249]
[13,13251,"Screven County, Georgia",14593,4939,3291,2905,2034,1257,0.61804899999999996,0.38195099999999998,0.41182400000000002,0.58817600000000003,0.66632921644057497,0.33367078355942503,13251]
[13,13253,"Seminole County, Georgia",8729,3123,2112,1942,1181,931,0.55918599999999996,0.44081399999999998,0.378162,0.621838,0.67627281460134481,0.32372718539865519,13253]
[13,13255,"Spalding County, Georgia",64073,26056,21178,18613,7443,13735,0.35144999999999998,0.64854999999999996,0.28565400000000002,0.71434600000000004,0.81278784157199879,0.18721215842800121,13255]
[13,13257,"Stephens County, Georgia",26175,11044,9845,6273,4771,5074,0.48461100000000001,0.51538899999999999,0.43199900000000002,0.56800099999999998,0.89143426294820716,0.10856573705179284,13257]
[13,13259,"Stewart County, Georgia",6058,1403,1119,968,435,684,0.38873999999999997,0.61126000000000003,0.31004999999999999,0.68994999999999995,0.79757662152530295,0.20242337847469705,13259]
[13,13261,"Sumter County, Georgia",32819,11043,10537,5359,5684,4853,0.53943200000000002,0.46056799999999998,0.51471500000000003,0.48528500000000002,0.95417911799329891,4.5820882006701091E-2,13261]
[13,13263,"Talbot County, Georgia",6865,2571,609,2309,262,347,0.43021300000000001,0.56978700000000004,0.101906,0.89809399999999995,0.23687281213535588,0.76312718786464417,13263]
[13,13265,"Taliaferro County, Georgia",1717,743,176,636,107,69,0.60795500000000002,0.39204499999999998,0.144011,0.855989,0.23687752355316286,0.76312247644683717,13265]
[13,13267,"Tattnall County, Georgia",25520,6781,5468,4453,2328,3140,0.42575000000000002,0.57425000000000004,0.34331200000000001,0.65668800000000005,0.80637074177849877,0.19362925822150123,13267]
[13,13269,"Taylor County, Georgia",8906,2784,1747,1813,971,776,0.55581000000000003,0.44418999999999997,0.34877900000000001,0.65122100000000005,0.62751436781609193,0.37248563218390807,13269]
[13,13271,"Telfair County, Georgia",16500,3905,4099,2323,1582,2517,0.38594800000000001,0.61405200000000004,0.40512199999999998,0.59487800000000002,1.0496798975672215,-4.9679897567221465E-2,13271]
[13,13273,"Terrell County, Georgia",9315,3874,2080,2882,992,1088,0.47692299999999999,0.52307700000000001,0.25606600000000002,0.74393399999999998,0.53691275167785235,0.46308724832214765,13273]
[13,13275,"Thomas County, Georgia",44720,18073,21205,7029,11044,10161,0.52082099999999998,0.47917900000000002,0.61107699999999998,0.38892300000000002,1.17329718364411,-0.17329718364410995,13275]
[13,13277,"Tift County, Georgia",40118,14378,17830,6153,8225,9605,0.46130100000000002,0.53869900000000004,0.57205499999999998,0.42794500000000002,1.2400890248991514,-0.2400890248991514,13277]
[13,13279,"Toombs County, Georgia",27223,9261,10646,4285,4976,5670,0.46740599999999999,0.53259400000000001,0.53730699999999998,0.46269300000000002,1.1495518842457617,-0.14955188424576171,13279]
[13,13281,"Towns County, Georgia",10471,3515,3230,2055,1460,1770,0.45201200000000002,0.54798800000000003,0.41536299999999998,0.58463699999999996,0.91891891891891897,8.108108108108103E-2,13281]
[13,13283,"Treutlen County, Georgia",6885,2258,1024,1737,521,503,0.50878900000000005,0.49121100000000001,0.230735,0.76926499999999998,0.45349867139061117,0.54650132860938883,13283]
[13,13285,"Troup County, Georgia",67044,27108,30052,12093,15015,15037,0.49963400000000002,0.50036599999999998,0.55389600000000005,0.446104,1.1086026265309135,-0.10860262653091346,13285]
[13,13287,"Turner County, Georgia",8930,3234,2036,2144,1090,946,0.53536300000000003,0.46463700000000002,0.33704400000000001,0.66295599999999999,0.62956091527520097,0.37043908472479903,13287]
[13,13289,"Twiggs County, Georgia",9023,3727,934,3315,412,522,0.44111299999999998,0.55888700000000002,0.110545,0.889455,0.25060370270995441,0.74939629729004564,13289]
[13,13291,"Union County, Georgia",21356,6519,5786,3637,2882,2904,0.49809900000000001,0.50190100000000004,0.44209199999999998,0.55790799999999996,0.88755944163215217,0.11244055836784783,13291]
[13,13293,"Upson County, Georgia",27153,10796,7502,6815,3981,3521,0.53065799999999996,0.46934199999999998,0.36874800000000002,0.63125200000000004,0.69488699518340125,0.30511300481659875,13293]
[13,13295,"Walker County, Georgia",68756,24151,11094,18818,5333,5761,0.48071000000000003,0.51929000000000003,0.22081899999999999,0.77918100000000001,0.4593598608753261,0.5406401391246739,13295]
[13,13297,"Walton County, Georgia",83768,33322,17624,26015,7307,10317,0.414605,0.585395,0.21928500000000001,0.78071500000000005,0.52889982594081986,0.47110017405918014,13297]
[13,13299,"Ware County, Georgia",36312,13128,15005,6311,6817,8188,0.45431500000000002,0.54568499999999998,0.51927199999999996,0.48072799999999999,1.142976843388178,-0.14297684338817795,13299]
[13,13301,"Warren County, Georgia",5834,2443,1268,1971,472,796,0.37224000000000002,0.62775999999999998,0.19320499999999999,0.80679500000000004,0.51903397462136713,0.48096602537863287,13301]
[13,13303,"Washington County, Georgia",21187,7161,6711,3528,3633,3078,0.54135,0.45865,0.50733099999999998,0.49266900000000002,0.93715961457896946,6.2840385421030542E-2,13303]
[13,13305,"Wayne County, Georgia",30099,10212,9516,5118,5094,4422,0.53530900000000003,0.46469100000000002,0.49882500000000002,0.50117500000000004,0.93184488836662749,6.8155111633372512E-2,13305]
[13,13307,"Webster County, Georgia",2799,1008,431,812,196,235,0.45475599999999999,0.54524399999999995,0.19444400000000001,0.80555600000000005,0.42757936507936506,0.57242063492063489,13307]
[13,13309,"Wheeler County, Georgia",7421,1872,1463,1344,528,935,0.360902,0.63909800000000005,0.282051,0.71794899999999995,0.78151709401709402,0.21848290598290598,13309]
[13,13311,"White County, Georgia",27144,8938,5668,6050,2888,2780,0.50952699999999995,0.49047299999999999,0.32311499999999999,0.67688499999999996,0.63414634146341464,0.36585365853658536,13311]
[13,13313,"Whitfield County, Georgia",102599,39468,55443,16057,23411,32032,0.42225299999999999,0.57774700000000001,0.59316400000000002,0.40683599999999998,1.4047582851930678,-0.40475828519306778,13313]
[13,13315,"Wilcox County, Georgia",9255,2391,1182,1759,632,550,0.53468700000000002,0.46531299999999998,0.26432499999999998,0.73567499999999997,0.49435382685069007,0.50564617314930993,13315]
[13,13317,"Wilkes County, Georgia",10593,4209,2935,2524,1685,1250,0.57410600000000001,0.42589399999999999,0.40033299999999999,0.59966699999999995,0.69731527678783556,0.30268472321216444,13317]
[13,13319,"Wilkinson County, Georgia",9563,3942,2878,2795,1147,1731,0.39854099999999998,0.60145899999999997,0.29096899999999998,0.70903099999999997,0.73008625063419585,0.26991374936580415,13319]
[13,13321,"Worth County, Georgia",21679,7981,3384,6146,1835,1549,0.54225800000000002,0.45774199999999998,0.22992099999999999,0.77007899999999996,0.42400701666457835,0.57599298333542159,13321]
[15,15001,"Hawaii County, Hawaii",185079,53368,50839,11837,41531,9308,0.81691199999999997,0.183088,0.7782,0.2218,0.95261205216609202,4.7387947833907984E-2,15001]
[15,15003,"Honolulu County, Hawaii",953207,340187,352262,18641,321546,30716,0.91280399999999995,8.7195999999999996E-2,0.94520400000000004,5.4795999999999997E-2,1.0354951835314106,-3.5495183531410568E-2,15003]
[15,15005,"Kalavao, Hawaii",90,104,1,104,0,1,0,1,0,1,9.6153846153846159E-3,0.99038461538461542,15005]
[15,15007,"Kauai County, Hawaii",67091,27035,23370,7896,19139,4231,0.81895600000000002,0.18104400000000001,0.70793399999999995,0.29206599999999999,0.86443499167745519,0.13556500832254481,15007]
[15,15009,"Maui County, Hawaii",154834,63253,59465,17522,45731,13734,0.76904099999999997,0.230959,0.72298499999999999,0.27701500000000001,0.94011351240257379,5.9886487597426208E-2,15009]
[16,16001,"Ada County, Idaho",392365,167299,197527,25329,141970,55557,0.71873699999999996,0.28126299999999999,0.84860000000000002,0.15140000000000001,1.1806824906305478,-0.18068249063054775,16001]
[16,16003,"Adams County, Idaho",3976,1365,853,773,592,261,0.694021,0.305979,0.43369999999999997,0.56630000000000003,0.62490842490842491,0.37509157509157509,16003]
[16,16005,"Bannock County, Idaho",82839,33169,32632,10770,22399,10233,0.68641200000000002,0.31358799999999998,0.67529899999999998,0.32470100000000002,0.98381018420814614,1.6189815791853857E-2,16005]
[16,16007,"Bear Lake County, Idaho",5986,2066,1313,1052,1014,299,0.77227699999999999,0.22772300000000001,0.49080299999999999,0.50919700000000001,0.63552758954501454,0.36447241045498546,16007]
[16,16009,"Benewah County, Idaho",9285,3393,3278,1303,2090,1188,0.63758400000000004,0.36241600000000002,0.61597400000000002,0.38402599999999998,0.96610669024462126,3.3893309755378742E-2,16009]
[16,16011,"Bingham County, Idaho",45607,18570,13836,9667,8903,4933,0.64346599999999998,0.35653400000000002,0.47942899999999999,0.52057100000000001,0.74507269789983843,0.25492730210016157,16011]
[16,16013,"Blaine County, Idaho",21376,9565,10785,1916,7649,3136,0.70922600000000002,0.29077399999999998,0.79968600000000001,0.20031399999999999,1.1275483533716675,-0.12754835337166748,16013]
[16,16015,"Boise County, Idaho",7028,2547,972,1799,748,224,0.76954699999999998,0.23045299999999999,0.29367900000000002,0.70632099999999998,0.38162544169611307,0.61837455830388688,16015]
[16,16017,"Bonner County, Idaho",40877,14965,12835,5239,9726,3109,0.757772,0.242228,0.64991600000000005,0.35008400000000001,0.85766789174741065,0.14233210825258935,16017]
[16,16019,"Bonneville County, Idaho",104234,43221,51129,12034,31187,19942,0.60996700000000004,0.39003300000000002,0.72157099999999996,0.27842899999999998,1.1829666134517942,-0.18296661345179421,16019]
[16,16021,"Boundary County, Idaho",10972,3744,2960,1353,2391,569,0.80776999999999999,0.19223000000000001,0.63862200000000002,0.36137799999999998,0.79059829059829057,0.20940170940170943,16021]
[16,16023,"Butte County, Idaho",2891,1045,2108,592,453,1655,0.214896,0.78510400000000002,0.43349300000000002,0.56650699999999998,2.0172248803827753,-1.0172248803827753,16023]
[16,16025,"Camas County, Idaho",1117,375,265,220,155,110,0.58490600000000004,0.41509400000000002,0.41333300000000001,0.58666700000000005,0.70666666666666667,0.29333333333333333,16025]
[16,16027,"Canyon County, Idaho",188923,68062,51190,37223,30839,20351,0.60244200000000003,0.39755800000000002,0.453102,0.546898,0.7521083717786724,0.2478916282213276,16027]
[16,16029,"Caribou County, Idaho",6963,2823,3318,939,1884,1434,0.56781199999999998,0.43218800000000002,0.66737500000000005,0.332625,1.1753453772582358,-0.17534537725823585,16029]
[16,16031,"Cassia County, Idaho",22952,8946,9667,4125,4821,4846,0.49870700000000001,0.50129299999999999,0.53890000000000005,0.46110000000000001,1.0805946791862284,-8.0594679186228424E-2,16031]
[16,16033,"Clark County, Idaho",982,360,278,217,143,135,0.51438799999999996,0.48561199999999999,0.39722200000000002,0.60277800000000004,0.77222222222222225,0.22777777777777775,16033]
[16,16035,"Clearwater County, Idaho",8761,2867,2463,1184,1683,780,0.68331299999999995,0.316687,0.58702500000000002,0.41297499999999998,0.85908615277293343,0.14091384722706657,16035]
[16,16037,"Custer County, Idaho",4368,1237,1386,327,910,476,0.65656599999999998,0.34343400000000002,0.73565100000000005,0.264349,1.1204527081649152,-0.12045270816491516,16037]
[16,16039,"Elmore County, Idaho",27038,7542,5312,3842,3700,1612,0.69653600000000004,0.30346400000000001,0.49058600000000002,0.50941400000000003,0.70432246088570671,0.29567753911429329,16039]
[16,16041,"Franklin County, Idaho",12786,4385,2971,2217,2168,803,0.72972099999999995,0.27027899999999999,0.49441299999999999,0.50558700000000001,0.67753705815279364,0.32246294184720636,16041]
[16,16043,"Fremont County, Idaho",13242,4792,2354,3132,1660,694,0.705183,0.294817,0.34641100000000002,0.65358899999999998,0.4912353923205342,0.50876460767946585,16043]
[16,16045,"Gem County, Idaho",16719,6145,2904,4402,1743,1161,0.60020700000000005,0.39979300000000001,0.28364499999999998,0.71635499999999996,0.47257933279088687,0.52742066720911307,16045]
[16,16047,"Gooding County, Idaho",15464,5983,5975,3084,2899,3076,0.48518800000000001,0.51481200000000005,0.48454000000000003,0.51546000000000003,0.99866287815477184,1.3371218452281619E-3,16047]
[16,16049,"Idaho County, Idaho",16267,5006,4032,2001,3005,1027,0.74528799999999995,0.25471199999999999,0.60028000000000004,0.39972000000000002,0.80543347982421098,0.19456652017578902,16049]
[16,16051,"Jefferson County, Idaho",26140,10076,5410,7286,2790,2620,0.51571199999999995,0.484288,0.27689599999999998,0.72310399999999997,0.53691941246526398,0.46308058753473602,16051]
[16,16053,"Jerome County, Idaho",22374,8415,8034,4977,3438,4596,0.42793100000000001,0.57206900000000005,0.40855599999999997,0.59144399999999997,0.95472370766488412,4.5276292335115875E-2,16053]
[16,16055,"Kootenai County, Idaho",138494,53809,51170,15592,38217,12953,0.74686300000000005,0.253137,0.71023400000000003,0.28976600000000002,0.95095615975022763,4.9043840249772375E-2,16055]
[16,16057,"Latah County, Idaho",37244,14559,12357,6161,8398,3959,0.67961499999999997,0.32038499999999998,0.57682500000000003,0.42317500000000002,0.84875334844426131,0.15124665155573869,16057]
[16,16059,"Lemhi County, Idaho",7936,2739,2142,852,1887,255,0.88095199999999996,0.119048,0.68893800000000005,0.31106200000000001,0.78203723986856521,0.21796276013143479,16059]
[16,16061,"Lewis County, Idaho",3821,1458,1281,931,527,754,0.41139700000000001,0.58860299999999999,0.361454,0.63854599999999995,0.87860082304526754,0.12139917695473246,16061]
[16,16063,"Lincoln County, Idaho",5208,1912,1420,1206,706,714,0.49718299999999999,0.50281699999999996,0.36924699999999999,0.63075300000000001,0.74267782426778239,0.25732217573221761,16063]
[16,16065,"Madison County, Idaho",37536,10480,12386,4331,6149,6237,0.496448,0.503552,0.58673699999999995,0.41326299999999999,1.1818702290076335,-0.1818702290076335,16065]
[16,16067,"Minidoka County, Idaho",20069,8581,6400,5068,3513,2887,0.54890600000000001,0.45109399999999999,0.40939300000000001,0.59060699999999999,0.74583381890222589,0.25416618109777411,16067]
[16,16069,"Nez Perce County, Idaho",39265,17017,20037,5764,11253,8784,0.56161099999999997,0.43838899999999997,0.66127999999999998,0.33872000000000002,1.177469589234295,-0.17746958923429501,16069]
[16,16071,"Oneida County, Idaho",4286,1546,988,772,774,214,0.78340100000000001,0.21659900000000001,0.50064699999999995,0.49935299999999999,0.63906856403622248,0.36093143596377752,16071]
[16,16073,"Owyhee County, Idaho",11526,4082,2697,2944,1138,1559,0.42194999999999999,0.57804999999999995,0.27878500000000001,0.72121500000000005,0.66070553650171482,0.33929446349828518,16073]
[16,16075,"Payette County, Idaho",22623,9341,5694,6422,2919,2775,0.51264500000000002,0.48735499999999998,0.31249300000000002,0.68750699999999998,0.60957070977411409,0.39042929022588591,16075]
[16,16077,"Power County, Idaho",7817,3121,3491,1533,1588,1903,0.45488400000000001,0.54511600000000004,0.50881100000000001,0.49118899999999999,1.1185517462351811,-0.11855174623518105,16077]
[16,16079,"Shoshone County, Idaho",12765,4721,4024,1791,2930,1094,0.72813099999999997,0.27186900000000003,0.62063100000000004,0.37936900000000001,0.85236178775683114,0.14763821224316886,16079]
[16,16081,"Teton County, Idaho",10170,3711,2289,2040,1671,618,0.73001300000000002,0.26998699999999998,0.45028299999999999,0.54971700000000001,0.61681487469684726,0.38318512530315274,16081]
[16,16083,"Twin Falls County, Idaho",77230,31283,32314,10329,20954,11360,0.64844999999999997,0.35154999999999997,0.669821,0.330179,1.0329571971997571,-3.2957197199757093E-2,16083]
[16,16085,"Valley County, Idaho",9862,3443,3222,1210,2233,989,0.693048,0.306952,0.64856199999999997,0.35143799999999997,0.93581179204182396,6.4188207958176036E-2,16085]
[16,16087,"Washington County, Idaho",10198,3664,2429,2123,1541,888,0.63441700000000001,0.36558299999999999,0.42057899999999998,0.57942099999999996,0.66293668122270744,0.33706331877729256,16087]
[17,17001,"Adams County, Illinois",67103,32976,33046,9908,23068,9978,0.69805700000000004,0.30194300000000002,0.69953900000000002,0.30046099999999998,1.0021227559437167,-2.1227559437166921E-3,17001]
[17,17003,"Alexander County, Illinois",8238,2783,1876,2155,628,1248,0.33475500000000002,0.66524499999999998,0.225656,0.77434400000000003,0.67409270571325908,0.32590729428674092,17003]
[17,17005,"Bond County, Illinois",17768,6794,4661,4351,2443,2218,0.52413600000000005,0.47586400000000001,0.35958200000000001,0.64041800000000004,0.68604651162790697,0.31395348837209303,17005]
[17,17007,"Boone County, Illinois",54165,19363,12784,14746,4617,8167,0.361155,0.638845,0.23844399999999999,0.76155600000000001,0.66022827041264265,0.33977172958735735,17007]
[17,17009,"Brown County, Illinois",6937,2625,3204,1463,1162,2042,0.36267199999999999,0.63732800000000001,0.44266699999999998,0.55733299999999997,1.2205714285714286,-0.22057142857142864,17009]
[17,17011,"Bureau County, Illinois",34978,15493,11779,8989,6504,5275,0.55216900000000002,0.44783099999999998,0.41980200000000001,0.58019799999999999,0.76027883560317566,0.23972116439682434,17011]
[17,17013,"Calhoun County, Illinois",5089,2155,820,1595,560,260,0.68292699999999995,0.31707299999999999,0.25986100000000001,0.74013899999999999,0.38051044083526681,0.61948955916473314,17013]
[17,17015,"Carroll County, Illinois",15387,6907,4239,4248,2659,1580,0.62727100000000002,0.37272899999999998,0.38497199999999998,0.61502800000000002,0.61372520631243666,0.38627479368756334,17015]
[17,17017,"Cass County, Illinois",13642,6457,5919,3593,2864,3055,0.48386600000000002,0.51613399999999998,0.44355,0.55645,0.91667957255691501,8.3320427443084988E-2,17017]
[17,17019,"Champaign County, Illinois",201081,74344,86263,20617,53727,32536,0.62282800000000005,0.37717200000000001,0.72268100000000002,0.27731899999999998,1.1603222855913053,-0.16032228559130535,17019]
[17,17021,"Christian County, Illinois",34800,15901,11769,9963,5938,5831,0.50454600000000005,0.49545400000000001,0.37343599999999999,0.62656400000000001,0.74014212942582225,0.25985787057417775,17021]
[17,17023,"Clark County, Illinois",16335,6372,4261,3865,2507,1754,0.58835999999999999,0.41164000000000001,0.39344000000000001,0.60655999999999999,0.66870684243565603,0.33129315756434397,17023]
[17,17025,"Clay County, Illinois",13815,5788,5230,3125,2663,2567,0.50917800000000002,0.49082199999999998,0.46009,0.53991,0.90359364201796821,9.6406357982031787E-2,17025]
[17,17027,"Clinton County, Illinois",37762,16678,12547,10235,6443,6104,0.51350899999999999,0.48649100000000001,0.38631700000000002,0.61368299999999998,0.75230843026741812,0.24769156973258188,17027]
[17,17029,"Coles County, Illinois",53873,20030,24002,8130,11900,12102,0.49579200000000001,0.50420799999999999,0.594109,0.405891,1.1983025461807288,-0.19830254618072884,17029]
[17,17031,"Cook County, Illinois",5194675,2155508,2419111,435844,1719664,699447,0.710866,0.289134,0.79779999999999995,0.20219999999999999,1.1222927495513819,-0.12229274955138192,17031]
[17,17033,"Crawford County, Illinois",19817,8559,7526,3736,4823,2703,0.640845,0.359155,0.5635,0.4365,0.87930833041243139,0.12069166958756861,17033]
[17,17035,"Cumberland County, Illinois",11048,4744,2496,3618,1126,1370,0.45112200000000002,0.54887799999999998,0.23735200000000001,0.76264799999999999,0.52613827993254636,0.47386172006745364,17035]
[17,17037,"DeKalb County, Illinois",105160,42501,33836,24621,17880,15956,0.52843099999999998,0.47156900000000002,0.42069600000000001,0.57930400000000004,0.79612244417778411,0.20387755582221589,17037]
[17,17039,"De Witt County, Illinois",16561,6542,4859,3987,2555,2304,0.52582799999999996,0.47417199999999998,0.39055299999999998,0.60944699999999996,0.74273922347905841,0.25726077652094159,17039]
[17,17041,"Douglas County, Illinois",19980,8490,6801,4968,3522,3279,0.51786500000000002,0.48213499999999998,0.41484100000000002,0.58515899999999998,0.80106007067137808,0.19893992932862192,17041]
[17,17043,"DuPage County, Illinois",916924,440584,560945,242771,197813,363132,0.35264200000000001,0.64735799999999999,0.44897900000000002,0.55102099999999998,1.273185136092096,-0.27318513609209605,17043]
[17,17045,"Edgar County, Illinois",18576,7003,6637,3636,3367,3270,0.50730799999999998,0.49269200000000002,0.480794,0.51920599999999995,0.94773668427816649,5.2263315721833514E-2,17045]
[17,17047,"Edwards County, Illinois",6721,3097,2572,1862,1235,1337,0.48017100000000001,0.51982899999999999,0.39877299999999999,0.60122699999999996,0.83048111075234099,0.16951888924765901,17047]
[17,17049,"Effingham County, Illinois",34242,16420,19286,5815,10605,8681,0.54988099999999995,0.45011899999999999,0.64585899999999996,0.35414099999999998,1.174543239951279,-0.17454323995127896,17049]
[17,17051,"Fayette County, Illinois",22140,8806,5992,5469,3337,2655,0.55690899999999999,0.44309100000000001,0.37894600000000001,0.62105399999999999,0.68044515103338632,0.31955484896661368,17051]
[17,17053,"Ford County, Illinois",14081,6499,4617,4306,2193,2424,0.47498400000000002,0.52501600000000004,0.33743699999999999,0.66256300000000001,0.71041698722880442,0.28958301277119558,17053]
[17,17055,"Franklin County, Illinois",39561,14728,9501,9430,5298,4203,0.55762599999999996,0.44237399999999999,0.35972300000000001,0.64027699999999999,0.64509777294948401,0.35490222705051599,17055]
[17,17057,"Fulton County, Illinois",37069,14518,8568,9029,5489,3079,0.64063999999999999,0.35936000000000001,0.37808199999999997,0.62191799999999997,0.5901639344262295,0.4098360655737705,17057]
[17,17059,"Gallatin County, Illinois",5589,2286,1065,1731,555,510,0.52112700000000001,0.47887299999999999,0.242782,0.75721799999999995,0.4658792650918635,0.5341207349081365,17059]
[17,17061,"Greene County, Illinois",13886,6021,2572,4361,1660,912,0.64541199999999999,0.35458800000000001,0.275702,0.724298,0.42717156618501911,0.57282843381498094,17061]
[17,17063,"Grundy County, Illinois",50063,24212,16224,17444,6768,9456,0.41715999999999998,0.58284000000000002,0.27953099999999997,0.72046900000000003,0.67008095159425074,0.32991904840574926,17063]
[17,17065,"Hamilton County, Illinois",8457,3488,1568,2417,1071,497,0.68303599999999998,0.31696400000000002,0.30705300000000002,0.69294699999999998,0.44954128440366975,0.55045871559633031,17065]
[17,17067,"Hancock County, Illinois",19104,8167,3874,5616,2551,1323,0.65849299999999999,0.34150700000000001,0.31235499999999999,0.68764499999999995,0.47434798579649812,0.52565201420350194,17067]
[17,17069,"Hardin County, Illinois",4320,1656,883,1116,540,343,0.61155199999999998,0.38844800000000002,0.32608700000000002,0.67391299999999998,0.53321256038647347,0.46678743961352653,17069]
[17,17071,"Henderson County, Illinois",7331,3111,1061,2449,662,399,0.62394000000000005,0.37606000000000001,0.21279300000000001,0.78720699999999999,0.34104789456766316,0.65895210543233684,17071]
[17,17073,"Henry County, Illinois",50486,22439,13131,13899,8540,4591,0.65036899999999997,0.34963100000000003,0.38058700000000001,0.61941299999999999,0.58518650563750618,0.41481349436249382,17073]
[17,17075,"Iroquois County, Illinois",29718,13126,7878,7820,5306,2572,0.67352100000000004,0.32647900000000002,0.40423599999999998,0.59576399999999996,0.6001828432119457,0.3998171567880543,17075]
[17,17077,"Jackson County, Illinois",60218,19686,25153,8607,11079,14074,0.44046400000000002,0.55953600000000003,0.56278600000000001,0.43721399999999999,1.2777100477496699,-0.2777100477496699,17077]
[17,17079,"Jasper County, Illinois",9698,4285,2434,2928,1357,1077,0.55751799999999996,0.44248199999999999,0.31668600000000002,0.68331399999999998,0.56802800466744452,0.43197199533255548,17079]
[17,17081,"Jefferson County, Illinois",38827,15842,20087,6693,9149,10938,0.45546900000000001,0.54453099999999999,0.577515,0.422485,1.2679585910869839,-0.26795859108698394,17081]
[17,17083,"Jersey County, Illinois",22985,10191,5107,7414,2777,2330,0.543763,0.456237,0.27249499999999999,0.72750499999999996,0.50112844666862921,0.49887155333137079,17083]
[17,17085,"Jo Daviess County, Illinois",22678,9460,7365,5162,4298,3067,0.58357099999999995,0.41642899999999999,0.45433400000000002,0.54566599999999998,0.77854122621564481,0.22145877378435519,17085]
[17,17087,"Johnson County, Illinois",12582,4203,2227,3232,971,1256,0.43601299999999998,0.56398700000000002,0.23102500000000001,0.76897499999999996,0.52985962407803955,0.47014037592196045,17087]
[17,17089,"Kane County, Illinois",515269,217367,194627,140136,77231,117396,0.39681499999999997,0.60318499999999997,0.35530200000000001,0.64469799999999999,0.89538430396518331,0.10461569603481669,17089]
[17,17091,"Kankakee County, Illinois",113449,46799,43299,22289,24510,18789,0.56606400000000001,0.43393599999999999,0.523729,0.476271,0.92521207718113629,7.4787922818863706E-2,17091]
[17,17093,"Kendall County, Illinois",114736,56061,20314,48899,7162,13152,0.35256500000000002,0.64743499999999998,0.12775400000000001,0.87224599999999997,0.3623552915574107,0.63764470844258936,17093]
[17,17095,"Knox County, Illinois",52919,21154,19673,10046,11108,8565,0.56463200000000002,0.43536799999999998,0.52510199999999996,0.47489799999999999,0.9299896000756358,7.0010399924364197E-2,17095]
[17,17097,"Lake County, Illinois",703462,305655,309342,154883,150772,158570,0.487396,0.51260399999999995,0.49327500000000002,0.50672499999999998,1.0120626196201601,-1.2062619620160087E-2,17097]
[17,17099,"LaSalle County, Illinois",113924,50361,41269,25605,24756,16513,0.59986899999999999,0.40013100000000001,0.49157099999999998,0.50842900000000002,0.81946347371974348,0.18053652628025652,17099]
[17,17101,"Lawrence County, Illinois",16833,6059,3851,3796,2263,1588,0.58764000000000005,0.41236,0.37349399999999999,0.62650600000000001,0.6355834296088464,0.3644165703911536,17101]
[17,17103,"Lee County, Illinois",36031,16258,12653,10310,5948,6705,0.470086,0.529914,0.36585099999999998,0.63414899999999996,0.7782630089801944,0.2217369910198056,17103]
[17,17105,"Livingston County, Illinois",38950,15485,14789,8042,7443,7346,0.50327900000000003,0.49672100000000002,0.480659,0.51934100000000005,0.95505327736519208,4.4946722634807923E-2,17105]
[17,17107,"Logan County, Illinois",30305,11050,8622,6300,4750,3872,0.55091599999999996,0.44908399999999998,0.42986400000000002,0.57013599999999998,0.78027149321266964,0.21972850678733036,17107]
[17,17109,"McDonough County, Illinois",32612,12189,11787,5401,6788,4999,0.57588899999999998,0.42411100000000002,0.55689599999999995,0.443104,0.96701944376076787,3.2980556239232128E-2,17109]
[17,17111,"McHenry County, Illinois",308760,150269,92631,98408,51861,40770,0.559867,0.440133,0.34512100000000001,0.65487899999999999,0.6164345274141706,0.3835654725858294,17111]
[17,17113,"McLean County, Illinois",169572,77677,86697,22711,54966,31731,0.63400100000000004,0.36599900000000002,0.707623,0.292377,1.1161218893623595,-0.11612188936235945,17113]
[17,17115,"Macon County, Illinois",110768,45742,49308,15847,29895,19413,0.60629100000000002,0.39370899999999998,0.65355700000000005,0.346443,1.0779589873639106,-7.7958987363910603E-2,17115]
[17,17117,"Macoupin County, Illinois",47765,21157,10380,14767,6390,3990,0.61560700000000002,0.38439299999999998,0.30202800000000002,0.69797200000000004,0.49061776244269034,0.5093822375573096,17117]
[17,17119,"Madison County, Illinois",269282,117841,98592,60965,56876,41716,0.57688300000000003,0.42311700000000002,0.48265000000000002,0.51734999999999998,0.83665277789563908,0.16334722210436092,17119]
[17,17121,"Marion County, Illinois",39437,16537,13174,9048,7489,5685,0.56846799999999997,0.43153200000000003,0.45286300000000002,0.54713699999999998,0.79663784241398072,0.20336215758601928,17121]
[17,17123,"Marshall County, Illinois",12640,5754,2636,4283,1471,1165,0.55804200000000004,0.44195800000000002,0.25564799999999999,0.74435200000000001,0.4581160931525895,0.5418839068474105,17123]
[17,17125,"Mason County, Illinois",14666,4712,3287,2948,1764,1523,0.53666000000000003,0.46333999999999997,0.374363,0.625637,0.69758064516129037,0.30241935483870963,17125]
[17,17127,"Massac County, Illinois",15429,6292,4134,3969,2323,1811,0.56192500000000001,0.43807499999999999,0.369199,0.63080099999999995,0.65702479338842978,0.34297520661157022,17127]
[17,17129,"Menard County, Illinois",12705,6175,2066,4926,1249,817,0.60455000000000003,0.39545000000000002,0.202267,0.79773300000000003,0.33457489878542512,0.66542510121457488,17129]
[17,17131,"Mercer County, Illinois",16434,7693,3115,5643,2050,1065,0.65810599999999997,0.34189399999999998,0.26647599999999999,0.73352399999999995,0.40491355777979982,0.59508644222020024,17131]
[17,17133,"Monroe County, Illinois",32957,16281,8349,11959,4322,4027,0.51766699999999999,0.48233300000000001,0.265463,0.734537,0.51280633867698544,0.48719366132301456,17133]
[17,17135,"Montgomery County, Illinois",30104,11388,9977,6310,5078,4899,0.50897099999999995,0.49102899999999999,0.44590800000000003,0.55409200000000003,0.87609764664559187,0.12390235335440813,17135]
[17,17137,"Morgan County, Illinois",35547,15221,14957,7976,7245,7712,0.48438900000000001,0.51561100000000004,0.47598699999999999,0.52401299999999995,0.9826555416858288,1.7344458314171196E-2,17137]
[17,17139,"Moultrie County, Illinois",14846,6862,4311,4721,2141,2170,0.496637,0.503363,0.31200800000000001,0.68799200000000005,0.62824249489944628,0.37175750510055372,17139]
[17,17141,"Ogle County, Illinois",53497,22882,16077,14445,8437,7640,0.524787,0.475213,0.36871799999999999,0.63128200000000001,0.70260466742417615,0.29739533257582385,17141]
[17,17143,"Peoria County, Illinois",186494,82108,109925,30544,51564,58361,0.46908300000000003,0.53091699999999997,0.62800199999999995,0.371998,1.3387855020217274,-0.33878550202172741,17143]
[17,17145,"Perry County, Illinois",22350,7997,4833,5393,2604,2229,0.53879600000000005,0.461204,0.32562200000000002,0.67437800000000003,0.60435163186194818,0.39564836813805182,17145]
[17,17147,"Piatt County, Illinois",16729,8143,3531,6213,1930,1601,0.54658700000000005,0.45341300000000001,0.237013,0.76298699999999997,0.43362397150927179,0.56637602849072821,17147]
[17,17149,"Pike County, Illinois",16430,6851,4019,4205,2646,1373,0.65837299999999999,0.34162700000000001,0.38622099999999998,0.61377899999999996,0.58662968909648228,0.41337031090351772,17149]
[17,17151,"Pope County, Illinois",4470,1365,506,1115,250,256,0.49407099999999998,0.50592899999999996,0.18315000000000001,0.81684999999999997,0.37069597069597071,0.62930402930402929,17151]
[17,17153,"Pulaski County, Illinois",6161,2205,1606,1611,594,1012,0.369863,0.63013699999999995,0.26938800000000002,0.73061200000000004,0.72834467120181401,0.27165532879818599,17153]
[17,17155,"Putnam County, Illinois",6006,2769,1875,2081,688,1187,0.36693300000000001,0.63306700000000005,0.24846499999999999,0.75153499999999995,0.67713976164680389,0.32286023835319611,17155]
[17,17157,"Randolph County, Illinois",33476,13703,12724,7131,6572,6152,0.51650399999999996,0.48349599999999998,0.479603,0.520397,0.92855579070276584,7.1444209297234162E-2,17157]
[17,17159,"Richland County, Illinois",16233,6895,6266,3590,3305,2961,0.52744999999999997,0.47255000000000003,0.47933300000000001,0.52066699999999999,0.90877447425670776,9.1225525743292235E-2,17159]
[17,17161,"Rock Island County, Illinois",147546,65267,69177,28594,36673,32504,0.53013299999999997,0.46986699999999998,0.56189199999999995,0.438108,1.0599077634945684,-5.9907763494568389E-2,17161]
[17,17163,"St. Clair County, Illinois",270056,108336,93489,55796,52540,40949,0.56199100000000002,0.43800899999999998,0.48497299999999999,0.51502700000000001,0.86295414266725745,0.13704585733274255,17163]
[17,17165,"Saline County, Illinois",24913,10363,9366,5450,4913,4453,0.52455700000000005,0.475443,0.47409099999999998,0.52590899999999996,0.90379233812602533,9.620766187397467E-2,17165]
[17,17167,"Sangamon County, Illinois",197465,90746,131219,22503,68243,62976,0.52007000000000003,0.47993000000000002,0.75202199999999997,0.247978,1.4460031296145284,-0.44600312961452837,17167]
[17,17169,"Schuyler County, Illinois",7544,3202,1777,2313,889,888,0.50028099999999998,0.49971900000000002,0.27763900000000002,0.72236100000000003,0.5549656464709557,0.4450343535290443,17169]
[17,17171,"Scott County, Illinois",5355,2551,877,2047,504,373,0.57468600000000003,0.42531400000000003,0.19757,0.80242999999999998,0.34378675029400235,0.65621324970599759,17171]
[17,17173,"Shelby County, Illinois",22363,10394,4974,7562,2832,2142,0.56936100000000001,0.43063899999999999,0.27246500000000001,0.72753500000000004,0.47854531460457955,0.5214546853954205,17173]
[17,17175,"Stark County, Illinois",5994,2459,1113,1931,528,585,0.47439399999999998,0.52560600000000002,0.214721,0.78527899999999995,0.45262301748678324,0.54737698251321676,17175]
[17,17177,"Stephenson County, Illinois",47711,21500,17334,10728,10772,6562,0.62143800000000005,0.37856200000000001,0.501023,0.498977,0.80623255813953487,0.19376744186046513,17177]
[17,17179,"Tazewell County, Illinois",135394,62142,47300,38753,23389,23911,0.49448199999999998,0.50551800000000002,0.37637999999999999,0.62361999999999995,0.76115992404492938,0.23884007595507062,17179]
[17,17181,"Union County, Illinois",17808,6890,5212,4294,2596,2616,0.498081,0.501919,0.376778,0.62322200000000005,0.75645863570391869,0.24354136429608131,17181]
[17,17183,"Vermilion County, Illinois",81625,32974,27428,14595,18379,9049,0.67008199999999996,0.32991799999999999,0.55737899999999996,0.44262099999999999,0.8318068781464184,0.1681931218535816,17183]
[17,17185,"Wabash County, Illinois",11947,5149,3281,3051,2098,1183,0.63943899999999998,0.36056100000000002,0.40745799999999999,0.59254200000000001,0.63721110895319477,0.36278889104680523,17185]
[17,17187,"Warren County, Illinois",17707,7609,6325,4322,3287,3038,0.51968400000000003,0.48031600000000002,0.43198799999999998,0.56801199999999996,0.83125246418714682,0.16874753581285318,17187]
[17,17189,"Washington County, Illinois",14716,7050,5691,4234,2816,2875,0.49481599999999998,0.50518399999999997,0.39943299999999998,0.60056699999999996,0.80723404255319153,0.19276595744680847,17189]
[17,17191,"Wayne County, Illinois",16760,7113,4553,4088,3025,1528,0.66439700000000002,0.33560299999999998,0.42527799999999999,0.57472199999999996,0.64009559960635454,0.35990440039364546,17191]
[17,17193,"White County, Illinois",14665,6309,4611,3766,2543,2068,0.55150699999999997,0.44849299999999998,0.40307500000000002,0.59692500000000004,0.73086067522586784,0.26913932477413216,17193]
[17,17195,"Whiteside County, Illinois",58498,26141,19275,14035,12106,7169,0.62806700000000004,0.37193300000000001,0.46310400000000002,0.53689600000000004,0.73734746184155153,0.26265253815844847,17195]
[17,17197,"Will County, Illinois",677560,303323,196029,211325,91998,104031,0.469308,0.53069200000000005,0.30330000000000001,0.69669999999999999,0.64627146639061328,0.35372853360938672,17197]
[17,17199,"Williamson County, Illinois",66357,26072,26729,12228,13844,12885,0.51793900000000004,0.48206100000000002,0.53099099999999999,0.46900900000000001,1.0251994476833384,-2.5199447683338372E-2,17199]
[17,17201,"Winnebago County, Illinois",295266,126602,122559,46604,79998,42561,0.65273099999999995,0.34726899999999999,0.63188599999999995,0.368114,0.96806527543008802,3.1934724569911976E-2,17201]
[17,17203,"Woodford County, Illinois",38664,18097,10936,12702,5395,5541,0.49332500000000001,0.50667499999999999,0.29811599999999999,0.70188399999999995,0.60429905509200421,0.39570094490799579,17203]
[18,18001,"Adams County, Indiana",34387,14293,11899,7281,7012,4887,0.58929299999999996,0.41070699999999999,0.49059000000000003,0.50941000000000003,0.83250542223466029,0.16749457776533971,18001]
[18,18003,"Allen County, Indiana",355329,151139,172639,39030,112109,60530,0.64938399999999996,0.35061599999999998,0.741761,0.258239,1.1422531576892794,-0.14225315768927937,18003]
[18,18005,"Bartholomew County, Indiana",76794,33073,40927,13117,19956,20971,0.48759999999999998,0.51239999999999997,0.60339200000000004,0.39660800000000002,1.2374746772291598,-0.23747467722915983,18005]
[18,18007,"Benton County, Indiana",8854,4043,2337,2903,1140,1197,0.48780499999999999,0.51219499999999996,0.28196900000000003,0.71803099999999997,0.57803611179816972,0.42196388820183028,18007]
[18,18009,"Blackford County, Indiana",12766,5334,3180,3787,1547,1633,0.48647800000000002,0.51352200000000003,0.29002600000000001,0.70997399999999999,0.59617547806524185,0.40382452193475815,18009]
[18,18011,"Boone County, Indiana",56640,27071,21118,20415,6656,14462,0.31518099999999999,0.68481899999999996,0.24587200000000001,0.75412800000000002,0.78009678253481585,0.21990321746518415,18011]
[18,18013,"Brown County, Indiana",15242,5775,3392,4278,1497,1895,0.44133299999999998,0.55866700000000002,0.25922099999999998,0.74077899999999997,0.58735930735930741,0.41264069264069259,18013]
[18,18015,"Carroll County, Indiana",20155,9345,5086,7097,2248,2838,0.441998,0.558002,0.24055599999999999,0.75944400000000001,0.54424826110219371,0.45575173889780629,18015]
[18,18017,"Cass County, Indiana",38966,16600,14801,7951,8649,6152,0.58435199999999998,0.41564800000000002,0.52102400000000004,0.47897600000000001,0.89162650602409643,0.10837349397590357,18017]
[18,18019,"Clark County, Indiana",110232,52302,47073,33619,18683,28390,0.39689400000000002,0.60310600000000003,0.35721399999999998,0.64278599999999997,0.90002294367328206,9.9977056326717939E-2,18019]
[18,18021,"Clay County, Indiana",26890,10347,6487,6949,3398,3089,0.52381699999999998,0.47618300000000002,0.32840399999999997,0.67159599999999997,0.62694500821494148,0.37305499178505852,18021]
[18,18023,"Clinton County, Indiana",33224,13250,10221,7820,5430,4791,0.53125900000000004,0.46874100000000002,0.40981099999999998,0.59018899999999996,0.77139622641509431,0.22860377358490569,18023]
[18,18025,"Crawford County, Indiana",10713,4303,1802,3396,907,895,0.50333000000000006,0.49667,0.210783,0.78921699999999995,0.41877759702533118,0.58122240297466887,18025]
[18,18027,"Daviess County, Indiana",31648,12332,10512,6047,6285,4227,0.59788799999999998,0.40211200000000002,0.50965000000000005,0.49035000000000001,0.85241647745702243,0.14758352254297757,18027]
[18,18029,"Dearborn County, Indiana",50047,23058,14808,15669,7389,7419,0.49898700000000001,0.50101300000000004,0.32045299999999999,0.67954700000000001,0.64220660941972418,0.35779339058027582,18029]
[18,18031,"Decatur County, Indiana",25740,11839,11603,6635,5204,6399,0.44850499999999999,0.55149499999999996,0.43956400000000001,0.56043600000000005,0.98006588394290062,1.9934116057099383E-2,18031]
[18,18033,"DeKalb County, Indiana",42223,18643,17970,10582,8061,9909,0.44858100000000001,0.55141899999999999,0.43238700000000002,0.56761300000000003,0.96390065976505923,3.6099340234940769E-2,18033]
[18,18035,"Delaware County, Indiana",117671,42312,45122,17396,24916,20206,0.55219200000000002,0.44780799999999998,0.58886400000000005,0.411136,1.0664114199281527,-6.6411419928152693E-2,18035]
[18,18037,"Dubois County, Indiana",41889,21720,25356,7128,14592,10764,0.57548500000000002,0.42451499999999998,0.67182299999999995,0.328177,1.167403314917127,-0.16740331491712701,18037]
[18,18039,"Elkhart County, Indiana",197559,81761,102019,24683,57078,44941,0.55948399999999998,0.44051600000000002,0.69810799999999995,0.30189199999999999,1.2477709421362264,-0.24777094213622641,18039]
[18,18041,"Fayette County, Indiana",24277,9527,5885,6135,3392,2493,0.57638100000000003,0.42361900000000002,0.356041,0.64395899999999995,0.61771806444840982,0.38228193555159018,18041]
[18,18043,"Floyd County, Indiana",74578,35739,29724,25061,10678,19046,0.359238,0.64076200000000005,0.29877700000000001,0.70122300000000004,0.83169646604549652,0.16830353395450348,18043]
[18,18045,"Fountain County, Indiana",17240,7455,4901,4951,2504,2397,0.51091600000000004,0.48908400000000002,0.33588200000000001,0.66411799999999999,0.65741113346747149,0.34258886653252851,18045]
[18,18047,"Franklin County, Indiana",23087,10406,4053,8325,2081,1972,0.51344699999999999,0.48655300000000001,0.19998099999999999,0.80001900000000004,0.38948683451854699,0.61051316548145307,18047]
[18,18049,"Fulton County, Indiana",20836,8582,6458,5168,3414,3044,0.52864699999999998,0.47135300000000002,0.39780900000000002,0.60219100000000003,0.75250524353297599,0.24749475646702401,18049]
[18,18051,"Gibson County, Indiana",33503,14858,15280,8443,6415,8865,0.41982999999999998,0.58016999999999996,0.43175400000000003,0.56824600000000003,1.0284022075649482,-2.8402207564948156E-2,18051]
[18,18053,"Grant County, Indiana",70061,25452,27012,11424,14028,12984,0.51932500000000004,0.48067500000000002,0.55115499999999995,0.44884499999999999,1.0612918434700613,-6.1291843470061336E-2,18053]
[18,18055,"Greene County, Indiana",33165,12114,5840,8949,3165,2675,0.54195199999999999,0.45804800000000001,0.261268,0.73873200000000006,0.48208684167079413,0.51791315832920581,18055]
[18,18057,"Hamilton County, Indiana",274569,127558,113964,84383,43175,70789,0.37884800000000002,0.62115200000000004,0.33847300000000002,0.66152699999999998,0.89342887157214756,0.10657112842785244,18057]
[18,18059,"Hancock County, Indiana",70002,33914,18848,26543,7371,11477,0.39107599999999998,0.60892400000000002,0.21734400000000001,0.78265600000000002,0.55575868372943327,0.44424131627056673,18059]
[18,18061,"Harrison County, Indiana",39364,17178,10367,12258,4920,5447,0.47458299999999998,0.52541700000000002,0.28641299999999997,0.71358699999999997,0.60350448247758759,0.39649551752241241,18061]
[18,18063,"Hendricks County, Indiana",145448,69494,48902,52270,17224,31678,0.352215,0.64778500000000006,0.24784900000000001,0.75215100000000001,0.70368664920712576,0.29631335079287424,18063]
[18,18065,"Henry County, Indiana",49462,16478,10835,10594,5884,4951,0.54305499999999995,0.45694499999999999,0.35708200000000001,0.64291799999999999,0.657543391188251,0.342456608811749,18065]
[18,18067,"Howard County, Indiana",82752,30544,31397,14742,15802,15595,0.50329599999999997,0.49670399999999998,0.51735200000000003,0.48264800000000002,1.0279269250916709,-2.792692509167094E-2,18067]
[18,18069,"Huntington County, Indiana",37124,16685,12841,9934,6751,6090,0.52573800000000004,0.47426200000000002,0.404615,0.59538500000000005,0.76961342523224452,0.23038657476775548,18069]
[18,18071,"Jackson County, Indiana",42376,18639,18279,9693,8946,9333,0.48941400000000002,0.51058599999999998,0.47996100000000003,0.52003900000000003,0.9806856591018831,1.93143408981169E-2,18071]
[18,18073,"Jasper County, Indiana",33478,14963,10867,9616,5347,5520,0.49203999999999998,0.50795999999999997,0.357348,0.642652,0.7262581033215264,0.2737418966784736,18073]
[18,18075,"Jay County, Indiana",21253,8974,7770,5016,3958,3812,0.50939500000000004,0.49060500000000001,0.441052,0.558948,0.86583463338533539,0.13416536661466461,18075]
[18,18077,"Jefferson County, Indiana",32428,13327,13325,6004,7323,6002,0.54956799999999995,0.450432,0.54948600000000003,0.45051400000000003,0.9998499287161402,1.500712838597984E-4,18077]
[18,18079,"Jennings County, Indiana",28525,11367,7646,7949,3418,4228,0.44703100000000001,0.55296900000000004,0.30069499999999999,0.69930499999999995,0.67264889592680566,0.32735110407319434,18079]
[18,18081,"Johnson County, Indiana",139654,63077,41210,46557,16520,24690,0.40087400000000001,0.59912600000000005,0.26190200000000002,0.73809800000000003,0.65332847155064444,0.34667152844935556,18081]
[18,18083,"Knox County, Indiana",38440,16377,16635,6742,9635,7000,0.57920000000000005,0.42080000000000001,0.58832499999999999,0.41167500000000001,1.0157538010624656,-1.57538010624656E-2,18083]
[18,18085,"Kosciusko County, Indiana",77358,33013,32961,13791,19222,13739,0.58317399999999997,0.41682599999999997,0.58225499999999997,0.41774499999999998,0.9984248629327841,1.5751370672159037E-3,18085]
[18,18087,"LaGrange County, Indiana",37128,13379,9484,8392,4987,4497,0.52583299999999999,0.47416700000000001,0.37274800000000002,0.62725200000000003,0.70887211301293074,0.29112788698706926,18087]
[18,18089,"Lake County, Indiana",496005,200845,196565,79416,121429,75136,0.61775500000000005,0.382245,0.60459099999999999,0.39540900000000001,0.978690034603799,2.1309965396201003E-2,18089]
[18,18091,"LaPorte County, Indiana",111467,45881,39442,22193,23688,15754,0.60057799999999995,0.399422,0.51629199999999997,0.48370800000000003,0.85965868224319431,0.14034131775680569,18091]
[18,18093,"Lawrence County, Indiana",46134,17870,12297,10716,7154,5143,0.58176799999999995,0.41823199999999999,0.40033600000000003,0.59966399999999997,0.68813654168998317,0.31186345831001683,18093]
[18,18095,"Madison County, Indiana",131636,52275,37562,31606,20669,16893,0.55026399999999998,0.44973600000000002,0.39539000000000002,0.60460999999999998,0.71854615016738399,0.28145384983261601,18095]
[18,18097,"Marion County, Indiana",903393,389333,572608,110214,279119,293489,0.487452,0.512548,0.716916,0.283084,1.4707409852234463,-0.47074098522344632,18097]
[18,18099,"Marshall County, Indiana",47051,18693,16958,10082,8611,8347,0.50778400000000001,0.49221599999999999,0.46065400000000001,0.53934599999999999,0.9071845075696785,9.28154924303215E-2,18099]
[18,18101,"Martin County, Indiana",10334,4162,3298,2883,1279,2019,0.38781100000000002,0.61218899999999998,0.30730400000000002,0.69269599999999998,0.79240749639596353,0.20759250360403647,18101]
[18,18103,"Miami County, Indiana",36903,13361,9366,8336,5025,4341,0.53651499999999996,0.46348499999999998,0.37609500000000001,0.62390500000000004,0.70099543447346757,0.29900456552653243,18103]
[18,18105,"Monroe County, Indiana",137974,51093,62373,18483,32610,29763,0.52282200000000001,0.47717799999999999,0.63824800000000004,0.36175200000000002,1.2207738829193824,-0.22077388291938238,18105]
[18,18107,"Montgomery County, Indiana",38124,15699,14702,7693,8006,6696,0.54455200000000004,0.45544800000000002,0.50996900000000001,0.49003099999999999,0.93649277024014266,6.3507229759857342E-2,18107]
[18,18109,"Morgan County, Indiana",68894,31892,13871,25446,6446,7425,0.46471099999999999,0.53528900000000001,0.20211999999999999,0.79788000000000003,0.43493666123165686,0.56506333876834314,18109]
[18,18111,"Newton County, Indiana",14244,6583,6508,4782,1801,4707,0.27673599999999998,0.72326400000000002,0.27358300000000002,0.72641699999999998,0.98860701807686469,1.1392981923135315E-2,18111]
[18,18113,"Noble County, Indiana",47536,20107,16534,12228,7879,8655,0.47653299999999998,0.52346700000000002,0.39185399999999998,0.60814599999999996,0.82230069130153682,0.17769930869846318,18113]
[18,18115,"Ohio County, Indiana",6128,2899,1605,2224,675,930,0.42056100000000002,0.57943900000000004,0.23283899999999999,0.76716099999999998,0.55363918592618144,0.44636081407381856,18115]
[18,18117,"Orange County, Indiana",19840,8414,7417,4508,3906,3511,0.52662799999999999,0.47337200000000001,0.46422600000000003,0.53577399999999997,0.8815070121226527,0.1184929878773473,18117]
[18,18119,"Owen County, Indiana",21575,9071,4860,6583,2488,2372,0.511934,0.488066,0.274281,0.725719,0.53577334362253337,0.46422665637746663,18119]
[18,18121,"Parke County, Indiana",17339,6081,2777,4417,1664,1113,0.59920799999999996,0.40079199999999998,0.27363900000000002,0.72636100000000003,0.45666831113303735,0.54333168886696259,18121]
[18,18123,"Perry County, Indiana",19338,7965,5195,5134,2831,2364,0.54494699999999996,0.45505299999999999,0.35543000000000002,0.64456999999999998,0.65222849968612684,0.34777150031387316,18123]
[18,18125,"Pike County, Indiana",12845,6039,2974,4628,1411,1563,0.47444500000000001,0.52555499999999999,0.23364799999999999,0.76635200000000003,0.49246564000662363,0.50753435999337637,18125]
[18,18127,"Porter County, Indiana",164343,73605,51673,46329,27276,24397,0.52785800000000005,0.47214200000000001,0.37057299999999999,0.62942699999999996,0.70203111201684665,0.29796888798315335,18127]
[18,18129,"Posey County, Indiana",25910,12998,8617,8898,4100,4517,0.475804,0.524196,0.31543300000000002,0.68456700000000004,0.66294814586859518,0.33705185413140482,18129]
[18,18131,"Pulaski County, Indiana",13402,6021,4755,3675,2346,2409,0.49337500000000001,0.50662499999999999,0.38963599999999998,0.61036400000000002,0.78973592426507222,0.21026407573492778,18131]
[18,18133,"Putnam County, Indiana",37963,14576,14461,8918,5658,8803,0.39125900000000002,0.60874099999999998,0.38817200000000002,0.61182800000000004,0.99211031833150387,7.8896816684961291E-3,18133]
[18,18135,"Randolph County, Indiana",26171,10777,7597,6999,3778,3819,0.49730200000000002,0.50269799999999998,0.35056100000000001,0.64943899999999999,0.70492715969193653,0.29507284030806347,18135]
[18,18137,"Ripley County, Indiana",28818,12367,10517,7774,4593,5924,0.43672100000000003,0.56327899999999997,0.371392,0.62860799999999994,0.85040834478855021,0.14959165521144979,18137]
[18,18139,"Rush County, Indiana",17392,7326,4004,5369,1957,2047,0.488761,0.511239,0.26713100000000001,0.73286899999999999,0.54654654654654655,0.45345345345345345,18139]
[18,18141,"St. Joseph County, Indiana",266931,112372,116490,38868,73504,42986,0.63099000000000005,0.36901,0.65411300000000006,0.345887,1.0366461396077316,-3.6646139607731554E-2,18141]
[18,18143,"Scott County, Indiana",24181,9174,6336,5800,3374,2962,0.53251300000000001,0.46748699999999999,0.36777900000000002,0.63222100000000003,0.69064748201438853,0.30935251798561147,18143]
[18,18145,"Shelby County, Indiana",44436,21372,16184,13604,7768,8416,0.47998000000000002,0.52002000000000004,0.36346600000000001,0.63653400000000004,0.75725247988021716,0.24274752011978284,18145]
[18,18147,"Spencer County, Indiana",20952,9936,6393,7020,2916,3477,0.45612399999999997,0.54387600000000003,0.29347800000000002,0.70652199999999998,0.64341787439613529,0.35658212560386471,18147]
[18,18149,"Starke County, Indiana",23363,9942,3932,7535,2407,1525,0.61215699999999995,0.38784299999999999,0.24210400000000001,0.75789600000000001,0.39549386441359885,0.60450613558640121,18149]
[18,18151,"Steuben County, Indiana",34185,13404,12993,6862,6542,6451,0.50350200000000001,0.49649799999999999,0.48806300000000002,0.51193699999999998,0.96933751119068934,3.0662488809310662E-2,18151]
[18,18153,"Sullivan County, Indiana",21475,7500,6212,4195,3305,2907,0.53203500000000004,0.46796500000000002,0.44066699999999998,0.55933299999999997,0.82826666666666671,0.17173333333333329,18153]
[18,18155,"Switzerland County, Indiana",10613,4005,2076,2916,1089,987,0.52456599999999998,0.47543400000000002,0.27190999999999999,0.72809000000000001,0.51835205992509359,0.48164794007490641,18155]
[18,18157,"Tippecanoe County, Indiana",172780,63913,75008,21794,42119,32889,0.561527,0.438473,0.65900499999999995,0.34099499999999999,1.1735953561873171,-0.17359535618731714,18157]
[18,18159,"Tipton County, Indiana",15936,6233,3988,4365,1868,2120,0.46840500000000002,0.53159500000000004,0.29969499999999999,0.70030499999999996,0.63982031124659078,0.36017968875340922,18159]
[18,18161,"Union County, Indiana",7516,2841,1261,2257,584,677,0.46312500000000001,0.53687499999999999,0.20556099999999999,0.79443900000000001,0.44385779655051039,0.55614220344948961,18161]
[18,18163,"Vanderburgh County, Indiana",179703,77460,108850,19963,57497,51353,0.52822199999999997,0.47177799999999998,0.74228000000000005,0.25772,1.4052414149238317,-0.4052414149238317,18163]
[18,18165,"Vermillion County, Indiana",16212,6249,3886,4719,1530,2356,0.39372099999999999,0.60627900000000001,0.244839,0.75516099999999997,0.62185949751960312,0.37814050248039688,18165]
[18,18167,"Vigo County, Indiana",107848,40443,48357,13485,26958,21399,0.55747899999999995,0.442521,0.66656800000000005,0.33343200000000001,1.1956828128477115,-0.1956828128477115,18167]
[18,18169,"Wabash County, Indiana",32888,13965,11953,7027,6938,5015,0.58043999999999996,0.41955999999999999,0.496813,0.50318700000000005,0.85592552810597922,0.14407447189402078,18169]
[18,18171,"Warren County, Indiana",8508,4018,1880,3062,956,924,0.50851100000000005,0.49148900000000001,0.237929,0.76207100000000005,0.46789447486311597,0.53210552513688403,18171]
[18,18173,"Warrick County, Indiana",59689,27795,13956,21256,6539,7417,0.46854400000000002,0.53145600000000004,0.23525799999999999,0.76474200000000003,0.50210469508904476,0.49789530491095524,18173]
[18,18175,"Washington County, Indiana",28262,11267,5060,8019,3248,1812,0.64189700000000005,0.358103,0.288275,0.71172500000000005,0.44909913907872551,0.55090086092127444,18175]
[18,18177,"Wayne County, Indiana",68917,27167,27543,11240,15927,11616,0.57825899999999997,0.42174099999999998,0.58626299999999998,0.41373700000000002,1.0138403209776568,-1.384032097765675E-2,18177]
[18,18179,"Wells County, Indiana",27636,12552,9905,7854,4698,5207,0.47430600000000001,0.52569399999999999,0.37428299999999998,0.62571699999999997,0.78911727214786487,0.21088272785213513,18179]
[18,18181,"White County, Indiana",24643,11179,7740,7174,4005,3735,0.51744199999999996,0.48255799999999999,0.358261,0.64173899999999995,0.69236962161195093,0.30763037838804907,18181]
[18,18183,"Whitley County, Indiana",33292,15341,11384,10515,4826,6558,0.42392800000000003,0.57607200000000003,0.31458199999999997,0.68541799999999997,0.74206375073332898,0.25793624926667102,18183]
[19,19001,"Adair County, Iowa",7682,3824,2594,2564,1260,1334,0.485736,0.51426400000000005,0.32949800000000001,0.67050200000000004,0.67834728033472802,0.32165271966527198,19001]
[19,19003,"Adams County, Iowa",4029,1773,1110,1214,559,551,0.50360400000000005,0.496396,0.31528499999999998,0.68471499999999996,0.62605752961082906,0.37394247038917094,19003]
[19,19005,"Allamakee County, Iowa",14330,6676,5174,3478,3198,1976,0.61809000000000003,0.38191000000000003,0.47902899999999998,0.52097099999999996,0.7750149790293589,0.2249850209706411,19005]
[19,19007,"Appanoose County, Iowa",12887,5696,4338,3072,2624,1714,0.60488699999999995,0.39511299999999999,0.46067399999999997,0.53932599999999997,0.7615870786516854,0.2384129213483146,19007]
[19,19009,"Audubon County, Iowa",6119,2903,1888,1701,1202,686,0.63665300000000002,0.36334699999999998,0.41405399999999998,0.58594599999999997,0.65036169479848438,0.34963830520151562,19009]
[19,19011,"Benton County, Iowa",26076,13773,5273,10775,2998,2275,0.56855699999999998,0.43144300000000002,0.217672,0.78232800000000002,0.38285050461046977,0.61714949538953023,19011]
[19,19013,"Black Hawk County, Iowa",131090,56792,73286,14928,41864,31422,0.571241,0.428759,0.73714599999999997,0.26285399999999998,1.2904282293280744,-0.29042822932807444,19013]
[19,19015,"Boone County, Iowa",26306,12481,8462,8460,4021,4441,0.47518300000000002,0.52481699999999998,0.32217000000000001,0.67783000000000004,0.67799054562935657,0.32200945437064343,19015]
[19,19017,"Bremer County, Iowa",24276,11763,9407,7247,4516,4891,0.48006799999999999,0.51993199999999995,0.38391599999999998,0.61608399999999996,0.7997109580889229,0.2002890419110771,19017]
[19,19019,"Buchanan County, Iowa",20958,9590,6731,6255,3335,3396,0.49546899999999999,0.50453099999999995,0.34775800000000001,0.65224199999999999,0.70187695516162674,0.29812304483837326,19019]
[19,19021,"Buena Vista County, Iowa",20260,8502,9804,3264,5238,4566,0.53427199999999997,0.46572799999999998,0.61609000000000003,0.38390999999999997,1.1531404375441072,-0.15314043754410722,19021]
[19,19023,"Butler County, Iowa",14867,6854,3268,5117,1737,1531,0.53151800000000005,0.46848200000000001,0.25342900000000002,0.74657099999999998,0.47680186752261455,0.52319813247738545,19023]
[19,19025,"Calhoun County, Iowa",9670,4088,3005,2362,1726,1279,0.574376,0.425624,0.422211,0.577789,0.73507827788649704,0.26492172211350296,19025]
[19,19027,"Carroll County, Iowa",20816,10535,10892,4006,6529,4363,0.59943100000000005,0.40056900000000001,0.61974399999999996,0.38025599999999998,1.0338870431893687,-3.3887043189368748E-2,19027]
[19,19029,"Cass County, Iowa",13956,5894,5738,2591,3303,2435,0.57563600000000004,0.42436400000000002,0.56040000000000001,0.43959999999999999,0.97353240583644385,2.6467594163556152E-2,19029]
[19,19031,"Cedar County, Iowa",18499,9516,5518,6949,2567,2951,0.46520499999999998,0.53479500000000002,0.269756,0.730244,0.57986548970155527,0.42013451029844473,19031]
[19,19033,"Cerro Gordo County, Iowa",44151,20592,23957,6906,13686,10271,0.57127399999999995,0.428726,0.66462699999999997,0.33537299999999998,1.1634129759129759,-0.16341297591297588,19033]
[19,19035,"Cherokee County, Iowa",12072,6377,5185,3265,3112,2073,0.60019299999999998,0.39980700000000002,0.48800399999999999,0.51199600000000001,0.81307824996079658,0.18692175003920342,19035]
[19,19037,"Chickasaw County, Iowa",12439,5898,4285,3456,2442,1843,0.56989500000000004,0.43010500000000002,0.41403899999999999,0.58596099999999995,0.72651746354696511,0.27348253645303489,19037]
[19,19039,"Clarke County, Iowa",9286,4206,3998,2485,1721,2277,0.43046499999999999,0.56953500000000001,0.40917700000000001,0.59082299999999999,0.9505468378506895,4.9453162149310503E-2,19039]
[19,19041,"Clay County, Iowa",16667,7998,8891,3102,4896,3995,0.55066899999999996,0.44933099999999998,0.61215299999999995,0.387847,1.1116529132283071,-0.11165291322830706,19041]
[19,19043,"Clayton County, Iowa",18129,8353,6240,4720,3633,2607,0.58221199999999995,0.41778799999999999,0.43493399999999999,0.56506599999999996,0.74703699269723456,0.25296300730276544,19043]
[19,19045,"Clinton County, Iowa",49116,23817,22389,10543,13274,9115,0.59287999999999996,0.40711999999999998,0.55733299999999997,0.44266699999999998,0.94004282655246252,5.9957173447537482E-2,19045]
[19,19047,"Crawford County, Iowa",17096,7993,7117,3861,4132,2985,0.58058200000000004,0.41941800000000001,0.51695199999999997,0.48304799999999998,0.89040410359064182,0.10959589640935818,19047]
[19,19049,"Dallas County, Iowa",66135,30626,25408,23862,6764,18644,0.26621499999999998,0.73378500000000002,0.220858,0.779142,0.82962188989747276,0.17037811010252724,19049]
[19,19051,"Davis County, Iowa",8753,3270,1886,2126,1144,742,0.60657499999999998,0.39342500000000002,0.34984700000000002,0.65015299999999998,0.57675840978593274,0.42324159021406726,19051]
[19,19053,"Decatur County, Iowa",8457,3083,1991,1945,1138,853,0.57157199999999997,0.42842799999999998,0.36912099999999998,0.63087899999999997,0.64579954589685373,0.35420045410314627,19053]
[19,19055,"Delaware County, Iowa",17764,8392,5976,5026,3366,2610,0.563253,0.436747,0.40109600000000001,0.59890399999999999,0.71210676835081033,0.28789323164918967,19055]
[19,19057,"Des Moines County, Iowa",40325,18400,20519,6509,11891,8628,0.57951200000000003,0.42048799999999997,0.64624999999999999,0.35375000000000001,1.1151630434782609,-0.1151630434782609,19057]
[19,19059,"Dickinson County, Iowa",16667,8125,7452,3584,4541,2911,0.60936699999999999,0.39063300000000001,0.55889200000000006,0.441108,0.91716923076923074,8.2830769230769263E-2,19059]
[19,19061,"Dubuque County, Iowa",93653,48619,54815,13101,35518,19297,0.64796100000000001,0.35203899999999999,0.73053699999999999,0.26946300000000001,1.127439889755034,-0.12743988975503395,19061]
[19,19063,"Emmet County, Iowa",10302,4715,4058,2434,2281,1777,0.56210000000000004,0.43790000000000001,0.48377500000000001,0.51622500000000004,0.86065747613997878,0.13934252386002122,19063]
[19,19065,"Fayette County, Iowa",20880,8848,6337,5541,3307,3030,0.52185599999999999,0.47814400000000001,0.37375700000000001,0.62624299999999999,0.71620705244122962,0.28379294755877038,19065]
[19,19067,"Floyd County, Iowa",16303,7050,5164,4104,2946,2218,0.570488,0.429512,0.41787200000000002,0.58212799999999998,0.73248226950354611,0.26751773049645389,19067]
[19,19069,"Franklin County, Iowa",10680,4265,3535,2445,1820,1715,0.51485099999999995,0.485149,0.42672900000000002,0.57327099999999998,0.82883939038686982,0.17116060961313018,19069]
[19,19071,"Fremont County, Iowa",7441,3339,2151,2336,1003,1148,0.46629500000000002,0.53370499999999998,0.30038900000000002,0.69961099999999998,0.64420485175202158,0.35579514824797842,19071]
[19,19073,"Greene County, Iowa",9336,4183,2913,2471,1712,1201,0.58770999999999995,0.41228999999999999,0.40927599999999997,0.59072400000000003,0.69639015060961029,0.30360984939038971,19073]
[19,19075,"Grundy County, Iowa",12453,5493,3665,3676,1817,1848,0.49577100000000002,0.50422900000000004,0.330785,0.669215,0.6672128163116694,0.3327871836883306,19075]
[19,19077,"Guthrie County, Iowa",10954,4212,3046,2568,1644,1402,0.53972399999999998,0.46027600000000002,0.39031300000000002,0.60968699999999998,0.72317188983855651,0.27682811016144349,19077]
[19,19079,"Hamilton County, Iowa",15673,6880,7013,3211,3669,3344,0.52317100000000005,0.476829,0.53328500000000001,0.46671499999999999,1.0193313953488372,-1.933139534883721E-2,19079]
[19,19081,"Hancock County, Iowa",11341,5496,5845,2964,2532,3313,0.43319099999999999,0.56680900000000001,0.46069900000000003,0.53930100000000003,1.0635007278020379,-6.350072780203786E-2,19081]
[19,19083,"Hardin County, Iowa",17534,8151,7248,4111,4040,3208,0.55739499999999997,0.44260500000000003,0.495645,0.504355,0.88921604711078395,0.11078395288921605,19083]
[19,19085,"Harrison County, Iowa",14928,7221,3708,4798,2423,1285,0.65345200000000003,0.34654800000000002,0.33554899999999999,0.66445100000000001,0.51350228500207729,0.48649771499792271,19085]
[19,19087,"Henry County, Iowa",20145,8558,8927,4358,4200,4727,0.47048299999999998,0.52951700000000002,0.49076900000000001,0.50923099999999999,1.0431175508296331,-4.3117550829633089E-2,19087]
[19,19089,"Howard County, Iowa",9566,4441,4269,2086,2355,1914,0.551651,0.448349,0.53028600000000004,0.46971400000000002,0.96126998423778431,3.8730015762215686E-2,19089]
[19,19091,"Humboldt County, Iowa",9815,4567,3641,2413,2154,1487,0.59159600000000001,0.40840399999999999,0.47164400000000001,0.52835600000000005,0.79724107729362825,0.20275892270637175,19091]
[19,19093,"Ida County, Iowa",7089,3550,3086,1845,1705,1381,0.55249499999999996,0.44750499999999999,0.48028199999999999,0.51971800000000001,0.86929577464788732,0.13070422535211268,19093]
[19,19095,"Iowa County, Iowa",16355,8942,8146,5287,3655,4491,0.44868599999999997,0.55131399999999997,0.40874500000000002,0.59125499999999998,0.91098188324759566,8.9018116752404342E-2,19095]
[19,19097,"Jackson County, Iowa",19848,9901,6873,6176,3725,3148,0.54197600000000001,0.45802399999999999,0.37622499999999998,0.62377499999999997,0.69417230582769418,0.30582769417230582,19097]
[19,19099,"Jasper County, Iowa",36842,15940,10388,9968,5972,4416,0.57489400000000002,0.42510599999999998,0.37465500000000002,0.62534500000000004,0.65169385194479301,0.34830614805520699,19099]
[19,19101,"Jefferson County, Iowa",16843,6436,6792,2621,3815,2977,0.56169000000000002,0.43830999999999998,0.59275900000000004,0.40724100000000002,1.0553138595400871,-5.5313859540087051E-2,19101]
[19,19103,"Johnson County, Iowa",130882,62356,78615,19102,43254,35361,0.55020000000000002,0.44979999999999998,0.693662,0.306338,1.2607447559176341,-0.26074475591763413,19103]
[19,19105,"Jones County, Iowa",20638,9647,6002,6227,3420,2582,0.56981000000000004,0.43019000000000002,0.354514,0.645486,0.6221623302581113,0.3778376697418887,19105]
[19,19107,"Keokuk County, Iowa",10511,4458,2076,3332,1126,950,0.54238900000000001,0.45761099999999999,0.25258000000000003,0.74741999999999997,0.46567967698519513,0.53432032301480481,19107]
[19,19109,"Kossuth County, Iowa",15543,6929,6363,2854,4075,2288,0.64042100000000002,0.35957899999999998,0.58810799999999996,0.41189199999999998,0.91831433107230476,8.1685668927695243E-2,19109]
[19,19111,"Lee County, Iowa",35862,15787,15745,6239,9548,6197,0.60641500000000004,0.39358500000000002,0.60480100000000003,0.39519900000000002,0.99733958320136817,2.6604167986318261E-3,19111]
[19,19113,"Linn County, Iowa",211226,104948,126855,26383,78565,48290,0.61932900000000002,0.38067099999999998,0.74860899999999997,0.25139099999999998,1.2087414719670695,-0.20874147196706949,19113]
[19,19115,"Louisa County, Iowa",11387,5107,3901,3376,1731,2170,0.44373200000000002,0.55626799999999998,0.338947,0.661053,0.76385353436459758,0.23614646563540242,19115]
[19,19117,"Lucas County, Iowa",8898,3999,2485,2864,1135,1350,0.45673999999999998,0.54325999999999997,0.28382099999999999,0.71617900000000001,0.62140535133783448,0.37859464866216552,19117]
[19,19119,"Lyon County, Iowa",11581,4994,3536,2676,2318,1218,0.65554299999999999,0.34445700000000001,0.46415699999999999,0.53584299999999996,0.70804965959150978,0.29195034040849022,19119]
[19,19121,"Madison County, Iowa",15679,7153,3466,5323,1830,1636,0.52798599999999996,0.47201399999999999,0.25583699999999998,0.74416300000000002,0.48455193625052423,0.51544806374947583,19121]
[19,19123,"Mahaska County, Iowa",22381,10676,8576,6395,4281,4295,0.49918400000000002,0.50081600000000004,0.40099299999999999,0.59900699999999996,0.80329711502435364,0.19670288497564636,19123]
[19,19125,"Marion County, Iowa",33309,16603,17056,7463,9140,7916,0.53588199999999997,0.46411799999999998,0.55050299999999996,0.44949699999999998,1.0272842257423358,-2.7284225742335799E-2,19125]
[19,19127,"Marshall County, Iowa",40648,19830,19254,8507,11323,7931,0.588086,0.411914,0.57100399999999996,0.42899599999999999,0.97095310136157342,2.9046898638426577E-2,19127]
[19,19129,"Mills County, Iowa",15059,7239,3940,4905,2334,1606,0.59238599999999997,0.40761399999999998,0.32241999999999998,0.67757999999999996,0.54427407100428238,0.45572592899571762,19129]
[19,19131,"Mitchell County, Iowa",10776,4346,3227,2219,2127,1100,0.65912599999999999,0.34087400000000001,0.48941600000000002,0.51058400000000004,0.742521859180856,0.257478140819144,19131]
[19,19133,"Monona County, Iowa",9243,4435,2647,2780,1655,992,0.62523600000000001,0.37476399999999999,0.373168,0.62683199999999994,0.59684329199549047,0.40315670800450953,19133]
[19,19135,"Monroe County, Iowa",7970,3660,2471,2433,1227,1244,0.49656,0.50344,0.33524599999999999,0.66475399999999996,0.67513661202185793,0.32486338797814207,19135]
[19,19137,"Montgomery County, Iowa",10740,4584,3698,2427,2157,1541,0.58328800000000003,0.41671200000000003,0.47055000000000002,0.52944999999999998,0.80671902268760909,0.19328097731239091,19137]
[19,19139,"Muscatine County, Iowa",42745,20661,21618,8642,12019,9599,0.55597200000000002,0.44402799999999998,0.58172400000000002,0.41827599999999998,1.0463191520255555,-4.6319152025555477E-2,19139]
[19,19141,"O'Brien County, Iowa",14398,7227,6490,3648,3579,2911,0.55146399999999995,0.44853599999999999,0.495226,0.50477399999999994,0.89802130898021304,0.10197869101978696,19141]
[19,19143,"Osceola County, Iowa",6462,3396,2304,1964,1432,872,0.62152799999999997,0.37847199999999998,0.42167300000000002,0.57832700000000004,0.67844522968197885,0.32155477031802115,19143]
[19,19145,"Page County, Iowa",15932,6745,6624,2966,3779,2845,0.57050100000000004,0.42949900000000002,0.56026699999999996,0.43973299999999998,0.98206078576723499,1.7939214232765011E-2,19145]
[19,19147,"Palo Alto County, Iowa",9421,4202,3672,2044,2158,1514,0.58769099999999996,0.41230899999999998,0.51356500000000005,0.48643500000000001,0.87386958591147068,0.12613041408852932,19147]
[19,19149,"Plymouth County, Iowa",24986,12976,10609,6672,6304,4305,0.59421199999999996,0.40578799999999998,0.48581999999999997,0.51417999999999997,0.81758631319358821,0.18241368680641179,19149]
[19,19151,"Pocahontas County, Iowa",7310,3047,2523,1588,1459,1064,0.57828000000000002,0.42171999999999998,0.47883199999999998,0.52116799999999996,0.82802756809977029,0.17197243190022971,19151]
[19,19153,"Polk County, Iowa",430640,212282,268075,43050,169232,98843,0.63128600000000001,0.36871399999999999,0.79720400000000002,0.202796,1.2628249215665954,-0.26282492156659543,19153]
[19,19155,"Pottawattamie County, Iowa",93158,45642,37215,27227,18415,18800,0.49482700000000002,0.50517299999999998,0.40346599999999999,0.59653400000000001,0.81536742474037072,0.18463257525962928,19155]
[19,19157,"Poweshiek County, Iowa",18914,8966,9014,4132,4834,4180,0.536277,0.463723,0.53914799999999996,0.46085199999999998,1.0053535578853445,-5.3535578853445287E-3,19157]
[19,19159,"Ringgold County, Iowa",5131,2098,1456,1121,977,479,0.67101599999999995,0.328984,0.46568199999999998,0.53431799999999996,0.69399428026692089,0.30600571973307911,19159]
[19,19161,"Sac County, Iowa",10350,4980,3187,3064,1916,1271,0.60119199999999995,0.398808,0.384739,0.61526099999999995,0.63995983935742973,0.36004016064257027,19161]
[19,19163,"Scott County, Iowa",165224,72774,83807,27593,45181,38626,0.53910800000000003,0.46089200000000002,0.62083999999999995,0.37916,1.1516063429246708,-0.15160634292467079,19163]
[19,19165,"Shelby County, Iowa",12167,5515,5521,2516,2999,2522,0.54319899999999999,0.45680100000000001,0.54379,0.45621,1.001087941976428,-1.0879419764280307E-3,19165]
[19,19167,"Sioux County, Iowa",33704,16640,18133,4663,11977,6156,0.66050799999999998,0.33949200000000002,0.71977199999999997,0.28022799999999998,1.0897235576923077,-8.9723557692307665E-2,19167]
[19,19169,"Story County, Iowa",89542,36233,42004,14351,21882,20122,0.52095000000000002,0.47904999999999998,0.60392500000000005,0.39607500000000001,1.1592746943394143,-0.15927469433941432,19169]
[19,19171,"Tama County, Iowa",17767,8541,4681,5873,2668,2013,0.56996400000000003,0.43003599999999997,0.31237599999999999,0.68762400000000001,0.54806228778831523,0.45193771221168477,19171]
[19,19173,"Taylor County, Iowa",6317,2808,1638,1918,890,748,0.543346,0.456654,0.31695200000000001,0.68304799999999999,0.58333333333333337,0.41666666666666663,19173]
[19,19175,"Union County, Iowa",12534,5896,6236,2597,3299,2937,0.52902499999999997,0.47097499999999998,0.55953200000000003,0.44046800000000003,1.0576662143826323,-5.7666214382632308E-2,19175]
[19,19177,"Van Buren County, Iowa",7570,2845,1965,1721,1124,841,0.57201000000000002,0.42798999999999998,0.39507900000000001,0.60492100000000004,0.69068541300527242,0.30931458699472758,19177]
[19,19179,"Wapello County, Iowa",35625,15904,15831,6931,8973,6858,0.56679900000000005,0.433201,0.56419799999999998,0.43580200000000002,0.99540995975855129,4.5900402414487118E-3,19179]
[19,19181,"Warren County, Iowa",46225,22805,9232,18473,4332,4900,0.46923700000000002,0.53076299999999998,0.18995799999999999,0.81004200000000004,0.4048235036176277,0.59517649638237224,19181]
[19,19183,"Washington County, Iowa",21704,10644,7574,6706,3938,3636,0.51993699999999998,0.48006300000000002,0.36997400000000003,0.63002599999999997,0.71157459601653517,0.28842540398346483,19183]
[19,19185,"Wayne County, Iowa",6403,2848,1923,1728,1120,803,0.58242300000000002,0.41757699999999998,0.393258,0.606742,0.6752106741573034,0.3247893258426966,19185]
[19,19187,"Webster County, Iowa",38013,15455,17652,5635,9820,7832,0.556311,0.443689,0.63539299999999999,0.36460700000000001,1.1421546425105145,-0.14215464251051446,19187]
[19,19189,"Winnebago County, Iowa",10866,5316,4195,3234,2082,2113,0.496305,0.503695,0.391648,0.608352,0.78912716328066213,0.21087283671933787,19189]
[19,19191,"Winneshiek County, Iowa",21056,9563,9426,3986,5577,3849,0.59166099999999999,0.40833900000000001,0.58318499999999995,0.41681499999999999,0.98567395168880056,1.4326048311199435E-2,19191]
[19,19193,"Woodbury County, Iowa",102172,48214,48858,17783,30431,18427,0.62284600000000001,0.37715399999999999,0.63116499999999998,0.36883500000000002,1.0133571161903181,-1.3357116190318097E-2,19193]
[19,19195,"Worth County, Iowa",7598,3711,2220,2671,1040,1180,0.468468,0.531532,0.280248,0.71975199999999995,0.59822150363783344,0.40177849636216656,19195]
[19,19197,"Wright County, Iowa",13229,5650,5159,2575,3075,2084,0.59604599999999996,0.40395399999999998,0.54424799999999995,0.45575199999999999,0.91309734513274332,8.6902654867256679E-2,19197]
[20,20001,"Allen County, Kansas",13371,6447,5692,3245,3202,2490,0.56254400000000004,0.43745600000000001,0.49666500000000002,0.50333499999999998,0.88289126725608813,0.11710873274391187,20001]
[20,20003,"Anderson County, Kansas",8102,3578,3122,2152,1426,1696,0.456758,0.543242,0.39854699999999998,0.60145300000000002,0.87255449972051424,0.12744550027948576,20003]
[20,20005,"Atchison County, Kansas",16924,7321,6009,3709,3612,2397,0.60109800000000002,0.39890199999999998,0.49337500000000001,0.50662499999999999,0.82078950962983199,0.17921049037016801,20005]
[20,20007,"Barber County, Kansas",4861,2199,1703,935,1264,439,0.74221999999999999,0.25778000000000001,0.57480699999999996,0.42519299999999999,0.77444292860391084,0.22555707139608916,20007]
[20,20009,"Barton County, Kansas",27674,12907,12851,4585,8322,4529,0.64757600000000004,0.35242400000000002,0.64476599999999995,0.35523399999999999,0.99566126907879449,4.3387309212055136E-3,20009]
[20,20011,"Bourbon County, Kansas",15173,6705,6108,3365,3340,2768,0.54682399999999998,0.45317600000000002,0.49813600000000002,0.50186399999999998,0.9109619686800895,8.9038031319910504E-2,20011]
[20,20013,"Brown County, Kansas",9984,4669,4292,2285,2384,1908,0.55545199999999995,0.444548,0.510602,0.489398,0.91925465838509313,8.0745341614906874E-2,20013]
[20,20015,"Butler County, Kansas",65880,28352,16914,19244,9108,7806,0.538489,0.461511,0.321247,0.67875300000000005,0.59657167042889392,0.40342832957110608,20015]
[20,20017,"Chase County, Kansas",2790,1155,582,786,369,213,0.63402099999999995,0.365979,0.31948100000000001,0.68051899999999999,0.50389610389610384,0.49610389610389616,20017]
[20,20019,"Chautauqua County, Kansas",3669,1503,777,953,550,227,0.70785100000000001,0.29214899999999999,0.36593500000000001,0.63406499999999999,0.51696606786427146,0.48303393213572854,20019]
[20,20021,"Cherokee County, Kansas",21603,9180,5660,6079,3101,2559,0.54788000000000003,0.45212000000000002,0.33779999999999999,0.66220000000000001,0.61655773420479298,0.38344226579520702,20021]
[20,20023,"Cheyenne County, Kansas",2726,1017,799,435,582,217,0.72841100000000003,0.27158900000000002,0.57227099999999997,0.42772900000000003,0.78564405113077684,0.21435594886922316,20023]
[20,20025,"Clark County, Kansas",2215,867,510,488,379,131,0.74313700000000005,0.25686300000000001,0.43713999999999997,0.56286000000000003,0.58823529411764708,0.41176470588235292,20025]
[20,20027,"Clay County, Kansas",8535,3767,3459,1765,2002,1457,0.57877999999999996,0.42121999999999998,0.53145699999999996,0.46854299999999999,0.91823732413060788,8.1762675869392121E-2,20027]
[20,20029,"Cloud County, Kansas",9533,3991,3437,1984,2007,1430,0.58393899999999999,0.41606100000000001,0.50288100000000002,0.49711899999999998,0.86118767226259085,0.13881232773740915,20029]
[20,20031,"Coffey County, Kansas",8601,4421,3737,2515,1906,1831,0.51003500000000002,0.48996499999999998,0.43112400000000001,0.56887600000000005,0.84528387242705272,0.15471612757294728,20031]
[20,20033,"Comanche County, Kansas",1891,764,587,287,477,110,0.81260600000000005,0.18739400000000001,0.62434599999999996,0.37565399999999999,0.76832460732984298,0.23167539267015702,20033]
[20,20035,"Cowley County, Kansas",36311,14310,13327,6196,8114,5213,0.60883900000000002,0.39116099999999998,0.56701599999999996,0.43298399999999998,0.93130677847658982,6.8693221523410175E-2,20035]
[20,20037,"Crawford County, Kansas",39134,16242,16734,5989,10253,6481,0.61270500000000006,0.387295,0.63126499999999997,0.36873499999999998,1.0302918359807904,-3.0291835980790438E-2,20037]
[20,20039,"Decatur County, Kansas",2961,1260,912,612,648,264,0.71052599999999999,0.28947400000000001,0.51428600000000002,0.48571399999999998,0.72380952380952379,0.27619047619047621,20039]
[20,20041,"Dickinson County, Kansas",19754,8597,6590,4386,4211,2379,0.63899799999999995,0.36100199999999999,0.48982199999999998,0.51017800000000002,0.76654646969873208,0.23345353030126792,20041]
[20,20043,"Doniphan County, Kansas",7945,3679,2203,2803,876,1327,0.39763999999999999,0.60236000000000001,0.23810799999999999,0.76189200000000001,0.59880402283229139,0.40119597716770861,20043]
[20,20045,"Douglas County, Kansas",110826,49881,48043,20562,29319,18724,0.61026599999999998,0.38973400000000002,0.58777900000000005,0.412221,0.96315230247990213,3.6847697520097866E-2,20045]
[20,20047,"Edwards County, Kansas",3037,1401,960,823,578,382,0.60208300000000003,0.39791700000000002,0.41256199999999998,0.58743800000000002,0.68522483940042822,0.31477516059957178,20047]
[20,20049,"Elk County, Kansas",2882,1087,594,690,397,197,0.66835,0.33165,0.36522500000000002,0.63477499999999998,0.54645814167433304,0.45354185832566696,20049]
[20,20051,"Ellis County, Kansas",28452,12901,15045,3199,9702,5343,0.64486500000000002,0.35513499999999998,0.75203500000000001,0.24796499999999999,1.1661886675451516,-0.1661886675451516,20051]
[20,20053,"Ellsworth County, Kansas",6497,2608,2683,1121,1487,1196,0.55423,0.44577,0.57016900000000004,0.42983100000000002,1.0287576687116564,-2.8757668711656414E-2,20053]
[20,20055,"Finney County, Kansas",36776,16705,18310,4043,12662,5648,0.69153500000000001,0.30846499999999999,0.75797700000000001,0.24202299999999999,1.0960790182580067,-9.6079018258006688E-2,20055]
[20,20057,"Ford County, Kansas",33848,14596,17405,3401,11195,6210,0.64320600000000006,0.356794,0.76699099999999998,0.23300899999999999,1.1924499862976159,-0.19244998629761589,20057]
[20,20059,"Franklin County, Kansas",25992,12398,9475,7509,4889,4586,0.51598900000000003,0.48401100000000002,0.39433800000000002,0.60566200000000003,0.76423616712372966,0.23576383287627034,20059]
[20,20061,"Geary County, Kansas",34362,9991,10568,4635,5356,5212,0.50681299999999996,0.49318699999999999,0.53608199999999995,0.463918,1.0577519767791013,-5.7751976779101266E-2,20061]
[20,20063,"Gove County, Kansas",2695,1293,1055,609,684,371,0.64834099999999995,0.351659,0.52900199999999997,0.47099800000000003,0.81593194122196444,0.18406805877803556,20063]
[20,20065,"Graham County, Kansas",2597,1252,971,598,654,317,0.67353200000000002,0.32646799999999998,0.52236400000000005,0.47763600000000001,0.7755591054313099,0.2244408945686901,20065]
[20,20067,"Grant County, Kansas",7829,3323,3577,1015,2308,1269,0.64523299999999995,0.354767,0.69455299999999998,0.30544700000000002,1.0764369545591332,-7.6436954559133241E-2,20067]
[20,20069,"Gray County, Kansas",6006,2597,2593,1296,1301,1292,0.50173500000000004,0.49826500000000001,0.50096300000000005,0.49903700000000001,0.99845976126299574,1.5402387370042625E-3,20069]
[20,20071,"Greeley County, Kansas",1247,568,521,171,397,124,0.76199600000000001,0.23800399999999999,0.69894400000000001,0.30105599999999999,0.91725352112676062,8.2746478873239382E-2,20071]
[20,20073,"Greenwood County, Kansas",6689,2833,1448,1853,980,468,0.67679599999999995,0.32320399999999999,0.34592299999999998,0.65407700000000002,0.51111895517119665,0.48888104482880335,20073]
[20,20075,"Hamilton County, Kansas",2690,1056,1140,368,688,452,0.60350899999999996,0.39649099999999998,0.65151499999999996,0.34848499999999999,1.0795454545454546,-7.9545454545454586E-2,20075]
[20,20077,"Harper County, Kansas",6034,2774,1979,1387,1387,592,0.70085900000000001,0.29914099999999999,0.5,0.5,0.71341023792357605,0.28658976207642395,20077]
[20,20079,"Harvey County, Kansas",34684,15409,13184,8043,7366,5818,0.55870799999999998,0.44129200000000002,0.47803200000000001,0.52196799999999999,0.85560386786942699,0.14439613213057301,20079]
[20,20081,"Haskell County, Kansas",4256,1521,1457,688,833,624,0.57172299999999998,0.42827700000000002,0.54766599999999999,0.45233400000000001,0.95792241946088097,4.2077580539119031E-2,20081]
[20,20083,"Hodgeman County, Kansas",1916,866,530,482,384,146,0.72452799999999995,0.27547199999999999,0.44341799999999998,0.55658200000000002,0.61200923787528871,0.38799076212471129,20083]
[20,20085,"Jackson County, Kansas",13462,6403,4028,4190,2213,1815,0.549404,0.450596,0.34561900000000001,0.65438099999999999,0.62908011869436198,0.37091988130563802,20085]
[20,20087,"Jefferson County, Kansas",19126,8842,3128,7166,1676,1452,0.535806,0.464194,0.18955,0.81045,0.35376611626328885,0.6462338837367112,20087]
[20,20089,"Jewell County, Kansas",3077,1284,736,816,468,268,0.63587000000000005,0.36413000000000001,0.36448599999999998,0.63551400000000002,0.57320872274143297,0.42679127725856703,20089]
[20,20091,"Johnson County, Kansas",544179,264430,299332,99838,164592,134740,0.54986400000000002,0.45013599999999998,0.62244100000000002,0.37755899999999998,1.1319895624550922,-0.13198956245509219,20091]
[20,20093,"Kearny County, Kansas",3977,1744,1186,966,778,408,0.65598699999999999,0.34401300000000001,0.44610100000000003,0.55389900000000003,0.68004587155963303,0.31995412844036697,20093]
[20,20095,"Kingman County, Kansas",7858,3773,2467,2272,1501,966,0.60843100000000006,0.391569,0.39782699999999999,0.60217299999999996,0.65385634773389878,0.34614365226610122,20095]
[20,20097,"Kiowa County, Kansas",2553,1220,1163,490,730,433,0.62768699999999999,0.37231300000000001,0.59836100000000003,0.40163900000000002,0.95327868852459019,4.672131147540981E-2,20097]
[20,20099,"Labette County, Kansas",21607,9556,10147,3742,5814,4333,0.57297699999999996,0.42702299999999999,0.60841400000000001,0.39158599999999999,1.0618459606529929,-6.184596065299286E-2,20099]
[20,20101,"Lane County, Kansas",1750,842,744,277,565,179,0.759409,0.240591,0.67102099999999998,0.32897900000000002,0.88361045130641325,0.11638954869358675,20101]
[20,20103,"Leavenworth County, Kansas",76227,28529,17542,18173,10356,7186,0.59035499999999996,0.40964499999999998,0.36299900000000002,0.63700100000000004,0.61488310140558733,0.38511689859441267,20103]
[20,20105,"Lincoln County, Kansas",3241,1427,891,765,662,229,0.74298500000000001,0.25701499999999999,0.46390999999999999,0.53608999999999996,0.62438682550805891,0.37561317449194109,20105]
[20,20107,"Linn County, Kansas",9656,3267,1864,2334,933,931,0.50053599999999998,0.49946400000000002,0.28558299999999998,0.71441699999999997,0.57055402509947961,0.42944597490052039,20107]
[20,20109,"Logan County, Kansas",2756,1364,1422,567,797,625,0.56047800000000003,0.43952200000000002,0.58431100000000002,0.41568899999999998,1.0425219941348973,-4.2521994134897323E-2,20109]
[20,20111,"Lyon County, Kansas",33690,15874,14911,6368,9506,5405,0.63751599999999997,0.36248399999999997,0.59884099999999996,0.40115899999999999,0.93933476124480286,6.0665238755197137E-2,20111]
[20,20113,"McPherson County, Kansas",29180,13941,13807,5143,8798,5009,0.63721300000000003,0.36278700000000003,0.63108799999999998,0.36891200000000002,0.99038806398393231,9.6119360160676903E-3,20113]
[20,20115,"Marion County, Kansas",12660,5734,3620,3106,2628,992,0.72596700000000003,0.27403300000000003,0.45831899999999998,0.54168099999999997,0.63132193930938263,0.36867806069061737,20115]
[20,20117,"Marshall County, Kansas",10117,4920,4445,2001,2919,1526,0.65669299999999997,0.34330699999999997,0.59329299999999996,0.40670699999999999,0.90345528455284552,9.6544715447154483E-2,20117]
[20,20119,"Meade County, Kansas",4575,1897,1525,964,933,592,0.61180299999999999,0.38819700000000001,0.49182900000000002,0.50817100000000004,0.8039008961518187,0.1960991038481813,20119]
[20,20121,"Miami County, Kansas",32787,15860,7642,11854,4006,3636,0.52420800000000001,0.47579199999999999,0.252585,0.74741500000000005,0.48184110970996219,0.51815889029003781,20121]
[20,20123,"Mitchell County, Kansas",6373,3072,3193,1110,1962,1231,0.61446900000000004,0.38553100000000001,0.63867200000000002,0.36132799999999998,1.0393880208333333,-3.9388020833333259E-2,20123]
[20,20125,"Montgomery County, Kansas",35471,12696,13042,4981,7715,5327,0.59155000000000002,0.40844999999999998,0.60767199999999999,0.39232800000000001,1.0272526780088216,-2.7252678008821585E-2,20125]
[20,20127,"Morris County, Kansas",5923,2553,1472,1520,1033,439,0.701766,0.298234,0.40462199999999998,0.59537799999999996,0.57657657657657657,0.42342342342342343,20127]
[20,20129,"Morton County, Kansas",3233,1307,1176,476,831,345,0.70663299999999996,0.29336699999999999,0.63580700000000001,0.36419299999999999,0.89977046671767402,0.10022953328232598,20129]
[20,20131,"Nemaha County, Kansas",10178,5314,5340,2054,3260,2080,0.610487,0.389513,0.61347399999999996,0.38652599999999998,1.0048927361686113,-4.8927361686113002E-3,20131]
[20,20133,"Neosho County, Kansas",16512,6953,6809,3478,3475,3334,0.51035399999999997,0.48964600000000003,0.49978400000000001,0.50021599999999999,0.97928951531712927,2.0710484682870733E-2,20133]
[20,20135,"Ness County, Kansas",3107,1184,1137,371,813,324,0.71504000000000001,0.28495999999999999,0.68665500000000002,0.31334499999999998,0.96030405405405406,3.9695945945945943E-2,20135]
[20,20137,"Norton County, Kansas",5671,2400,2467,772,1628,839,0.65991100000000003,0.34008899999999997,0.67833299999999996,0.32166699999999998,1.0279166666666666,-2.791666666666659E-2,20137]
[20,20139,"Osage County, Kansas",16295,7993,4469,5928,2065,2404,0.46207199999999998,0.53792799999999996,0.258351,0.741649,0.5591142249468285,0.4408857750531715,20139]
[20,20141,"Osborne County, Kansas",3858,1678,1496,681,997,499,0.66644400000000004,0.33355600000000002,0.59416000000000002,0.40583999999999998,0.89153754469606672,0.10846245530393328,20141]
[20,20143,"Ottawa County, Kansas",6091,2820,1268,2019,801,467,0.63170300000000001,0.36829699999999999,0.28404299999999999,0.71595699999999995,0.44964539007092197,0.55035460992907803,20143]
[20,20145,"Pawnee County, Kansas",6973,3014,2847,1130,1884,963,0.66174900000000003,0.33825100000000002,0.62508300000000006,0.374917,0.94459190444591901,5.5408095554080994E-2,20145]
[20,20147,"Phillips County, Kansas",5642,2581,2352,1078,1503,849,0.63903100000000002,0.36096899999999998,0.58233199999999996,0.41766799999999998,0.91127469972878727,8.8725300271212726E-2,20147]
[20,20149,"Pottawatomie County, Kansas",21604,10035,9137,6376,3659,5478,0.40045999999999998,0.59953999999999996,0.364624,0.63537600000000005,0.91051320378674638,8.9486796213253617E-2,20149]
[20,20151,"Pratt County, Kansas",9656,4642,4239,2008,2634,1605,0.62137299999999995,0.37862699999999999,0.56742800000000004,0.43257200000000001,0.91318397242567861,8.6816027574321386E-2,20151]
[20,20153,"Rawlins County, Kansas",2519,1077,798,494,583,215,0.730576,0.269424,0.54131799999999997,0.45868199999999998,0.74094707520891367,0.25905292479108633,20153]
[20,20155,"Reno County, Kansas",64511,27710,28567,8919,18791,9776,0.65778700000000001,0.34221299999999999,0.67813100000000004,0.32186900000000002,1.0309274630097438,-3.0927463009743805E-2,20155]
[20,20157,"Republic County, Kansas",4980,2245,1872,1028,1217,655,0.65010699999999999,0.34989300000000001,0.54209399999999996,0.45790599999999998,0.83385300668151452,0.16614699331848548,20157]
[20,20159,"Rice County, Kansas",10083,4287,3410,2059,2228,1182,0.65337199999999995,0.34662799999999999,0.51971100000000003,0.48028900000000002,0.79542803825519015,0.20457196174480985,20159]
[20,20161,"Riley County, Kansas",71115,23636,34158,9500,14136,20022,0.41384199999999999,0.58615799999999996,0.59807100000000002,0.40192899999999998,1.4451683872059571,-0.44516838720595708,20161]
[20,20163,"Rooks County, Kansas",5181,2396,1773,1125,1271,502,0.71686399999999995,0.283136,0.53046700000000002,0.46953299999999998,0.73998330550918201,0.26001669449081799,20163]
[20,20165,"Rush County, Kansas",3307,1566,1032,898,668,364,0.64728699999999995,0.352713,0.426564,0.57343599999999995,0.65900383141762453,0.34099616858237547,20165]
[20,20167,"Russell County, Kansas",6970,2998,2501,1292,1706,795,0.68212700000000004,0.31787300000000002,0.56904600000000005,0.430954,0.83422281521014008,0.16577718478985992,20167]
[20,20169,"Saline County, Kansas",55606,26143,29144,7021,19122,10022,0.65612099999999995,0.34387899999999999,0.73143899999999995,0.26856099999999999,1.114791722449604,-0.11479172244960401,20169]
[20,20171,"Scott County, Kansas",4936,2185,2058,763,1422,636,0.69096199999999997,0.30903799999999998,0.65080099999999996,0.34919899999999998,0.94187643020594969,5.8123569794050312E-2,20171]
[20,20173,"Sedgwick County, Kansas",498365,215747,241027,35402,180345,60682,0.74823600000000001,0.25176399999999999,0.83591000000000004,0.16409000000000001,1.1171742828405493,-0.11717428284054932,20173]
[20,20175,"Seward County, Kansas",22952,10899,12256,3082,7817,4439,0.63780999999999999,0.36219000000000001,0.71722200000000003,0.28277799999999997,1.1245068354894945,-0.12450683548949448,20175]
[20,20177,"Shawnee County, Kansas",177934,80844,100764,17480,63364,37400,0.62883599999999995,0.37116399999999999,0.78378099999999995,0.21621899999999999,1.2464004749888675,-0.24640047498886752,20177]
[20,20179,"Sheridan County, Kansas",2556,1047,924,456,591,333,0.63961000000000001,0.36038999999999999,0.56447000000000003,0.43552999999999997,0.88252148997134672,0.11747851002865328,20179]
[20,20181,"Sherman County, Kansas",6010,2574,2569,969,1605,964,0.62475700000000001,0.37524299999999999,0.62354299999999996,0.37645699999999999,0.9980574980574981,1.9425019425018952E-3,20181]
[20,20183,"Smith County, Kansas",3853,1648,1322,686,962,360,0.72768500000000003,0.27231499999999997,0.58373799999999998,0.41626200000000002,0.80218446601941751,0.19781553398058249,20183]
[20,20185,"Stafford County, Kansas",4437,2104,1167,1278,826,341,0.70779800000000004,0.29220200000000002,0.39258599999999999,0.60741400000000001,0.55465779467680609,0.44534220532319391,20185]
[20,20187,"Stanton County, Kansas",2235,835,721,343,492,229,0.68238600000000005,0.31761400000000001,0.58922200000000002,0.41077799999999998,0.86347305389221551,0.13652694610778449,20187]
[20,20189,"Stevens County, Kansas",5724,2166,1744,929,1237,507,0.70928899999999995,0.290711,0.57109900000000002,0.42890099999999998,0.80517082179132038,0.19482917820867962,20189]
[20,20191,"Sumner County, Kansas",24132,9785,6050,6350,3435,2615,0.56776899999999997,0.43223099999999998,0.35104800000000003,0.64895199999999997,0.61829330608073585,0.38170669391926415,20191]
[20,20193,"Thomas County, Kansas",7900,3584,3710,1253,2331,1379,0.62830200000000003,0.37169799999999997,0.65039100000000005,0.349609,1.03515625,-3.515625E-2,20193]
[20,20195,"Trego County, Kansas",3001,1483,1266,674,809,457,0.63902099999999995,0.36097899999999999,0.545516,0.454484,0.85367498314227919,0.14632501685772081,20195]
[20,20197,"Wabaunsee County, Kansas",7053,3602,1307,2881,721,586,0.55164500000000005,0.448355,0.20016700000000001,0.79983300000000002,0.36285397001665742,0.63714602998334258,20197]
[20,20199,"Wallace County, Kansas",1485,615,472,278,337,135,0.71398300000000003,0.28601700000000002,0.54796699999999998,0.45203300000000002,0.76747967479674795,0.23252032520325205,20199]
[20,20201,"Washington County, Kansas",5799,3265,2324,1795,1470,854,0.63253000000000004,0.36747000000000002,0.45023000000000002,0.54976999999999998,0.71179173047473199,0.28820826952526801,20201]
[20,20203,"Wichita County, Kansas",2234,892,766,358,534,232,0.69712799999999997,0.30287199999999997,0.59865500000000005,0.40134500000000001,0.85874439461883412,0.14125560538116588,20203]
[20,20207,"Woodson County, Kansas",3309,1503,646,1105,398,248,0.61609899999999995,0.38390099999999999,0.26480399999999998,0.73519599999999996,0.42980705256154356,0.57019294743845639,20207]
[21,21015,"Boone County, Kentucky",118811,55117,68150,34481,20636,47514,0.30280299999999999,0.69719699999999996,0.37440400000000001,0.62559600000000004,1.2364606201353485,-0.23646062013534852,21015]
[21,21033,"Caldwell County, Kentucky",12984,5099,4416,2965,2134,2282,0.48324299999999998,0.51675700000000002,0.41851300000000002,0.58148699999999998,0.86605216709158661,0.13394783290841339,21033]
[21,21051,"Clay County, Kentucky",21730,6001,4020,3764,2237,1783,0.55646799999999996,0.44353199999999998,0.37277100000000002,0.62722900000000004,0.66988835194134311,0.33011164805865689,21051]
[21,21075,"Fulton County, Kentucky",6813,2112,2468,1323,789,1679,0.31969199999999998,0.68030800000000002,0.37358000000000002,0.62641999999999998,1.168560606060606,-0.16856060606060597,21075]
[21,21089,"Greenup County, Kentucky",36910,12667,7087,9266,3401,3686,0.47989300000000001,0.52010699999999999,0.26849299999999998,0.73150700000000002,0.55948527670324466,0.44051472329675534,21089]
[21,21107,"Hopkins County, Kentucky",46920,18576,17195,8740,9836,7359,0.57202699999999995,0.42797299999999999,0.52949999999999997,0.47049999999999997,0.92565676141257536,7.4343238587424643E-2,21107]
[21,21109,"Jackson County, Kentucky",13494,3544,2094,2346,1198,896,0.57211100000000004,0.42788900000000002,0.338036,0.661964,0.59085778781038378,0.40914221218961622,21109]
[21,21127,"Lawrence County, Kentucky",15860,4460,2881,2992,1468,1413,0.50954500000000003,0.49045499999999997,0.329148,0.670852,0.64596412556053817,0.35403587443946183,21127]
[21,21147,"McCreary County, Kentucky",18306,4618,2532,2791,1827,705,0.72156399999999998,0.27843600000000002,0.39562599999999998,0.60437399999999997,0.54828930272845389,0.45171069727154611,21147]
[21,21165,"Menifee County, Kentucky",6306,2144,847,1661,483,364,0.57024799999999998,0.42975200000000002,0.22528000000000001,0.77471999999999996,0.39505597014925375,0.60494402985074625,21165]
[21,21183,"Ohio County, Kentucky",23842,8749,7505,4814,3935,3570,0.52431700000000003,0.47568300000000002,0.449766,0.550234,0.85781232140816088,0.14218767859183912,21183]
[21,21207,"Russell County, Kentucky",17565,5885,5894,2647,3238,2656,0.54937199999999997,0.45062799999999997,0.55021200000000003,0.44978800000000002,1.0015293118096857,-1.5293118096857405E-3,21207]
[21,21221,"Trigg County, Kentucky",14339,4178,3086,2641,1537,1549,0.498056,0.50194399999999995,0.36787900000000001,0.63212100000000004,0.73863092388702734,0.26136907611297266,21221]
[21,21239,"Woodford County, Kentucky",24939,10868,8633,7744,3124,5509,0.36186699999999999,0.63813299999999995,0.28744900000000001,0.71255100000000005,0.79435038645564959,0.20564961354435041,21239]
[22,22001,"Acadia Parish, Louisiana",61773,24139,15385,16143,7996,7389,0.51972700000000005,0.48027300000000001,0.33124799999999999,0.66875200000000001,0.63735034591325246,0.36264965408674754,22001]
[22,22019,"Calcasieu Parish, Louisiana",192768,78175,82124,19950,58225,23899,0.70898899999999998,0.29101100000000002,0.74480299999999999,0.25519700000000001,1.050514870482891,-5.051487048289105E-2,22019]
[22,22039,"Evangeline Parish, Louisiana",33984,13175,8091,8106,5069,3022,0.62649900000000003,0.37350100000000003,0.38474399999999997,0.61525600000000003,0.61411764705882355,0.38588235294117645,22039]
[22,22057,"Lafourche Parish, Louisiana",96318,42419,36621,23807,18612,18009,0.50823300000000005,0.49176700000000001,0.43876599999999999,0.56123400000000001,0.86331596690162427,0.13668403309837573,22057]
[22,22075,"Plaquemines Parish, Louisiana",23042,8737,12110,5144,3593,8517,0.29669699999999999,0.70330300000000001,0.41123999999999999,0.58875999999999995,1.386059288085155,-0.38605928808515499,22075]
[22,22099,"St. Martin Parish, Louisiana",52160,23092,13629,16927,6165,7464,0.45234400000000002,0.54765600000000003,0.26697599999999999,0.73302400000000001,0.59020439979213579,0.40979560020786421,22099]
[22,22113,"Vermilion Parish, Louisiana",57999,21762,13389,13835,7927,5462,0.59205300000000005,0.407947,0.364259,0.635741,0.61524676040805071,0.38475323959194929,22113]
[23,23003,"Aroostook County, Maine",71870,29259,27189,4998,24261,2928,0.89230900000000002,0.107691,0.82918099999999995,0.170819,0.92925253768071359,7.0747462319286414E-2,23003]
[23,23005,"Cumberland County, Maine",281674,130054,166235,27987,102067,64168,0.61399199999999998,0.38600800000000002,0.78480499999999997,0.215195,1.2781998246882065,-0.27819982468820648,23005]
[23,23023,"Sagadahoc County, Maine",35293,16293,15613,10480,5813,9800,0.37231799999999998,0.62768199999999996,0.35677900000000001,0.64322100000000004,0.95826428527588536,4.1735714724114636E-2,23023]
[24,24013,"Carroll County, Maryland",167134,83587,52126,58803,24784,27342,0.47546300000000002,0.52453700000000003,0.29650500000000002,0.70349499999999998,0.62361371983681668,0.37638628016318332,24013]
[24,24031,"Montgomery County, Maryland",971777,453758,474516,229671,224087,250429,0.47224300000000002,0.52775700000000003,0.49384699999999998,0.50615299999999996,1.0457468518461384,-4.5746851846138359E-2,24031]
[24,24510,"Baltimore city, Maryland",620961,243388,319934,132543,110845,209089,0.34646199999999999,0.65353799999999995,0.45542500000000002,0.54457500000000003,1.3145019475076831,-0.31450194750768312,24510]
[26,26023,"Branch County, Michigan",45248,16594,12662,9668,6926,5736,0.546991,0.453009,0.41737999999999997,0.58262000000000003,0.76304688441605395,0.23695311558394605,26023]
[26,26037,"Clinton County, Michigan",75382,31177,13961,25400,5777,8184,0.413796,0.58620399999999995,0.18529699999999999,0.81470299999999995,0.44779805625942198,0.55220194374057807,26037]
[26,26055,"Grand Traverse County, Michigan",86986,34982,42619,10470,24512,18107,0.57514299999999996,0.42485699999999998,0.70070299999999996,0.29929699999999998,1.2183122748842261,-0.21831227488422611,26055]
[26,26057,"Gratiot County, Michigan",42476,14045,13057,7793,6252,6805,0.47882400000000003,0.52117599999999997,0.44514100000000001,0.55485899999999999,0.92965468138127449,7.0345318618725505E-2,26057]
[26,26075,"Jackson County, Michigan",160248,56932,52448,26008,30924,21524,0.58961300000000005,0.410387,0.54317400000000005,0.45682600000000001,0.92123937328743066,7.8760626712569337E-2,26075]
[26,26095,"Luce County, Michigan",6631,2059,1769,925,1134,635,0.64104000000000005,0.35896,0.55075300000000005,0.44924700000000001,0.85915492957746475,0.14084507042253525,26095]
[26,26113,"Missaukee County, Michigan",14849,4387,2594,2851,1536,1058,0.592136,0.407864,0.35012500000000002,0.64987499999999998,0.59129245498062455,0.40870754501937545,26113]
[26,26131,"Ontonagon County, Michigan",6780,2130,1545,963,1167,378,0.75534000000000001,0.24465999999999999,0.54788700000000001,0.45211299999999999,0.72535211267605637,0.27464788732394363,26131]
[26,26149,"St. Joseph County, Michigan",61295,24602,18985,14464,10138,8847,0.53400099999999995,0.465999,0.41208,0.58792,0.77168522884318347,0.22831477115681653,26149]
[27,27001,"Aitkin County, Minnesota",16202,5874,4274,3238,2636,1638,0.61675199999999997,0.38324799999999998,0.44875700000000002,0.55124300000000004,0.72761321075927821,0.27238678924072179,27001]
[27,27021,"Cass County, Minnesota",28567,10490,8169,6095,4395,3774,0.53800999999999999,0.46199000000000001,0.41897000000000001,0.58103000000000005,0.77874165872259293,0.22125834127740707,27021]
[27,27023,"Chippewa County, Minnesota",12441,6486,5713,2963,3523,2190,0.61666399999999999,0.38333600000000001,0.54317000000000004,0.45683000000000001,0.88082022818378047,0.11917977181621953,27023]
[27,27041,"Douglas County, Minnesota",36009,16025,16081,4782,11243,4838,0.69914799999999999,0.30085200000000001,0.70159099999999996,0.29840899999999998,1.0034945397815913,-3.4945397815913104E-3,27041]
[27,27063,"Jackson County, Minnesota",10266,5187,5460,2522,2665,2795,0.488095,0.51190500000000005,0.51378400000000002,0.48621599999999998,1.0526315789473684,-5.2631578947368363E-2,27063]
[27,27079,"Le Sueur County, Minnesota",27703,14276,6986,10359,3917,3069,0.560693,0.439307,0.27437699999999998,0.72562300000000002,0.48935275987671617,0.51064724012328377,27079]
[27,27097,"Morrison County, Minnesota",33198,14642,9938,7835,6807,3131,0.68494699999999997,0.31505300000000003,0.46489599999999998,0.53510400000000002,0.67873241360469883,0.32126758639530117,27097]
[27,27115,"Pine County, Minnesota",29750,10977,7822,5835,5142,2680,0.65737699999999999,0.34262300000000001,0.46843400000000002,0.53156599999999998,0.71258085087000089,0.28741914912999911,27115]
[27,27133,"Rock County, Minnesota",9687,4761,3008,2638,2123,885,0.705785,0.294215,0.44591500000000001,0.55408500000000005,0.63180004200798157,0.36819995799201843,27133]
[27,27153,"Todd County, Minnesota",24895,9508,6007,5456,4052,1955,0.67454599999999998,0.32545400000000002,0.42616700000000002,0.57383300000000004,0.63178376104333189,0.36821623895666811,27153]
[27,27155,"Traverse County, Minnesota",3558,1569,1186,716,853,333,0.71922399999999997,0.28077600000000003,0.54365799999999997,0.45634200000000003,0.75589547482472907,0.24410452517527093,27155]
[27,27173,"Yellow Medicine County, Minnesota",10438,5267,4161,2974,2293,1868,0.55106900000000003,0.44893100000000002,0.43535200000000002,0.56464800000000004,0.79001329029808243,0.20998670970191757,27173]
[28,28021,"Claiborne County, Mississippi",9604,3075,2810,2044,1031,1779,0.36690400000000001,0.63309599999999999,0.335285,0.66471499999999994,0.91382113821138211,8.6178861788617889E-2,28021]
[28,28037,"Franklin County, Mississippi",8118,3287,1745,2158,1129,616,0.64699099999999998,0.35300900000000002,0.343474,0.65652600000000005,0.53087922117432307,0.46912077882567693,28037]
[28,28055,"Issaquena, Mississippi",1406,357,80,347,10,70,0.125,0.875,2.8011000000000001E-2,0.97198899999999999,0.22408963585434175,0.77591036414565828,28055]
[28,28073,"Lamar County, Mississippi",55658,17557,21109,10478,7079,14030,0.33535500000000001,0.66464500000000004,0.40320099999999998,0.59679899999999997,1.2023124679614969,-0.20231246796149693,28073]
[28,28091,"Marion County, Mississippi",27088,8049,7202,4346,3703,3499,0.51416300000000004,0.48583700000000002,0.46005699999999999,0.53994299999999995,0.89476953658839609,0.10523046341160391,28091]
[28,28111,"Perry County, Mississippi",12250,4048,2477,3022,1026,1451,0.414211,0.585789,0.25345800000000002,0.74654200000000004,0.61190711462450598,0.38809288537549402,28111]
[28,28113,"Pike County, Mississippi",40404,14675,15257,6874,7801,7456,0.51130600000000004,0.48869400000000002,0.53158399999999995,0.468416,1.0396592844974446,-3.9659284497444602E-2,28113]
[28,28131,"Stone County, Mississippi",17786,6154,4137,4090,2064,2073,0.49891200000000002,0.50108799999999998,0.33539200000000002,0.66460799999999998,0.67224569385765354,0.32775430614234646,28131]
[28,28153,"Wayne County, Mississippi",20747,6988,4937,4174,2814,2123,0.56998199999999999,0.43001800000000001,0.40268999999999999,0.59731000000000001,0.70649685174584997,0.29350314825415003,28153]
[29,29005,"Atchison County, Missouri",5685,2457,1816,1192,1265,551,0.69658600000000004,0.30341400000000002,0.51485599999999998,0.48514400000000002,0.73911273911273911,0.26088726088726089,29005]
[29,29023,"Butler County, Missouri",42794,15745,18901,5234,10511,8390,0.55610800000000005,0.44389200000000001,0.66757699999999998,0.33242300000000002,1.2004445855827246,-0.2004445855827246,29023]
[29,29041,"Chariton County, Missouri",7831,3529,1831,2463,1066,765,0.58219600000000005,0.41780400000000001,0.30206899999999998,0.69793099999999997,0.51884386511759706,0.48115613488240294,29041]
[29,29059,"Dallas County, Missouri",16777,5922,2222,4745,1177,1045,0.52970300000000003,0.47029700000000002,0.19875000000000001,0.80125000000000002,0.37521107733873693,0.62478892266126307,29059]
[29,29079,"Grundy County, Missouri",10261,4121,5060,2054,2067,2993,0.40849800000000003,0.59150199999999997,0.50157700000000005,0.498423,1.2278573161853918,-0.22785731618539184,29079]
[29,29081,"Harrison County, Missouri",8957,3570,2640,1999,1571,1069,0.59507600000000005,0.40492400000000001,0.440056,0.559944,0.73949579831932777,0.26050420168067223,29081]
[29,29099,"Jefferson County, Missouri",218733,101708,46238,75524,26184,20054,0.56628699999999998,0.43371300000000002,0.25744299999999998,0.74255700000000002,0.45461517284776026,0.54538482715223968,29099]
[29,29121,"Macon County, Missouri",15566,5555,4591,3071,2484,2107,0.54105899999999996,0.45894099999999999,0.44716499999999998,0.55283499999999997,0.82646264626462651,0.17353735373537349,29121]
[29,29137,"Monroe County, Missouri",8840,3445,1812,2530,915,897,0.50496700000000005,0.495033,0.265602,0.734398,0.52597968069666179,0.47402031930333821,29137]
[29,29155,"Pemiscot County, Missouri",18296,7318,6406,3456,3862,2544,0.60287199999999996,0.39712799999999998,0.52773999999999999,0.47226000000000001,0.87537578573380703,0.12462421426619297,29155]
[29,29173,"Ralls County, Missouri",10167,4802,3269,3785,1017,2252,0.31110399999999999,0.68889599999999995,0.211787,0.78821300000000005,0.68075801749271136,0.31924198250728864,29173]
[29,29189,"St. Louis County, Missouri",998954,439944,575625,154103,285841,289784,0.49657499999999999,0.50342500000000001,0.64972099999999999,0.35027900000000001,1.3084051606568108,-0.30840516065681078,29189]
[29,29213,"Taney County, Missouri",51675,19954,27681,6074,13880,13801,0.50142699999999996,0.49857299999999999,0.6956,0.3044,1.387240653503057,-0.38724065350305703,29213]
[29,29215,"Texas County, Missouri",26008,7208,6034,3661,3547,2487,0.58783600000000003,0.41216399999999997,0.49209199999999997,0.50790800000000003,0.83712541620421754,0.16287458379578246,29215]
[30,30001,"Beaverhead County, Montana",9246,3638,3248,1379,2259,989,0.69550500000000004,0.30449500000000002,0.620946,0.379054,0.89279824079164372,0.10720175920835628,30001]
[30,30019,"Daniels County, Montana",1751,776,593,304,472,121,0.79595300000000002,0.20404700000000001,0.60824699999999998,0.39175300000000002,0.76417525773195871,0.23582474226804129,30019]
[30,30035,"Glacier County, Montana",13399,4425,4239,1062,3363,876,0.79334700000000002,0.206653,0.76,0.24,0.95796610169491525,4.2033898305084749E-2,30035]
[30,30057,"Madison County, Montana",7691,2620,2087,1205,1415,672,0.67800700000000003,0.32199299999999997,0.540076,0.459924,0.79656488549618321,0.20343511450381679,30057]
[30,30075,"Powder River County, Montana",1743,546,419,210,336,83,0.80190899999999998,0.19809099999999999,0.61538499999999996,0.38461499999999998,0.76739926739926745,0.23260073260073255,30075]
[30,30093,"Silver Bow County, Montana",34200,15986,16049,5591,10395,5654,0.64770399999999995,0.352296,0.65025599999999995,0.349744,1.0039409483297885,-3.9409483297885295E-3,30093]
[30,30097,"Sweet Grass County, Montana",3651,1270,1015,466,804,211,0.79211799999999999,0.20788200000000001,0.63307100000000005,0.36692900000000001,0.79921259842519687,0.20078740157480313,30097]
[31,31003,"Antelope County, Nebraska",6685,2825,2183,1559,1266,917,0.57993600000000001,0.42006399999999999,0.44814199999999998,0.55185799999999996,0.7727433628318584,0.2272566371681416,31003]
[31,31021,"Burt County, Nebraska",6858,3261,1670,2152,1109,561,0.664072,0.335928,0.34007999999999999,0.65991999999999995,0.51211284881938057,0.48788715118061943,31021]
[31,31039,"Cuming County, Nebraska",9139,4827,3672,2295,2532,1140,0.68954199999999999,0.31045800000000001,0.52454900000000004,0.47545100000000001,0.76072094468614049,0.23927905531385951,31039]
[31,31055,"Douglas County, Nebraska",517110,250370,314697,49519,200851,113846,0.63823600000000003,0.36176399999999997,0.80221699999999996,0.19778299999999999,1.2569277469345368,-0.25692774693453679,31055]
[31,31077,"Greeley County, Nebraska",2538,971,566,652,319,247,0.56360399999999999,0.43639600000000001,0.32852700000000001,0.67147299999999999,0.58290422245108131,0.41709577754891869,31077]
[31,31095,"Jefferson County, Nebraska",7547,3756,3053,1896,1860,1193,0.60923700000000003,0.39076300000000003,0.49520799999999998,0.50479200000000002,0.81283280085197018,0.18716719914802982,31095]
[31,31113,"Logan County, Nebraska",763,289,184,173,116,68,0.63043499999999997,0.36956499999999998,0.40138400000000002,0.59861600000000004,0.63667820069204151,0.36332179930795849,31113]
[31,31117,"McPherson County, Nebraska",539,169,43,134,35,8,0.81395300000000004,0.18604699999999999,0.20710100000000001,0.79289900000000002,0.25443786982248523,0.74556213017751483,31117]
[31,31135,"Perkins County, Nebraska",2970,1076,983,447,629,354,0.63987799999999995,0.360122,0.58457199999999998,0.41542800000000002,0.91356877323420072,8.6431226765799285E-2,31135]
[31,31153,"Sarpy County, Nebraska",158840,76704,59156,57387,19317,39839,0.32654300000000003,0.67345699999999997,0.25183800000000001,0.74816199999999999,0.77122444722569883,0.22877555277430117,31153]
[31,31171,"Thomas County, Nebraska",647,215,212,85,130,82,0.61320799999999998,0.38679200000000002,0.60465100000000005,0.39534900000000001,0.98604651162790702,1.3953488372092981E-2,31171]
[32,32001,"Churchill County, Nevada",24877,9274,7575,3929,5345,2230,0.70561099999999999,0.29438900000000001,0.57634200000000002,0.42365799999999998,0.81679965494932072,0.18320034505067928,32001]
[32,32023,"Nye County, Nevada",43946,13766,8008,8155,5611,2397,0.70067400000000002,0.29932599999999998,0.40759800000000002,0.59240199999999998,0.58172308586372223,0.41827691413627777,32023]
[33,33007,"Coos County, New Hampshire",33055,13992,11931,6064,7928,4003,0.66448700000000005,0.33551300000000001,0.56660900000000003,0.43339100000000003,0.85270154373927964,0.14729845626072036,33007]
[34,34005,"Burlington County, New Jersey",448734,219709,193848,134125,85584,108264,0.44150099999999998,0.55849899999999997,0.38953300000000002,0.61046699999999998,0.88229430747033577,0.11770569252966423,34005]
[34,34009,"Cape May County, New Jersey",97265,38584,32400,17435,21149,11251,0.65274699999999997,0.34725299999999998,0.54812899999999998,0.45187100000000002,0.83972631142442467,0.16027368857557533,34009]
[34,34027,"Morris County, New Jersey",492276,237949,273831,140021,97928,175903,0.357622,0.642378,0.41155000000000003,0.58845000000000003,1.1507970195293951,-0.15079701952939506,34027]
[35,35003,"Catron County, New Mexico",3725,734,360,477,257,103,0.713889,0.286111,0.350136,0.649864,0.49046321525885561,0.50953678474114439,35003]
[35,35019,"Guadalupe County, New Mexico",4687,1466,1246,587,879,367,0.705457,0.294543,0.59959099999999999,0.40040900000000001,0.84993178717598905,0.15006821282401095,35019]
[35,35033,"Mora County, New Mexico",4881,1269,734,778,491,243,0.668937,0.331063,0.38691900000000001,0.61308099999999999,0.57840819542947197,0.42159180457052803,35033]
[35,35055,"Taos County, New Mexico",32937,11789,10770,3619,8170,2600,0.75858899999999996,0.24141099999999999,0.69301900000000005,0.306981,0.91356349139027904,8.6436508609720963E-2,35055]
[36,36011,"Cayuga County, New York",80026,35056,26148,20047,15009,11139,0.57400200000000001,0.42599799999999999,0.42814400000000002,0.57185600000000003,0.74589228662711093,0.25410771337288907,36011]
[36,36029,"Erie County, New York",919040,420879,472988,59504,361375,111613,0.76402599999999998,0.23597399999999999,0.85862000000000005,0.14138000000000001,1.1238099311203458,-0.12380993112034577,36029]
[36,36033,"Franklin County, New York",51599,17352,17887,7632,9720,8167,0.54341099999999998,0.45658900000000002,0.56016600000000005,0.439834,1.0308321807284462,-3.0832180728446179E-2,36033]
[36,36051,"Livingston County, New York",65393,27536,20146,18410,9126,11020,0.45299299999999998,0.54700700000000002,0.33142100000000002,0.66857900000000003,0.73162405578152234,0.26837594421847766,36051]
[36,36069,"Ontario County, New York",107931,48625,48816,26517,22108,26708,0.45288400000000001,0.54711600000000005,0.45466299999999998,0.54533699999999996,1.0039280205655527,-3.9280205655527478E-3,36069]
[36,36087,"Rockland County, New York",311687,131084,113073,74638,56446,56627,0.49919999999999998,0.50080000000000002,0.43060900000000002,0.56939099999999998,0.8625995544841476,0.1374004455158524,36087]
[36,36103,"Suffolk County, New York",1493350,693806,609190,253555,440251,168939,0.72268299999999996,0.27731699999999998,0.63454500000000003,0.36545499999999997,0.87804083562263802,0.12195916437736198,36103]
[37,37001,"Alamance County, North Carolina",151131,61439,54509,32490,28949,25560,0.53108699999999998,0.46891300000000002,0.47118300000000002,0.52881699999999998,0.88720519539706055,0.11279480460293945,37001]
[37,37019,"Brunswick County, North Carolina",107431,33232,24594,18489,14743,9851,0.59945499999999996,0.40054499999999998,0.44363900000000001,0.55636099999999999,0.74006981222917667,0.25993018777082333,37019]
[37,37037,"Chatham County, North Carolina",63505,25149,13892,19376,5773,8119,0.41556300000000002,0.58443699999999998,0.22955200000000001,0.77044800000000002,0.55238776889737162,0.44761223110262838,37037]
[37,37055,"Dare County, North Carolina",33920,14770,17204,5008,9762,7442,0.56742599999999999,0.43257400000000001,0.66093400000000002,0.33906599999999998,1.1647935003385241,-0.16479350033852413,37055]
[37,37071,"Gaston County, North Carolina",206086,91400,66203,56694,34706,31497,0.52423600000000004,0.47576400000000002,0.379716,0.62028399999999995,0.7243216630196937,0.2756783369803063,37071]
[37,37077,"Granville County, North Carolina",59916,21628,15288,15762,5866,9422,0.38369999999999999,0.61629999999999996,0.27122200000000002,0.72877800000000004,0.70686147586461989,0.29313852413538011,37077]
[37,37095,"Hyde County, North Carolina",5810,2000,1379,1033,967,412,0.701233,0.298767,0.48349999999999999,0.51649999999999996,0.6895,0.3105,37095]
[37,37113,"Macon County, North Carolina",33922,12346,10812,5353,6993,3819,0.64678100000000005,0.35321900000000001,0.56641799999999998,0.43358200000000002,0.87574923052000653,0.12425076947999347,37113]
[37,37133,"Onslow County, North Carolina",177772,47523,39959,22139,25384,14575,0.63525100000000001,0.36474899999999999,0.53414099999999998,0.46585900000000002,0.84083496412263536,0.15916503587736464,37133]
[37,37151,"Randolph County, North Carolina",141752,57886,43318,33916,23970,19348,0.55335000000000001,0.44664999999999999,0.41409000000000001,0.58591000000000004,0.74833293024220016,0.25166706975779984,37151]
[37,37169,"Stokes County, North Carolina",47401,20171,6568,17182,2989,3579,0.45508500000000002,0.54491500000000004,0.14818300000000001,0.85181700000000005,0.32561598334242231,0.67438401665757763,37169]
[37,37187,"Washington County, North Carolina",13228,4909,3744,3062,1847,1897,0.49332300000000001,0.50667700000000004,0.37624800000000003,0.62375199999999997,0.76268079038500713,0.23731920961499287,37187]
[38,38003,"Barnes County, North Dakota",11066,5340,5338,2081,3259,2079,0.61052799999999996,0.38947199999999998,0.61029999999999995,0.38969999999999999,0.99962546816479403,3.7453183520597122E-4,38003]
[38,38009,"Bottineau County, North Dakota",6429,2925,2310,1318,1607,703,0.69567100000000004,0.30432900000000002,0.54940199999999995,0.450598,0.78974358974358971,0.21025641025641029,38009]
[38,38027,"Eddy County, North Dakota",2385,1147,637,692,455,182,0.71428599999999998,0.28571400000000002,0.39668700000000001,0.60331299999999999,0.55536181342632951,0.44463818657367049,38027]
[38,38045,"LaMoure County, North Dakota",4139,1790,1438,922,868,570,0.60361600000000004,0.39638400000000001,0.48491600000000001,0.51508399999999999,0.80335195530726256,0.19664804469273744,38045]
[38,38065,"Oliver County, North Dakota",1846,866,1199,581,285,914,0.23769799999999999,0.76230200000000004,0.32909899999999997,0.67090099999999997,1.384526558891455,-0.38452655889145504,38065]
[38,38083,"Sheridan County, North Dakota",1321,519,243,339,180,63,0.74074099999999998,0.25925900000000002,0.34682099999999999,0.65317899999999995,0.46820809248554912,0.53179190751445082,38083]
[38,38101,"Ward County, North Dakota",61675,28259,28285,7148,21111,7174,0.746367,0.253633,0.747054,0.252946,1.0009200608655648,-9.2006086556484235E-4,38101]
[39,39013,"Belmont County, Ohio",70400,27880,20869,17137,10743,10126,0.51478299999999999,0.48521700000000001,0.38533000000000001,0.61467000000000005,0.74852941176470589,0.25147058823529411,39013]
[39,39029,"Columbiana County, Ohio",107841,44404,28438,27123,17281,11157,0.60767300000000002,0.39232699999999998,0.389177,0.610823,0.6404377983965408,0.3595622016034592,39029]
[39,39035,"Cuyahoga County, Ohio",1280122,540541,694272,113928,426613,267659,0.61447499999999999,0.38552500000000001,0.78923299999999996,0.21076700000000001,1.284402108258208,-0.284402108258208,39035]
[39,39053,"Gallia County, Ohio",30934,11210,11237,5486,5724,5513,0.50938899999999998,0.49061100000000002,0.51061599999999996,0.48938399999999999,1.0024085637823372,-2.4085637823372252E-3,39053]
[39,39071,"Highland County, Ohio",43589,15512,9335,10789,4723,4612,0.50594499999999998,0.49405500000000002,0.30447400000000002,0.69552599999999998,0.60179216090768439,0.39820783909231561,39071]
[39,39081,"Jefferson County, Ohio",69709,26550,21998,14316,12234,9764,0.556141,0.443859,0.46079100000000001,0.53920900000000005,0.82854990583804144,0.17145009416195856,39081]
[39,39109,"Miami County, Ohio",102506,45068,38268,25922,19146,19122,0.50031400000000004,0.49968600000000002,0.42482500000000001,0.57517499999999999,0.8491168900328393,0.1508831099671607,39109]
[39,39127,"Perry County, Ohio",36058,12686,5445,9506,3180,2265,0.58402200000000004,0.41597800000000001,0.25067,0.74933000000000005,0.4292133060066215,0.57078669399337856,39127]
[39,39145,"Scioto County, Ohio",79499,26728,22036,12374,14354,7682,0.651389,0.348611,0.53703999999999996,0.46295999999999998,0.8244537563603711,0.1755462436396289,39145]
[39,39161,"Van Wert County, Ohio",28744,13182,9513,7995,5187,4326,0.54525400000000002,0.45474599999999998,0.39349099999999998,0.60650899999999996,0.7216659080564406,0.2783340919435594,39161]
[39,39167,"Washington County, Ohio",61778,25466,22413,12864,12602,9811,0.56226299999999996,0.43773699999999999,0.49485600000000002,0.50514400000000004,0.88011466268750493,0.11988533731249507,39167]
[40,40009,"Beckham County, Oklahoma",22119,7586,8653,2761,4825,3828,0.55761000000000005,0.44239000000000001,0.63604000000000005,0.36396000000000001,1.1406538360137095,-0.14065383601370951,40009]
[40,40027,"Cleveland County, Oklahoma",255755,105093,79852,66264,38829,41023,0.48626200000000003,0.51373800000000003,0.369473,0.63052699999999995,0.75982225267144343,0.24017774732855657,40027]
[40,40037,"Creek County, Oklahoma",69967,32256,17686,24622,7634,10052,0.431641,0.56835899999999995,0.23666899999999999,0.76333099999999998,0.54830109126984128,0.45169890873015872,40037]
[40,40065,"Jackson County, Oklahoma",26446,9235,8743,3593,5642,3101,0.645316,0.354684,0.61093699999999995,0.38906299999999999,0.94672441797509477,5.3275582024905233E-2,40065]
[40,40083,"Logan County, Oklahoma",41848,16475,7305,12682,3793,3512,0.51923299999999994,0.480767,0.23022799999999999,0.76977200000000001,0.44339908952959028,0.55660091047040972,40083]
[40,40101,"Muskogee County, Oklahoma",70990,27002,28956,11688,15314,13642,0.52887099999999998,0.47112900000000002,0.56714299999999995,0.43285699999999999,1.0723650099992592,-7.2365009999259211E-2,40101]
[40,40103,"Noble County, Oklahoma",11561,4812,3920,2638,2174,1746,0.55459199999999997,0.44540800000000003,0.45178699999999999,0.54821299999999995,0.81463009143807152,0.18536990856192848,40103]
[40,40129,"Roger Mills County, Oklahoma",3647,1120,748,628,492,256,0.65775399999999995,0.34224599999999999,0.43928600000000001,0.56071400000000005,0.66785714285714282,0.33214285714285718,40129]
[40,40141,"Tillman County, Oklahoma",7992,2977,1827,1657,1320,507,0.72249600000000003,0.27750399999999997,0.44339899999999999,0.55660100000000001,0.61370507222035608,0.38629492777964392,40141]
[41,41005,"Clackamas County, Oregon",375992,160794,141071,102904,57890,83181,0.41036099999999998,0.58963900000000002,0.36002600000000001,0.63997400000000004,0.87733995049566527,0.12266004950433473,41005]
[41,41023,"Grant County, Oregon",7445,2565,2174,935,1630,544,0.74977000000000005,0.25023000000000001,0.63547799999999999,0.36452200000000001,0.84756335282651074,0.15243664717348926,41023]
[41,41037,"Lake County, Oregon",7895,2394,2228,707,1687,541,0.75718099999999999,0.24281900000000001,0.70467800000000003,0.29532199999999997,0.93065998329156219,6.9340016708437813E-2,41037]
[41,41061,"Union County, Oregon",25748,10121,10067,2930,7191,2876,0.714314,0.285686,0.710503,0.289497,0.99466455883805949,5.3354411619405129E-3,41061]
[42,42007,"Beaver County, Pennsylvania",170539,76947,54293,45693,31254,23039,0.575654,0.424346,0.40617599999999998,0.59382400000000002,0.70558956164632802,0.29441043835367198,42007]
[42,42009,"Bedford County, Pennsylvania",49762,21002,16171,11891,9111,7060,0.56341600000000003,0.43658400000000003,0.43381599999999998,0.56618400000000002,0.76997428816303204,0.23002571183696796,42009]
[42,42035,"Clinton County, Pennsylvania",39238,15793,11642,9587,6206,5436,0.53307000000000004,0.46693000000000001,0.392959,0.60704100000000005,0.7371620338124486,0.2628379661875514,42035]
[42,42047,"Elk County, Pennsylvania",31946,15634,13818,5422,10212,3606,0.73903600000000003,0.26096399999999997,0.65319199999999999,0.34680800000000001,0.88384290648586417,0.11615709351413583,42047]
[42,42065,"Jefferson County, Pennsylvania",45200,18653,14625,10444,8209,6416,0.56129899999999999,0.43870100000000001,0.44008999999999998,0.55991000000000002,0.78405618399185117,0.21594381600814883,42065]
[42,42083,"McKean County, Pennsylvania",43450,17356,15382,6996,10360,5022,0.67351399999999995,0.326486,0.596912,0.403088,0.88626411615579626,0.11373588384420374,42083]
[42,42097,"Northumberland County, Pennsylvania",94528,38961,27290,25258,13703,13587,0.50212500000000004,0.49787500000000001,0.351711,0.648289,0.70044403377736708,0.29955596622263292,42097]
[42,42121,"Venango County, Pennsylvania",54984,22507,20426,10378,12129,8297,0.59380200000000005,0.406198,0.53889900000000002,0.46110099999999998,0.90753987648287204,9.2460123517127957E-2,42121]
[44,44005,"Newport County, Rhode Island",82888,28297,31138,11521,16776,14362,0.53876299999999999,0.46123700000000001,0.59285399999999999,0.40714600000000001,1.1003993356186168,-0.1003993356186168,44005]
[44,44007,"Providence County, Rhode Island",626667,218168,273546,43061,175107,98439,0.64013699999999996,0.35986299999999999,0.80262500000000003,0.19737499999999999,1.2538319093542591,-0.25383190935425914,44007]
[45,45023,"Chester County, South Carolina",33140,13303,7762,9625,3678,4084,0.47384700000000002,0.52615299999999998,0.27647899999999997,0.72352099999999997,0.58347741111027585,0.41652258888972415,45023]
[45,45035,"Dorchester County, South Carolina",136555,53781,26956,41230,12551,14405,0.465611,0.534389,0.233372,0.76662799999999998,0.50121790223313067,0.49878209776686933,45035]
[45,45053,"Jasper County, South Carolina",24777,7644,6522,5513,2131,4391,0.32673999999999997,0.67325999999999997,0.278781,0.72121900000000005,0.85321821036106749,0.14678178963893251,45053]
[45,45071,"Newberry County, South Carolina",37508,15653,12975,9279,6374,6601,0.49125200000000002,0.50874799999999998,0.40720600000000001,0.59279400000000004,0.82891458506356608,0.17108541493643392,45071]
[45,45085,"Sumter County, South Carolina",107456,35900,34168,15308,20592,13576,0.60266900000000001,0.39733099999999999,0.57359300000000002,0.42640699999999998,0.95175487465181063,4.8245125348189366E-2,45085]
[46,46019,"Butte County, South Dakota",10110,3944,2540,2185,1759,781,0.69252000000000002,0.30747999999999998,0.445994,0.554006,0.64401622718052742,0.35598377281947258,46019]
[46,46037,"Day County, South Dakota",5710,2595,1943,1285,1310,633,0.67421500000000001,0.32578499999999999,0.50481699999999996,0.49518299999999998,0.74874759152215797,0.25125240847784203,46037]
[46,46039,"Deuel County, South Dakota",4364,2052,1362,1259,793,569,0.58223199999999997,0.41776799999999997,0.38645200000000002,0.61354799999999998,0.66374269005847952,0.33625730994152048,46039]
[46,46065,"Hughes County, South Dakota",17022,8763,9934,2816,5947,3987,0.59865100000000004,0.40134900000000001,0.67864899999999995,0.321351,1.1336300353760127,-0.1336300353760127,46065]
[46,46077,"Kingsbury County, South Dakota",5148,2300,1577,1274,1026,551,0.65060200000000001,0.34939799999999999,0.44608700000000001,0.55391299999999999,0.68565217391304345,0.31434782608695655,46077]
[46,46095,"Mellette County, South Dakota",2048,535,342,298,237,105,0.69298199999999999,0.30701800000000001,0.44299100000000002,0.55700899999999998,0.63925233644859814,0.36074766355140186,46095]
[46,46113,"Shannon County, South Dakota",13586,2763,3505,450,2313,1192,0.659914,0.340086,0.83713400000000004,0.16286600000000001,1.2685486789721316,-0.26854867897213164,46113]
[46,46127,"Union County, South Dakota",14399,7035,8390,4221,2814,5576,0.335399,0.664601,0.4,0.6,1.1926083866382373,-0.19260838663823732,46127]
[47,47017,"Carroll County, Tennessee",28522,9664,7068,5974,3690,3378,0.52207099999999995,0.47792899999999999,0.38182899999999997,0.61817100000000003,0.73137417218543044,0.26862582781456956,47017]
[47,47035,"Cumberland County, Tennessee",56053,17391,15351,7268,10123,5228,0.65943600000000002,0.34056399999999998,0.58208300000000002,0.41791699999999998,0.88269794721407624,0.11730205278592376,47035]
[47,47037,"Davidson County, Tennessee",626681,276565,432318,83640,192925,239393,0.44625700000000001,0.55374299999999999,0.69757599999999997,0.30242400000000003,1.5631695984669065,-0.56316959846690651,47037]
[47,47063,"Hamblen County, Tennessee",62544,24048,30043,10787,13261,16782,0.44140099999999999,0.55859899999999996,0.55143900000000001,0.44856099999999999,1.2492930805056555,-0.24929308050565546,47063]
[47,47075,"Haywood County, Tennessee",18787,7079,5028,4427,2652,2376,0.52744599999999997,0.47255399999999997,0.37462899999999999,0.62537100000000001,0.710269812120356,0.289730187879644,47075]
[47,47093,"Knox County, Tennessee",432226,178723,223063,58171,120552,102511,0.540439,0.459561,0.67451899999999998,0.32548100000000002,1.2480934183065413,-0.2480934183065413,47093]
[47,47111,"Macon County, Tennessee",22248,8329,4260,5662,2667,1593,0.62605599999999995,0.373944,0.32020700000000002,0.67979299999999998,0.5114659623003962,0.4885340376996038,47111]
[47,47129,"Morgan County, Tennessee",21987,6699,2413,5116,1583,830,0.65603,0.34397,0.23630399999999999,0.76369600000000004,0.36020301537542915,0.6397969846245708,47129]
[47,47137,"Pickett County, Tennessee",5077,1696,815,1228,468,347,0.57423299999999999,0.42576700000000001,0.27594299999999999,0.72405699999999995,0.4805424528301887,0.5194575471698113,47137]
[47,47167,"Tipton County, Tennessee",61081,23261,8029,18728,4533,3496,0.56457800000000002,0.43542199999999998,0.19487599999999999,0.80512399999999995,0.34517002708396027,0.65482997291603973,47167]
[47,47169,"Trousdale County, Tennessee",7870,3353,1486,2582,771,715,0.51884300000000005,0.481157,0.22994300000000001,0.77005699999999999,0.44318520727706534,0.55681479272293466,47169]
[47,47187,"Williamson County, Tennessee",183182,75648,91648,47889,27759,63889,0.30288700000000002,0.69711299999999998,0.36695,0.63305,1.2115059221658206,-0.21150592216582065,47187]
[48,48027,"Bell County, Texas",310235,97656,97884,39053,58603,39281,0.59869799999999995,0.40130199999999999,0.60009599999999996,0.39990399999999998,1.0023347259768984,-2.334725976898433E-3,48027]
[48,48035,"Bosque County, Texas",18212,7182,3952,5570,1612,2340,0.40789500000000001,0.59210499999999999,0.22445000000000001,0.77554999999999996,0.55026455026455023,0.44973544973544977,48035]
[48,48053,"Burnet County, Texas",42750,16434,12880,10315,6119,6761,0.475078,0.524922,0.372338,0.62766200000000005,0.78374102470488016,0.21625897529511984,48053]
[48,48071,"Chambers County, Texas",35096,17157,8907,14786,2371,6536,0.26619500000000001,0.73380500000000004,0.13819400000000001,0.86180599999999996,0.51914670396922535,0.48085329603077465,48071]
[48,48079,"Cochran County, Texas",3127,1262,478,969,293,185,0.61297100000000004,0.38702900000000001,0.23217099999999999,0.76782899999999998,0.37876386687797148,0.62123613312202852,48079]
[48,48109,"Culberson County, Texas",2398,1009,729,560,449,280,0.61591200000000002,0.38408799999999998,0.44499499999999997,0.55500499999999997,0.72249752229930619,0.27750247770069381,48109]
[48,48111,"Dallam County, Texas",6703,3092,3923,1325,1767,2156,0.45042100000000002,0.54957900000000004,0.57147499999999996,0.42852499999999999,1.26875808538163,-0.26875808538163004,48111]
[48,48129,"Donley County, Texas",3677,1176,749,762,414,335,0.55273700000000003,0.44726300000000002,0.35204099999999999,0.64795899999999995,0.63690476190476186,0.36309523809523814,48129]
[48,48159,"Franklin County, Texas",10605,2902,3565,2229,673,2892,0.18878,0.81122000000000005,0.231909,0.76809099999999997,1.2284631288766368,-0.22846312887663678,48159]
[48,48167,"Galveston County, Texas",291309,128026,91048,79431,48595,42453,0.53372900000000001,0.46627099999999999,0.37957099999999999,0.62042900000000001,0.71116804399106437,0.28883195600893563,48167]
[48,48185,"Grimes County, Texas",26604,11671,4880,9612,2059,2821,0.42192600000000002,0.57807399999999998,0.17641999999999999,0.82357999999999998,0.41813040870533802,0.58186959129466198,48185]
[48,48203,"Harrison County, Texas",65631,26476,22580,16719,9757,12823,0.43210799999999999,0.56789199999999995,0.36852200000000002,0.63147799999999998,0.85284786221483611,0.14715213778516389,48203]
[48,48211,"Hemphill County, Texas",3807,1747,1836,725,1022,814,0.55664499999999995,0.443355,0.58500300000000005,0.414997,1.0509444762449913,-5.0944476244991321E-2,48211]
[48,48241,"Jasper County, Texas",35710,11625,9818,7523,4102,5716,0.41780400000000001,0.58219600000000005,0.35286000000000001,0.64714000000000005,0.84455913978494623,0.15544086021505377,48241]
[48,48243,"Jeff Davis County, Texas",2342,683,699,391,292,407,0.41774,0.58226,0.42752600000000002,0.57247400000000004,1.0234260614934114,-2.3426061493411421E-2,48243]
[48,48261,"Kenedy, Texas",416,259,132,221,38,94,0.287879,0.712121,0.14671799999999999,0.85328199999999998,0.50965250965250963,0.49034749034749037,48261]
[48,48291,"Liberty County, Texas",75643,31164,13499,25670,5494,8005,0.40699299999999999,0.59300699999999995,0.17629300000000001,0.82370699999999997,0.43316005647542033,0.56683994352457967,48291]
[48,48299,"Llano County, Texas",19301,6215,3643,4476,1739,1904,0.477354,0.52264600000000005,0.27980699999999997,0.72019299999999997,0.58616251005631537,0.41383748994368463,48299]
[48,48317,"Martin County, Texas",4799,1801,131,1745,56,75,0.427481,0.572519,3.1094E-2,0.96890600000000004,7.2737368128817328E-2,0.92726263187118263,48317]
[48,48335,"Mitchell County, Texas",9403,3053,1735,1907,1146,589,0.66051899999999997,0.33948099999999998,0.37536799999999998,0.62463199999999997,0.56829348182115946,0.43170651817884054,48335]
[48,48343,"Morris County, Texas",12934,4773,3523,3503,1270,2253,0.36048799999999998,0.63951199999999997,0.26607999999999998,0.73392000000000002,0.73811020322648224,0.26188979677351776,48343]
[48,48373,"Polk County, Texas",45413,13475,10443,8441,5034,5409,0.482045,0.51795500000000005,0.373581,0.62641899999999995,0.77499072356215215,0.22500927643784785,48373]
[48,48375,"Potter County, Texas",121073,48315,82040,17199,31116,50924,0.379278,0.620722,0.64402400000000004,0.35597600000000001,1.6980233881817242,-0.69802338818172416,48375]
[48,48393,"Roberts County, Texas",929,410,327,348,62,265,0.18960199999999999,0.81039799999999995,0.15121999999999999,0.84877999999999998,0.79756097560975614,0.20243902439024386,48393]
[48,48423,"Smith County, Texas",209714,82344,100972,28576,53768,47204,0.53250399999999998,0.46749600000000002,0.65296799999999999,0.34703200000000001,1.2262217040707277,-0.22622170407072772,48423]
[48,48431,"Sterling County, Texas",1143,417,354,277,140,214,0.39548,0.60451999999999995,0.335731,0.664269,0.84892086330935257,0.15107913669064743,48431]
[48,48449,"Titus County, Texas",32334,12976,17665,5216,7760,9905,0.43928699999999998,0.56071300000000002,0.59802699999999998,0.40197300000000002,1.3613594327990135,-0.3613594327990135,48449]
[48,48467,"Van Zandt County, Texas",52579,14387,9120,10501,3886,5234,0.42609599999999997,0.57390399999999997,0.27010499999999998,0.72989499999999996,0.63390560923055539,0.36609439076944461,48467]
[48,48475,"Ward County, Texas",10658,4769,3711,2706,2063,1648,0.55591500000000005,0.44408500000000001,0.432585,0.567415,0.7781505556720486,0.2218494443279514,48475]
[48,48505,"Zapata County, Texas",14018,3688,2416,2336,1352,1064,0.55960299999999996,0.44039699999999998,0.36659399999999998,0.63340600000000002,0.65509761388286336,0.34490238611713664,48505]
[48,48507,"Zavala County, Texas",11677,4004,2705,2513,1491,1214,0.55120100000000005,0.448799,0.37237799999999999,0.62762200000000001,0.6755744255744256,0.3244255744255744,48507]
[49,49017,"Garfield County, Utah",5172,2128,1985,779,1349,636,0.67959700000000001,0.32040299999999999,0.63392899999999996,0.36607099999999998,0.93280075187969924,6.7199248120300759E-2,49017]
[49,49035,"Salt Lake County, Utah",1029655,455143,558519,64278,390865,167654,0.699824,0.300176,0.85877400000000004,0.14122599999999999,1.2271286167204594,-0.22712861672045936,49035]
[50,50001,"Addison County, Vermont",36821,16513,12796,7742,8771,4025,0.68544899999999997,0.31455100000000003,0.53115699999999999,0.46884300000000001,0.77490462060194998,0.22509537939805002,50001]
[50,50015,"Lamoille County, Vermont",24475,11417,10416,5158,6259,4157,0.60090200000000005,0.39909800000000001,0.54821799999999998,0.45178200000000002,0.91232372777437154,8.767627222562846E-2,50015]
[51,51005,"Alleghany County, Virginia",16250,6313,5491,4168,2145,3346,0.39063900000000001,0.60936100000000004,0.33977499999999999,0.66022499999999995,0.869792491683827,0.130207508316173,51005]
[51,51023,"Botetourt County, Virginia",33148,14217,9028,11375,2842,6186,0.31479800000000002,0.68520199999999998,0.199902,0.80009799999999998,0.63501441935710767,0.36498558064289233,51023]
[51,51035,"Carroll County, Virginia",30042,11228,6317,7552,3676,2641,0.58192200000000005,0.41807800000000001,0.32739600000000002,0.67260399999999998,0.56261132882080511,0.43738867117919489,51035]
[51,51045,"Craig County, Virginia",5190,2027,603,1617,410,193,0.67993400000000004,0.32006600000000002,0.202269,0.79773099999999997,0.29748396645288605,0.70251603354711389,51045]
[51,51065,"Fluvanna County, Virginia",25691,10586,3993,8500,2086,1907,0.52241400000000004,0.47758600000000001,0.19705300000000001,0.80294699999999997,0.37719629699603252,0.62280370300396748,51065]
[51,51083,"Halifax County, Virginia",36241,14563,12310,7044,7519,4791,0.61080400000000001,0.38919599999999999,0.51630799999999999,0.48369200000000001,0.84529286548101357,0.15470713451898643,51083]
[51,51107,"Loudoun County, Virginia",312311,157919,129235,110234,47685,81550,0.368979,0.63102100000000005,0.30195899999999998,0.69804100000000002,0.81836257828380377,0.18163742171619623,51107]
[51,51121,"Montgomery County, Virginia",94392,31012,36454,13012,18000,18454,0.49377300000000002,0.50622699999999998,0.58042000000000005,0.41958000000000001,1.1754804591770927,-0.17548045917709265,51121]
[51,51143,"Pittsylvania County, Virginia",63506,24713,11353,18153,6560,4793,0.57782100000000003,0.42217900000000003,0.26544699999999999,0.73455300000000001,0.45939384129810223,0.54060615870189777,51143]
[51,51163,"Rockbridge County, Virginia",22307,9207,5332,6820,2387,2945,0.44767400000000002,0.55232599999999998,0.25925900000000002,0.74074099999999998,0.57912457912457915,0.42087542087542085,51163]
[51,51175,"Southampton County, Virginia",18570,7112,3406,5526,1586,1820,0.46564899999999998,0.53435100000000002,0.22300300000000001,0.77699700000000005,0.47890888638920137,0.52109111361079863,51175]
[51,51185,"Tazewell County, Virginia",45078,17760,17782,9015,8745,9037,0.49178899999999998,0.50821099999999997,0.49239899999999998,0.50760099999999997,1.0012387387387387,-1.2387387387386983E-3,51185]
[51,51520,"Bristol city, Virginia",17835,7073,14853,4642,2431,12422,0.16367100000000001,0.83632899999999999,0.34370099999999998,0.65629899999999997,2.0999575851830907,-1.0999575851830907,51520]
[51,51610,"Falls Church city, Virginia",12332,5881,9858,5362,519,9339,5.2648E-2,0.94735199999999997,8.8249999999999995E-2,0.91174999999999995,1.6762455364733888,-0.67624553647338881,51610]
[51,51700,"Newport News city, Virginia",180719,70497,87750,42029,28468,59282,0.32442199999999999,0.67557800000000001,0.40381899999999998,0.59618099999999996,1.24473381846036,-0.24473381846036002,51700]
[51,51760,"Richmond city, Virginia",204214,83068,143937,51856,31212,112725,0.21684500000000001,0.78315500000000005,0.37574000000000002,0.62426000000000004,1.7327611113786296,-0.73276111137862965,51760]
[53,53001,"Adams County, Washington",18728,6713,7722,3201,3512,4210,0.45480399999999999,0.54519600000000001,0.52316399999999996,0.47683599999999998,1.1503053776255028,-0.15030537762550278,53001]
[53,53019,"Ferry County, Washington",7551,2462,1505,1467,995,510,0.66113,0.33887,0.40414299999999997,0.59585699999999997,0.61129163281884646,0.38870836718115354,53019]
[53,53031,"Jefferson County, Washington",29872,10876,8274,5487,5389,2885,0.65131700000000003,0.34868300000000002,0.49549500000000002,0.50450499999999998,0.76075763148216258,0.23924236851783742,53031]
[53,53041,"Lewis County, Washington",75455,31725,22964,18119,13606,9358,0.59249300000000005,0.40750700000000001,0.428873,0.57112700000000005,0.72384554767533493,0.27615445232466507,53041]
[53,53059,"Skamania County, Washington",11066,5026,3593,3577,1449,2144,0.40328399999999998,0.59671600000000002,0.28830099999999997,0.71169899999999997,0.71488261042578594,0.28511738957421406,53059]
[53,53077,"Yakima County, Washington",243231,92485,92739,23764,68721,24018,0.74101499999999998,0.25898500000000002,0.74304999999999999,0.25695000000000001,1.0027463913066983,-2.7463913066982926E-3,53077]
[54,54023,"Grant County, West Virginia",11937,4864,3619,2926,1938,1681,0.53550699999999996,0.46449299999999999,0.39843800000000001,0.60156299999999996,0.74403782894736847,0.25596217105263153,54023]
[54,54037,"Jefferson County, West Virginia",53498,21364,14444,14726,6638,7806,0.45956799999999998,0.54043200000000002,0.31070999999999999,0.68928999999999996,0.6760906197341322,0.3239093802658678,54037]
[54,54055,"Mercer County, West Virginia",62264,21015,21039,8774,12241,8798,0.58182400000000001,0.41817599999999999,0.58248900000000003,0.41751100000000002,1.0011420413990006,-1.1420413990006484E-3,54055]
[54,54073,"Pleasants County, West Virginia",7605,2691,2588,1794,897,1691,0.34660000000000002,0.65339999999999998,0.33333299999999999,0.66666700000000001,0.96172426607209216,3.827573392790784E-2,54073]
[54,54085,"Ritchie County, West Virginia",10449,3580,2958,2113,1467,1491,0.49594300000000002,0.50405699999999998,0.409777,0.59022300000000005,0.82625698324022345,0.17374301675977655,54085]
[54,54095,"Tyler County, West Virginia",9208,2906,2334,1957,949,1385,0.40659800000000001,0.59340199999999999,0.32656600000000002,0.67343399999999998,0.80316586373021337,0.19683413626978663,54095]
[55,55003,"Ashland County, Wisconsin",16157,7315,8087,2875,4440,3647,0.54902899999999999,0.45097100000000001,0.60697199999999996,0.39302799999999999,1.1055365686944634,-0.10553656869446337,55003]
[55,55021,"Columbia County, Wisconsin",56833,30069,25122,19930,10139,14983,0.40359,0.59641,0.33719100000000002,0.66280899999999998,0.83547839968073434,0.16452160031926566,55021]
[55,55039,"Fond du Lac County, Wisconsin",101633,49033,45934,23709,25324,20610,0.55131300000000005,0.448687,0.51646899999999996,0.48353099999999999,0.93679766687740906,6.3202333122590937E-2,55039]
[55,55049,"Iowa County, Wisconsin",23687,12294,10170,7573,4721,5449,0.46420800000000001,0.53579200000000005,0.38400800000000002,0.61599199999999998,0.82723279648609083,0.17276720351390917,55049]
[55,55077,"Marquette County, Wisconsin",15404,6514,3853,4463,2051,1802,0.53231200000000001,0.46768799999999999,0.31485999999999997,0.68513999999999997,0.59149524101934292,0.40850475898065708,55077]
[55,55093,"Pierce County, Wisconsin",41019,15071,9807,10126,4945,4862,0.50423200000000001,0.49576799999999999,0.32811400000000002,0.67188599999999998,0.65071992568509052,0.34928007431490948,55093]
[55,55111,"Sauk County, Wisconsin",61976,32443,31855,16455,15988,15867,0.50189899999999998,0.49810100000000002,0.49280299999999999,0.50719700000000001,0.98187590543414605,1.8124094565853954E-2,55111]
[55,55117,"Sheboygan County, Wisconsin",115507,55536,56675,16811,38725,17950,0.68328199999999994,0.316718,0.697295,0.302705,1.0205092192451743,-2.0509219245174348E-2,55117]
[55,55133,"Waukesha County, Wisconsin",389891,196780,224830,100594,96186,128644,0.427817,0.572183,0.48880000000000001,0.51119999999999999,1.142544974082732,-0.14254497408273203,55133]
[56,56009,"Converse County, Wyoming",13833,6422,5014,2910,3512,1502,0.70043900000000003,0.29956100000000002,0.54686999999999997,0.45312999999999998,0.78075365929616947,0.21924634070383053,56009]
[56,56027,"Niobrara County, Wyoming",2484,890,870,352,538,332,0.61839100000000002,0.38160899999999998,0.60449399999999998,0.39550600000000002,0.97752808988764039,2.2471910112359605E-2,56027]
[56,56037,"Sweetwater County, Wyoming",43806,21272,23428,4179,17093,6335,0.72959700000000005,0.270403,0.80354499999999995,0.19645499999999999,1.1013538924407673,-0.10135389244076731,56037]
[]
[{"$f":"SUMIF($B$3164:$B$6297,$B$3158,A3164:A6297)","v":1},{"$f":"B8","v":1001},{"$f":"VLOOKUP(B3158,$B$3164:$C$6297,2,FALSE)","v":"Autauga County, Alabama"},{"$f":"SUMIF($B$3164:$B$6297,$B$3158,D3164:D6297)","v":0},2007,54571,182,598175,56398,2373,1001,0,33,34,187,486,0,0,2504,92,89,322,125,332,0,103,0,1327,171,2318,867,0,226,304,3667,3401,0,1294,13001,903,791,2779,672,2724,0,470,0,9090,634,7288,3309,0,1097,1210,14871,15366,0,5677,56207,3297,3107,11849,2907,11505,0,2246,0,38947,{"$f":"SUMIF($B$3164:$B$6297,$B$3158,BQ3164:BQ6297)","v":3017},30194,14556,0,6,5,9,86,27,29,173,10,10,69,37,58,4,29,3,90,9,95,121,1,null,{"$f":"SUMIF($CP$3164:$CP$3214,$A$3158,CP3164:CP3214)","v":1},{"$f":"VLOOKUP(CP3158,$CP$3164:$CQ$3214,2,FALSE)","v":"AL"},{"$f":"SUMIF($CP$3164:$CP$3214,$A$3158,CR3164:CR3214)","v":145024},142104,494425116,497060914,40911.17,41974.41]
[1,1007,"Bibb County, Alabama","Retail trade",2007,22915,64,124707,10623,515,1007,"Bibb County, Alabama",75,0,0,492,347,76,542,0,31,77,0,39,0,0,0,605,9,204,151,0,496,0,0,5763,2495,593,2815,798,203,634,0,247,0,0,0,4157,0,526,701,0,2397,0,0,28126,11494,2668,11920,3836,917,2434,0,1143,0,2066,0,16683,127,2240,3109,0,12,2,5,29,19,12,57,14,6,15,7,12,0,8,3,28,4,13,46,1,null,4,"AZ",165774,129111,600548892,582201544,43472.36,54111.72]
[1,1013,"Butler County, Alabama","Retail trade",2007,20947,106,229277,19572,1084,1013,"Butler County, Alabama",154,0,0,222,1088,0,1024,200,0,147,25,0,0,0,0,0,79,729,168,1,1104,0,0,1803,7603,467,4908,1597,921,1142,0,391,0,0,0,0,0,1994,575,2,5205,0,0,7885,36542,2409,20291,7368,3853,4391,367,1571,0,0,0,30842,1369,8621,2473,37,22,0,3,37,18,17,96,8,10,38,11,21,0,11,1,37,6,43,41,3,null,9,"CT",109649,77837,529327068,415315671,57929.62,64028.52]
[1,1029,"Cleburne County, Alabama","Retail trade",2007,14972,49,133407,10333,362,1029,"Cleburne County, Alabama",30,0,0,422,582,21,372,0,0,58,0,0,0,0,0,0,0,115,97,0,244,0,0,4242,4729,129,2235,76,0,453,63,122,0,0,0,762,0,303,438,0,863,0,0,22799,18488,696,10005,384,0,2002,242,476,0,0,0,3270,0,1325,1764,0,7,1,1,26,10,5,46,7,1,9,5,8,0,3,0,7,0,13,22,0,null,17,"IL",363753,276092,1593651830,1348601108,52573.65,58615.29]
[1,1047,"Dallas County, Alabama","Retail trade",2007,43820,200,437359,41832,2085,1047,"Dallas County, Alabama",65,0,97,331,3728,265,1874,54,0,306,111,225,0,143,341,2085,0,829,755,0,637,0,1606,2431,31419,2678,9105,390,726,3465,519,1427,0,705,1361,16148,0,2357,3313,0,2855,0,5633,10543,125898,11595,38856,1743,2912,13732,2154,5907,0,3968,5841,68367,0,9560,13607,0,13,3,4,53,41,30,181,13,10,49,30,47,3,27,7,104,6,60,99,0,null,27,"MN",158483,120807,685406286,552510513,51897.52,54881.97]
[1,1065,"Hale County, Alabama","Retail trade",2007,15760,49,86735,7029,361,1065,"Hale County, Alabama",74,0,0,176,0,0,355,27,0,80,0,0,0,20,0,0,0,74,68,0,616,0,0,1368,0,183,1617,0,0,641,75,0,0,91,0,0,0,180,238,0,2695,0,0,7706,0,788,7539,1307,0,2716,344,0,0,424,0,0,0,759,1066,0,9,0,2,23,12,5,46,18,3,8,6,8,0,6,2,14,1,10,19,0,null,35,"NM",71428,57047,247064538,208611939,41507.17,43882.12]
[1,1075,"Lamar County, Alabama","Retail trade",2007,14564,51,70780,6023,349,1075,"Lamar County, Alabama",96,0,0,82,0,39,312,383,0,139,33,54,0,29,0,0,3,151,116,0,638,0,0,408,0,358,1453,2690,0,1187,78,346,0,120,0,0,0,354,562,0,2979,0,0,1850,0,2098,6500,10200,0,4830,323,1553,0,507,0,0,30,1754,2045,0,11,2,1,18,19,10,47,23,4,15,4,16,0,3,0,20,3,17,27,0,null,41,"OR",102220,96154,415234066,433764311,48745.93,54133.7]
[1,1103,"Morgan County, Alabama","Retail trade",2007,119490,545,1637628,128402,5851,1103,"Morgan County, Alabama",21,0,0,2548,10692,1936,5687,1193,379,1429,356,1651,441,2714,0,6078,250,3707,2146,0,249,0,0,21688,137173,18714,29749,11777,3818,14806,2398,13128,4858,12920,0,48488,758,10605,10384,11,716,0,0,98211,588439,84885,130348,50263,15821,59005,10810,61564,21050,67350,0,211758,3668,45896,43797,68,6,4,6,207,178,164,512,76,35,188,95,210,11,106,13,347,25,209,293,9]
[1,1121,"Talladega County, Alabama","Retail trade",2007,82291,310,730728,63648,3233,1121,"Talladega County, Alabama",11,0,0,629,7986,510,2781,990,153,567,242,260,0,966,292,2828,144,1603,703,0,58,0,0,4347,98799,4167,14258,8378,1559,4641,999,1539,991,5824,1545,20940,1165,4425,3275,0,221,0,0,21361,437149,18751,61793,32706,6466,20138,4725,7246,3484,30313,5747,91002,6363,19721,13426,0,3,4,6,88,79,55,289,42,17,93,43,73,8,35,9,162,19,111,149,2]
[2,2020,"Anchorage Municipality, Alaska","Retail trade",2007,291826,923,4482714,441755,15842,2020,"Anchorage Municipality, Alaska",0,7900,0,11283,2777,5745,15206,10028,4421,4954,2877,12271,4830,16337,1467,21739,2597,14735,5077,0,745,222048,0,208204,30124,75835,102617,164903,69874,87326,21581,175145,148553,170644,10196,243969,10030,69426,39525,172,5686,891372,0,1016430,141633,314356,447008,698228,278997,311258,102998,821666,510559,783873,43961,1120536,42880,307644,172100,520,30,64,10,970,177,397,891,330,171,400,367,1170,93,543,113,1089,159,722,757,17]
[2,2068,"Denali Borough, Alaska","Retail trade",2007,1826,10,11046,941,33,2068,"Denali Borough, Alaska",0,0,0,0,0,0,37,26,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,102,0,0,181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1064,0,0,1414,2416,0,0,0,0,0,0,0,844,916,22327,0,0,0,3,1,5,0,0,11,11,2,1,0,2,0,5,2,3,7,40,4,0]
[2,2164,"Lake and Peninsula Borough, Alaska","Retail trade",2007,1631,4,"D","D","a",2164,"Lake and Peninsula Borough, Alaska",0,0,8,0,0,0,15,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58,0,182,0,108,317,0,0,0,0,0,0,0,0,0,237,0,0,0,0,245,0,5755,0,516,1608,0,0,0,0,0,0,0,0,419,2415,0,0,1,0,3,3,3,2,4,7,0,2,2,4,0,2,0,0,3,13,2,0]
[2,2261,"Valdez-Cordova Census Area, Alaska","Retail trade",2007,9636,56,79692,7663,370,2261,"Valdez-Cordova Census Area, Alaska",24,0,0,76,137,162,316,0,0,0,0,92,0,0,0,376,67,268,258,0,43,0,0,1030,1654,1482,1741,0,0,0,0,1052,0,0,0,3445,180,956,1562,0,1253,0,0,6541,11626,8587,8395,0,0,0,0,4792,0,0,0,14321,1251,7041,6640,0,32,1,7,25,15,12,45,44,17,7,14,18,1,27,2,21,23,57,37,1]
[4,4009,"Graham County, Arizona","Retail trade",2007,37220,97,389416,36152,1602,4009,"Graham County, Arizona",0,0,0,279,0,196,1507,238,108,106,145,0,0,93,63,1322,0,731,305,0,0,0,0,1871,0,1724,7923,1746,746,875,597,0,0,424,222,10083,0,1860,1856,0,0,0,0,9284,0,7887,31824,8200,2844,3587,2849,0,0,1968,942,45256,204,8002,6976,0,2,5,5,57,14,19,100,24,10,24,31,23,2,15,6,75,7,52,48,1]
[4,4025,"Yavapai County, Arizona","Retail trade",2007,211033,920,2695406,266619,11795,4025,"Yavapai County, Arizona",0,0,0,3303,2446,1361,10471,775,831,1311,961,1618,118,2217,2140,10910,739,7769,2503,16,0,0,0,21874,24031,11851,55558,5258,7028,13258,5881,12716,577,17056,13842,101405,2856,28618,12091,49,621,0,0,103061,101126,51309,232199,24683,29153,55064,27069,56937,2511,74010,64049,434949,14263,123637,51449,115,10,18,28,772,192,167,839,122,73,303,344,524,13,321,82,749,79,535,460,8]
[5,5017,"Chicot County, Arkansas","Retail trade",2007,11800,50,67030,7048,426,5017,"Chicot County, Arkansas",31,0,0,130,0,287,429,0,0,116,0,0,0,0,0,801,0,141,78,0,201,0,0,850,274,1784,1863,0,49,977,87,268,0,0,0,5114,0,288,248,0,1482,0,0,4847,1141,8591,8202,0,180,4114,366,1086,0,0,0,21452,0,1419,1428,0,6,1,3,11,5,11,47,6,4,19,10,14,0,2,2,45,4,17,21,0]
[5,5035,"Crittenden County, Arkansas","Retail trade",2007,50902,175,750517,44884,2313,5035,"Crittenden County, Arkansas",0,0,0,256,1467,865,2120,2495,0,267,149,322,79,497,0,1982,373,1452,696,3,0,0,0,1928,13432,9350,10413,21748,0,2552,1407,2140,773,2266,0,15148,1918,4113,3135,10,0,0,0,9355,58624,41187,44929,95429,0,10666,4511,8097,2857,12020,0,64903,8224,17076,12882,153,2,0,3,41,42,61,158,65,9,43,40,55,7,30,6,116,14,79,96,5]
[5,5053,"Grant County, Arkansas","Retail trade",2007,17853,49,107622,8964,460,5053,"Grant County, Arkansas",74,0,27,170,1211,142,438,69,0,83,0,51,0,0,0,260,0,275,104,0,546,0,209,1311,8899,1292,2290,640,0,738,234,475,0,0,0,1531,0,608,410,0,2770,0,813,5245,39776,6150,9634,3044,0,2973,985,2172,0,103,0,6893,0,2750,1995,0,10,1,6,27,15,15,45,20,4,15,8,17,1,5,0,22,2,18,35,0]
[5,5059,"Hot Spring County, Arkansas","Retail trade",2007,32923,101,207424,19234,941,5059,"Hot Spring County, Arkansas",54,0,0,222,1261,0,960,357,75,225,54,133,0,0,0,1216,41,510,251,0,272,0,2082,0,11464,0,4553,3190,845,1923,313,713,0,0,0,7072,64,1303,948,0,1430,0,7716,5955,50804,0,18845,13793,3531,7999,1327,2636,0,0,0,31392,272,5576,4022,0,17,4,5,48,29,18,95,31,8,35,20,26,1,15,6,44,7,33,59,0]
[5,5075,"Lawrence County, Arkansas","Retail trade",2007,17415,75,163661,14681,644,5075,"Lawrence County, Arkansas",32,0,0,0,343,138,603,58,0,0,30,0,0,0,267,637,0,204,99,0,184,0,0,0,2619,1032,3360,492,0,0,97,174,0,172,981,4253,0,471,413,0,1319,0,0,1704,10247,4627,13929,2170,0,0,420,691,0,820,4149,18410,0,1985,1780,0,7,2,3,19,21,18,66,22,4,18,11,12,1,6,3,32,1,18,32,0]
[5,5093,"Mississippi County, Arkansas","Retail trade",2007,46480,191,421872,37130,1911,5093,"Mississippi County, Arkansas",130,0,86,248,4975,665,1865,261,0,256,181,154,34,509,0,1596,0,1152,389,0,826,0,1193,1739,65307,6543,9056,2538,0,1871,801,1765,1334,2828,0,8805,0,2920,1772,0,5059,0,5408,8630,296749,29096,39051,11588,0,8352,3624,6531,4946,10551,0,42199,0,12520,7930,0,15,0,9,34,45,60,175,41,13,48,45,45,5,29,5,128,8,79,89,2]
[5,5111,"Poinsett County, Arkansas","Retail trade",2007,24583,88,193122,14719,883,5111,"Poinsett County, Arkansas",53,0,0,101,615,259,949,124,0,165,61,48,0,0,0,531,0,331,154,0,0,0,0,385,4321,2503,4308,714,636,1201,0,184,0,21,0,3119,0,699,536,0,2725,0,0,2824,19030,11281,18291,3441,2493,5274,1273,770,0,86,0,14165,0,3222,2210,0,13,2,3,20,19,17,79,17,8,25,14,17,1,5,0,38,2,37,46,0]
[5,5129,"Searcy County, Arkansas","Retail trade",2007,8195,33,59109,5142,299,5129,"Searcy County, Arkansas",0,0,16,0,128,13,260,0,12,0,0,21,0,0,0,360,0,0,26,0,0,0,147,178,635,89,1086,0,72,384,39,87,0,0,0,1466,0,154,0,0,0,0,596,772,2824,168,5142,0,314,1464,282,288,0,0,0,6842,0,745,398,0,3,0,5,6,11,3,32,0,3,10,5,7,0,2,1,15,1,7,6,1]
[5,5149,"Yell County, Arkansas","Retail trade",2007,22185,57,109292,9423,575,5149,"Yell County, Arkansas",138,0,0,174,0,41,531,70,0,151,0,46,37,107,0,884,0,303,90,0,656,0,0,1119,0,243,2542,505,0,1177,0,211,478,782,0,5232,93,612,342,0,2680,0,0,4795,0,883,10596,2369,0,5029,387,783,2016,3500,0,21495,486,2818,1414,0,14,1,2,32,16,13,50,13,2,18,10,21,3,18,3,46,5,26,30,2]
[6,6017,"El Dorado County, California","Retail trade",2007,181058,591,1619711,175648,6384,6017,"El Dorado County, California",50,0,106,2600,2485,842,5854,261,758,2953,1105,2503,0,2558,855,6190,4371,5386,1922,0,236,0,2472,26913,31514,10106,36526,2117,12714,49305,6647,34008,0,21889,5605,61362,21377,19038,10658,0,2146,0,10879,137593,117569,50816,154328,8151,46102,184520,28320,149542,0,100757,23072,272233,74329,84060,45053,64,17,6,10,667,158,137,526,53,66,242,237,555,15,225,53,462,70,420,334,8]
[6,6035,"Lassen County, California","Retail trade",2007,34895,95,260422,24464,993,6035,"Lassen County, California",47,0,53,102,0,84,887,0,83,0,47,142,0,25,0,806,0,487,150,0,452,0,990,632,0,610,5520,1472,0,922,220,1290,0,0,0,7090,0,1396,622,0,3214,0,4205,2782,245,2917,22271,6676,2524,3767,950,5671,0,813,0,30195,0,6738,2711,0,11,1,7,43,3,9,85,14,9,24,23,26,0,13,6,57,8,46,42,0]
[6,6037,"Los Angeles County, California","Retail trade",2007,9818605,30179,119111840,10849209,418153,6037,"Los Angeles County, California",470,2266,0,110574,375787,248377,365325,144931,193958,160898,79068,368854,76548,258526,125957,480015,83854,334006,154744,0,2941,61959,0,1262055,4582954,3150043,2359962,1552607,3902121,4103699,996754,5654154,1799317,1895955,1066401,5255511,1102087,1415230,1040020,4017,11889,228534,0,5283828,19194622,13423467,10209184,6615528,15505536,14621080,3953004,25202824,7008938,8382769,4494496,23018436,7125466,6038987,4355033,15571,117,129,242,12744,12933,22813,28236,6513,9184,12474,12902,31070,1278,10264,3385,29027,11838,19468,19181,649]
[6,6053,"Monterey County, California","Retail trade",2007,415057,1497,4541144,487790,18392,6053,"Monterey County, California",811,203,710,4283,5504,5347,15529,2715,1924,3336,1819,6896,852,5360,2553,14530,2658,17086,4234,0,9807,2715,18243,43360,61017,74676,98899,24840,25989,65391,15216,82362,23729,34394,30782,194046,25643,78772,26789,153,49156,10568,74385,183902,243958,332052,430239,108320,100547,221451,66513,343991,68097,154221,107227,830588,110659,357430,117243,830,77,10,26,844,254,416,1348,247,135,419,438,799,38,432,86,980,133,960,661,33]
[6,6075,"San Francisco County, California","Retail trade",2007,805235,3710,12399960,1395912,45079,6075,"San Francisco County, California",0,0,0,16022,7164,12419,39009,6598,26428,49696,13206,79641,16064,33355,20728,61145,11907,66310,25314,0,0,0,0,270578,67918,224029,307998,75761,727206,2973339,261309,1989140,537774,386095,175357,801442,95742,371507,226729,586,0,0,0,1112458,294977,1018935,1320688,324495,3005546,8073511,971920,8474669,1971037,1656065,759729,3426090,562721,1669117,927498,2497,2,6,16,1599,721,1287,3518,358,1065,2196,1768,5906,227,1338,469,3083,488,3771,2663,108]
[6,6093,"Siskiyou County, California","Retail trade",2007,44900,209,403309,37224,1859,6093,"Siskiyou County, California",153,9,0,275,719,279,1575,209,218,299,126,322,0,0,0,1690,0,1480,401,0,1104,106,0,1668,6864,2253,8140,1467,2985,2527,658,2223,212,883,421,16892,0,4860,1484,0,8325,499,0,10544,32112,9440,35040,6663,9720,10695,2459,9576,914,4604,1714,70263,3206,23451,6623,71,34,4,9,130,38,31,183,38,26,67,52,96,3,42,9,115,21,142,98,5]
[6,6111,"Ventura County, California","Retail trade",2007,823318,2766,11083611,1074770,40773,6111,"Ventura County, California",827,743,1034,11954,21899,13284,36604,4964,6125,16506,4686,21071,4122,15655,4821,30375,4293,26087,10441,0,5939,13616,22703,117167,273095,223890,231954,40736,109047,301623,43674,0,95765,109640,33098,294764,23571,97585,60776,146,28049,60219,85158,514875,1242644,865962,1040604,173808,413909,1077376,186729,2022763,382320,486715,136446,1311238,101211,414642,253283,541,73,41,57,1890,856,1090,2600,378,422,1311,975,2592,100,1072,258,2487,378,1528,1457,41]
[8,8015,"Chaffee County, Colorado","Retail trade",2007,17809,135,252573,24395,989,8015,"Chaffee County, Colorado",0,0,0,474,152,68,998,0,0,234,124,232,0,0,45,672,390,1068,237,0,0,0,0,3333,902,429,5623,380,630,2242,718,1616,0,477,203,5622,1242,3337,1084,0,0,0,0,18714,4339,1768,25711,1799,2696,9155,3198,7107,0,2076,759,23015,6121,16485,4734,0,3,3,4,146,24,21,142,13,14,32,71,89,0,28,9,63,31,102,64,0]
[8,8031,"Denver County, Colorado","Retail trade",2007,600158,2271,6835351,752623,27979,8031,"Denver County, Colorado",0,5173,0,12851,15842,21897,25885,21853,18653,23630,10555,34468,14532,33835,14594,46059,8639,39106,18882,43,0,191146,0,157216,153748,308374,171407,219698,423196,702872,159291,656384,536397,233365,99094,533911,106221,175866,128334,248,0,628955,0,672291,674023,1278264,747342,905705,1879608,2213879,561606,2887206,1705367,1006445,418463,2303207,435458,766287,546694,1109,6,242,25,1175,762,1430,2246,446,558,1657,1370,4089,239,1103,373,2113,312,1873,1991,45]
[8,8049,"Grand County, Colorado","Retail trade",2007,14843,124,193138,21291,918,8049,"Grand County, Colorado",13,0,0,528,87,0,658,133,0,125,598,680,0,185,0,282,131,1516,211,0,0,0,0,4217,642,95,4015,688,0,1122,3414,7293,0,1116,0,2528,523,6661,947,0,375,0,0,17803,3020,591,15922,2436,0,4883,12352,33907,0,5032,0,9752,1869,26091,4026,0,8,3,4,169,16,9,116,22,4,30,70,97,0,52,10,35,27,125,60,1]
[8,8051,"Gunnison County, Colorado","Retail trade",2007,15324,142,211576,21864,1024,8051,"Gunnison County, Colorado",7,0,0,544,80,17,923,124,0,0,165,331,0,126,0,522,134,2284,269,0,0,0,0,4010,483,0,5093,667,501,1402,1059,2222,0,629,62,4166,570,9648,1284,0,89,0,0,19432,2075,363,19487,2202,2031,5685,4388,10083,0,3811,281,18238,3183,29652,5652,0,5,4,4,231,23,11,139,18,19,27,87,124,2,54,12,57,35,124,80,0]
[8,8067,"La Plata County, Colorado","Retail trade",2007,51334,345,790433,83161,3345,8067,"La Plata County, Colorado",0,0,129,1540,585,438,3279,434,272,886,425,1297,0,895,169,2756,338,3926,838,7,61,8763,2392,13663,4794,4854,18593,3221,2779,11157,2669,12644,0,7490,929,25250,1359,16412,4756,0,271,50031,11331,64429,25052,19613,79175,15209,11773,45141,11708,52958,0,39228,3858,119109,7786,69115,19295,78,4,28,10,347,57,64,322,51,42,90,136,326,4,141,26,223,60,198,180,7]
[8,8089,"Otero County, Colorado","Retail trade",2007,18831,87,171450,17449,837,8089,"Otero County, Colorado",0,0,0,111,456,271,820,111,0,176,113,109,0,193,0,0,0,591,159,0,0,0,0,694,3322,1565,4011,920,0,1592,676,601,0,0,0,0,0,1461,558,0,1086,0,0,4454,15466,6329,17290,3857,0,6682,2471,2506,0,3864,0,0,0,5984,2463,0,5,0,15,23,18,28,80,20,12,31,17,36,0,14,0,58,8,57,51,1]
[8,8107,"Routt County, Colorado","Retail trade",2007,23509,223,421473,45875,1982,8107,"Routt County, Colorado",5,0,0,4623,119,251,1632,313,179,268,784,602,0,500,203,1146,230,4039,431,0,30,0,0,0,970,3787,10156,2279,1589,3497,5811,6084,0,5289,1201,10822,1135,18483,2779,0,134,0,0,242285,4543,14058,39329,7498,6437,20032,20094,26320,0,24665,4084,51139,5761,59285,11105,0,4,10,3,353,25,51,218,39,20,55,122,188,3,98,16,101,39,134,92,3]
[8,8125,"Yuma County, Colorado","Retail trade",2007,10043,68,106085,7767,462,8125,"Yuma County, Colorado",0,198,0,0,78,190,529,102,34,0,21,73,0,0,0,580,0,271,76,0,0,3137,0,554,534,1536,3086,1412,321,0,95,585,0,0,0,4815,0,587,315,0,0,14816,0,2620,1730,7735,13532,5052,1343,0,389,2114,0,0,0,20071,0,2433,1494,0,7,14,2,33,11,24,62,20,9,28,10,27,1,12,1,27,2,30,32,4]
[10,10005,"Sussex County, Delaware","Retail trade",2007,197145,1182,2979433,303095,12808,10005,"Sussex County, Delaware",89,0,366,3447,9285,1460,11840,1499,622,1870,1629,1681,199,2088,354,10017,752,7110,2502,0,516,0,8716,27527,78594,15119,62479,9387,6134,17609,10429,15614,4367,11107,1871,95551,3325,23106,11475,0,2962,0,31685,133252,314741,69685,285261,41057,24653,74847,50350,74211,15727,56460,7285,416140,20673,145368,51984,0,19,1,11,737,138,172,1100,214,69,230,262,384,16,268,31,531,93,592,490,5]
[12,12013,"Calhoun County, Florida","Retail trade",2007,14625,42,64750,6239,295,12013,"Calhoun County, Florida",88,0,0,126,0,0,323,0,0,60,11,0,0,0,0,559,0,227,93,0,818,0,0,828,0,238,1627,67,0,421,22,0,0,0,0,3525,0,693,417,0,3562,0,0,3525,0,1070,7261,304,0,1641,61,0,0,0,0,14502,0,2906,1702,0,10,0,0,31,7,11,40,5,5,14,5,6,0,3,0,27,3,19,20,1]
[12,12033,"Escambia County, Florida","Retail trade",2007,297619,1233,4055667,374344,16777,12033,"Escambia County, Florida",25,0,0,6128,3990,4137,14749,2030,2088,4926,1435,5751,843,8470,3366,18657,1740,10784,4684,1,217,0,0,53731,50273,38895,84479,17162,25333,58351,9618,58977,13296,42977,11455,191955,5378,35425,23399,1,1132,0,0,251418,226600,173217,363207,76843,94431,230941,42079,251822,53522,202981,58380,876191,23965,155073,98953,71,7,11,24,619,173,310,1125,171,117,411,354,789,46,353,76,741,83,525,676,7]
[12,12035,"Flagler County, Florida","Retail trade",2007,95696,208,684121,66255,2899,12035,"Flagler County, Florida",0,0,0,681,786,267,3003,77,0,565,358,413,0,1911,166,2411,586,2490,840,1,0,0,0,3753,6713,2117,16300,352,0,5856,3330,3537,0,11224,1044,20671,2548,9243,3868,1,0,0,0,15277,28362,10460,69462,1503,0,24255,11643,16091,0,49514,4393,93528,11505,40508,16174,9,2,1,1,235,44,63,220,45,19,109,134,177,2,159,14,180,26,135,174,3]
[12,12051,"Hendry County, Florida","Retail trade",2007,39140,131,345685,28235,1373,12051,"Hendry County, Florida",90,27,0,267,0,139,1195,30,68,244,72,168,0,155,48,854,0,736,208,0,962,283,0,1624,0,1414,6280,216,649,1670,258,1311,0,892,220,5791,0,2420,904,0,3793,1139,0,7987,0,6212,25136,750,2598,6411,1292,5200,0,4171,716,24966,0,9321,3734,0,10,3,3,54,18,26,110,11,9,25,22,40,2,27,8,69,7,63,66,1]
[12,12073,"Leon County, Florida","Retail trade",2007,275487,1043,3533827,343108,16881,12073,"Leon County, Florida",55,0,0,5352,1904,2484,15433,1101,3160,4720,1930,9596,577,4230,1479,16151,1244,13180,7186,0,340,0,1815,44938,20856,28848,82530,8255,33209,61409,12636,144615,9367,26551,8842,157977,4879,38951,54128,0,1451,0,7144,194267,91471,118451,351158,36509,130961,263477,54324,660175,37071,119419,37552,698175,20729,163374,231328,190,13,0,6,643,98,253,996,94,187,518,395,1327,34,419,115,736,90,607,828,7]
[12,12089,"Nassau County, Florida","Retail trade",2007,73314,280,630924,62954,2998,12089,"Nassau County, Florida",551,0,0,734,1229,216,2751,199,126,401,234,492,0,0,129,2177,384,3444,764,0,0,0,0,4800,18176,2394,14632,1544,1212,4981,2445,4641,0,2850,607,17791,1313,15493,3838,0,28277,0,0,19846,79382,11314,61154,7024,4547,19558,8099,21794,0,12799,2402,78310,5638,66780,16352,0,25,1,3,210,35,44,236,65,18,84,86,170,3,100,19,145,36,140,173,2]
[12,12107,"Putnam County, Florida","Retail trade",2007,74364,261,671648,60198,2918,12107,"Putnam County, Florida",0,29,377,722,0,142,2671,244,161,421,153,322,0,1011,0,2326,63,1188,775,0,1290,296,7801,4245,0,1266,13472,1325,1778,3175,642,2134,0,4198,0,18014,170,3633,3471,0,4526,1491,32836,16720,0,5994,55837,6890,6542,13099,2691,8783,0,17715,0,78870,806,15230,14158,0,18,5,6,157,35,23,238,28,23,67,60,107,2,67,12,159,19,100,151,1]
[12,12129,"Wakulla County, Florida","Retail trade",2007,30776,63,167697,17157,908,12129,"Wakulla County, Florida",0,0,23,278,0,65,749,23,142,0,38,142,0,58,0,193,79,514,159,0,0,0,344,1497,0,490,3674,156,1372,0,199,1407,0,186,0,860,290,1279,895,0,0,0,1448,6840,0,1772,15579,756,5456,0,743,6031,0,876,0,3447,1272,5732,3862,0,5,0,3,92,9,11,63,9,5,19,15,41,0,19,1,20,8,41,55,1]
[13,13011,"Banks County, Georgia","Retail trade",2007,18395,68,233863,19924,994,13011,"Banks County, Georgia",20,0,0,175,0,0,962,0,0,48,18,0,0,0,0,129,88,922,101,0,102,0,0,1099,0,0,4987,0,0,434,86,0,0,467,0,965,218,2868,605,0,583,0,0,5350,0,0,20281,387,0,1884,410,0,0,1913,0,4491,1236,12344,2649,0,7,0,0,31,13,11,69,4,8,11,4,15,0,14,1,15,6,42,26,1]
[13,13029,"Bryan County, Georgia","Retail trade",2007,30233,96,224984,15625,705,13029,"Bryan County, Georgia",34,0,0,294,305,277,928,0,0,0,65,327,0,144,0,1186,0,926,265,0,291,0,0,1999,3046,3177,4657,0,0,0,330,2808,0,772,0,4168,0,2423,1011,0,1341,0,0,10992,14424,14669,20374,0,0,0,1529,12537,0,3469,0,18666,985,10454,4304,0,6,0,1,72,12,25,90,24,9,29,30,73,2,35,3,46,11,67,49,0]
[13,13031,"Bulloch County, Georgia","Retail trade",2007,70217,292,733425,71625,3603,13031,"Bulloch County, Georgia",77,0,0,1240,1646,342,3422,765,246,569,328,538,21,892,152,2474,129,2820,769,0,331,0,0,9393,13241,3254,16649,6427,1807,5657,1529,4111,396,2287,876,20975,361,7169,3613,0,1329,0,0,38486,56634,13031,70582,25894,7590,22315,6506,19292,1601,11889,3555,94260,1565,30510,14759,0,14,0,7,135,46,51,265,35,11,88,75,106,4,59,13,181,9,134,143,1]
[13,13049,"Charlton County, Georgia","Retail trade",2007,12171,46,68423,4808,258,13049,"Charlton County, Georgia",123,0,0,0,230,66,221,0,0,37,29,18,0,0,0,0,0,159,26,0,1121,0,0,0,1372,382,976,0,0,266,63,125,0,0,0,0,0,554,114,0,4611,0,0,0,4291,1696,4044,0,0,1114,260,486,0,0,0,0,0,2382,567,0,13,1,1,13,6,8,36,5,2,8,4,7,1,7,0,11,1,15,10,0]
[13,13071,"Colquitt County, Georgia","Retail trade",2007,45498,195,432377,43142,1997,13071,"Colquitt County, Georgia",140,0,0,368,3148,449,1850,76,0,322,125,154,391,0,0,2129,205,954,504,0,908,0,0,2033,18138,4284,9770,549,1508,2861,634,1179,5013,0,0,14493,666,2714,2324,0,5007,0,0,9231,78665,17308,41019,2453,6070,11462,2809,5831,18652,7455,0,64875,2591,11191,10106,0,14,0,2,76,45,52,192,19,15,60,39,53,4,28,4,100,9,62,91,2]
[13,13089,"DeKalb County, Georgia","Retail trade",2007,691893,2456,7973387,810069,35506,13089,"DeKalb County, Georgia",3,0,0,10036,11562,12044,30132,14753,11955,9593,5756,16460,8181,22383,21314,40098,2170,22890,11529,0,12,0,0,120100,119612,168148,177709,128158,349170,186322,58982,219675,182094,170757,266549,401613,10505,84606,85474,83,54,0,0,492205,522256,706451,738335,565581,1056620,668197,245696,966492,634385,732097,1103262,1788477,49088,355967,357830,957,3,7,27,787,433,1013,2210,377,395,915,894,2820,126,920,291,1791,228,1388,1409,33]
[13,13107,"Emanuel County, Georgia","Retail trade",2007,22598,104,184041,17752,896,13107,"Emanuel County, Georgia",52,0,0,0,2034,182,841,0,42,162,47,207,0,0,0,876,0,323,148,0,441,0,0,524,12087,1206,4151,0,278,1324,188,2020,0,65,0,5746,0,780,684,0,2060,0,0,2190,51496,4305,17787,0,1059,5593,796,9094,0,304,0,24101,294,3397,2695,0,11,0,2,25,31,25,97,6,7,25,15,29,0,7,3,58,4,34,35,2]
[13,13129,"Gordon County, Georgia","Retail trade",2007,55186,249,659417,53328,2641,13129,"Gordon County, Georgia",0,0,0,408,5540,1107,2391,238,0,339,140,218,0,1407,0,1643,43,1303,1221,0,0,0,0,3322,46526,11644,12654,2728,1006,3244,831,1953,0,5097,357,14762,143,4161,7730,0,0,0,0,16420,209731,49776,54302,11477,3678,12996,4054,9754,0,25270,1293,64862,583,18196,30823,44,4,0,1,81,104,71,228,29,11,65,41,65,2,43,10,72,7,83,92,5]
[13,13145,"Harris County, Georgia","Retail trade",2007,32024,51,66126,5568,335,13145,"Harris County, Georgia",38,0,0,242,1038,101,289,70,0,0,31,95,0,132,0,0,0,0,168,0,386,0,0,1505,6840,1411,1165,510,97,596,80,797,0,690,0,1344,0,0,678,0,1437,0,0,6872,29929,4175,5266,2198,852,2532,565,3424,0,3122,0,5683,0,0,2955,36,6,0,4,78,15,11,52,11,3,14,13,39,2,29,2,21,11,33,51,3]
[13,13163,"Jefferson County, Georgia","Retail trade",2007,16930,74,129391,12623,694,13163,"Jefferson County, Georgia",168,0,0,100,988,124,634,0,25,182,0,47,0,0,0,500,0,259,122,0,1270,0,0,693,8283,936,2988,491,166,1300,0,259,0,84,0,3474,0,666,554,0,5869,0,0,3119,38883,3966,12607,1295,714,5722,0,864,0,508,0,13470,0,2740,2530,0,23,3,4,23,28,11,69,9,5,21,12,13,1,6,2,25,2,21,34,2]
[13,13165,"Jenkins County, Georgia","Retail trade",2007,8340,33,53910,3773,212,13165,"Jenkins County, Georgia",0,0,0,14,17,0,168,0,0,34,0,0,0,0,0,274,0,107,0,0,0,0,0,140,0,126,735,0,0,269,0,0,0,0,0,1972,0,263,0,0,482,0,0,544,394,552,3131,98,0,1097,0,0,0,608,0,5665,0,1126,0,0,7,0,3,8,5,3,22,5,1,7,0,3,1,8,2,10,2,12,13,1]
[13,13181,"Lincoln County, Georgia","Retail trade",2007,7996,31,39568,3663,218,13181,"Lincoln County, Georgia",123,0,0,121,0,0,172,30,0,42,0,31,0,0,0,0,0,91,0,0,893,0,0,787,0,0,790,179,0,369,0,137,0,0,0,0,0,220,361,0,4000,0,0,3466,3040,0,3484,687,0,1550,0,561,0,0,0,0,391,1021,1483,0,10,0,1,21,3,7,25,12,0,8,3,9,0,2,0,6,5,11,24,1]
[13,13205,"Mitchell County, Georgia","Retail trade",2007,23498,102,150978,14641,816,13205,"Mitchell County, Georgia",72,0,0,144,0,395,650,222,0,170,0,0,0,0,0,463,0,323,233,0,238,0,0,761,0,2014,2824,1327,0,1457,0,0,0,451,0,3546,0,1041,920,0,826,0,0,3361,0,10772,11714,6512,0,6177,0,0,0,1955,0,13975,0,4295,3899,0,9,0,2,41,17,26,94,14,3,29,12,20,0,7,3,24,1,31,56,1]
[13,13223,"Paulding County, Georgia","Retail trade",2007,142324,233,973010,83664,3920,13223,"Paulding County, Georgia",0,0,0,1605,808,251,3906,70,269,383,290,476,0,518,149,1748,365,2730,820,6,0,0,0,13246,11055,2798,21015,493,2263,3732,2249,3928,0,3119,656,12307,802,7767,3618,0,0,0,0,56459,39390,10601,89539,2847,8369,16327,11368,17793,0,14726,2880,55971,3913,31747,15161,246,2,2,2,289,53,64,238,46,20,76,66,150,2,111,22,126,29,126,171,4]
[13,13241,"Rabun County, Georgia","Retail trade",2007,16276,92,234433,23363,949,13241,"Rabun County, Georgia",0,0,0,312,458,0,0,0,26,199,0,110,0,57,245,513,126,787,193,0,0,0,0,1979,3500,0,5825,0,239,1924,252,864,0,250,2154,3462,575,2743,943,0,0,0,0,8417,14478,100,24479,0,940,7880,1080,3517,0,1234,8631,15368,2193,12184,4092,0,3,1,5,83,26,5,85,2,4,24,22,35,1,18,6,31,8,63,57,0]
[13,13259,"Stewart County, Georgia","Retail trade",2007,6058,22,23878,1577,89,13259,"Stewart County, Georgia",0,0,0,0,0,21,70,0,0,0,0,0,0,0,0,162,0,0,20,0,0,0,0,0,0,114,335,0,0,246,0,0,0,0,0,1154,0,0,104,0,0,0,0,0,0,504,1471,0,0,1052,0,0,0,0,0,4738,0,374,466,0,2,0,1,1,1,5,20,6,0,6,0,1,0,3,1,10,1,6,10,0]
[13,13275,"Thomas County, Georgia","Retail trade",2007,44720,239,627509,55440,2567,13275,"Thomas County, Georgia",151,0,0,501,2542,406,2266,0,135,667,119,492,0,1675,0,0,0,1346,682,0,839,0,0,3711,23908,3953,12504,0,971,6666,702,3429,0,7938,0,0,0,3877,3373,0,3834,0,0,12603,102800,17860,54149,7200,3969,28376,3043,16659,0,34366,0,0,0,15923,14574,0,19,1,2,79,46,55,223,22,11,88,46,79,9,39,5,140,18,80,125,0]
[13,13297,"Walton County, Georgia","Retail trade",2007,83768,207,797195,64433,2660,13297,"Walton County, Georgia",12,0,0,1340,1402,763,2466,1133,152,455,134,463,0,1543,387,1777,100,1605,801,0,84,0,0,10469,14846,7253,14439,10337,1637,5108,826,3969,516,9652,2437,14182,364,4513,3642,0,359,0,0,46487,63488,27747,61043,45291,7022,20795,3558,16246,1698,44160,10200,59154,1788,18797,15818,0,8,1,4,272,54,85,193,39,21,98,63,156,3,98,13,126,16,96,169,1]
[13,13299,"Ware County, Georgia","Retail trade",2007,36312,244,621068,55745,2811,13299,"Ware County, Georgia",69,0,0,636,1186,336,2404,374,0,382,102,272,0,287,0,2877,0,1283,610,0,516,0,0,4216,7839,3135,12499,3304,1293,3358,487,1593,0,1573,0,25958,0,3642,2552,0,2132,0,0,19665,34123,13652,51230,15153,5252,14256,2239,6604,0,12136,0,114835,0,15184,10784,0,14,0,6,72,31,37,221,26,10,55,28,58,7,34,4,122,8,70,101,2]
[13,13317,"Wilkes County, Georgia","Retail trade",2007,10593,60,73407,6964,401,13317,"Wilkes County, Georgia",74,0,0,90,590,67,401,0,0,83,0,49,0,0,0,552,0,225,74,0,535,0,0,560,3246,411,1752,0,0,787,49,296,0,972,0,3369,0,576,337,0,2372,0,0,2845,16381,1898,7235,0,0,3407,202,1265,0,5178,0,14815,0,2174,1399,0,11,0,1,15,14,9,48,10,2,15,4,14,2,9,0,26,2,18,25,1]
[16,16007,"Bear Lake County, Idaho","Retail trade",2007,5986,32,58739,4044,288,16007,"Bear Lake County, Idaho",0,0,0,29,0,66,244,0,0,0,14,0,0,0,0,0,0,115,18,0,0,0,0,90,0,358,815,57,39,297,56,0,0,0,0,0,0,197,72,0,0,0,0,671,0,2050,3634,314,154,1254,237,0,0,0,0,0,0,1197,347,0,0,0,3,14,3,5,28,8,3,11,7,2,0,2,0,15,2,17,6,1]
[16,16025,"Camas County, Idaho","Retail trade",2007,1117,2,"D","D","a",16025,"Camas County, Idaho",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327,0,0,1,0,0,3,2,0,3,1,0,1,0,0,0,3,0,3,3,6,2,1]
[16,16043,"Fremont County, Idaho","Retail trade",2007,13242,41,68167,4938,250,16043,"Fremont County, Idaho",0,0,0,177,44,208,0,85,0,47,0,0,0,13,0,0,23,168,0,0,0,0,0,760,222,1089,1078,725,0,403,0,0,0,0,0,0,97,389,414,0,442,0,0,4378,998,5977,4665,3106,0,1659,460,940,0,634,0,0,698,2574,1546,0,7,2,6,67,14,11,35,24,2,13,7,11,0,9,0,17,8,33,23,0]
[16,16061,"Lewis County, Idaho","Retail trade",2007,3821,20,29657,2283,138,16061,"Lewis County, Idaho",55,0,0,0,107,0,166,0,0,27,0,0,0,0,0,70,16,127,0,0,331,0,0,76,0,466,732,0,0,0,0,0,0,0,0,362,45,301,27,0,1683,0,0,753,4430,2256,3195,0,0,689,0,0,0,0,0,1455,174,1170,89,0,13,2,0,15,8,8,21,5,2,8,4,0,0,4,2,16,3,19,4,1]
[16,16077,"Power County, Idaho","Retail trade",2007,7817,23,50445,3852,213,16077,"Power County, Idaho",0,0,0,180,0,179,192,171,61,0,0,18,0,0,0,0,0,43,0,0,0,0,0,1487,0,1492,925,1440,425,610,0,0,0,0,0,958,0,87,331,0,0,0,0,7430,0,6822,4179,6546,2141,2445,139,378,0,0,0,4049,0,513,1354,0,6,1,3,16,8,11,21,18,3,14,5,8,1,3,0,11,2,15,14,1]
[17,17011,"Bureau County, Illinois","Retail trade",2007,34978,120,331951,27189,1269,17011,"Bureau County, Illinois",0,0,0,449,1476,692,1114,0,0,479,0,0,0,0,0,2223,40,756,458,1,0,0,0,5655,14606,0,5789,0,482,4885,204,1736,0,0,0,16542,140,1909,2128,6,0,0,0,28630,60576,30061,25768,0,2029,18875,973,6139,0,0,0,75171,916,8461,9134,29,6,3,4,82,40,48,102,37,11,62,16,39,3,28,3,78,15,83,124,3]
[17,17013,"Calhoun County, Illinois","Retail trade",2007,5089,15,22307,2127,104,17013,"Calhoun County, Illinois",0,0,0,30,0,0,108,0,0,69,0,0,0,0,0,107,0,116,48,0,0,0,0,172,0,0,560,0,0,401,0,97,0,0,0,649,0,272,211,0,0,0,0,774,0,0,2380,0,0,1763,0,411,0,0,0,2795,0,1312,822,0,0,1,0,14,3,5,15,7,2,8,1,5,0,1,0,6,2,19,8,0]
[17,17031,"Cook County, Illinois","Retail trade",2007,5194675,16288,60585557,5793757,241745,17031,"Cook County, Illinois",75,354,0,67667,179271,110850,215792,101269,65530,154788,39264,196916,71171,189190,96086,340704,32059,198709,104067,148,484,5802,0,998710,2155525,1669424,1295561,1095616,1350088,5731966,585678,3859128,2037965,1362324,991578,3471531,260631,850550,869346,614,2098,31220,0,4449901,9381613,6989759,5655638,4730511,5120136,17757053,2190955,17240266,7436644,5943765,4107528,15342057,1327248,3834186,3669950,3757,17,21,67,9870,5323,7533,15501,4557,2497,9450,5722,18857,910,6450,1879,14208,1667,11051,12151,144]
[17,17051,"Fayette County, Illinois","Retail trade",2007,22140,88,227314,19149,970,17051,"Fayette County, Illinois",0,179,21,190,609,286,894,191,56,226,0,130,0,0,0,999,28,542,270,0,0,1106,296,867,4352,2379,4528,0,209,2197,122,784,0,0,0,4737,40,1243,975,0,0,5300,1356,5513,18252,11086,20760,7416,920,8178,506,3366,0,1471,0,20494,298,5698,4314,0,3,24,4,60,16,23,79,34,8,31,10,29,0,14,0,43,8,41,66,2]
[17,17069,"Hardin County, Illinois","Retail trade",2007,4320,11,14363,1125,70,17069,"Hardin County, Illinois",0,86,0,0,0,0,61,71,0,30,0,0,0,0,0,352,0,27,11,0,0,837,0,0,0,0,264,776,0,197,0,0,0,0,0,2177,0,69,0,0,0,3755,0,0,0,0,1230,3714,0,767,0,0,0,0,0,9189,0,402,190,0,0,6,1,4,1,1,8,8,2,4,2,3,0,0,0,14,1,12,8,0]
[17,17087,"Johnson County, Illinois","Retail trade",2007,12582,36,65543,5302,272,17087,"Johnson County, Illinois",0,0,0,34,0,44,225,31,0,70,0,0,0,0,0,230,0,181,0,0,0,470,0,203,0,221,1162,85,0,523,0,0,0,17,0,955,0,501,262,0,0,1432,0,969,0,1109,5151,450,0,2227,0,0,0,191,0,3919,0,2307,1183,0,2,3,0,14,9,6,31,8,3,16,2,13,0,10,0,19,4,15,26,1]
[17,17105,"Livingston County, Illinois","Retail trade",2007,38950,152,396450,34824,1841,17105,"Livingston County, Illinois",0,0,57,545,3204,0,1731,677,76,478,0,316,0,182,38,2091,94,929,699,0,0,0,1136,4712,35719,8874,8663,5752,611,4493,443,2686,0,1582,145,12807,222,2164,3026,0,0,0,4572,26503,156360,33001,35674,26115,2824,17426,2158,12316,0,8170,624,57280,1279,9411,13289,0,9,1,10,110,55,53,142,62,18,69,20,56,1,29,8,71,13,73,123,1]
[17,17121,"Marion County, Illinois","Retail trade",2007,39437,168,345728,30729,1434,17121,"Marion County, Illinois",3,113,35,0,2421,359,1456,406,164,361,0,221,0,172,42,2782,83,936,580,0,0,1080,605,0,21534,3744,7461,3079,1395,3176,440,1677,262,928,86,19615,285,2599,2169,0,73,6516,2557,0,95607,14791,33180,14124,5728,14074,1955,7028,1199,4711,362,87578,1354,11006,9055,0,4,20,6,84,46,36,155,35,18,71,26,58,5,36,4,112,21,78,135,1]
[17,17143,"Peoria County, Illinois","Retail trade",2007,186494,786,2425913,240963,11618,17143,"Peoria County, Illinois",0,80,0,4082,9344,3640,11092,2042,2022,4370,1064,4976,0,8899,0,20759,1388,7517,5626,7,0,521,17924,46139,95092,43712,56975,14383,21726,84479,7886,59667,0,50156,0,195559,5321,23668,44121,29,0,3215,59662,213551,420649,180097,250800,68172,91367,268586,32830,287489,0,243110,0,913855,23610,102801,196945,179,5,3,15,401,160,239,757,119,88,410,208,417,38,230,41,523,75,477,510,9]
[17,17145,"Perry County, Illinois","Retail trade",2007,22350,58,168280,13875,650,17145,"Perry County, Illinois",0,0,0,263,457,154,641,0,99,166,24,79,0,45,0,907,0,406,325,2,0,0,0,1800,4351,0,3626,0,697,1201,68,605,0,554,0,5412,0,1135,1258,9,0,0,0,10858,20513,4985,15374,0,2708,5374,285,2246,0,2134,0,23681,373,4238,5380,26,3,6,0,41,17,14,55,18,8,32,6,22,1,17,0,44,7,33,91,3]
[17,17163,"St. Clair County, Illinois","Retail trade",2007,270056,976,3087185,299713,13864,17163,"St. Clair County, Illinois",0,0,871,4264,4971,1660,13213,4278,1101,2562,1076,5266,509,5578,1616,14794,1351,10126,5198,5,0,0,20526,44812,53685,18186,72927,40831,11382,28599,7175,70214,7177,31694,7186,126934,3616,35268,27625,10,0,5873,75316,218277,235473,81036,303635,177860,48074,117970,31953,315172,31039,151082,29031,552748,18232,148183,114694,37,2,7,21,479,162,178,931,179,79,412,225,528,22,280,55,644,85,530,632,4]
[17,17183,"Vermilion County, Illinois","Retail trade",2007,81625,281,757887,68496,3443,17183,"Vermilion County, Illinois",0,0,190,515,4648,2057,3508,953,0,1187,208,441,0,703,198,4968,0,2100,1167,0,0,0,2780,3665,50436,23591,17128,7503,2428,12638,1249,3300,0,4204,1284,54247,425,5610,4470,0,196,0,10912,20650,210352,95354,72567,33533,10981,44522,5285,16668,23663,17981,4829,236066,2085,24569,18881,0,3,2,8,122,100,83,267,51,19,132,49,91,7,59,14,144,28,137,220,2]
[17,17201,"Winnebago County, Illinois","Retail trade",2007,295266,1051,3851993,346403,16095,17201,"Winnebago County, Illinois",34,0,0,3093,21950,4328,14743,5488,2050,4412,1576,4131,947,9318,1900,20469,1651,10011,7849,5,128,230,0,34502,299336,49121,78909,44089,19597,53107,10515,42129,15997,58651,9433,199609,5353,31633,42072,0,686,1498,0,184772,1241998,211956,332454,184713,81360,199933,46207,184089,66089,267280,40225,880186,25163,135842,174004,100,6,10,7,539,607,398,979,185,98,447,219,618,28,350,62,689,93,560,750,7]
[18,18015,"Carroll County, Indiana","Retail trade",2007,20155,58,102111,8379,529,18015,"Carroll County, Indiana",0,0,0,228,0,170,424,80,0,88,25,93,0,100,0,249,35,564,160,2,0,0,0,1541,0,1963,1896,502,241,722,116,533,0,593,0,1413,157,1072,620,8,0,0,0,8024,0,7778,8316,2313,1074,2980,712,2101,0,3153,0,6721,812,5774,2694,43,2,1,2,65,27,21,54,21,9,18,9,27,0,21,1,29,7,36,45,3]
[18,18033,"DeKalb County, Indiana","Retail trade",2007,42223,147,408899,36800,1744,18033,"DeKalb County, Indiana",0,0,0,611,7028,629,1581,988,147,380,110,428,102,813,0,1671,162,1336,607,0,0,0,0,3980,89350,6228,9101,8686,1032,3275,876,2418,2836,4104,0,11717,653,3411,2279,0,0,0,0,17495,355226,28250,38227,37185,4675,13691,3814,11158,15233,21845,99,50514,2893,14781,10089,0,3,3,3,113,113,50,140,48,15,61,27,72,4,48,7,91,17,79,119,2]
[18,18049,"Fulton County, Indiana","Retail trade",2007,20836,82,200781,17572,925,18049,"Fulton County, Indiana",0,0,0,161,1744,222,795,309,73,175,0,147,0,55,0,757,26,475,271,0,0,0,0,1076,17883,1717,4114,2974,842,2020,209,1019,0,430,0,5229,0,986,973,0,0,0,0,8011,76167,7595,17725,14352,3275,7951,853,4116,0,1943,0,23065,194,4584,4310,0,1,0,2,42,43,23,80,22,7,27,18,31,0,18,0,42,4,44,59,0]
[18,18071,"Jackson County, Indiana","Retail trade",2007,42376,199,529531,49175,2193,18071,"Jackson County, Indiana",0,0,0,479,5352,719,2260,1479,124,419,137,367,738,676,86,2283,0,1505,607,0,92,0,0,3422,58877,5615,11663,16158,892,3516,597,2406,8133,2925,410,15348,152,4126,3059,0,506,0,0,18474,246273,24516,49293,64245,4168,14821,2637,9445,24718,14648,1663,71066,735,18675,13265,0,5,2,7,105,60,50,190,43,19,75,44,61,10,30,7,112,14,87,113,2]
[18,18073,"Jasper County, Indiana","Retail trade",2007,33478,127,405489,28129,1425,18073,"Jasper County, Indiana",0,0,0,657,1317,373,1295,620,0,259,104,189,0,200,0,1542,36,920,323,0,0,0,0,6553,13163,2735,6491,4640,561,1896,632,1045,0,959,0,9640,79,2029,1332,0,0,0,0,28796,58093,14515,27887,20199,2172,8512,2642,4533,0,4379,0,41125,333,9541,5764,0,4,2,4,100,35,32,119,67,11,41,22,46,1,28,6,55,9,65,94,0]
[18,18091,"LaPorte County, Indiana","Retail trade",2007,111467,495,1363592,114877,6054,18091,"LaPorte County, Indiana",0,19,0,1426,6958,1485,5627,829,552,821,419,920,91,1881,276,5337,375,5118,1570,0,0,79,0,12828,72090,15237,26019,7813,3910,8489,2333,6836,0,8949,1637,45954,1536,19814,6867,0,0,429,0,70031,303787,63007,113054,34531,15466,34808,10553,29619,6879,44263,6708,214893,9342,84450,28904,0,5,3,21,254,171,131,466,75,32,115,97,159,11,122,16,226,37,258,277,2]
[18,18111,"Newton County, Indiana","Retail trade",2007,14244,55,96674,7476,391,18111,"Newton County, Indiana",0,0,0,159,697,143,353,258,0,115,0,47,0,109,0,157,0,232,88,0,0,0,0,736,5293,1283,1693,1809,52,938,0,332,0,1649,0,872,0,533,338,0,0,0,0,4503,25509,7579,7284,7011,172,4299,0,1686,0,6702,0,3795,0,2225,1868,0,1,1,3,37,28,13,46,28,3,15,4,17,1,10,2,12,3,28,32,1]
[18,18129,"Posey County, Indiana","Retail trade",2007,25910,74,268383,17105,711,18129,"Posey County, Indiana",0,17,0,540,2356,787,727,1687,0,109,0,325,0,262,0,568,0,478,220,0,0,163,0,4059,45852,10788,3772,18387,220,898,156,3958,0,1023,0,2660,148,1325,988,0,0,857,0,21142,200764,28393,16752,75292,864,3791,669,17637,0,7008,0,11137,602,6108,3739,0,1,5,4,89,25,28,68,31,8,23,11,41,1,23,7,34,6,40,63,2]
[18,18147,"Spencer County, Indiana","Retail trade",2007,20952,72,166048,22236,908,18147,"Spencer County, Indiana",0,0,0,140,1270,0,831,358,59,228,36,120,0,461,0,344,0,290,200,0,237,0,0,957,12505,2021,4768,2828,822,2186,47,753,0,0,0,1714,0,787,711,0,1051,0,0,5943,56675,8009,21872,11939,3693,9262,221,2884,0,14421,0,7205,0,4384,3045,0,6,2,7,45,26,16,69,34,4,28,10,23,0,18,2,31,10,24,50,2]
[18,18165,"Vermillion County, Indiana","Retail trade",2007,16212,57,184550,12799,687,18165,"Vermillion County, Indiana",0,0,0,503,0,61,644,0,0,0,0,105,0,0,0,0,0,456,123,0,0,0,0,11074,0,546,2959,0,0,0,40,1743,0,0,0,0,0,1273,285,0,0,0,0,52694,0,2399,12629,0,0,0,168,6164,0,0,0,0,251,5778,1487,0,2,2,9,23,14,11,56,18,3,14,5,17,2,10,0,25,4,32,38,2]
[18,18183,"Whitley County, Indiana","Retail trade",2007,33292,121,343476,30757,1644,18183,"Whitley County, Indiana",0,0,0,310,4096,338,1354,97,90,264,64,0,0,362,0,1183,0,737,577,0,17,0,0,2422,44495,3825,7292,967,628,2313,424,1108,0,2556,98,7908,0,1733,2597,0,88,0,0,13088,191818,16851,31151,4183,2547,9443,2173,4526,0,11803,379,32039,945,7828,11163,0,3,0,1,61,73,25,111,18,11,43,20,42,2,46,6,63,9,54,91,1]
[19,19019,"Buchanan County, Iowa","Retail trade",2007,20958,90,214820,18043,861,19019,"Buchanan County, Iowa",0,0,0,402,1012,353,895,151,0,229,26,88,0,120,0,1223,0,339,231,0,0,0,0,1772,7894,3609,4591,1161,372,2901,148,501,0,358,0,5648,147,678,826,0,0,0,0,11781,37060,16352,19903,5401,1487,9790,629,2447,0,1535,0,38951,920,3097,3751,0,2,0,1,79,44,30,78,30,11,38,13,23,2,17,2,42,7,36,43,1]
[19,19021,"Buena Vista County, Iowa","Retail trade",2007,20260,104,260846,22214,1100,19021,"Buena Vista County, Iowa",0,0,63,242,2973,230,1183,88,0,305,95,146,0,301,0,1371,0,728,286,0,0,0,1091,1619,24564,2273,5865,523,440,2854,901,1338,113,1698,0,8815,0,1685,944,0,0,0,4162,8977,102913,10050,25769,2437,1754,12135,3617,6525,417,6441,0,37983,487,7368,3996,0,1,0,5,52,29,25,99,30,11,57,26,37,3,17,4,48,13,47,69,0]
[19,19039,"Clarke County, Iowa","Retail trade",2007,9286,38,95388,8288,436,19039,"Clarke County, Iowa",0,0,0,0,0,0,606,0,0,90,11,46,0,112,0,562,0,627,88,0,0,0,0,94,0,0,2774,0,0,916,29,309,0,504,0,3038,0,2668,323,0,0,0,0,531,0,0,11902,0,0,3478,130,1345,0,1997,0,12913,0,11497,1309,0,0,1,1,14,12,4,40,6,1,15,6,14,1,7,0,28,3,19,27,0]
[19,19057,"Des Moines County, Iowa","Retail trade",2007,40325,221,616900,63033,3193,19057,"Des Moines County, Iowa",0,0,0,899,4307,710,3145,692,249,541,0,366,107,716,130,3480,414,1782,690,0,0,0,0,8375,40272,6550,15193,6229,1852,5055,0,2723,1345,3674,487,29974,2057,5093,2851,0,0,0,0,46300,206486,28323,65035,29506,8513,20789,0,12077,6436,18804,1867,129413,9381,22769,12215,0,2,2,4,97,53,48,213,54,15,72,32,64,10,45,5,140,21,93,151,2]
[19,19071,"Fremont County, Iowa","Retail trade",2007,7441,35,102932,8495,478,19071,"Fremont County, Iowa",0,0,0,0,568,119,438,60,0,61,0,0,0,0,0,316,0,201,0,0,0,0,0,118,5932,0,2190,458,220,541,32,0,0,0,0,2062,0,427,101,0,0,0,0,592,29970,8613,9383,2061,860,2348,110,0,0,0,0,8688,0,2086,437,0,0,1,0,21,9,13,30,14,5,16,4,9,0,6,0,17,0,25,18,0]
[19,19095,"Iowa County, Iowa","Retail trade",2007,16355,145,213413,18299,1204,19095,"Iowa County, Iowa",3,0,0,215,3224,389,1350,0,0,108,0,0,0,132,0,768,70,584,124,0,27,0,0,1615,41845,2099,4534,0,295,1131,44,410,0,1015,0,4712,221,1544,494,0,140,0,0,8745,160889,11895,20001,0,1219,4441,248,1503,0,4177,0,20561,1094,7964,2109,0,4,0,1,60,29,20,131,20,7,23,4,26,2,12,3,36,13,37,44,1]
[19,19113,"Linn County, Iowa","Retail trade",2007,211226,794,3592845,307009,14096,19113,"Linn County, Iowa",0,0,0,5774,17211,5271,13566,7554,4641,8972,1725,4742,1149,8061,3352,14656,1525,8929,3961,8,0,0,0,63548,278738,58262,76353,45571,56068,147139,34222,62905,15549,46147,17708,121000,4730,26529,21318,0,0,0,0,299829,1268225,254827,326963,199631,229415,527653,105115,283064,62849,218958,72114,554359,21668,112745,91813,82,7,3,13,517,217,369,733,174,126,416,224,496,44,296,66,545,72,477,567,8]
[19,19131,"Mitchell County, Iowa","Retail trade",2007,10776,65,93053,8005,394,19131,"Mitchell County, Iowa",0,0,0,151,1053,224,420,0,0,127,0,0,0,25,52,602,0,180,130,0,0,0,0,922,10061,2091,1801,0,0,1143,0,359,0,68,120,3430,0,324,568,0,0,0,0,4800,42821,11232,8747,1465,0,4852,0,1534,0,352,483,14609,0,1444,2255,0,1,1,2,43,26,22,61,17,5,23,6,13,0,5,3,31,5,17,46,0]
[19,19151,"Pocahontas County, Iowa","Retail trade",2007,7310,38,79888,3591,306,19151,"Pocahontas County, Iowa",0,0,0,65,269,310,252,73,0,107,0,54,0,0,0,363,28,139,64,0,0,0,0,0,2207,2397,930,434,0,789,0,264,0,0,0,2167,44,175,156,0,0,0,0,1648,10895,11069,4475,2042,0,3554,0,1129,0,0,0,9344,424,780,709,0,3,2,2,19,14,16,33,23,4,23,1,18,0,2,2,21,9,13,28,1]
[19,19153,"Polk County, Iowa","Retail trade",2007,430640,1658,6714418,655865,28621,19153,"Polk County, Iowa",91,0,0,9154,14299,13216,27757,9956,8890,39130,3129,13735,6390,14849,6432,31960,4391,19016,11229,0,976,0,0,105613,169110,166971,154332,85282,114124,761595,31588,215438,137362,95857,39656,309459,20202,61231,81430,0,4820,0,0,495328,712343,704051,665682,367500,484935,2603583,125783,903797,497266,426546,168704,1377851,90832,269347,340185,229,14,10,24,962,339,833,1518,350,251,1071,528,1416,125,678,151,1082,192,1059,1284,12]
[19,19171,"Tama County, Iowa","Retail trade",2007,17767,78,112481,9322,548,19171,"Tama County, Iowa",0,0,0,0,263,200,517,193,0,134,16,0,0,0,0,464,24,0,133,0,0,0,0,1338,2517,1446,2241,1647,0,1211,50,0,0,0,0,2212,52,0,471,0,0,0,0,5871,10741,6911,9937,8207,0,4794,214,0,0,285,0,9419,271,0,2003,0,3,0,1,35,23,21,65,27,7,27,5,25,1,7,1,29,7,27,40,1]
[19,19189,"Winnebago County, Iowa","Retail trade",2007,10866,60,114958,8160,538,19189,"Winnebago County, Iowa",0,0,0,303,0,167,486,0,0,0,0,83,0,0,0,679,83,204,125,0,0,0,0,2247,0,1384,1972,0,0,1278,0,518,0,0,0,3200,133,412,388,0,0,0,0,11701,0,6604,8548,0,0,5334,0,2087,0,0,0,13587,668,1873,1678,0,1,0,2,41,21,21,57,11,8,23,6,16,4,11,2,43,3,20,30,0]
[20,20005,"Atchison County, Kansas","Retail trade",2007,16924,58,130130,12360,730,20005,"Atchison County, Kansas",0,26,0,214,1100,332,724,121,33,0,44,73,0,0,827,987,26,530,356,0,0,159,0,1597,13197,2572,3191,0,259,0,214,411,0,0,2966,6525,78,1111,978,0,0,762,0,10354,53952,10609,13318,5875,997,0,845,2005,0,0,12564,27945,356,4690,4267,0,0,3,1,39,22,19,53,10,8,30,10,23,3,14,5,46,9,33,40,0]
[20,20029,"Cloud County, Kansas","Retail trade",2007,9533,61,109669,10744,493,20029,"Cloud County, Kansas",0,0,0,131,0,255,552,58,118,0,0,82,0,0,0,704,0,348,198,0,0,0,0,673,0,2106,2864,640,1065,1065,69,538,0,517,0,4137,0,816,973,0,0,0,0,3147,0,9245,12301,2581,4773,4489,340,2454,0,2346,0,17243,159,3728,3676,0,2,1,2,23,7,19,61,17,7,26,8,18,0,11,1,40,4,24,42,1]
[20,20047,"Edwards County, Kansas","Retail trade",2007,3037,12,12379,1147,73,20047,"Edwards County, Kansas",0,0,0,0,139,115,92,0,0,0,0,0,0,0,0,0,0,21,30,0,0,0,0,72,1162,1013,364,152,0,0,0,45,0,0,0,0,0,0,92,0,0,0,0,364,4453,4805,1638,794,0,0,0,165,0,0,0,0,0,156,367,0,2,2,1,6,6,8,16,10,2,10,1,4,1,2,1,7,2,6,12,0]
[20,20065,"Graham County, Kansas","Retail trade",2007,2597,24,30166,2158,114,20065,"Graham County, Kansas",0,0,0,67,0,0,120,15,0,0,0,0,0,0,0,0,0,47,31,0,0,30,0,528,0,0,491,64,0,0,0,87,0,0,0,0,0,73,131,0,0,141,0,2460,0,0,2455,218,0,0,0,395,0,0,0,0,0,359,590,0,1,3,1,18,1,10,24,6,2,7,2,8,0,2,0,11,1,6,11,1]
[20,20085,"Jackson County, Kansas","Retail trade",2007,13462,44,91112,8318,413,20085,"Jackson County, Kansas",0,0,0,177,193,106,402,21,0,0,18,81,0,0,0,548,0,0,135,0,0,0,0,1075,1566,667,1892,0,0,997,108,349,0,0,0,3114,0,0,543,0,0,0,0,5244,5803,3200,8096,228,1611,3689,485,1347,0,0,0,13841,0,0,2245,0,0,1,0,52,8,14,40,8,6,14,8,20,0,8,2,29,3,20,37,0]
[20,20087,"Jefferson County, Kansas","Retail trade",2007,19126,58,71260,5118,392,20087,"Jefferson County, Kansas",0,0,0,581,199,56,335,60,20,0,0,62,0,28,0,418,33,123,157,0,0,0,0,6835,1600,183,1065,326,116,684,0,328,0,103,0,2364,181,325,548,0,0,0,0,25670,6888,710,4684,1523,509,3105,63,1541,0,686,0,9718,1114,1173,2485,0,1,2,1,53,12,8,51,20,3,18,3,25,0,18,4,27,4,22,48,1]
[20,20105,"Lincoln County, Kansas","Retail trade",2007,3241,18,11148,894,78,20105,"Lincoln County, Kansas",0,0,0,51,0,0,88,0,0,51,0,0,0,0,0,125,0,36,0,0,0,0,0,249,0,543,303,0,0,426,0,91,0,0,0,966,0,72,119,0,0,0,0,982,0,2532,1224,0,0,1482,0,493,0,0,0,4096,0,272,448,0,1,1,0,13,3,8,15,3,1,9,1,6,0,7,0,6,4,5,15,1]
[20,20123,"Mitchell County, Kansas","Retail trade",2007,6373,53,98777,7655,419,20123,"Mitchell County, Kansas",0,0,0,138,415,207,397,79,72,128,0,53,0,0,32,0,0,178,145,0,0,0,0,768,3702,1856,1899,664,555,1001,0,267,0,35,177,0,80,334,614,0,0,0,0,3864,15130,8492,8607,2750,2559,4412,0,1091,0,225,759,17728,355,1413,2477,0,1,0,0,24,12,24,51,18,5,19,5,15,1,5,3,25,7,15,31,0]
[20,20137,"Norton County, Kansas","Retail trade",2007,5671,29,36977,3026,180,20137,"Norton County, Kansas",0,0,0,105,0,89,175,0,0,96,0,38,0,0,0,451,0,180,59,0,0,0,0,752,0,568,790,273,0,900,0,167,0,22,0,2690,0,403,0,0,0,0,0,3384,0,2349,3470,1102,0,3871,0,647,0,107,0,11465,0,1743,865,0,1,2,2,16,5,10,27,12,6,15,1,11,2,6,0,21,2,16,24,0]
[20,20161,"Riley County, Kansas","Retail trade",2007,71115,270,728603,66549,4028,20161,"Riley County, Kansas",0,0,0,1426,0,320,4490,158,654,835,489,1107,0,1265,422,3529,230,3692,1539,0,0,0,0,11796,5568,2821,18612,1120,3835,7540,2469,10358,2141,9372,1904,26778,575,9383,10297,8,0,0,0,58125,24285,13159,80353,5016,15291,31126,10742,38684,8994,37430,7923,113306,2897,39146,43659,30,1,1,1,147,27,37,275,24,29,115,101,148,8,63,23,173,22,166,178,4]
[20,20179,"Sheridan County, Kansas","Retail trade",2007,2556,20,18361,1492,96,20179,"Sheridan County, Kansas",0,0,0,61,0,0,100,47,0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,399,37,0,359,390,38,470,0,0,0,0,0,0,0,31,94,0,0,0,0,2237,144,0,1566,1717,271,2189,0,0,0,0,0,0,0,153,460,0,2,1,2,14,3,12,18,13,3,11,0,3,0,0,0,8,2,5,17,0]
[20,20197,"Wabaunsee County, Kansas","Retail trade",2007,7053,23,26718,2128,136,20197,"Wabaunsee County, Kansas",0,0,0,0,118,30,126,23,0,63,0,0,0,0,0,142,0,29,42,0,0,0,0,540,1019,256,458,0,0,473,0,0,0,0,0,733,0,46,0,0,0,0,0,2653,4828,1444,1817,664,0,2180,0,0,0,0,0,2930,0,180,696,0,0,1,0,24,5,5,19,6,2,9,2,6,0,7,1,10,2,9,16,1]
[21,21007,"Ballard County, Kentucky","Retail trade",2007,8249,28,52778,3846,208,21007,"Ballard County, Kentucky",0,0,0,195,0,59,178,0,0,57,0,0,0,0,0,0,0,57,0,0,0,0,0,2152,0,455,989,0,0,538,0,1280,0,0,0,0,0,97,178,0,0,0,0,9892,0,1913,3782,0,0,2068,0,5325,0,43770,0,0,0,433,765,0,2,0,3,18,10,5,26,1,3,10,2,10,1,9,0,6,2,7,22,0]
[21,21009,"Barren County, Kentucky","Retail trade",2007,42173,193,552941,48549,2319,21009,"Barren County, Kentucky",50,0,0,563,3514,444,2303,261,235,394,0,241,55,0,42,2224,137,1395,390,0,281,253,0,4322,31663,3206,11615,1854,2053,3371,401,1364,908,3266,112,19520,282,3726,1688,18,1158,1147,0,21409,138944,13299,48949,7496,8907,14011,1722,6295,3797,16135,391,86317,1717,17037,7163,70,3,9,2,70,43,41,189,24,11,68,23,49,5,23,4,98,19,81,125,4]
[21,21027,"Breckinridge County, Kentucky","Retail trade",2007,20059,55,113835,9200,445,21027,"Breckinridge County, Kentucky",0,0,33,206,209,0,503,65,30,117,0,72,0,0,0,458,0,168,0,0,0,0,329,1310,1638,0,2348,529,257,907,0,335,0,0,0,2651,0,462,596,31,0,0,1544,6454,7261,0,10752,2676,953,4547,1077,1465,0,0,0,11937,0,2122,2462,202,1,1,3,35,13,9,57,11,5,16,11,15,1,3,0,33,3,13,40,16]
[21,21045,"Casey County, Kentucky","Retail trade",2007,15955,48,71832,5053,316,21045,"Casey County, Kentucky",0,0,0,112,0,98,359,0,54,0,0,0,0,0,0,397,0,177,0,0,0,0,0,537,0,611,1427,0,272,0,30,0,0,0,0,2590,0,513,474,0,0,0,0,2615,0,2527,5896,0,1082,0,148,0,0,0,0,10985,0,2337,2161,0,3,1,1,17,29,12,50,5,4,17,4,8,0,4,4,22,2,11,16,2]
[21,21059,"Daviess County, Kentucky","Retail trade",2007,96656,442,1282912,123362,5936,21059,"Daviess County, Kentucky",0,198,0,2595,5176,1459,5841,1442,463,2178,463,1133,368,3038,1434,7956,457,4025,1801,0,0,2420,0,28988,55338,15209,29876,20717,4292,21994,2770,7691,4738,11764,7788,60454,1528,11636,8146,25,0,13710,0,121818,233521,66287,128622,79003,15744,91473,11019,34003,20650,55946,34142,281623,8707,50140,34718,124,3,12,6,220,108,96,411,60,15,171,72,160,14,99,35,312,31,178,259,7]
[21,21083,"Graves County, Kentucky","Retail trade",2007,37121,130,342536,31489,1427,21083,"Graves County, Kentucky",0,0,0,316,2295,566,1478,0,137,283,0,293,0,165,0,0,66,684,386,1,0,0,0,1956,15842,5637,7940,634,1419,2832,283,1259,0,1128,0,0,153,1782,2482,0,0,0,0,10179,69802,23207,33189,2943,5954,11406,1231,5711,0,4590,0,0,789,7676,10614,26,3,2,3,80,51,40,126,17,7,44,27,38,0,28,5,100,8,47,75,4]
[21,21101,"Henderson County, Kentucky","Retail trade",2007,46250,183,662033,54600,2508,21101,"Henderson County, Kentucky",0,0,0,1164,4347,576,2143,343,185,382,203,400,47,394,0,2510,173,1416,805,0,0,0,0,6589,44981,7066,12112,3106,1861,3896,1038,2708,723,1847,0,20229,433,3887,4482,0,0,0,0,32921,191842,27507,51848,13251,8549,15900,4898,11183,2002,9452,0,86874,3248,17337,20050,0,0,9,7,88,71,44,176,32,11,76,42,82,5,36,8,144,14,85,107,0]
[21,21119,"Knott County, Kentucky","Retail trade",2007,16346,34,47551,3754,203,21119,"Knott County, Kentucky",0,461,0,0,0,0,266,182,0,0,0,0,0,0,0,395,0,0,0,2,0,7451,0,0,0,0,1075,1080,0,353,0,539,0,0,0,2022,0,308,439,0,0,21525,0,0,0,0,4874,5831,0,1595,0,2343,0,0,0,8832,0,1471,1477,55,1,19,2,13,2,1,32,35,5,9,4,11,2,4,3,17,2,5,16,6]
[21,21139,"Livingston County, Kentucky","Retail trade",2007,9519,25,29706,3217,163,21139,"Livingston County, Kentucky",0,298,0,0,85,91,196,77,0,0,0,30,0,12,0,373,0,0,60,0,0,2994,0,0,558,676,797,730,0,268,41,141,0,59,0,2350,0,0,243,0,0,17675,0,0,2700,3039,3939,3140,0,1098,182,607,0,364,0,10502,0,0,1037,0,2,4,0,10,7,8,23,8,2,8,3,9,1,4,2,19,7,9,22,2]
[21,21141,"Logan County, Kentucky","Retail trade",2007,26835,101,230608,19765,1008,21141,"Logan County, Kentucky",0,0,0,277,3263,162,976,139,54,172,0,170,0,228,0,744,0,444,286,0,0,0,0,1781,42192,1209,4885,1179,528,1474,191,1030,0,1556,34,4850,79,1017,1265,0,0,0,0,8965,172598,4178,21467,5326,2150,5349,756,4983,0,7273,120,20591,489,4549,5200,0,1,1,3,44,42,21,100,16,6,34,17,31,0,13,5,44,3,37,82,1]
[21,21159,"Martin County, Kentucky","Retail trade",2007,12929,47,108045,6983,412,21159,"Martin County, Kentucky",0,898,0,0,0,0,484,115,0,0,0,47,0,0,0,257,0,163,40,2,0,15523,0,48,0,975,2171,1052,0,0,0,250,0,186,0,1714,0,404,231,5,0,63917,0,190,0,3972,9508,4447,0,0,0,1002,0,828,0,7762,0,1605,835,24,0,15,2,6,2,6,50,5,3,5,7,14,1,7,1,20,2,12,14,4]
[21,21177,"Muhlenberg County, Kentucky","Retail trade",2007,31499,105,265567,24560,1224,21177,"Muhlenberg County, Kentucky",0,379,0,0,618,63,1263,264,84,220,71,0,0,151,0,1418,0,789,362,0,0,6354,0,0,4828,401,5893,2320,632,1977,330,577,0,920,0,8674,0,1907,1194,0,0,27388,0,0,22605,2344,26001,10420,2395,7278,1490,2136,0,4338,0,37748,2502,8143,5162,0,1,11,4,28,26,7,108,28,11,37,16,36,2,14,6,52,7,53,103,0]
[21,21195,"Pike County, Kentucky","Retail trade",2007,65024,290,894872,80440,3876,21195,"Pike County, Kentucky",0,3989,0,619,614,651,3830,686,892,785,141,709,0,693,0,3655,170,1676,511,45,0,57463,0,5038,5965,7601,19569,6085,5132,7239,761,7299,0,3879,0,37973,540,5103,2878,158,0,240249,0,23900,26768,33199,85500,30283,20604,29934,3204,31517,0,18294,0,172085,2153,21890,11475,582,3,88,4,88,26,53,280,107,19,79,41,109,4,51,6,194,13,91,112,34]
[21,21213,"Simpson County, Kentucky","Retail trade",2007,17327,69,415161,22567,1039,21213,"Simpson County, Kentucky",0,0,0,318,2921,149,1057,0,0,0,110,0,0,325,0,447,198,793,194,0,0,0,0,2126,27149,1206,5644,0,0,1264,342,522,0,1102,0,2819,422,2525,1065,0,0,0,0,12773,119712,4277,23700,0,673,5317,1428,2261,0,4631,0,12081,1937,10920,4462,0,3,1,1,35,32,16,65,10,5,25,18,15,2,12,2,34,9,47,51,0]
[21,21233,"Webster County, Kentucky","Retail trade",2007,13621,42,67451,5835,349,21233,"Webster County, Kentucky",0,0,0,278,294,0,380,179,0,96,0,0,0,0,0,281,0,0,133,1,0,0,0,2590,3009,0,1436,1618,83,665,38,0,0,0,0,1550,0,0,662,0,0,0,0,12101,12187,0,6620,6977,381,2863,145,0,0,0,0,6916,0,0,2652,62,0,10,1,19,11,9,47,16,4,16,4,10,0,5,3,25,1,14,39,3]
[22,22011,"Beauregard Parish, Louisiana","Retail trade",2007,35654,100,317434,28571,1412,22011,"Beauregard Parish, Louisiana",293,31,0,335,816,88,1336,131,0,0,44,161,0,300,0,1195,0,641,391,0,2046,273,0,2268,14313,644,6690,1584,0,0,201,1172,0,1838,0,8160,0,1813,1448,0,9606,1542,0,9628,54795,2781,29099,6388,0,0,847,4787,0,9075,0,35524,0,7400,6310,0,41,7,5,49,17,14,99,30,4,52,16,43,2,24,3,69,6,37,72,1]
[22,22029,"Concordia Parish, Louisiana","Retail trade",2007,20822,79,194919,16620,871,22029,"Concordia Parish, Louisiana",0,247,0,0,52,250,942,0,0,212,119,122,0,248,0,886,28,423,156,0,0,2342,0,715,663,2082,4584,0,0,2069,718,724,0,857,0,5790,154,1148,625,0,0,12350,0,3311,2636,9229,19487,0,0,7733,3269,3084,406,3663,0,24393,631,4757,2615,0,2,14,3,19,9,14,85,20,4,31,9,24,3,10,2,43,6,29,46,2]
[22,22043,"Grant Parish, Louisiana","Retail trade",2007,22309,29,74699,6567,273,22043,"Grant Parish, Louisiana",67,0,0,91,0,0,262,0,0,84,0,0,0,137,0,262,0,43,101,0,439,57,130,591,0,0,1515,439,0,787,0,0,0,524,0,1257,0,86,267,0,2281,291,543,3217,0,0,7198,1780,0,3399,0,150,0,1834,0,5535,0,466,1217,0,11,7,7,23,11,4,26,12,6,12,2,8,0,10,0,16,0,6,27,0]
[22,22051,"Jefferson Parish, Louisiana","Retail trade",2007,432552,1855,8106201,771487,30948,22051,"Jefferson Parish, Louisiana",4,2108,0,13305,10984,11508,28318,7918,2473,8356,4594,9975,2932,13168,3188,29510,0,18683,7403,0,22,35473,0,142142,140432,140999,169485,102835,32385,116649,38322,131927,50453,86106,19141,294114,0,70666,47258,45,605,153481,0,615890,555933,610671,713065,444798,118644,464984,166119,600459,193916,377691,78410,1302549,0,290601,200324,334,12,46,32,1051,310,912,1815,425,149,866,501,1362,98,631,126,1299,145,1059,953,13]
[22,22069,"Natchitoches Parish, Louisiana","Retail trade",2007,39566,156,413982,35510,1838,22069,"Natchitoches Parish, Louisiana",134,0,90,393,2553,235,1756,186,169,0,154,294,0,0,0,1726,104,1389,586,0,969,0,1154,2329,22020,1493,8127,1829,1512,2918,631,1795,0,0,35,11324,297,3767,2429,0,4225,0,5854,12999,93431,7165,34812,7831,6120,12980,2624,7618,0,0,114,49513,1404,16844,9716,30,19,4,7,66,19,28,146,28,19,69,43,61,2,25,5,106,12,76,88,3]
[22,22087,"St. Bernard Parish, Louisiana","Retail trade",2007,35897,104,291779,22621,1056,22087,"St. Bernard Parish, Louisiana",0,0,0,663,1258,198,1674,435,0,132,0,278,0,291,0,625,0,603,326,0,0,1515,0,7257,25555,1827,8593,5283,0,1368,313,2742,0,1547,28,3341,0,1726,1553,0,0,5774,0,26032,106596,8152,36808,23766,0,5340,1433,11764,0,7242,111,16224,0,8608,6816,0,2,7,3,97,36,23,125,33,1,30,19,40,3,26,5,56,8,68,56,0]
[22,22105,"Tangipahoa Parish, Louisiana","Retail trade",2007,121097,452,1742378,140836,6607,22105,"Tangipahoa Parish, Louisiana",49,105,0,1002,2359,1775,6201,1431,470,1781,426,890,51,1416,373,7465,261,3985,1548,0,312,1321,0,8389,17408,14989,32848,13434,4491,19132,2816,9035,924,6607,2143,51942,785,10713,7128,0,1522,5859,0,35842,73592,65812,140442,57807,17631,181299,11602,35079,4384,33337,10231,238867,3660,45773,31163,0,9,10,10,187,85,98,426,65,32,175,88,200,4,60,25,285,30,215,238,2]
[22,22125,"West Feliciana Parish, Louisiana","Retail trade",2007,15625,35,65994,5381,301,22125,"West Feliciana Parish, Louisiana",0,0,0,0,0,0,335,15,10,69,0,0,0,0,0,369,0,329,177,0,0,0,0,0,0,0,1393,173,0,598,0,435,0,397,0,2574,0,834,960,0,0,0,0,0,0,2095,6275,909,400,2656,1269,2828,0,1811,0,11514,0,3590,4331,0,0,2,5,19,8,7,33,4,4,8,6,17,0,10,0,23,5,24,19,0]
[23,23015,"Lincoln County, Maine","Retail trade",2007,34457,226,433225,40681,1773,23015,"Lincoln County, Maine",0,0,0,680,755,171,1654,148,174,304,0,309,0,356,325,1918,186,690,458,0,319,0,0,4450,6881,1346,8285,1232,1240,3048,422,2214,0,2096,2234,15041,1009,2679,3004,0,1772,0,0,21503,28031,6652,39437,6053,5602,13132,2530,10606,0,9464,10420,66275,5731,22905,13728,0,74,1,3,246,71,39,218,35,24,36,48,116,2,56,16,112,52,146,113,1]
[24,24001,"Allegany County, Maryland","Retail trade",2007,75087,304,865196,72650,4042,24001,"Allegany County, Maryland",0,0,0,1060,2466,614,3973,745,0,853,215,636,7,684,231,6023,401,3051,1231,0,0,0,0,8618,25929,6189,17526,5822,6570,9716,1059,5426,51,4777,1131,48813,883,8471,4804,0,0,0,0,45100,105610,27116,77268,25724,29643,38671,4922,24698,217,24558,4499,218854,4257,37690,20674,0,5,8,7,135,54,48,290,67,39,93,55,103,5,55,16,254,25,169,243,0]
[24,24017,"Charles County, Maryland","Retail trade",2007,146551,540,2369800,239025,9936,24017,"Charles County, Maryland",40,0,0,3129,603,683,8431,1188,389,932,533,1930,0,1085,432,4416,297,4592,1821,0,0,0,0,34531,5468,6679,47605,7991,5409,11138,5113,26407,0,8002,2050,40822,862,15203,10661,0,804,0,0,152045,24597,27601,209950,35444,20917,47344,19925,117987,0,35618,8854,184996,4537,68077,48675,0,8,2,5,384,51,66,512,67,33,146,108,273,15,124,34,304,29,227,278,2]
[24,24025,"Harford County, Maryland","Retail trade",2007,244826,774,3380253,308619,12630,24025,"Harford County, Maryland",0,0,76,5181,4518,2323,11813,3503,676,2100,877,7955,408,2969,926,9756,1062,7839,3553,0,0,0,2630,49459,52683,24493,68217,29386,10509,25959,6717,115193,6076,20118,5450,82959,3204,24035,19802,48,313,0,9011,232351,226183,112448,302357,119822,40583,102668,30319,502076,27593,94661,23197,364807,16282,107779,87645,225,7,7,3,821,147,224,731,158,54,307,225,646,28,334,51,564,75,381,551,4]
[24,24043,"Washington County, Maryland","Retail trade",2007,147430,673,2463271,219497,10226,24043,"Washington County, Maryland",0,0,0,2538,5375,2313,9405,4663,1735,5013,542,1846,495,2850,666,9691,692,4929,2213,0,0,0,0,21437,66828,24299,48991,36955,12579,54504,4070,14439,7446,13757,3292,91053,1799,15708,11903,0,0,0,0,108540,283524,104921,212929,165573,49711,208369,19144,61211,29294,61862,13185,398769,8708,70164,49612,0,2,2,7,396,125,161,627,146,55,195,129,242,23,165,31,430,50,296,407,0]
[25,25011,"Franklin County, Massachusetts","Retail trade",2007,71372,290,691013,71319,3153,25011,"Franklin County, Massachusetts",0,0,138,642,3882,873,2919,454,474,564,143,482,500,528,1243,3319,572,1860,719,0,124,290,3629,4992,38222,9662,17263,3093,4989,6532,666,4019,13774,2546,12070,27701,2005,5561,3435,45,652,1857,13674,29618,168870,43273,76250,13815,21530,24979,2797,19081,40470,13064,53640,119688,8784,26355,15320,134,6,3,6,168,108,64,273,33,31,56,37,120,11,77,33,175,37,158,189,5]
[26,26001,"Alcona County, Michigan","Retail trade",2007,10942,45,55317,5321,277,26001,"Alcona County, Michigan",0,0,0,32,138,0,237,0,0,0,0,16,0,0,0,211,0,119,0,0,249,0,0,191,1149,0,1022,0,0,152,0,137,0,0,0,1398,0,183,114,0,1039,0,0,1267,7772,0,5042,0,0,695,0,766,0,401,0,6001,1073,1053,523,0,8,1,1,29,17,2,41,1,3,10,3,9,0,10,0,11,7,24,21,0]
[26,26021,"Berrien County, Michigan","Retail trade",2007,156813,609,1622828,153948,7360,26021,"Berrien County, Michigan",0,86,0,1254,7493,1579,6687,1291,578,1248,627,2163,0,2660,2379,8816,852,5470,2386,0,0,1233,0,9911,77380,14783,33785,11142,5147,12767,5225,22106,0,14076,8711,70391,2390,14817,12319,121,0,15319,0,54413,349407,69128,148396,48170,24401,51378,18243,107428,0,69032,37095,315696,14362,72499,52598,320,2,7,13,355,296,147,572,92,47,210,145,282,21,165,31,391,70,391,430,8]
[26,26039,"Crawford County, Michigan","Retail trade",2007,14074,74,216830,12582,621,26039,"Crawford County, Michigan",0,0,0,105,472,0,507,0,0,77,0,68,0,0,0,911,17,502,172,0,0,0,0,757,4772,0,2581,0,0,548,114,385,0,0,0,8352,18,1468,1217,0,0,0,0,3902,21139,0,11243,0,0,2245,1023,1713,0,0,0,36187,394,6500,5782,0,2,2,2,24,21,8,61,10,8,17,16,18,0,12,0,33,8,50,33,1]
[26,26057,"Gratiot County, Michigan","Retail trade",2007,42476,146,316388,27922,1367,26057,"Gratiot County, Michigan",45,0,0,227,1991,299,1269,183,0,440,66,275,0,296,0,2562,0,1008,494,0,454,0,0,1169,20190,2550,6483,1374,0,3511,247,2758,0,1376,0,20291,126,2839,1958,0,1904,0,0,6883,93962,13221,27921,7881,0,15193,1181,10822,0,7908,0,92460,1395,12329,8449,471,4,3,1,61,50,30,139,31,17,49,20,33,1,28,4,109,14,63,97,5]
[26,26071,"Iron County, Michigan","Retail trade",2007,11817,73,101386,8567,519,26071,"Iron County, Michigan",47,0,0,121,405,42,457,62,48,0,0,174,0,0,0,436,0,278,173,0,316,0,0,559,3929,250,1807,419,296,1136,214,1100,0,0,0,3824,0,650,769,0,1272,0,0,5020,21131,1131,8322,1674,1186,4477,963,4510,0,0,0,16586,0,2927,3779,0,21,0,2,55,18,9,64,23,10,26,16,31,1,7,0,20,6,40,41,0]
[26,26079,"Kalkaska County, Michigan","Retail trade",2007,17153,57,144117,10235,465,26079,"Kalkaska County, Michigan",2,418,0,290,295,142,504,54,34,67,0,0,0,0,0,497,0,322,182,0,0,4620,0,2483,2727,1681,2271,460,564,492,183,0,0,0,0,3472,0,868,978,0,106,21973,0,9424,12478,8258,10900,2390,2081,2195,777,0,0,0,0,16457,478,3888,4145,0,3,16,3,41,14,19,51,10,7,20,6,17,1,10,0,29,6,24,41,1]
[26,26097,"Mackinac County, Michigan","Retail trade",2007,11113,113,155835,10983,462,26097,"Mackinac County, Michigan",0,0,0,176,0,19,350,0,0,0,19,0,0,155,0,0,58,373,100,0,133,0,0,784,0,99,1637,363,0,565,86,205,0,808,148,0,415,1185,391,0,626,0,0,6205,3830,522,10911,3582,0,2610,660,1478,0,7657,631,0,5067,13357,2156,0,7,2,1,59,17,6,100,16,3,21,9,17,0,16,4,16,16,99,25,0]
[26,26115,"Monroe County, Michigan","Retail trade",2007,152021,427,1465317,120262,5637,26115,"Monroe County, Michigan",27,0,0,996,5400,1778,5074,1736,339,943,274,1611,1575,1461,260,5175,561,4043,1839,3,72,0,0,8651,61283,16975,25401,13056,3383,9223,1313,15286,32945,8759,1369,38301,1527,10477,11388,0,194,0,0,43863,280874,74297,113496,59311,13582,35886,6078,72266,137853,39334,5946,174415,9202,46212,46602,120,4,4,8,232,128,109,375,86,28,142,70,153,12,125,21,283,57,281,261,4]
[26,26141,"Presque Isle County, Michigan","Retail trade",2007,13376,69,101360,9466,494,26141,"Presque Isle County, Michigan",74,0,0,239,0,0,432,71,22,96,0,0,0,0,0,323,24,244,0,0,519,0,0,881,1338,89,2166,506,129,824,55,132,0,314,0,1837,0,570,723,0,2544,0,0,4166,5930,385,9589,2492,506,3181,283,594,0,1392,0,7264,450,2796,2612,27,12,3,2,48,10,6,69,11,5,17,6,14,0,15,1,25,11,44,42,3]
[26,26153,"Schoolcraft County, Michigan","Retail trade",2007,8485,61,110816,7995,379,26153,"Schoolcraft County, Michigan",109,0,0,79,0,4,376,70,0,0,0,0,0,0,44,0,0,250,101,0,836,0,0,457,0,5,1831,619,0,1228,0,211,0,0,161,0,0,562,308,0,3315,0,0,3197,0,72,8353,3074,468,4825,0,876,0,0,673,0,0,3235,1485,0,20,1,1,25,8,4,51,9,4,20,1,7,1,1,4,17,1,36,23,0]
[27,27005,"Becker County, Minnesota","Retail trade",2007,32504,158,373467,32183,1680,27005,"Becker County, Minnesota",0,0,0,547,1328,230,1932,411,133,245,75,215,0,2711,0,1914,192,1084,571,0,0,0,0,3493,11695,2185,9660,2844,1093,2230,419,1988,0,16884,0,13759,526,2728,2145,0,0,0,0,20655,57866,8356,42554,13115,4486,9244,2689,9188,0,80291,0,60841,2677,13976,9543,0,2,0,1,161,39,37,144,63,14,51,31,58,1,42,1,72,22,86,124,0]
[27,27023,"Chippewa County, Minnesota","Retail trade",2007,12441,62,168339,14152,697,27023,"Chippewa County, Minnesota",0,0,34,321,1136,244,772,214,50,192,0,87,41,137,0,1230,0,354,334,0,195,0,595,3420,8768,3378,3413,1429,306,1748,0,727,385,734,0,7011,72,785,1387,0,916,0,2610,19233,40101,11595,14989,6306,1276,7305,0,2821,1685,3728,0,30781,487,3411,5940,0,6,0,3,59,31,19,62,24,6,30,12,21,3,18,1,39,10,30,69,0]
[27,27037,"Dakota County, Minnesota","Retail trade",2007,398552,1178,5163980,498070,22061,27037,"Dakota County, Minnesota",0,0,403,8003,16432,9067,20720,10067,10717,10385,2520,8240,4540,8332,3452,20348,3471,13904,9615,0,0,3041,7193,94890,209628,133502,124346,91889,193661,211230,18043,119505,97857,99541,22915,151247,10819,44571,54694,0,0,20661,30629,481908,902519,551714,533592,406191,725164,724752,76389,512373,399556,404672,101435,658676,47646,192530,233204,119,9,7,9,1001,446,696,1159,373,156,626,481,1359,134,562,152,960,164,673,903,15]
[27,27045,"Fillmore County, Minnesota","Retail trade",2007,20866,107,176767,13796,728,27045,"Fillmore County, Minnesota",0,0,0,240,892,277,735,92,90,260,7,151,0,0,0,1044,165,448,360,0,0,0,0,1937,6501,2320,3432,619,529,2286,0,968,0,0,0,5225,224,859,1093,0,0,0,0,12920,29245,10847,15637,2911,2277,9140,208,3960,0,0,0,21515,1334,4503,4626,0,4,0,3,78,48,28,93,24,13,43,7,37,0,20,2,53,15,66,90,0]
[27,27063,"Jackson County, Minnesota","Retail trade",2007,10266,51,80280,5997,399,27063,"Jackson County, Minnesota",0,0,0,136,0,0,353,95,39,113,0,46,0,0,0,1375,0,246,0,0,0,0,0,926,0,2030,1438,836,259,1157,0,344,0,0,0,5628,49,445,0,0,0,0,0,4776,0,8936,6799,3783,1075,4642,0,1784,0,0,0,23520,301,2039,0,0,4,0,2,43,12,13,46,26,6,20,3,16,0,12,1,30,10,21,50,0]
[27,27081,"Lincoln County, Minnesota","Retail trade",2007,5896,40,53106,3942,274,27081,"Lincoln County, Minnesota",0,0,35,0,0,86,287,0,0,54,0,0,0,0,0,502,0,94,91,0,0,0,481,254,0,887,1082,0,0,338,0,226,0,153,0,3098,0,140,382,0,0,0,1960,2072,0,3993,4917,0,0,1687,0,983,0,665,0,12960,0,561,1821,0,2,0,5,31,3,8,39,17,4,14,7,9,0,11,2,15,3,11,28,0]
[27,27107,"Norman County, Minnesota","Retail trade",2007,6852,33,52466,4391,260,27107,"Norman County, Minnesota",0,0,0,79,0,106,279,0,88,94,0,36,0,0,0,373,0,87,73,0,0,0,0,331,0,1021,1215,0,668,983,0,269,0,0,0,2411,0,139,187,0,0,0,0,1821,0,4847,4829,0,2983,3507,0,1232,0,0,0,10547,0,656,789,0,4,1,1,25,1,15,35,9,9,19,3,10,0,5,0,18,2,16,24,1]
[27,27119,"Polk County, Minnesota","Retail trade",2007,31600,122,297780,26991,1418,27119,"Polk County, Minnesota",9,0,0,399,1592,683,1458,415,213,262,63,224,0,178,105,2404,61,999,627,0,73,0,0,3626,16445,6509,7058,2452,1741,2614,361,1800,0,496,404,16314,130,2558,2735,0,604,0,0,24510,71551,29090,28936,9514,7907,10444,3868,8671,0,2996,1623,69582,943,10492,12069,0,6,2,3,87,39,48,117,31,13,53,11,44,1,32,5,92,18,67,100,2]
[27,27137,"St. Louis County, Minnesota","Retail trade",2007,200226,1020,2760528,264914,13128,27137,"St. Louis County, Minnesota",175,3110,0,3228,4136,2006,12598,1761,1972,3569,1042,2992,854,3355,2475,25029,1135,9145,4221,0,1398,62814,0,34254,40559,22315,60390,14969,18156,38843,6040,31734,13376,14749,11935,208004,3942,26818,19837,48,4894,275613,0,183873,182075,98718,263336,75928,69308,151142,27621,159426,57936,71184,52644,912136,18586,123770,80804,147,34,12,18,572,210,215,958,156,107,329,208,414,32,194,50,719,121,535,615,10]
[27,27155,"Traverse County, Minnesota","Retail trade",2007,3558,29,45484,3644,233,27155,"Traverse County, Minnesota",0,0,0,0,0,95,241,26,0,0,0,0,0,0,0,0,0,0,52,0,0,0,0,103,0,1217,907,108,0,396,13,23,0,35,0,0,0,0,122,0,0,0,0,1061,1764,5323,3818,503,262,1622,55,84,0,174,0,0,0,0,550,0,0,0,1,10,7,10,25,8,4,14,3,4,0,4,0,10,1,8,19,0]
[27,27157,"Wabasha County, Minnesota","Retail trade",2007,21676,106,210766,19045,899,27157,"Wabasha County, Minnesota",14,0,0,256,0,251,801,320,76,179,11,105,0,77,0,823,185,455,318,3,88,0,0,1600,0,2530,3990,2413,504,1837,31,778,0,371,0,6767,453,875,1069,4,409,0,0,8854,0,12401,17000,9218,2187,7921,148,3318,0,1558,0,31194,2193,4430,4380,26,7,1,0,82,32,22,91,36,7,27,7,34,0,22,5,53,22,59,71,4]
[28,28007,"Attala County, Mississippi","Retail trade",2007,19564,95,171350,16028,845,28007,"Attala County, Mississippi",0,0,0,0,575,96,802,89,43,233,0,0,0,0,0,699,10,411,244,0,58,0,0,0,4327,841,3808,917,448,2020,125,393,0,0,0,0,32,952,979,0,359,0,0,0,17869,3818,16240,3854,1701,7512,556,1658,0,1399,0,18135,148,3920,4227,0,3,0,7,19,20,19,79,10,8,35,11,25,4,8,2,26,3,24,43,0]
[28,28021,"Claiborne County, Mississippi","Retail trade",2007,9604,31,39271,3487,183,28021,"Claiborne County, Mississippi",12,0,0,0,0,0,167,0,0,0,0,0,0,0,129,374,0,0,0,0,65,0,0,0,0,0,868,0,0,0,0,96,0,0,596,1772,0,444,0,0,309,0,0,0,0,0,3768,0,0,0,0,439,0,0,2179,7605,0,1799,0,0,3,0,9,5,4,3,26,1,2,7,0,7,1,2,3,17,2,12,14,2]
[28,28039,"George County, Mississippi","Retail trade",2007,22578,81,231543,16386,888,28039,"George County, Mississippi",29,0,0,142,282,135,927,0,34,70,0,126,0,0,0,648,0,327,181,0,193,0,0,1022,4015,546,4278,420,0,689,49,1121,0,91,0,5710,0,873,946,0,895,0,0,4171,19497,2817,18071,2780,1242,3324,186,5778,0,393,0,25396,0,3549,3754,0,8,1,8,26,15,12,72,9,5,20,6,23,1,6,2,33,4,24,43,0]
[28,28059,"Jackson County, Mississippi","Retail trade",2007,139668,453,1305043,116024,5356,28059,"Jackson County, Mississippi",0,0,646,1971,0,526,4973,577,0,1074,416,1829,499,2068,243,5415,369,4057,1556,3,51,0,9656,18875,0,4684,26081,6767,0,9725,2563,18057,6859,14358,986,53217,1296,12033,6446,0,343,0,36846,84191,0,20162,111838,32043,0,40748,11411,78175,25217,77855,3505,229838,5297,52003,28201,33,5,3,10,206,76,57,430,45,24,166,94,207,10,102,20,278,31,248,269,4]
[28,28071,"Lafayette County, Mississippi","Retail trade",2007,47351,205,507113,48482,2419,28071,"Lafayette County, Mississippi",26,0,88,478,639,234,2406,109,246,401,161,921,0,481,88,2428,35,2640,674,0,190,0,911,3184,5812,2226,11515,716,2210,4447,957,12250,0,1707,555,20884,195,7946,4233,0,981,0,3903,16039,24850,9265,49971,2687,8803,18638,4347,57957,0,8879,2690,93829,987,34396,18228,0,8,2,12,73,21,31,219,17,17,76,48,114,4,43,8,110,12,138,100,3]
[28,28097,"Montgomery County, Mississippi","Retail trade",2007,10925,59,136579,9055,526,28097,"Montgomery County, Mississippi",0,0,0,69,317,28,488,97,0,92,19,28,0,0,0,710,0,275,0,0,212,0,241,351,2118,120,2023,609,0,852,100,136,0,0,0,4174,0,544,587,0,1002,0,1083,1878,10300,585,8977,2409,542,3835,376,683,0,0,0,18973,0,2449,2330,0,8,0,5,6,12,6,57,8,7,21,4,12,1,8,2,22,1,21,29,2]
[28,28115,"Pontotoc County, Mississippi","Retail trade",2007,29957,84,203614,15288,886,28115,"Pontotoc County, Mississippi",0,0,0,132,6033,169,880,229,0,205,27,0,0,202,0,720,0,453,214,0,0,0,0,779,39931,1039,4221,2050,0,1645,179,610,0,0,0,4152,0,1025,835,0,0,0,0,3244,160248,4786,17818,9091,0,6737,736,2581,0,5731,0,19239,0,4316,3488,0,2,0,7,32,73,22,81,24,2,35,10,23,1,19,3,40,4,29,63,2]
[28,28117,"Prentiss County, Mississippi","Retail trade",2007,25276,109,162043,14743,763,28117,"Prentiss County, Mississippi",59,0,0,195,2565,46,849,234,38,0,73,185,0,0,0,1053,15,457,171,0,297,0,0,1244,17075,215,3860,1518,293,1408,264,1362,0,552,0,5052,0,1099,799,0,1464,0,0,7687,71816,955,16911,7297,1199,6063,1000,6635,0,2891,0,22158,268,4859,3273,0,8,0,10,40,31,18,105,23,8,43,45,31,0,11,6,44,5,29,49,0]
[28,28141,"Tishomingo County, Mississippi","Retail trade",2007,19593,82,112571,10559,588,28141,"Tishomingo County, Mississippi",118,0,0,127,1590,157,555,61,31,0,0,107,0,0,0,566,12,229,162,4,855,0,0,819,10894,921,2411,664,125,1273,0,443,0,330,256,3788,0,581,581,7,4184,0,0,4065,47764,4007,10424,3330,523,4710,0,1527,0,1519,926,15747,564,2867,2617,22,13,0,3,19,31,19,76,9,6,23,11,19,0,9,5,31,6,29,34,3]
[28,28155,"Webster County, Mississippi","Retail trade",2007,10253,45,69649,5748,289,28155,"Webster County, Mississippi",24,0,0,125,431,0,251,41,0,54,0,70,0,0,0,0,0,0,74,0,139,0,0,871,3002,0,1131,250,0,400,0,337,0,0,0,0,0,0,247,0,669,0,0,3528,12929,0,4867,1257,0,1661,0,1509,0,0,0,0,0,1258,1168,0,4,0,4,18,14,5,40,8,1,15,2,10,0,3,1,12,2,9,24,2]
[29,29009,"Barry County, Missouri","Retail trade",2007,35597,154,413782,35868,1753,29009,"Barry County, Missouri",0,0,0,295,5108,275,1666,101,0,277,107,0,25,480,46,1563,97,710,372,0,0,0,0,1621,36253,3118,8185,0,0,2004,342,0,507,3258,134,10666,249,1753,1280,33,0,0,0,8822,159537,12628,35928,1993,0,8654,1788,0,1392,18006,526,45441,1492,8004,5278,133,3,5,2,69,41,27,134,30,14,67,25,49,4,28,3,75,11,56,93,15]
[29,29027,"Callaway County, Missouri","Retail trade",2007,44332,133,331093,24648,1336,29027,"Callaway County, Missouri",0,0,0,481,1443,345,1246,887,133,312,96,333,0,209,0,2307,129,905,459,0,0,0,0,4864,12679,1997,6180,6299,1230,2216,408,1398,432,1194,0,15606,356,2469,2181,0,0,0,0,21906,55734,7654,25372,31202,5173,10311,1922,5980,2009,5890,0,64653,1790,10707,9664,67,2,5,3,96,37,30,125,42,8,50,30,35,5,28,9,63,16,67,97,13]
[29,29039,"Cedar County, Missouri","Retail trade",2007,13982,63,119883,8527,478,29039,"Cedar County, Missouri",0,0,66,77,268,71,417,0,44,99,0,0,0,0,0,624,0,246,105,0,0,0,916,476,2373,290,2004,0,0,735,0,253,0,39,0,3433,0,485,495,0,0,0,3844,2798,10216,1333,8491,0,997,3161,0,679,0,269,0,13102,400,2382,2067,0,0,2,3,29,15,7,55,7,6,22,7,14,0,12,1,34,5,28,30,2]
[29,29065,"Dent County, Missouri","Retail trade",2007,15657,56,124535,10996,549,29065,"Dent County, Missouri",0,0,0,167,571,0,565,0,0,145,37,0,0,44,0,750,0,279,0,0,0,0,0,852,4783,0,2589,330,0,1254,122,0,0,172,0,4083,38,660,434,12,0,0,0,4043,24928,0,11771,1501,0,4953,818,1224,0,773,0,17059,182,3161,1856,59,4,2,1,29,21,7,61,26,6,20,18,16,3,7,3,64,3,21,36,9]
[29,29083,"Henry County, Missouri","Retail trade",2007,22272,125,284256,25187,1237,29083,"Henry County, Missouri",0,0,0,305,1297,234,1090,97,44,0,68,150,0,80,66,1475,0,689,273,0,0,0,0,0,11155,1555,5901,632,295,2210,396,724,0,272,204,12156,131,1584,975,0,0,0,0,14551,48898,7283,25380,2845,1250,9400,1762,2974,0,1392,849,52473,609,7380,4329,71,0,6,4,60,28,25,116,25,6,46,22,39,1,22,6,50,10,64,72,16]
[29,29085,"Hickory County, Missouri","Retail trade",2007,9627,32,49990,3638,194,29085,"Hickory County, Missouri",0,0,0,48,0,0,185,0,0,45,0,15,0,0,0,0,28,130,30,0,0,0,0,146,0,59,775,0,0,344,0,0,0,0,0,550,64,234,106,0,0,0,0,817,0,243,3790,0,0,1472,0,212,0,0,0,2110,299,1159,453,0,0,3,2,20,2,3,30,8,1,13,2,6,1,2,0,10,6,18,14,2]
[29,29109,"Lawrence County, Missouri","Retail trade",2007,38634,138,419502,30945,1257,29109,"Lawrence County, Missouri",0,0,0,420,1331,248,1319,355,0,180,60,221,0,187,0,1462,4,671,405,0,0,0,0,2534,11850,1537,7150,2672,678,1359,210,1256,0,620,0,11675,14,1546,1627,0,0,0,0,14448,52939,7572,31259,12168,2870,5887,819,5456,0,2803,0,48208,66,6640,6920,38,2,2,4,68,42,29,128,56,12,34,21,44,2,18,2,74,6,52,93,9]
[29,29123,"Madison County, Missouri","Retail trade",2007,12226,41,106559,12230,536,29123,"Madison County, Missouri",0,0,0,113,274,0,533,0,31,84,17,0,0,52,0,0,0,210,195,0,0,0,0,546,1920,0,3023,659,312,460,70,0,0,230,0,0,0,480,909,28,0,0,0,3063,8195,0,12419,2843,1450,1978,321,0,0,1130,0,0,0,2015,3567,141,1,1,1,33,13,11,35,21,3,18,7,12,1,10,0,31,2,22,36,33]
[29,29141,"Morgan County, Missouri","Retail trade",2007,20565,101,191467,18174,948,29141,"Morgan County, Missouri",0,0,0,208,408,0,766,47,0,0,0,58,0,0,0,237,64,363,176,0,0,0,0,908,3313,360,3739,286,197,972,149,262,0,107,0,943,0,756,658,0,0,0,0,4755,14485,1256,17483,1323,815,4054,731,1101,0,601,0,4824,1188,4849,3221,0,2,3,3,70,23,15,96,13,9,28,20,22,0,21,1,29,17,50,57,1]
[29,29159,"Pettis County, Missouri","Retail trade",2007,42201,202,547263,50855,2398,29159,"Pettis County, Missouri",0,0,0,0,4056,537,2399,476,257,442,357,361,82,712,0,2745,0,1440,2488,0,0,0,0,0,37175,4090,12270,3186,1969,3624,2239,2487,895,4559,0,18978,0,3968,9429,35,0,0,0,0,157187,17387,53137,13895,8216,14411,10089,11412,3655,32055,0,81919,0,17761,45306,92,3,2,3,91,49,42,189,36,13,70,45,74,5,52,5,131,13,83,126,28]
[29,29171,"Putnam County, Missouri","Retail trade",2007,4979,26,38629,2781,152,29171,"Putnam County, Missouri",0,0,0,0,64,0,166,46,0,50,0,0,0,0,0,0,0,28,0,0,0,0,0,61,546,0,680,156,0,606,77,0,0,0,0,0,0,0,106,0,0,0,0,367,2476,0,2936,867,0,2344,343,0,0,0,0,0,0,165,437,0,0,0,0,6,6,4,24,8,1,7,6,3,0,3,0,11,2,7,9,3]
[29,29199,"Scotland County, Missouri","Retail trade",2007,4843,31,39408,3034,168,29199,"Scotland County, Missouri",0,0,0,0,60,0,162,5,0,0,0,0,0,0,0,215,0,0,0,0,0,0,0,0,174,0,785,32,0,355,0,0,0,0,0,1739,15,163,228,0,0,0,0,347,950,0,3378,164,0,1400,0,0,0,0,0,8223,89,686,867,0,1,0,0,9,10,6,29,4,2,11,0,6,0,2,0,7,4,10,22,0]
[29,29217,"Vernon County, Missouri","Retail trade",2007,21159,79,200581,17044,839,29217,"Vernon County, Missouri",0,0,0,230,1040,171,897,163,0,312,0,141,0,43,0,1408,27,447,212,43,0,0,0,658,10676,1531,4305,955,603,2699,189,701,0,188,0,8926,73,1168,740,0,0,0,0,3124,44872,6779,18330,4013,2494,11300,826,3194,0,847,0,36755,366,5161,3107,247,0,3,2,36,20,18,81,33,8,37,11,31,1,15,2,79,4,38,53,42]
[29,29219,"Warren County, Missouri","Retail trade",2007,32513,109,317983,22182,1166,29219,"Warren County, Missouri",0,0,0,397,1093,259,1087,511,0,0,70,242,141,59,0,521,0,451,576,12,0,0,0,2653,11239,2943,5186,3637,277,2351,320,991,1739,316,0,2490,219,1279,2765,0,0,0,0,13363,52750,12326,21954,16236,1113,9536,1438,3874,8768,1862,0,11092,1023,5868,10849,58,2,0,1,92,34,32,88,26,4,35,23,30,4,27,2,38,10,39,64,16]
[30,30011,"Carter County, Montana","Retail trade",2007,1160,5,11929,431,30,30011,"Carter County, Montana",0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111,0,0,519,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,5,2,0,6,1,1,1,1,4,0,1,0,2,2,1,4,1]
[30,30025,"Fallon County, Montana","Retail trade",2007,2890,16,26323,2328,145,30025,"Fallon County, Montana",0,153,0,184,17,38,136,0,0,0,2,15,0,0,0,0,0,82,34,0,0,2619,0,2730,105,389,639,0,0,0,0,63,0,106,0,0,0,193,152,0,0,10846,0,9208,565,2418,3072,0,0,0,10,380,0,644,0,0,0,1015,672,0,1,11,1,23,5,5,19,14,3,5,3,8,0,7,0,5,1,13,13,0]
[30,30043,"Jefferson County, Montana","Retail trade",2007,11406,26,39880,2888,177,30043,"Jefferson County, Montana",0,0,0,219,0,0,168,81,0,0,0,0,0,104,0,207,20,230,54,0,0,0,0,1947,0,255,652,453,0,0,0,565,0,281,0,996,62,497,238,0,0,0,0,9571,0,1198,2939,1819,0,0,245,2389,0,1443,0,4462,272,2201,852,0,3,5,3,55,11,7,29,9,7,8,9,28,0,10,3,17,5,25,17,0]
[30,30061,"Mineral County, Montana","Retail trade",2007,4223,23,46129,4466,242,30061,"Mineral County, Montana",11,0,0,51,0,0,194,0,0,19,0,31,0,0,0,0,14,0,0,0,0,0,0,257,0,0,776,0,0,95,0,210,0,76,0,0,65,235,0,0,304,0,0,2141,0,0,4142,0,0,354,0,904,0,392,0,0,342,1310,112,0,4,0,1,15,4,1,19,1,0,4,2,9,0,6,0,12,8,21,8,0]
[30,30073,"Pondera County, Montana","Retail trade",2007,6153,34,64672,4883,262,30073,"Pondera County, Montana",0,0,0,190,43,0,247,0,0,81,0,0,0,0,0,359,0,145,66,0,0,0,0,1381,293,0,1226,151,119,756,0,337,0,0,0,1957,0,292,197,0,0,0,0,7984,1390,0,5498,619,523,3149,0,1380,0,0,0,7946,0,1243,784,0,2,3,5,18,5,11,30,10,6,10,4,11,0,3,0,18,4,14,24,0]
[30,30099,"Teton County, Montana","Retail trade",2007,6073,29,43930,4422,220,30099,"Teton County, Montana",0,0,0,0,21,0,186,46,0,0,0,33,0,0,0,249,0,87,61,0,0,0,0,262,131,0,1021,229,0,584,0,339,0,0,0,1294,0,169,189,0,0,0,0,1434,681,1678,4473,1065,0,2843,0,1462,0,0,0,5488,189,912,915,0,2,1,4,23,9,9,26,12,4,11,7,9,1,3,0,17,7,19,23,1]
[31,31005,"Arthur County, Nebraska","Retail trade",2007,460,3,937,52,7,31005,"Arthur County, Nebraska",0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,3,0,1,1,0,1,0,0,1,0,0,1,2,0]
[31,31009,"Blaine County, Nebraska","Retail trade",2007,478,4,"D","D","a",31009,"Blaine County, Nebraska",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,3,2,0,2,0,0,0,0,0,0,0,1,0,0]
[31,31027,"Cedar County, Nebraska","Retail trade",2007,8852,55,121798,6366,348,31027,"Cedar County, Nebraska",0,0,0,161,0,0,352,142,0,121,0,0,0,0,69,190,0,115,120,0,0,31,0,1123,0,843,1507,907,0,973,33,0,0,0,251,922,0,168,551,0,0,278,0,6336,0,4528,7497,4081,0,4305,273,0,0,0,1018,3850,0,795,2360,0,1,5,1,52,14,20,54,34,3,27,8,12,0,9,3,17,6,15,34,1]
[31,31055,"Douglas County, Nebraska","Retail trade",2007,517110,1863,8109038,805684,36151,31055,"Douglas County, Nebraska",0,48,0,13487,20733,14198,33177,17315,10268,34042,5349,31188,10250,23616,9543,44456,4686,24870,12730,0,135,874,0,149798,226022,187472,193384,142837,150607,659734,44959,383410,210007,183820,72551,457683,18238,80336,81266,105,543,3707,0,657415,878313,869041,809205,642029,573487,2253415,197337,1734167,848820,794220,303669,1961433,88850,344382,337859,443,11,6,13,1386,450,935,1750,358,325,1328,705,1756,175,1010,197,1672,218,1249,1386,32]
[31,31065,"Furnas County, Nebraska","Retail trade",2007,4959,35,50222,4007,224,31065,"Furnas County, Nebraska",0,0,0,53,87,0,286,74,0,125,0,21,0,0,0,326,0,61,0,0,0,0,0,483,710,0,1667,435,0,824,0,0,0,0,0,1901,0,99,184,0,0,0,0,2507,3310,0,6723,1807,0,3917,0,2589,0,0,0,8283,0,434,810,0,2,0,3,13,5,11,32,20,5,21,2,9,0,5,0,15,2,12,21,0]
[31,31083,"Harlan County, Nebraska","Retail trade",2007,3423,17,25999,1846,96,31083,"Harlan County, Nebraska",0,0,0,0,0,33,0,0,0,43,0,32,0,0,0,0,0,82,0,0,0,0,0,0,0,261,439,0,0,373,0,117,0,0,0,1059,0,169,127,0,0,0,0,0,0,1149,1860,0,0,1738,0,438,0,0,0,4271,0,846,562,0,2,1,0,9,2,7,15,4,2,9,1,8,0,2,0,9,2,15,11,0]
[31,31101,"Keith County, Nebraska","Retail trade",2007,8368,70,203776,12440,628,31101,"Keith County, Nebraska",0,0,0,110,0,131,498,3,132,135,0,118,0,85,0,283,0,516,119,0,0,0,0,628,0,1118,2581,0,2020,1748,0,824,0,0,0,2504,0,1310,713,0,0,0,0,3341,8582,5264,10961,62,6753,6090,433,3597,0,1442,0,9954,0,6827,2816,0,0,0,2,38,15,16,65,5,10,28,12,26,0,12,2,26,3,48,32,1]
[31,31107,"Knox County, Nebraska","Retail trade",2007,8701,62,82386,6407,395,31107,"Knox County, Nebraska",0,0,0,100,36,190,386,49,0,0,0,62,0,0,0,282,0,92,83,0,0,0,0,364,180,1189,1489,141,0,1366,0,318,0,0,0,1623,0,162,237,0,0,0,0,2393,827,4992,6641,657,0,4957,0,1426,0,0,0,5904,0,690,1104,0,2,0,1,36,6,16,55,15,2,22,5,16,0,3,1,19,5,25,24,1]
[31,31139,"Pierce County, Nebraska","Retail trade",2007,7266,36,41414,2966,215,31139,"Pierce County, Nebraska",0,0,0,146,109,146,173,92,27,92,4,0,0,0,0,347,9,61,82,0,0,0,0,685,856,1215,744,516,225,829,0,157,0,0,0,2224,0,102,283,0,0,0,0,4888,3880,4459,3190,2346,883,3833,93,730,0,0,0,9189,118,412,1166,0,1,2,1,29,10,15,33,26,4,14,3,11,2,3,2,16,3,9,27,0]
[31,31141,"Platte County, Nebraska","Retail trade",2007,32237,174,494298,41226,2136,31141,"Platte County, Nebraska",0,0,0,755,5143,656,2147,353,167,506,118,519,0,1204,291,1581,133,1092,732,0,0,0,0,6529,53532,5581,10717,2675,1350,4880,537,4524,0,4743,1403,12249,297,2586,3281,0,0,0,0,29776,220696,26242,44894,11652,5055,19732,2356,24972,0,21650,5803,54892,1515,11468,13309,0,1,2,1,110,74,55,166,66,14,86,36,64,6,55,13,84,16,78,105,1]
[31,31159,"Seward County, Nebraska","Retail trade",2007,16750,56,109761,10404,577,31159,"Seward County, Nebraska",0,0,0,246,860,242,595,248,0,219,13,104,0,61,0,765,0,395,330,0,0,0,0,1546,9193,2488,2667,1716,0,2458,62,823,0,317,0,5548,0,930,1266,0,3094,0,0,7930,38306,11710,11160,7738,0,9485,230,3574,0,1621,0,25104,0,4136,5836,0,7,0,1,66,16,28,58,19,6,33,9,29,2,18,6,34,9,30,69,2]
[32,32001,"Churchill County, Nevada","Retail trade",2007,24877,84,265255,28613,1195,32001,"Churchill County, Nevada",0,0,97,440,304,0,876,442,49,179,117,262,0,127,0,902,315,696,229,0,0,1226,2336,3748,3239,774,5253,5273,342,1654,498,2548,0,710,0,8897,1469,2231,1054,0,0,6656,8872,18223,12233,3318,22630,23477,1444,6426,1909,9996,0,3874,0,36141,5732,10454,4565,0,1,6,8,70,21,19,80,21,6,38,33,42,0,25,2,44,20,52,53,1]
[32,32011,"Eureka County, Nevada","Retail trade",2007,1987,6,16289,1424,35,32011,"Eureka County, Nevada",0,0,0,0,0,0,32,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0,130,0,0,0,0,0,0,0,0,0,0,149,0,0,0,0,0,0,0,0,610,0,0,0,0,0,0,0,0,0,0,654,0,0,0,3,3,2,1,2,8,4,1,1,0,3,0,2,0,3,0,6,1,0]
[32,32031,"Washoe County, Nevada","Retail trade",2007,421407,1555,6667427,671042,25025,32031,"Washoe County, Nevada",26,354,0,8562,12925,9578,21996,9651,3574,6151,3493,9434,1013,12981,2353,21797,4399,29656,6248,0,85,8595,0,87523,170372,106239,136787,86039,49075,92780,26521,120457,27092,104423,16521,239717,21756,141693,39502,128,613,42437,0,416947,721333,449347,579249,369082,235989,349319,115602,539334,116704,475420,76542,1067189,91611,601707,171931,349,8,63,25,1119,424,648,1436,380,223,752,674,1675,103,773,132,1191,192,993,885,17]
[33,33013,"Merrimack County, New Hampshire","Retail trade",2007,146445,673,2605617,244777,10315,33013,"Merrimack County, New Hampshire",83,104,0,2449,5453,3504,9836,1071,678,4266,809,2741,401,1754,3634,11967,2161,4730,2471,2,642,1156,0,25140,63543,38765,55017,8652,7892,57251,7279,33183,7134,13914,25637,120485,6974,16883,17693,0,2689,6380,0,126521,286976,168090,239028,37586,31945,219872,33492,158411,32145,67565,110542,520128,24806,73456,78472,93,17,10,13,463,207,174,638,79,63,212,136,444,20,231,78,406,77,315,516,5]
[33,33019,"Sullivan County, New Hampshire","Retail trade",2007,43742,200,562392,63252,2409,33019,"Sullivan County, New Hampshire",67,0,61,411,2878,262,2442,115,124,442,207,204,0,322,241,1455,47,772,543,0,279,0,1080,3562,31207,2207,14400,871,928,4877,1424,1725,1200,2351,1519,10840,231,2481,2855,0,1834,0,4361,17633,144534,10049,64960,3751,3315,19956,18404,10008,4866,10735,6554,46502,1505,11736,12869,0,9,0,8,124,95,33,189,22,20,36,38,68,4,43,11,98,15,74,99,2]
[34,34031,"Passaic County, New Jersey","Retail trade",2007,501226,1912,6598022,579023,23180,34031,"Passaic County, New Jersey",0,0,0,6419,19179,11249,22131,3677,2187,5048,5077,7521,4633,9946,3497,24340,1292,9275,7454,0,0,0,0,80587,256904,178611,132062,23973,30657,72484,41386,105805,140343,60547,29163,241919,5704,34690,45886,41,0,0,0,375922,1043981,736021,581615,109232,127458,290707,182767,438426,538865,291434,117359,1025652,32212,150657,195201,278,4,4,4,1214,753,883,1861,289,143,500,404,1083,50,698,122,1335,131,918,1236,16]
[34,34033,"Salem County, New Jersey","Retail trade",2007,66083,197,669436,51985,2311,34033,"Salem County, New Jersey",0,0,0,1102,2738,708,2071,827,0,488,174,425,0,752,75,3209,243,1641,616,0,0,0,0,13873,49506,8846,10834,5884,0,4972,1194,4940,0,7750,404,29040,688,4984,2403,0,0,0,0,70195,209822,32882,45644,28248,0,20951,5606,17861,0,36631,2184,124056,4006,23057,10097,0,5,0,8,142,38,42,160,46,16,58,45,82,3,65,11,160,25,117,167,3]
[35,35007,"Colfax County, New Mexico","Retail trade",2007,13750,91,158777,14273,719,35007,"Colfax County, New Mexico",0,0,33,240,145,0,722,135,79,158,0,150,0,0,0,584,0,1096,143,0,0,0,387,1342,1088,386,3599,846,920,1410,487,1622,0,0,0,5505,50,5013,648,0,0,0,1612,7472,4479,1743,18417,3647,3309,5948,1474,6245,0,0,0,24145,372,21904,2741,0,1,2,6,71,16,10,84,12,10,32,28,29,2,14,1,41,10,69,43,1]
[35,35033,"Mora County, New Mexico","Retail trade",2007,4881,9,14120,905,58,35033,"Mora County, New Mexico",0,0,0,32,0,0,55,0,0,11,0,0,0,0,0,126,0,0,0,0,0,0,0,139,0,0,250,0,0,68,0,0,0,0,0,492,0,37,0,0,0,0,0,771,0,0,951,0,0,271,0,0,0,0,0,2231,0,159,0,0,1,0,2,9,0,0,8,2,1,5,1,1,1,0,0,5,1,4,4,0]
[35,35043,"Sandoval County, New Mexico","Retail trade",2007,131561,197,1117438,78066,3168,35043,"Sandoval County, New Mexico",0,27,129,1823,3050,371,3422,432,0,917,226,0,0,1369,214,2002,1283,3142,1010,1,0,213,1807,16168,45114,5179,18484,2438,0,7654,1697,0,0,9616,1296,13908,7690,11200,5423,0,0,1143,7619,66150,192624,23494,78451,11667,0,30275,7058,0,0,39415,5594,61006,32479,49777,22991,49,3,9,15,242,59,45,191,42,33,99,81,161,8,103,26,172,29,149,141,4]
[35,35061,"Valencia County, New Mexico","Retail trade",2007,76569,147,571343,52567,2424,35061,"Valencia County, New Mexico",0,0,0,747,727,146,2377,0,68,348,0,315,0,273,50,2761,59,1298,456,0,0,0,0,5208,6022,940,11861,0,646,2464,551,2326,0,1767,273,13708,0,3746,1888,0,0,0,0,23507,26896,3914,51896,0,2619,10126,2234,9358,0,7436,1206,57545,585,15822,7975,0,3,4,6,132,29,24,144,42,11,74,41,83,2,31,5,88,8,80,92,1]
[36,36017,"Chenango County, New York","Retail trade",2007,50477,188,518164,47426,2203,36017,"Chenango County, New York",0,0,0,265,2529,193,2240,195,0,0,84,317,0,481,0,1704,186,744,428,0,0,0,0,1697,25303,1988,11493,1441,0,0,592,1894,8095,0,314,13176,393,1992,1814,0,0,0,0,9880,103768,8104,49001,6369,0,0,2466,8304,32931,16768,1266,57871,2447,9087,8123,0,7,4,2,88,77,30,178,20,20,48,25,73,4,31,8,110,26,92,112,2]
[36,36023,"Cortland County, New York","Retail trade",2007,49336,194,523122,45861,2268,36023,"Cortland County, New York",0,0,0,393,2342,327,2105,180,0,372,550,793,0,335,0,3257,0,2190,570,0,119,0,0,3763,25571,2704,11003,1296,0,3898,4032,0,0,2590,0,22187,0,5464,2549,0,575,0,0,23890,105648,12225,47681,5824,0,16945,17947,29570,0,12036,0,97308,0,24379,11271,0,6,3,4,87,62,32,174,24,11,52,43,73,6,37,2,126,26,122,122,2]
[36,36055,"Monroe County, New York","Retail trade",2007,744344,2376,8496065,845661,40062,36055,"Monroe County, New York",26,0,0,11194,36222,15711,39818,8039,12187,12143,5953,20572,14520,23892,0,59721,6059,24933,11527,0,96,0,0,126451,476940,232369,199444,66771,181999,204984,45539,264723,276810,163771,0,501898,21998,79578,68588,59,328,0,0,609233,2042435,950219,866008,291574,696562,799983,200786,1142856,1177367,751921,0,2186372,107132,351991,298318,488,8,7,22,1537,872,977,2379,376,327,1055,791,1980,116,969,289,1888,288,1566,1618,23]
[36,36057,"Montgomery County, New York","Retail trade",2007,50219,197,621786,52215,2469,36057,"Montgomery County, New York",0,67,0,275,3366,378,2459,1441,331,391,0,307,116,128,35,3929,87,1021,602,0,0,589,0,1679,31671,3696,12857,10224,2073,3161,633,2905,1741,801,167,32778,225,2928,2539,0,0,3692,0,9302,131623,17431,56712,47337,9121,13190,2824,13546,8844,3726,734,147982,1671,12589,10761,0,1,4,1,123,69,42,198,35,17,57,26,74,3,31,5,181,16,117,128,1]
[36,36075,"Oswego County, New York","Retail trade",2007,122109,365,994135,87132,4290,36075,"Oswego County, New York",0,13,2024,1135,2847,507,4485,419,203,0,246,564,0,767,0,4691,304,3393,929,2,0,0,66474,8126,32194,5050,22601,2154,1288,5629,1054,4298,166,3453,471,33060,725,8238,3773,4,0,1165,234331,48180,147109,22114,100676,9922,5591,22761,4979,19697,689,15289,1770,147100,4652,38715,16382,24,3,3,14,329,83,74,359,46,22,95,70,146,3,94,15,201,43,265,241,5]
[36,36103,"Suffolk County, New York","Retail trade",2007,1493350,6750,23319943,2217787,83958,36103,"Suffolk County, New York",195,145,0,36736,53099,40070,78378,17876,14781,23495,6905,40388,8511,36462,11600,90985,7974,39561,23014,0,1328,2428,0,425028,654315,575626,494556,152671,243758,739473,68497,590121,186748,268222,77843,957168,41621,156057,142795,348,6307,11888,0,2073286,2779724,2444964,2211760,692017,1014545,2976918,312859,2546495,793342,1309723,340362,4208633,248775,747372,630267,1439,75,17,71,6733,2120,3272,6641,1100,672,2382,1663,5615,189,3313,561,4693,836,3399,4329,61]
[36,36113,"Warren County, New York","Retail trade",2007,65707,452,1382215,138687,5899,36113,"Warren County, New York",0,206,0,1159,4146,804,5694,289,932,1354,328,840,211,1614,0,6636,1319,3721,1548,0,0,1328,0,9974,49230,7715,30938,2155,9400,17270,2446,7682,3119,9719,0,63290,4935,13703,9423,0,0,8001,0,49982,211411,35517,140033,11741,40301,69678,10580,35977,15003,44986,0,273905,30811,85748,38931,0,11,4,6,214,77,77,450,35,36,95,74,168,13,99,14,277,106,425,190,1]
[37,37007,"Anson County, North Carolina","Retail trade",2007,26948,92,180010,16164,825,37007,"Anson County, North Carolina",124,0,0,233,1268,89,710,0,34,90,0,135,0,0,0,577,0,362,171,0,825,0,0,2086,9991,552,3713,0,315,0,119,684,0,1058,0,3069,0,1012,589,0,3579,0,0,10539,45112,2540,15861,0,1294,3010,567,3091,0,5049,287,13288,0,4213,2568,0,20,0,2,36,21,13,76,18,5,21,9,31,1,18,4,59,1,30,51,1]
[37,37025,"Cabarrus County, North Carolina","Retail trade",2007,178011,732,2807782,239670,11058,37025,"Cabarrus County, North Carolina",27,0,0,3214,5108,2643,10726,1735,1079,968,566,1577,1117,3251,641,9982,2607,7774,2688,0,185,0,0,25862,54960,28138,54640,12631,18877,11096,3825,14912,17718,19358,4029,90710,30149,24888,12996,64,955,0,0,114212,208031,123658,233681,53388,75497,44373,16832,64857,70455,89276,16554,404544,135260,108552,56084,218,8,4,5,483,154,226,693,109,52,205,159,344,24,215,41,351,90,328,397,19]
[37,37031,"Carteret County, North Carolina","Retail trade",2007,66469,429,979612,91144,4148,37031,"Carteret County, North Carolina",0,0,133,1316,1019,325,3949,331,330,531,0,662,0,652,229,3078,472,3229,940,0,0,0,1716,8984,6992,3229,19760,2278,2416,6539,2727,4365,3430,3429,1872,25378,1813,9055,4591,0,139,0,6689,40018,31612,15831,87331,10179,9956,24886,12780,21110,14338,16192,8140,112585,8989,48166,20325,0,5,0,5,276,65,51,390,43,24,94,129,139,9,102,16,193,64,220,193,2]
[37,37063,"Durham County, North Carolina","Retail trade",2007,267587,935,3135341,311495,14439,37063,"Durham County, North Carolina",0,0,0,5496,10443,10038,13300,2540,3318,5207,1671,29747,2873,7588,0,23769,1392,12964,5538,0,0,0,0,57514,214886,244146,69699,18786,63862,94268,14887,657992,67915,59169,0,268873,5463,49404,45376,51,0,0,0,256972,816681,1158608,304937,79928,255007,336181,63551,2517177,253926,253663,0,1145759,26791,214060,191838,288,2,2,7,466,158,267,895,110,189,371,302,1082,54,389,124,791,107,678,624,16]
[37,37065,"Edgecombe County, North Carolina","Retail trade",2007,56552,159,324723,29788,1539,37065,"Edgecombe County, North Carolina",5,0,131,1557,3296,274,1454,1665,0,195,100,183,0,361,0,2502,83,702,454,0,5,0,2568,12240,30814,3110,7315,11280,0,1534,553,833,0,1621,0,16551,240,1955,2194,0,75,0,8266,65763,123393,11803,31853,54047,0,6280,1926,3117,0,7599,0,70102,1032,8625,8844,60,5,3,4,81,38,23,145,28,22,42,38,47,2,37,6,98,10,57,116,3]
[37,37083,"Halifax County, North Carolina","Retail trade",2007,54691,270,610319,58775,3023,37083,"Halifax County, North Carolina",0,0,0,468,1993,0,2572,109,165,326,134,382,0,690,138,3314,89,1907,660,0,457,0,0,3822,20061,1942,13623,728,1312,3140,521,2227,0,2901,651,22128,261,5119,2873,0,3007,0,0,16388,85604,8060,55363,3320,5473,12322,2179,9314,0,13693,2717,96881,1206,22230,12086,0,17,0,8,89,35,27,266,25,15,57,37,55,2,42,9,130,13,98,137,2]
[37,37111,"McDowell County, North Carolina","Retail trade",2007,44996,144,482389,40025,1722,37111,"McDowell County, North Carolina",0,0,0,582,5478,236,1554,94,0,208,0,158,0,0,0,1350,73,1055,588,0,0,192,0,3503,39198,2072,8210,862,0,1882,348,1241,0,0,0,8330,220,2697,2515,0,0,1419,0,17020,162490,8913,34579,3863,0,7619,1304,5927,0,0,0,38851,1307,12967,10431,0,3,6,2,82,57,34,131,18,10,41,28,33,2,25,4,79,9,73,92,0]
[37,37121,"Mitchell County, North Carolina","Retail trade",2007,15579,65,171884,15501,794,37121,"Mitchell County, North Carolina",0,0,0,267,388,0,703,134,0,104,41,85,0,33,0,941,0,365,236,0,0,0,505,1547,2933,0,3468,1189,0,837,231,447,0,164,0,6584,85,907,928,0,0,0,1814,8950,13685,1840,15086,5364,0,3247,1038,1995,0,790,0,28914,927,5031,3902,0,2,3,5,48,25,16,58,13,3,24,14,24,3,10,5,33,5,34,58,0]
[37,37139,"Pasquotank County, North Carolina","Retail trade",2007,40661,217,694308,61773,2750,37139,"Pasquotank County, North Carolina",26,0,0,419,701,490,2754,0,133,521,183,0,0,305,0,2755,0,1682,668,0,275,0,0,2907,6972,3670,15271,0,1569,8424,946,2134,0,1448,0,22823,0,4328,2641,0,1290,0,0,12508,31041,17550,62204,6477,5650,33282,3763,11610,0,7013,0,103196,0,19017,11402,0,7,0,4,86,29,35,206,23,12,59,43,76,2,41,9,143,9,91,107,2]
[37,37157,"Rockingham County, North Carolina","Retail trade",2007,93643,340,839555,76297,3682,37157,"Rockingham County, North Carolina",64,0,123,1144,6046,946,3831,434,173,513,178,484,0,1176,106,3655,259,2122,932,0,429,0,0,8921,57803,7350,18263,3330,2016,4608,787,2872,0,4783,399,28970,836,5797,3916,0,1950,0,8924,37802,257836,26618,77991,15101,8611,18239,3388,12499,0,23541,1585,117366,3853,24629,16469,133,8,1,12,189,88,62,313,41,18,96,55,112,7,99,12,187,30,146,231,5]
[37,37175,"Transylvania County, North Carolina","Retail trade",2007,33090,122,266182,26950,1331,37175,"Transylvania County, North Carolina",0,0,0,477,447,49,1425,66,0,214,90,211,0,183,394,1707,137,1095,526,0,0,0,0,2883,4574,304,6974,533,0,1994,534,1633,0,843,2354,12559,844,3658,2329,0,0,0,0,13226,16978,1869,30386,2880,0,8352,2328,6944,0,3880,9863,55843,5142,19825,10230,0,1,2,3,135,24,14,121,11,8,46,41,68,3,40,11,77,14,84,108,2]
[37,37185,"Warren County, North Carolina","Retail trade",2007,20972,53,62865,6202,340,37185,"Warren County, North Carolina",66,0,0,195,353,26,287,0,0,0,0,0,0,0,0,391,0,128,110,0,488,0,0,840,3013,135,1237,245,0,0,73,200,0,0,0,1909,0,310,420,0,1950,0,0,3893,13548,1263,5376,1160,545,0,266,799,0,0,0,8267,0,1532,1802,0,11,0,1,35,8,9,45,7,3,10,8,12,0,8,2,18,2,16,39,0]
[37,37197,"Yadkin County, North Carolina","Retail trade",2007,38406,127,238645,16820,897,37197,"Yadkin County, North Carolina",0,0,0,613,1855,217,804,0,0,158,34,224,0,403,0,1293,114,865,316,0,0,0,0,4483,12823,1962,3798,0,0,1381,197,1785,0,1978,0,6933,216,2309,1114,0,0,0,0,19422,63238,8297,17200,0,0,5498,784,8085,0,8947,0,25689,970,9910,4588,0,3,0,2,84,41,24,122,12,11,32,11,42,1,32,2,45,11,62,85,1]
[38,38015,"Burleigh County, North Dakota","Retail trade",2007,81308,385,1401007,134785,6713,38015,"Burleigh County, North Dakota",0,0,0,2767,660,1954,6739,2266,864,2212,325,1494,555,2335,1655,10065,739,4622,2486,0,0,2186,0,26383,5848,22839,37915,20203,7928,25141,2031,15612,10647,13830,9354,93954,2324,14451,14326,0,0,12280,0,148705,27481,93636,158751,77252,31509,99291,9264,76071,33323,60793,38621,423855,10266,61866,60621,0,1,13,12,349,61,148,362,98,48,203,116,275,21,146,26,265,42,166,336,3]
[38,38033,"Golden Valley County, North Dakota","Retail trade",2007,1680,14,49866,1270,86,38033,"Golden Valley County, North Dakota",0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,30,36,0,0,0,0,53,0,0,0,0,0,178,0,101,0,0,0,0,0,50,100,0,0,0,0,326,0,0,0,0,0,1022,0,419,0,0,0,0,0,212,469,0,0,0,1,9,1,4,14,5,2,8,0,6,0,2,0,5,1,5,11,0]
[38,38055,"McLean County, North Dakota","Retail trade",2007,8962,38,52821,4182,290,38055,"McLean County, North Dakota",0,0,0,90,0,175,274,0,0,0,0,20,0,0,0,0,22,204,0,0,0,0,0,474,0,1855,1047,108,0,886,0,119,0,0,14,0,139,480,245,0,0,0,0,2986,414,7924,5000,712,0,4051,0,491,0,0,68,0,743,2316,1203,0,1,1,6,35,5,19,37,12,2,21,3,5,0,6,3,17,6,30,33,1]
[38,38071,"Ramsey County, North Dakota","Retail trade",2007,11451,85,234254,20058,886,38071,"Ramsey County, North Dakota",0,0,0,196,0,206,893,47,149,260,11,65,0,87,0,919,64,562,196,0,114,0,0,1163,0,2096,5592,323,1448,2644,42,395,0,373,0,5448,221,1501,536,0,718,0,0,6796,0,11363,24008,1547,6031,9891,131,1977,0,1640,0,23895,787,7092,2703,0,4,0,2,45,10,27,79,15,4,32,6,18,2,13,2,47,10,42,39,1]
[38,38091,"Steele County, North Dakota","Retail trade",2007,1975,9,25883,1644,72,38091,"Steele County, North Dakota",0,0,0,92,134,0,83,0,0,49,0,4,0,0,0,0,0,0,0,0,0,0,0,675,1020,0,499,0,0,432,0,16,0,0,0,0,0,28,45,0,0,0,0,3671,5015,0,2136,0,0,2080,0,96,0,0,0,0,0,113,197,0,2,0,1,11,6,5,9,2,1,5,1,3,1,1,0,1,2,5,6,1]
[39,39003,"Allen County, Ohio","Retail trade",2007,106331,464,1577528,133564,6950,39003,"Allen County, Ohio",0,0,0,1693,7127,2775,6209,1392,734,1176,481,927,290,3061,1574,11744,396,4221,2553,0,0,0,0,13780,93473,24222,30123,11234,6520,11060,2678,6691,5741,18124,8190,104452,1103,12072,10395,15,0,1210,0,73965,402071,106013,129194,47115,26237,46397,11707,29238,22912,87102,32088,454655,5482,50570,44669,68,2,4,3,232,128,131,425,94,40,165,90,166,15,130,32,304,40,226,318,3]
[39,39013,"Belmont County, Ohio","Retail trade",2007,70400,331,888815,83435,4544,39013,"Belmont County, Ohio",0,0,173,708,1071,415,3962,541,257,830,292,545,0,530,213,4633,85,2389,937,0,0,0,3741,5433,9374,4235,18110,5053,2752,6850,1374,4096,0,2637,747,32354,272,6680,3086,0,0,0,13536,32399,40714,19069,79741,23565,10958,27283,6707,19374,0,12696,3017,133721,1605,29329,13432,0,1,17,5,121,45,46,303,58,19,103,52,92,7,57,16,200,18,125,207,1]
[39,39025,"Clermont County, Ohio","Retail trade",2007,197363,574,2439577,211831,10087,39025,"Clermont County, Ohio",35,0,0,2520,4451,1698,9064,1771,593,2478,663,2500,988,2173,342,5504,704,6183,2466,3,215,0,0,19938,55081,25510,49555,16466,4936,40238,4511,28894,22758,13768,1605,42953,2520,18463,13464,0,1096,0,0,97615,229136,99040,211850,73379,21029,142557,17894,121733,73983,65967,6647,191023,12682,81678,58555,20,6,4,17,443,162,185,535,84,50,207,142,383,26,227,37,294,73,287,389,3]
[39,39043,"Erie County, Ohio","Retail trade",2007,77079,351,1034935,101751,5086,39043,"Erie County, Ohio",0,0,0,746,5406,840,4502,542,379,0,255,719,192,907,327,4963,1212,5203,1139,0,0,0,0,6338,70132,8134,22308,3990,3209,5791,1503,7224,1960,5377,1431,40328,13128,15283,4974,0,0,0,0,31805,301944,38875,102766,20127,13325,26395,7653,30964,9001,27439,5788,181638,70279,76439,22036,0,3,3,5,152,108,68,308,47,20,122,73,120,12,83,20,195,65,272,213,2]
[39,39061,"Hamilton County, Ohio","Retail trade",2007,802374,3148,10629458,1082248,49028,39061,"Hamilton County, Ohio",0,91,0,20155,44236,26285,44297,10702,11139,32241,6575,38590,20521,29991,11858,86331,8022,38338,18463,0,0,857,0,211207,639945,444322,253842,112048,210130,628909,67269,627632,551239,209306,84245,893850,75915,126708,113065,161,0,4341,0,1030690,2621312,1720930,1090645,489150,839842,2291118,280437,2672395,1979465,930051,364469,3950764,412050,560932,485352,906,1,10,57,1492,1035,1441,2874,436,414,1588,927,2575,236,1233,332,2441,333,1858,2056,43]
[39,39083,"Knox County, Ohio","Retail trade",2007,60921,192,541863,47552,2397,39083,"Knox County, Ohio",0,81,0,1392,4350,405,2164,119,213,469,151,327,0,285,0,2773,86,1359,1098,0,0,567,869,18280,58442,2757,10782,775,1747,3634,694,2473,0,1510,0,19691,360,3284,5183,0,0,2665,3570,133451,251042,12969,46929,3630,7446,14276,3273,10560,0,8210,0,86674,2073,14681,20202,0,1,13,7,83,67,50,181,29,15,65,48,64,2,52,11,126,18,85,141,2]
[39,39099,"Mahoning County, Ohio","Retail trade",2007,238823,1026,3025664,281373,13896,39099,"Mahoning County, Ohio",0,394,0,4336,7508,4664,12311,2448,2083,3280,1906,3625,0,6242,953,17295,753,9290,4814,1,38,4500,0,39916,74517,49077,60642,21233,22511,36076,13177,33141,11701,38454,5268,133808,1934,24840,21563,2,168,19218,0,219973,317828,220929,265307,93390,92819,144848,49218,150782,48332,184076,21395,585789,11113,106257,92779,22,3,27,15,486,336,320,928,140,87,385,192,460,29,304,62,784,89,498,647,4]
[39,39117,"Morrow County, Ohio","Retail trade",2007,34827,58,167878,10069,644,39117,"Morrow County, Ohio",0,0,0,181,0,77,525,29,26,107,0,158,0,154,0,871,24,364,233,0,0,0,0,902,0,595,2132,202,230,750,67,1330,0,754,0,4990,99,797,993,0,0,0,0,4808,0,2993,9256,1186,893,3074,302,5839,0,3751,0,22142,710,3659,4419,0,0,4,2,54,26,16,55,6,6,22,7,26,1,21,2,43,9,29,49,2]
[39,39135,"Preble County, Ohio","Retail trade",2007,42270,109,443064,34348,1500,39135,"Preble County, Ohio",0,0,0,307,2944,0,1278,143,0,0,0,186,0,217,0,1122,116,814,326,0,0,0,0,2365,39897,0,6549,1006,159,2183,270,1066,0,533,0,5946,213,2160,1518,0,0,0,0,11870,157696,7046,27973,4710,603,9583,1026,4567,0,3550,0,23332,1150,9812,6511,0,4,4,1,85,54,23,102,28,5,52,22,44,2,23,2,53,10,58,86,0]
[39,39145,"Scioto County, Ohio","Retail trade",2007,79499,277,700731,63082,3038,39145,"Scioto County, Ohio",33,0,0,737,1646,188,3102,434,171,531,232,610,0,235,173,6632,101,2252,663,0,112,0,0,5099,14435,1712,16995,3380,1603,4459,1134,5736,2014,1440,993,49790,300,6258,2754,0,558,0,0,27153,63719,5799,70871,14398,6898,18910,5909,25046,8137,6546,3842,225144,1384,27662,11555,0,7,2,5,104,47,26,253,33,28,81,48,81,7,49,7,231,14,138,166,0]
[39,39157,"Tuscarawas County, Ohio","Retail trade",2007,92582,399,1077428,94833,4730,39157,"Tuscarawas County, Ohio",0,602,0,1176,7021,849,4341,745,417,762,282,895,195,1155,128,5158,327,3087,1906,0,0,7284,0,9663,66545,7167,20837,5950,3236,6452,1585,6925,1580,4847,444,34325,839,7303,8538,0,0,30229,0,49139,300005,28743,93172,27895,14935,26831,7025,30800,6340,24789,1962,151064,4596,33274,37400,0,1,32,4,198,216,89,354,71,27,120,61,146,8,83,14,197,32,200,317,1]
[39,39175,"Wyandot County, Ohio","Retail trade",2007,22615,71,190247,15764,922,39175,"Wyandot County, Ohio",0,84,0,518,2251,0,745,111,0,254,22,124,0,0,0,627,35,610,465,0,0,629,0,0,21636,0,3321,985,441,2103,129,752,0,0,0,3887,0,1278,1723,0,0,4306,0,26126,102062,0,15185,4439,1709,9048,669,3935,0,3450,0,17920,391,5364,7613,0,1,6,1,61,42,28,63,11,10,38,10,27,1,18,1,37,13,52,88,0]
[40,40017,"Canadian County, Oklahoma","Retail trade",2007,115541,260,1110668,73989,3385,40017,"Canadian County, Oklahoma",0,1693,0,1910,2743,852,3616,1196,287,848,549,668,0,604,169,2770,0,2495,1300,0,0,30530,0,14464,23952,9485,19141,8700,2029,6700,5049,6506,0,3476,622,18782,0,6701,6324,0,0,151858,0,67778,106113,43627,83755,35303,9436,29266,22464,31034,0,17550,2553,80189,0,29528,26855,0,4,74,9,346,87,113,265,99,27,154,120,222,7,111,15,219,19,151,215,5]
[40,40039,"Custer County, Oklahoma","Retail trade",2007,27469,155,407481,29085,1547,40039,"Custer County, Oklahoma",0,678,0,450,1257,294,1819,197,114,354,333,337,18,171,0,1558,0,1179,563,0,63,11769,844,3071,12795,2112,8741,2138,811,2851,3430,1870,188,1052,89,11096,0,3140,2442,0,569,48203,3427,15013,56634,11739,42448,9340,3269,12024,17351,8720,1538,5998,410,49453,0,14170,10160,0,9,45,6,80,35,34,150,34,11,66,43,71,3,27,7,97,9,70,91,4]
[40,40055,"Greer County, Oklahoma","Retail trade",2007,6239,16,28053,2505,179,40055,"Greer County, Oklahoma",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195,0,49,0,0,0,64,0,0,0,0,505,0,0,0,0,0,0,0,0,1631,0,84,96,0,0,373,0,0,0,0,2098,0,0,0,0,0,0,0,0,6633,0,380,373,0,0,5,1,3,1,3,13,2,1,5,1,5,0,2,0,14,0,4,17,1]
[40,40073,"Kingfisher County, Oklahoma","Retail trade",2007,15034,64,185164,11985,549,40073,"Kingfisher County, Oklahoma",0,835,0,297,390,418,581,277,0,207,0,194,0,62,0,559,0,397,220,0,0,10161,0,2366,0,3972,3266,3517,0,1728,0,1671,0,337,0,3062,0,918,897,5,0,40050,0,12074,15759,17100,13791,15419,0,7306,542,8433,0,1741,0,11874,0,3953,3725,11,4,81,3,44,23,24,60,28,9,31,7,23,1,13,2,39,2,30,53,3]
[40,40091,"McIntosh County, Oklahoma","Retail trade",2007,20252,74,266418,14616,820,40091,"McIntosh County, Oklahoma",0,0,0,82,116,0,903,83,0,144,0,112,0,0,0,803,227,420,149,0,0,260,92,518,582,0,4230,505,190,1070,63,746,0,0,0,4964,1313,1044,712,0,0,1129,368,2754,2580,0,18616,2646,860,5469,359,3525,0,0,0,20391,5673,4726,2941,0,1,6,4,23,13,5,64,10,4,27,12,30,1,11,1,46,12,40,37,1]
[40,40101,"Muskogee County, Oklahoma","Retail trade",2007,70990,287,904003,71673,3468,40101,"Muskogee County, Oklahoma",0,64,0,1115,3657,1022,3379,456,323,632,236,918,103,1182,331,5626,463,2348,937,0,0,553,0,7329,40808,9277,17413,4420,3032,6032,1495,5621,1625,3897,1333,51285,0,6296,4146,0,0,2459,0,35743,173620,40988,75286,19726,12450,25992,8036,23200,5839,21859,6390,223556,11055,26434,17789,0,1,13,6,128,58,70,257,40,31,114,56,96,6,60,9,226,19,127,169,1]
[40,40113,"Osage County, Oklahoma","Retail trade",2007,47472,98,172087,12898,769,40113,"Osage County, Oklahoma",0,453,25,0,304,165,787,91,0,185,49,136,0,248,0,785,0,486,214,0,0,4425,270,6170,3357,1413,3672,872,284,1467,363,886,0,0,0,4082,0,1169,866,0,0,18963,1196,24527,13420,4641,15040,4077,1592,6134,1461,3572,0,17781,0,17402,0,5148,3606,0,2,58,5,75,31,15,94,18,9,33,15,48,0,27,3,53,18,41,66,2]
[40,40131,"Rogers County, Oklahoma","Retail trade",2007,86905,210,663785,57962,2575,40131,"Rogers County, Oklahoma",0,0,0,1975,5015,883,2651,1232,0,639,262,0,341,1009,35,2995,0,1722,923,0,0,0,0,20404,68953,9513,14169,10558,0,7122,1576,7003,6254,6364,192,23294,0,5246,5685,0,0,0,0,105722,257282,40558,61458,51522,0,27349,6763,30474,24647,29210,970,100937,0,22911,24945,57,0,16,9,247,149,75,203,56,24,90,71,122,5,101,15,179,18,103,154,6]
[40,40149,"Washita County, Oklahoma","Retail trade",2007,11629,40,76437,4425,249,40149,"Washita County, Oklahoma",0,0,0,178,87,83,277,0,0,125,46,59,0,15,0,224,0,101,0,0,0,0,0,1158,596,868,1175,0,223,1207,417,483,0,0,0,1171,0,185,381,0,0,2930,0,5253,2757,4236,5116,0,911,4908,1756,3188,0,542,0,4698,0,808,1727,0,1,17,2,26,10,10,40,8,8,20,8,18,1,8,2,14,0,14,32,1]
[41,41017,"Deschutes County, Oregon","Retail trade",2007,157733,867,2809059,271931,10952,41017,"Deschutes County, Oregon",178,0,340,3404,3968,1411,9138,1296,2047,2055,1365,2641,291,2968,559,8606,1911,7138,2105,0,882,511,5814,24361,38605,14807,52867,18561,17857,25236,8456,26843,5388,18495,3279,89822,6459,26361,11044,0,5422,2447,25348,113005,158536,66426,231684,59297,80214,96281,37297,115789,21417,91838,13601,397695,27912,124349,47535,155,26,7,29,857,273,257,753,108,103,347,367,660,26,311,75,595,102,498,401,12]
[41,41033,"Josephine County, Oregon","Retail trade",2007,82713,347,1024331,107417,4549,41033,"Josephine County, Oregon",0,0,0,933,2120,681,4016,344,396,755,362,526,114,780,186,4224,321,2178,895,22,0,0,0,4829,16793,7127,23326,1937,3659,7268,1836,4021,2359,4259,851,34814,1014,7080,3762,82,0,0,0,24672,76588,29439,100729,9341,15147,28213,8079,15702,8195,25319,2922,150564,4508,31909,16285,252,22,2,5,251,102,69,307,49,39,118,96,138,8,96,21,291,31,184,167,18]
[41,41051,"Multnomah County, Oregon","Retail trade",2007,735334,2945,9868453,1035545,40269,41051,"Multnomah County, Oregon",0,0,3632,15194,30074,22652,35649,20517,10643,20263,8760,28558,13989,20139,20730,55320,6674,39270,17360,32,4197,0,91425,188989,350258,305038,219312,197463,172291,427409,76772,437365,314692,158147,158512,659781,51076,153894,120823,166,25148,0,342155,848624,1457389,1257392,949525,881729,674723,1507007,335063,1934058,1206392,669162,735436,2881427,247588,674220,518134,600,21,10,51,1732,1087,1518,2790,686,550,1245,1317,3548,224,1125,389,2923,393,2629,2362,45]
[41,41069,"Wheeler County, Oregon","Retail trade",2007,1441,7,10357,727,27,41069,"Wheeler County, Oregon",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,2,6,0,1,2,2,0,0,1,2,4,3,4,3,0]
[42,42007,"Beaver County, Pennsylvania","Retail trade",2007,170539,571,1555258,143361,7902,42007,"Beaver County, Pennsylvania",0,73,0,2668,6771,1288,7615,2152,463,1007,369,3144,320,1525,1722,9664,406,4262,2755,0,0,876,0,29698,78055,17122,34936,16761,4007,9139,2745,21549,4694,9539,8377,75988,1252,10900,10894,30,0,4883,0,123308,329223,70732,151078,75687,16202,38060,11644,98685,19912,43188,36311,342550,7285,48436,46631,120,1,11,11,354,171,125,513,116,42,179,87,247,21,167,42,499,50,312,506,4]
[42,42019,"Butler County, Pennsylvania","Retail trade",2007,183862,719,2527258,224808,10950,42019,"Butler County, Pennsylvania",0,0,310,4030,11737,4879,10913,2646,2384,2319,637,4874,1621,3092,543,12604,539,6773,3727,6,0,3105,7018,38773,148644,49281,53597,20336,27416,32554,4557,59891,22519,20634,2399,99841,1295,19554,17155,0,274,14311,26898,184068,636623,214065,238830,93271,101248,119993,20088,302322,108610,99785,9656,419158,8092,86960,73305,84,6,20,16,523,270,269,691,124,69,260,129,420,35,222,36,566,69,368,543,6]
[42,42037,"Columbia County, Pennsylvania","Retail trade",2007,67295,274,826209,71251,3692,42037,"Columbia County, Pennsylvania",0,0,93,819,5254,354,3712,979,0,588,185,633,0,861,95,3916,205,2421,952,0,64,0,2048,6923,49126,2903,17324,7847,0,4620,1212,5073,0,4569,368,30270,459,6276,4528,0,334,0,8359,40110,217924,12373,74827,35232,0,19066,5618,22119,0,22137,1574,128609,3185,28262,18812,0,7,3,8,135,74,51,246,45,20,77,50,91,4,71,12,175,32,151,183,0]
[42,42055,"Franklin County, Pennsylvania","Retail trade",2007,149618,503,1749971,160623,7526,42055,"Franklin County, Pennsylvania",83,0,0,2343,7266,2252,7123,3258,626,1080,378,2053,191,3132,1051,7677,1259,3815,2424,0,497,0,0,16168,76395,21417,35058,23327,5389,10852,2105,20670,1723,18189,6551,71849,3400,10790,10864,0,2196,0,0,83189,341606,92737,154644,107410,23068,42562,10424,91694,8143,80034,28280,314926,12319,47572,47250,0,11,6,5,319,199,128,493,103,44,154,88,234,8,140,31,294,54,273,446,0]
[42,42073,"Lawrence County, Pennsylvania","Retail trade",2007,91108,313,949636,90645,4208,42073,"Lawrence County, Pennsylvania",0,0,0,1636,3592,1201,3510,652,539,1269,263,644,144,1686,1233,5900,303,2150,1473,0,0,0,4029,14973,39371,11531,19705,4062,5355,12946,1422,4726,2834,7228,5778,42897,1068,5354,6238,10,0,0,14724,74265,180652,52157,87682,19411,21479,50788,5937,21176,18312,32653,24009,187444,6270,23006,26943,50,2,10,14,193,150,98,280,49,23,116,42,125,8,94,24,284,37,180,280,4]
[42,42099,"Perry County, Pennsylvania","Retail trade",2007,45969,154,393394,30126,1537,42099,"Perry County, Pennsylvania",0,0,0,561,529,130,1300,935,45,270,59,236,0,0,67,906,0,452,472,0,0,0,0,3721,4199,1394,6322,4337,302,2333,174,1482,0,858,497,4994,24,975,1660,0,0,0,0,17923,12906,5877,27083,18735,1234,9463,693,6645,0,4272,2175,21856,171,4533,7134,0,3,1,4,130,35,19,135,38,9,37,12,53,0,31,9,76,8,67,128,1]
[42,42111,"Somerset County, Pennsylvania","Retail trade",2007,77742,288,764746,63136,3146,42111,"Somerset County, Pennsylvania",0,1093,94,1131,3174,815,2862,0,143,759,187,713,0,524,86,3577,0,1842,1355,0,0,14573,1480,7024,28835,8731,14175,8796,1335,7986,1356,5379,0,0,317,26113,0,4917,5218,0,429,70365,5607,41060,138004,35384,62264,40795,5824,26795,4995,22508,0,18399,1307,114912,4057,22695,22891,0,8,31,11,211,121,66,252,96,19,74,47,101,2,54,8,182,30,157,266,5]
[42,42129,"Westmoreland County, Pennsylvania","Retail trade",2007,365169,1350,4154689,368141,18320,42129,"Westmoreland County, Pennsylvania",0,738,0,5590,17660,7002,18144,6202,1713,2878,1102,4830,2926,4774,3018,20085,1841,12278,6495,0,0,13001,0,46267,201541,82852,92790,45553,17908,30085,8036,57766,45117,30964,15132,160253,6563,32427,30146,0,412,60116,0,267253,857409,340931,405398,213100,73202,124127,35447,253128,202983,142013,64587,710483,37051,143287,132415,90,9,27,17,933,547,396,1273,204,106,502,244,736,56,437,60,1167,163,760,1105,8]
[45,45003,"Aiken County, South Carolina","Retail trade",2007,160099,548,1599845,133815,7076,45003,"Aiken County, South Carolina",0,72,0,0,6610,547,6775,1474,543,1163,435,2786,0,4602,580,5915,640,4182,2016,25,602,880,0,0,81814,5018,33707,14782,4968,11260,2700,56255,4034,0,2891,42372,2885,12545,8837,71,2721,3511,0,0,337503,20838,144035,61797,19940,46562,11281,234518,15954,292967,11666,183033,13479,51344,37667,230,16,5,16,284,88,80,520,63,40,186,120,255,12,125,36,301,48,235,323,6]
[45,45007,"Anderson County, South Carolina","Retail trade",2007,187126,755,2004732,178117,8901,45007,"Anderson County, South Carolina",0,37,0,2230,10230,2432,8230,1906,477,1075,421,1600,105,2927,0,7988,441,5823,3400,0,213,1382,0,14533,95894,26812,41512,16082,4792,10665,2758,13386,1633,19121,0,68271,1404,16299,19398,45,905,3292,0,66415,430427,108695,177061,69096,19257,42204,11639,54672,6792,89514,0,297396,6449,70544,88041,226,12,4,12,368,209,176,702,76,31,251,112,290,16,183,28,348,49,354,454,6]
[45,45025,"Chesterfield County, South Carolina","Retail trade",2007,46734,163,298054,26046,1354,45025,"Chesterfield County, South Carolina",45,81,107,342,4047,360,1411,0,0,228,0,66,0,336,0,1633,51,823,381,0,248,922,1262,2152,38912,2474,6187,11040,0,1666,304,431,0,1415,0,10919,120,2036,1534,8,1067,3657,5192,9893,168334,10578,26585,45758,0,6980,1237,1764,0,5547,0,44940,560,8453,6641,27,5,6,6,62,48,27,140,34,8,53,21,24,2,18,0,95,7,66,89,3]
[45,45043,"Georgetown County, South Carolina","Retail trade",2007,60158,331,702159,67379,3181,45043,"Georgetown County, South Carolina",440,0,0,895,1685,273,2718,207,140,596,321,736,0,2534,91,2142,1025,2546,1269,0,2736,0,0,5965,23224,2486,13657,1044,1325,6599,2218,7073,0,20580,400,17568,4169,8174,5574,0,13032,0,0,26969,97101,11583,59769,4903,5347,25451,10208,32983,0,86956,1513,81823,18844,43323,23421,0,32,2,2,170,49,45,291,28,17,109,94,182,5,125,14,222,49,175,192,1]
[45,45061,"Lee County, South Carolina","Retail trade",2007,19220,49,154589,6924,416,45061,"Lee County, South Carolina",37,0,0,64,257,85,428,78,0,71,0,0,0,85,138,388,0,235,106,7,234,0,0,594,2750,708,2035,596,0,504,0,234,0,936,702,2061,0,613,331,0,1166,0,0,3499,12776,3360,8614,2695,0,2005,0,1228,0,3525,2768,8827,0,2684,1341,69,6,0,0,8,12,12,49,16,1,16,2,10,0,6,5,27,2,16,23,3]
[45,45087,"Union County, South Carolina","Retail trade",2007,28961,107,192164,16855,885,45087,"Union County, South Carolina",96,0,0,119,1531,105,928,0,55,222,26,177,0,321,0,1043,10,525,340,0,773,0,122,533,14098,1029,4000,5044,389,2101,96,534,0,1216,0,7173,0,1454,1255,0,3657,0,517,3359,57490,4056,17601,24165,1504,8188,410,1626,0,7783,0,30881,80,6332,5270,0,12,1,4,30,27,13,108,16,5,42,14,20,0,14,2,38,4,39,89,2]
[46,46009,"Bon Homme County, South Dakota","Retail trade",2007,7070,38,40723,3406,231,46009,"Bon Homme County, South Dakota",0,0,0,0,299,0,225,33,0,62,0,15,0,0,0,433,0,74,0,0,0,0,0,0,0,591,838,135,0,458,0,98,0,0,0,2355,0,127,157,0,0,0,0,1516,10528,2681,3624,643,0,2182,0,477,0,0,0,9625,168,548,702,0,0,0,2,13,12,11,33,7,3,15,5,8,0,5,0,22,4,13,24,1]
[46,46027,"Clay County, South Dakota","Retail trade",2007,13864,45,140095,12158,772,46027,"Clay County, South Dakota",0,0,34,106,39,54,882,108,25,110,81,0,0,0,0,0,33,774,213,0,0,0,451,479,229,241,3607,990,162,855,0,294,0,0,0,3354,64,1737,810,0,0,0,1951,2232,1048,939,16585,4610,725,3629,686,1105,0,0,0,15148,274,7280,3642,0,3,0,4,37,9,9,49,13,4,20,14,15,0,13,2,31,4,47,39,1]
[46,46045,"Edmunds County, South Dakota","Retail trade",2007,4071,24,39685,2699,159,46045,"Edmunds County, South Dakota",0,0,0,0,61,126,143,0,0,53,0,22,0,0,0,205,0,71,0,0,0,0,0,228,529,1223,739,195,0,418,0,132,0,0,0,1069,0,147,68,0,0,0,0,1079,2461,5198,3061,1092,0,2156,0,664,0,0,0,4260,0,636,264,0,1,0,3,16,3,11,16,8,2,10,4,7,0,3,2,12,1,10,9,0]
[46,46049,"Faulk County, South Dakota","Retail trade",2007,2364,13,20325,1708,75,46049,"Faulk County, South Dakota",0,0,0,0,0,48,81,0,0,0,0,0,0,0,0,0,0,40,24,0,0,0,0,0,0,436,454,0,0,0,0,0,0,0,0,0,0,66,77,0,0,0,0,858,0,2062,1883,0,0,0,0,0,0,0,0,0,22,313,369,0,2,0,1,3,3,13,11,0,2,5,1,2,0,0,0,4,3,10,13,0]
[46,46067,"Hutchinson County, South Dakota","Retail trade",2007,7343,48,74049,5673,338,46067,"Hutchinson County, South Dakota",0,0,0,87,193,351,372,22,0,112,0,27,0,7,0,648,0,131,112,0,0,0,0,402,1460,2546,1651,70,0,1012,0,0,0,22,0,4088,0,196,374,0,0,0,0,1779,6813,10273,7658,349,0,4766,111,768,0,177,0,17032,0,917,1595,0,2,0,2,29,14,28,46,8,2,18,3,8,1,4,1,17,6,19,32,2]
[46,46085,"Lyman County, South Dakota","Retail trade",2007,3755,19,69000,4264,278,46085,"Lyman County, South Dakota",0,0,0,29,0,70,287,0,0,0,0,0,0,0,0,0,0,160,0,0,0,0,0,91,0,273,988,0,0,279,0,0,0,0,0,0,0,449,0,0,0,0,0,634,0,946,4685,0,0,995,0,0,0,0,0,0,0,2643,0,0,0,0,1,10,0,5,21,2,2,8,0,1,0,2,1,2,2,15,3,0]
[46,46103,"Pennington County, South Dakota","Retail trade",2007,100948,600,1967791,178936,7902,46103,"Pennington County, South Dakota",0,164,0,3191,2060,1970,8010,777,1058,2637,619,1834,663,1951,596,8225,955,6182,2184,6,57,2251,0,26515,18052,21863,42995,5662,9288,31410,4366,16199,12543,8336,5190,77683,3623,18509,12195,0,304,11657,0,132078,80422,84966,186597,27699,37800,125495,18974,68760,41974,37417,18824,339382,18129,91947,49885,84,7,11,13,430,115,171,588,119,47,221,155,303,22,174,35,344,102,350,342,8]
[46,46129,"Walworth County, South Dakota","Retail trade",2007,5438,49,74782,6006,411,46129,"Walworth County, South Dakota",0,0,0,0,0,152,365,99,0,83,0,99,0,0,0,381,0,329,112,0,0,0,0,239,0,903,1530,584,0,729,33,584,0,0,0,2757,0,1274,476,0,0,0,0,1214,0,3924,6450,2501,0,2750,132,2423,0,0,0,11399,490,5827,1970,0,0,0,3,18,4,12,47,8,4,18,6,15,1,6,2,13,6,29,30,1]
[47,47007,"Bledsoe County, Tennessee","Retail trade",2007,12876,21,30486,1982,134,47007,"Bledsoe County, Tennessee",0,0,0,64,44,8,0,0,0,46,0,0,0,0,0,129,0,0,0,0,0,0,0,198,183,0,0,52,0,345,0,0,0,0,0,751,0,67,65,0,0,310,0,1104,843,174,0,192,0,1428,0,163,0,0,0,3157,0,316,285,0,1,4,1,13,6,3,15,5,2,7,2,6,0,1,0,12,0,7,9,1]
[47,47025,"Claiborne County, Tennessee","Retail trade",2007,32213,93,155854,14435,820,47025,"Claiborne County, Tennessee",13,401,0,185,1924,0,798,425,0,298,53,78,0,0,0,1272,41,468,185,0,69,4734,0,879,12505,0,3630,3702,0,2610,257,482,174,304,0,8563,172,1285,996,0,302,19125,0,4445,56028,0,16236,16086,0,11048,1492,2130,874,1291,0,34856,1000,5810,4083,0,4,9,1,47,31,7,85,26,9,30,20,20,5,9,1,38,9,27,41,0]
[47,47043,"Dickson County, Tennessee","Retail trade",2007,49666,198,605859,51826,2394,47043,"Dickson County, Tennessee",0,0,0,676,3075,0,2190,0,178,438,90,250,0,0,0,1997,96,1357,439,0,0,0,0,4597,26173,0,11222,0,1641,3938,438,1593,0,0,0,17346,0,3992,2329,0,0,0,0,22192,117785,0,48732,5030,5955,15665,1794,11024,0,0,455,76454,902,18302,9881,0,2,1,0,109,49,26,190,24,12,68,33,63,2,33,4,120,13,89,85,0]
[47,47047,"Fayette County, Tennessee","Retail trade",2007,38413,82,126612,11760,580,47047,"Fayette County, Tennessee",0,0,0,498,2038,153,861,107,72,220,28,118,194,0,0,559,0,397,270,0,0,0,0,3614,21368,1315,4289,758,1050,2154,173,1853,5559,0,0,4318,0,893,1153,0,0,0,0,18401,90469,6435,18507,3682,3898,9076,669,6952,22630,11098,0,18008,0,4266,4999,0,3,0,1,92,44,29,80,22,5,34,17,29,3,33,3,51,4,36,63,1]
[47,47065,"Hamilton County, Tennessee","Retail trade",2007,336463,1500,4865677,467737,20722,47065,"Hamilton County, Tennessee",18,78,0,7816,23377,6291,19898,8026,3124,12610,2102,7729,1817,12332,4612,25384,2274,16207,8779,10,78,871,0,76194,241308,66558,113892,65952,27970,241309,19520,81536,31494,61376,26136,256497,8786,52895,51324,0,388,3572,0,330864,1079383,302353,507233,299761,118945,812949,84009,363713,123101,287444,116215,1143337,41011,230768,216548,286,7,6,12,639,418,526,1397,233,136,635,389,788,59,406,89,1032,115,767,992,10]
[47,47083,"Houston County, Tennessee","Retail trade",2007,8426,26,33434,2694,156,47083,"Houston County, Tennessee",0,0,0,0,147,0,154,0,0,45,0,0,0,0,0,0,0,87,51,0,0,0,0,65,1171,0,696,0,0,437,0,0,0,0,0,2587,0,163,123,0,0,0,0,655,5072,0,3014,0,0,1997,0,0,0,0,0,11470,0,814,587,0,1,0,1,11,10,1,21,2,1,7,3,5,0,0,0,13,1,17,12,0]
[47,47101,"Lewis County, Tennessee","Retail trade",2007,12161,49,132793,9157,460,47101,"Lewis County, Tennessee",80,0,0,75,158,0,412,0,27,51,0,52,0,0,0,469,0,198,115,0,390,0,0,496,985,0,2178,112,190,304,65,208,0,0,0,2349,0,535,360,0,1988,0,0,2108,4783,0,10020,457,873,1426,293,799,0,0,0,9381,0,2372,1701,0,8,0,1,13,18,4,43,3,4,19,5,17,0,5,2,25,2,17,21,1]
[47,47117,"Marshall County, Tennessee","Retail trade",2007,30617,122,269685,24322,1176,47117,"Marshall County, Tennessee",0,0,0,197,2501,275,1094,137,0,169,61,96,0,0,0,653,0,451,198,0,0,0,0,1458,20800,2682,5505,1053,0,1473,166,536,0,3483,0,4482,0,1322,999,0,0,0,0,6805,101106,11339,24144,4569,0,6214,709,2095,0,14478,0,18741,0,5650,4719,0,0,3,1,33,45,13,113,17,9,38,17,31,2,19,1,53,6,40,54,2]
[47,47139,"Polk County, Tennessee","Retail trade",2007,16825,48,67693,6129,297,47139,"Polk County, Tennessee",0,0,0,0,0,0,290,30,0,0,0,0,0,36,0,376,0,181,97,0,0,0,0,387,0,0,2072,233,183,558,0,106,0,417,0,2584,0,476,243,0,0,0,0,1820,0,695,6778,1022,834,2270,0,600,0,1519,0,11426,2717,2550,994,0,0,2,1,18,9,3,48,7,6,14,5,9,0,8,2,21,16,20,33,0]
[47,47157,"Shelby County, Tennessee","Retail trade",2007,927644,3300,11932863,1177676,49554,47157,"Shelby County, Tennessee",0,37,0,16092,25926,30857,44622,46523,6060,18616,6372,16938,28948,41221,9468,64736,5350,36608,20815,44,0,300,0,153747,340947,424865,257237,407210,75363,383206,58807,220616,701637,239697,70864,640461,44297,124983,132123,72,0,1185,0,700573,1357669,1783329,1132138,1820398,291964,1736003,254990,922702,2863079,1055921,315396,2891736,170341,531018,562183,363,9,7,2,1199,616,1469,3149,957,344,1556,916,1846,492,1167,227,2262,192,1679,1925,24]
[47,47175,"Van Buren County, Tennessee","Retail trade",2007,5548,7,9185,401,35,47175,"Van Buren County, Tennessee",0,0,0,0,0,0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,94,0,0,0,0,0,133,0,0,0,0,0,0,0,0,0,0,0,38,0,833,0,0,0,0,0,585,0,0,0,0,0,0,65,0,0,0,0,143,0,5,0,1,4,6,0,9,2,0,2,3,0,1,3,1,3,1,2,6,0]
[47,47179,"Washington County, Tennessee","Retail trade",2007,122979,551,1869147,169298,8257,47179,"Washington County, Tennessee",0,0,0,1518,4871,1485,8244,524,0,3007,568,2313,460,3485,225,12345,337,6168,1928,0,0,0,0,11053,39476,13374,40125,4200,0,27063,2978,18248,7329,13838,900,122715,1612,19359,9138,0,0,0,0,51103,170922,58731,176993,19965,0,107128,12778,80987,33299,62448,3955,546082,7318,80695,39519,0,3,2,4,217,115,134,521,40,54,249,126,229,17,115,26,348,37,282,327,2]
[48,48007,"Aransas County, Texas","Retail trade",2007,23158,95,241543,23476,1125,48007,"Aransas County, Texas",0,0,0,250,29,50,1090,0,49,172,82,139,0,0,0,615,0,940,287,0,0,211,0,1825,196,209,6095,0,347,1914,422,1066,0,210,0,3669,410,2998,1340,0,0,854,0,8996,909,847,25534,0,1281,7723,1748,4588,0,1016,0,16057,1888,13050,5527,0,2,6,1,52,8,8,74,9,9,29,27,38,2,18,2,42,11,76,56,1]
[48,48025,"Bee County, Texas","Retail trade",2007,31861,82,247136,23421,1071,48025,"Bee County, Texas",0,159,23,274,0,84,1111,185,97,194,89,148,0,82,118,1358,0,702,255,0,0,1812,241,1821,0,683,5658,2043,659,1508,621,1334,0,660,557,8554,137,1968,1113,0,0,11744,923,9327,0,3300,23997,8351,2703,6255,3084,4969,0,2915,2412,37395,673,8443,4777,0,1,19,3,33,7,8,81,9,8,40,23,38,0,16,5,51,6,47,57,2]
[48,48043,"Brewster County, Texas","Retail trade",2007,9232,60,86813,8897,470,48043,"Brewster County, Texas",0,0,35,162,61,131,400,72,0,203,0,0,0,88,0,613,50,603,100,0,0,0,301,1004,374,0,2009,850,0,1681,0,470,0,588,0,3197,136,1961,405,0,0,0,1515,4076,2310,3924,8187,3548,0,6989,0,1885,0,2628,0,13037,646,8142,1716,0,0,1,5,32,10,8,54,5,12,14,22,23,0,11,2,25,4,47,32,1]
[48,48061,"Cameron County, Texas","Retail trade",2007,406220,1230,3911719,339965,17667,48061,"Cameron County, Texas",0,0,0,3221,5699,3135,16694,3944,3094,3399,1552,2354,300,7526,1374,29905,782,12369,3098,12,327,0,0,20211,44850,21229,82444,30295,22293,28765,7711,17670,3997,34249,8766,181845,3050,39228,13305,0,2498,403,0,87940,191976,95761,345604,134153,94822,115828,32326,74895,17785,148820,36347,805133,15119,163668,55663,214,37,4,13,342,212,338,1176,298,73,431,335,478,33,220,62,1001,58,664,539,13]
[48,48081,"Coke County, Texas","Retail trade",2007,3320,12,24506,1288,71,48081,"Coke County, Texas",0,39,0,16,0,0,65,0,0,0,0,0,0,0,0,0,0,37,29,0,0,352,0,100,0,0,312,0,0,0,0,0,0,87,0,0,0,86,0,0,0,1592,0,385,0,0,1355,0,0,0,0,0,0,480,0,0,0,344,302,0,0,9,6,4,1,2,14,2,4,2,0,3,0,4,0,1,3,5,9,0]
[48,48099,"Coryell County, Texas","Retail trade",2007,75388,140,442577,36709,1752,48099,"Coryell County, Texas",0,0,0,573,188,116,1821,236,0,370,170,1117,0,0,0,1196,0,1237,692,0,0,0,186,4220,1519,862,9221,0,792,2957,830,12592,0,10416,0,6385,156,3365,3759,0,0,0,848,22586,7216,3834,38213,14595,3254,11872,3395,50960,0,43977,0,27712,722,14251,16222,0,1,1,6,81,20,15,119,18,12,49,42,95,1,34,2,55,9,82,111,2]
[48,48117,"Deaf Smith County, Texas","Retail trade",2007,19372,66,224228,15898,744,48117,"Deaf Smith County, Texas",48,0,0,343,1425,335,768,361,0,165,69,154,0,48,0,523,34,319,299,0,0,0,0,3883,11542,3556,4014,3459,0,1670,255,1084,0,306,0,3165,119,917,1185,0,2634,0,0,14320,53195,16608,17092,15944,0,6679,1059,4768,0,1375,0,13664,571,4046,4869,0,5,1,4,45,32,35,66,35,8,27,16,29,0,9,2,21,3,25,54,0]
[48,48119,"Delta County, Texas","Retail trade",2007,5231,14,26426,1350,57,48119,"Delta County, Texas",0,0,0,0,0,0,24,0,0,0,12,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,117,0,0,0,108,0,0,0,0,0,0,0,108,0,0,0,0,0,0,0,518,0,0,0,281,0,0,0,0,0,0,0,474,0,0,0,1,4,1,3,12,4,1,2,3,2,0,3,0,5,1,5,13,0]
[48,48151,"Fisher County, Texas","Retail trade",2007,3974,14,12001,971,64,48151,"Fisher County, Texas",0,0,0,0,0,0,0,0,0,47,0,0,0,0,0,229,0,0,49,0,0,0,0,0,0,0,277,113,23,472,0,0,0,0,0,1297,0,50,141,0,1008,0,0,0,0,0,1193,554,152,2141,0,0,0,0,0,5539,0,213,513,0,3,0,2,3,2,1,12,6,3,4,0,3,0,1,0,6,0,5,16,0]
[48,48157,"Fort Bend County, Texas","Retail trade",2007,585375,1213,5306163,442885,19344,48157,"Fort Bend County, Texas",19,1482,0,6053,11344,5682,21669,2490,1623,3607,1539,7248,3555,7420,1570,15131,2714,14805,5986,0,114,32581,0,67058,132890,75090,120580,25004,19403,55858,14324,99814,146867,54333,7915,122314,10502,50086,33913,0,641,125366,74949,314314,582706,338476,517001,108595,78393,216884,55156,449880,547765,261582,34245,558506,48140,209144,142119,1264,10,79,19,639,327,638,1296,139,92,617,405,1308,57,499,150,1288,108,803,727,22]
[48,48175,"Goliad County, Texas","Retail trade",2007,7210,24,37331,2197,149,48175,"Goliad County, Texas",0,0,0,0,0,23,161,0,0,20,0,21,0,0,0,0,8,110,54,0,0,0,0,0,0,294,707,0,0,212,0,174,0,132,0,0,14,290,155,0,0,0,0,0,0,1407,2944,0,0,814,0,853,0,631,0,0,59,1223,613,0,2,0,4,12,2,5,20,2,2,5,2,13,0,4,1,9,4,10,13,0]
[48,48193,"Hamilton County, Texas","Retail trade",2007,8517,59,78583,6994,365,48193,"Hamilton County, Texas",0,0,0,0,158,137,345,0,0,63,0,41,0,0,0,532,0,177,100,0,0,0,0,0,1256,1134,1693,0,183,632,0,213,0,0,0,4074,0,531,405,0,0,0,0,0,4718,5622,7285,0,621,2503,0,1024,0,0,0,17409,0,2292,1704,0,3,1,2,20,15,13,49,5,4,12,3,14,0,1,0,25,4,17,29,0]
[48,48213,"Henderson County, Texas","Retail trade",2007,78532,245,657384,59672,2819,48213,"Henderson County, Texas",0,171,178,694,1536,222,2651,108,209,444,245,344,0,340,0,2574,133,1798,863,0,0,2832,2755,4584,11334,1817,14313,726,2158,4739,1441,2639,0,1991,0,23329,478,4760,3872,0,0,11935,10509,21053,55083,7618,60969,3294,8478,17997,6203,12262,0,9295,0,98949,2314,20928,16617,0,0,17,18,116,58,46,212,31,26,85,60,92,3,52,2,129,22,139,134,2]
[48,48231,"Hunt County, Texas","Retail trade",2007,86129,262,931267,85625,3554,48231,"Hunt County, Texas",0,0,0,695,7669,605,3583,0,300,475,251,983,191,377,0,3055,111,1874,920,0,81,0,0,5947,116500,5028,22509,1468,2349,4502,1505,6147,2239,2282,0,24833,344,5701,3595,0,361,0,0,29325,509409,20665,88243,6200,9209,17928,6182,27361,8877,11476,0,109412,1692,24613,14892,0,3,2,8,133,73,57,246,28,27,84,74,87,8,47,12,183,16,113,183,1]
[48,48249,"Jim Wells County, Texas","Retail trade",2007,40838,148,462397,34655,1645,48249,"Jim Wells County, Texas",0,1876,0,344,339,728,1600,516,89,365,405,314,0,136,70,4623,44,1106,574,0,0,21943,0,2537,3643,9178,8521,4862,534,3123,5508,3645,0,652,347,22802,139,3206,3357,0,0,106846,0,13116,17670,41995,37469,23359,2072,13123,25713,14266,0,3275,1372,99081,604,13953,14226,0,1,61,4,59,17,47,149,47,8,61,43,48,2,28,4,113,7,73,89,2]
[48,48251,"Johnson County, Texas","Retail trade",2007,150934,355,1269633,108037,4679,48251,"Johnson County, Texas",20,2303,0,2241,4463,1311,4746,2653,378,780,574,672,0,1572,355,3696,108,3150,2351,0,232,31050,0,18675,46917,15030,25806,22470,4709,7356,4606,5089,1013,11113,2695,25014,288,9142,14354,40,1005,138235,8035,85409,210822,63081,111426,105627,21245,30025,24372,23062,6499,46937,10461,109858,1302,40582,59876,78,5,55,12,317,162,139,371,102,24,167,113,190,6,130,18,221,25,211,271,5]
[48,48287,"Lee County, Texas","Retail trade",2007,16612,77,162558,14383,760,48287,"Lee County, Texas",0,335,0,355,351,248,656,163,0,228,61,81,0,0,0,382,8,308,258,0,0,3851,0,2842,4157,1760,2948,1769,0,2189,596,644,0,0,0,2644,61,805,1206,0,0,18855,0,14971,16216,8664,12871,7280,0,9878,2970,3021,0,0,0,11405,189,3477,4553,26,1,28,5,52,18,23,63,13,5,25,12,23,0,8,3,30,4,32,44,3]
[48,48293,"Limestone County, Texas","Retail trade",2007,23384,90,268348,21427,1043,48293,"Limestone County, Texas",0,509,0,0,807,102,1059,101,55,258,52,66,0,0,0,1061,0,419,216,0,0,7942,586,1151,5324,665,5180,1118,470,1711,218,446,0,0,0,7263,0,1113,786,0,0,34229,2291,4421,25706,2955,21516,4653,1950,7072,931,2011,0,0,0,31160,0,4847,3485,0,0,16,6,21,14,16,90,11,9,32,8,26,4,11,0,56,1,46,46,4]
[48,48313,"Madison County, Texas","Retail trade",2007,13664,35,178851,11204,477,48313,"Madison County, Texas",0,196,0,54,39,26,598,57,0,86,42,85,0,28,0,0,0,327,0,0,386,1628,0,321,189,169,3312,172,108,912,253,461,0,162,0,0,0,861,0,0,1681,9453,0,1716,918,807,15366,737,403,3480,1114,2056,0,756,0,0,0,3773,0,0,4,7,2,15,8,6,34,7,3,17,11,17,2,5,0,12,2,26,28,1]
[48,48331,"Milam County, Texas","Retail trade",2007,24757,72,181361,14294,705,48331,"Milam County, Texas",43,54,0,462,370,215,683,43,52,0,0,125,0,172,0,771,0,465,273,0,135,481,0,4504,3687,1591,3253,208,322,0,0,735,0,1497,0,4508,79,1075,1066,0,856,2232,0,21817,15773,6917,14657,951,1314,0,0,3241,0,5925,0,21197,278,4645,4753,0,5,11,8,36,15,23,62,10,10,29,13,36,1,10,0,41,4,40,62,2]
[48,48351,"Newton County, Texas","Retail trade",2007,14445,23,50925,2504,174,48351,"Newton County, Texas",111,0,22,0,0,43,176,29,0,0,0,65,0,0,0,327,0,47,73,0,984,0,223,0,465,340,688,151,0,203,0,302,0,0,0,1624,0,0,239,0,4481,0,892,0,1973,1365,2871,668,0,882,0,1364,0,0,0,7015,0,330,1050,0,16,1,6,9,10,6,26,6,3,5,0,6,0,4,1,10,0,8,18,0]
[48,48369,"Parmer County, Texas","Retail trade",2007,10269,29,39479,3019,167,48369,"Parmer County, Texas",74,0,0,63,0,182,149,0,0,91,0,0,0,0,0,0,0,36,120,0,589,0,0,347,0,1369,708,819,48,691,0,132,0,0,0,1064,46,71,536,0,2954,0,0,1615,0,6124,2959,3734,189,3167,0,561,0,0,0,4758,185,326,2328,0,9,1,2,20,3,25,22,20,4,15,2,11,3,1,1,9,4,6,29,2]
[48,48387,"Red River County, Texas","Retail trade",2007,12860,43,61221,5318,297,48387,"Red River County, Texas",0,0,0,142,366,32,232,19,0,100,0,22,0,0,0,449,0,74,65,0,0,0,0,0,2461,171,1096,124,0,755,30,211,0,0,0,3236,0,192,248,0,0,0,0,5056,8744,675,4339,492,0,3482,121,900,0,0,0,13444,0,764,1076,0,2,3,3,11,15,6,36,7,4,19,7,7,0,1,1,16,2,15,27,1]
[48,48389,"Reeves County, Texas","Retail trade",2007,13783,34,113223,7768,446,48389,"Reeves County, Texas",0,0,0,36,0,0,506,46,23,0,0,44,0,0,0,323,0,294,57,0,0,0,0,249,36,0,2508,539,198,0,0,221,0,0,0,2279,0,851,196,0,0,27206,0,1293,168,0,11353,2766,830,0,0,859,0,0,0,9851,0,3734,947,0,1,12,3,11,3,7,29,11,6,12,7,14,1,7,1,11,2,30,21,1]
[48,48421,"Sherman County, Texas","Retail trade",2007,3034,10,10079,824,49,48421,"Sherman County, Texas",0,0,0,0,0,60,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,714,0,0,0,349,0,0,0,0,0,92,0,0,0,0,0,0,0,286,0,3257,0,0,0,1461,0,0,0,0,0,276,0,0,374,0,3,0,0,5,1,8,10,1,2,5,0,2,0,0,1,3,1,2,8,0]
[48,48427,"Starr County, Texas","Retail trade",2007,60968,134,445281,31235,1878,48427,"Starr County, Texas",0,78,0,116,39,101,1719,107,0,289,39,71,0,0,0,4410,0,652,134,0,0,836,506,507,203,425,7864,890,304,2073,204,355,0,214,0,21112,0,1920,476,0,0,4041,2325,2567,847,1734,33881,3938,1447,8253,797,1680,0,1058,0,87807,0,7753,1953,0,1,8,7,19,5,18,130,18,7,55,13,27,3,11,5,90,1,52,34,1]
[48,48445,"Terry County, Texas","Retail trade",2007,12651,42,133700,9324,478,48445,"Terry County, Texas",239,61,0,166,0,173,480,29,0,107,0,59,0,90,0,0,0,256,135,0,1950,937,0,1447,232,0,2563,146,0,973,0,304,0,717,0,2592,0,673,496,0,10454,2908,0,6793,1093,9123,10653,710,0,3948,0,1225,0,2569,0,10809,0,2955,2516,0,12,7,1,15,4,19,39,7,3,26,12,15,1,7,1,20,4,22,36,2]
[48,48463,"Uvalde County, Texas","Retail trade",2007,26405,109,322212,27054,1350,48463,"Uvalde County, Texas",36,104,0,289,800,251,1281,260,0,270,0,174,0,69,0,1574,65,929,405,0,159,951,0,1566,4427,2611,6529,1749,0,3329,507,1151,0,350,0,9346,218,2480,1802,0,1018,4335,0,7387,17652,10899,26969,7895,2690,9208,2210,5679,0,1483,0,42075,910,11860,7501,0,6,6,8,49,19,35,96,27,10,39,26,45,3,10,4,66,8,65,57,1]
[48,48483,"Wheeler County, Texas","Retail trade",2007,5410,30,46067,3234,200,48483,"Wheeler County, Texas",0,176,0,17,0,0,234,163,0,0,10,0,0,0,0,414,0,231,70,0,0,2260,0,0,0,0,973,2494,97,0,0,0,0,58,0,2758,0,620,473,0,0,9894,0,433,0,0,4484,11666,308,1947,202,0,0,437,0,11405,0,3018,1828,0,1,19,3,8,2,9,32,11,3,11,6,12,0,3,0,17,3,24,22,0]
[48,48501,"Yoakum County, Texas","Retail trade",2007,7879,27,36959,3310,169,48501,"Yoakum County, Texas",0,676,0,121,0,168,194,132,0,65,0,0,0,22,0,0,0,165,72,0,0,11928,0,1278,304,1770,920,1843,0,721,0,68,0,130,0,0,0,343,423,0,0,44890,0,5676,1510,7454,4077,8305,0,3412,0,335,0,606,0,0,0,1479,1795,0,2,19,2,18,5,13,27,10,2,11,4,7,2,7,0,6,1,17,19,1]
[49,49011,"Davis County, Utah","Retail trade",2007,306479,780,3217656,286721,13393,49011,"Davis County, Utah",0,94,0,5557,8031,3546,13490,3495,676,3034,1062,6024,0,4921,733,8719,0,7428,2461,0,0,806,0,45809,84619,32652,77259,26264,6275,27915,6427,78003,0,29618,4130,69688,0,21194,14164,3,0,3996,0,213974,368557,140607,296751,116512,27451,113416,28348,344020,0,137520,16838,309516,0,91879,57139,91,3,7,4,879,262,283,775,187,81,474,381,870,34,372,82,608,81,391,413,7]
[49,49013,"Duchesne County, Utah","Retail trade",2007,18607,69,215996,16670,795,49013,"Duchesne County, Utah",0,1034,0,612,161,163,721,818,0,103,105,85,0,0,0,966,22,356,143,0,0,18975,0,5912,1359,1455,3816,10535,0,867,962,738,0,266,0,7345,0,956,955,0,0,79677,0,30811,6258,6320,16647,49308,0,3432,4126,3297,0,1609,0,31600,195,4201,4177,0,4,87,8,89,22,18,64,84,5,23,34,35,0,16,6,47,5,30,31,1]
[49,49045,"Tooele County, Utah","Retail trade",2007,58218,100,503618,37143,1773,49045,"Tooele County, Utah",0,0,34,491,1419,58,1749,0,170,179,82,1737,0,576,0,1153,0,973,340,1,0,0,587,3331,15773,479,8405,0,1588,1288,401,28269,0,6054,0,9399,0,2678,1684,3,0,0,2538,18081,70946,2259,35344,0,6158,5387,1696,120224,0,25583,0,41895,0,11666,6727,38,0,4,4,107,40,13,96,33,13,44,29,75,4,47,8,85,9,63,67,3]
[49,49051,"Wasatch County, Utah","Retail trade",2007,23530,80,228355,27128,1253,49051,"Wasatch County, Utah",9,0,0,439,183,64,858,62,74,0,105,328,0,302,0,535,0,1160,132,0,20,0,0,2716,1424,822,3548,463,779,1606,563,2756,0,2061,0,2985,0,4025,679,0,192,0,0,15813,6024,3462,15598,2340,3679,7493,2732,12632,0,11549,0,13049,0,16070,2967,0,5,2,2,160,34,22,72,20,11,37,43,91,1,50,8,59,11,50,47,1]
[50,50011,"Franklin County, Vermont","Retail trade",2007,47746,222,545346,42645,2022,50011,"Franklin County, Vermont",0,0,0,367,2799,696,2054,522,131,308,95,564,0,414,0,2673,31,820,353,12,0,0,0,2482,28843,6472,10612,4882,1049,2912,422,4646,0,1831,0,19182,125,2641,1643,0,0,0,0,15637,127038,28679,47371,20937,3906,12349,1796,23588,0,8355,0,84187,1010,12740,7312,106,3,3,2,131,57,44,211,40,15,55,23,71,0,39,7,112,12,96,97,5]
[51,51001,"Accomack County, Virginia","Retail trade",2007,33164,184,298001,25640,1288,51001,"Accomack County, Virginia",0,0,0,426,0,116,1151,159,95,238,114,770,0,495,0,1205,0,898,523,0,0,0,0,2499,0,1088,5436,1217,727,2158,579,9463,0,3755,0,6866,0,2523,2597,0,109,0,0,12021,0,4279,27077,5130,2969,9159,2510,37343,0,17662,0,28680,1678,14577,10882,0,3,0,2,96,21,31,168,22,16,35,39,71,3,27,2,61,20,106,103,0]
[51,51021,"Bland County, Virginia","Retail trade",2007,6824,20,38351,1814,114,51021,"Bland County, Virginia",0,0,0,0,457,0,82,0,0,0,0,0,0,0,0,0,0,29,46,0,0,0,0,0,4986,0,346,0,0,79,0,0,0,0,0,0,0,70,198,0,0,0,0,0,21994,0,1480,0,0,346,0,0,0,0,0,0,0,370,756,0,1,2,0,9,8,7,14,3,2,3,1,3,0,0,0,7,2,4,12,0]
[51,51037,"Charlotte County, Virginia","Retail trade",2007,12586,36,62090,4801,261,51037,"Charlotte County, Virginia",115,0,0,73,361,46,230,192,0,51,16,59,0,0,0,273,0,76,105,0,702,0,0,351,2274,307,1092,1372,0,545,31,197,0,0,0,1670,0,206,193,0,3311,0,0,1399,10599,1260,4703,6391,0,2316,136,707,0,0,0,6869,266,1114,801,0,22,1,0,23,15,8,33,21,2,11,6,10,1,6,2,21,5,6,34,0]
[51,51059,"Fairfax County, Virginia","Retail trade",2007,1081726,2976,14002361,1444810,53158,51059,"Fairfax County, Virginia",0,102,1291,23097,8470,14915,47657,5856,30432,26518,10766,186850,13082,59079,10068,50141,8632,39234,22603,0,0,1332,26197,321587,116115,323780,311281,54646,860680,806281,148488,4126899,401765,617912,108303,576658,57450,173510,216723,237,0,6904,120715,1444728,463939,1339027,1365023,249535,3343232,2575883,633926,17687409,1469505,2696961,440593,2518541,252776,768611,916041,1219,7,6,25,2258,382,915,2788,325,844,1553,1442,8077,269,1706,529,2743,365,2085,2399,64]
[51,51061,"Fauquier County, Virginia","Retail trade",2007,65203,248,853058,78755,2989,51061,"Fauquier County, Virginia",67,0,0,1905,693,370,2613,327,310,612,237,1760,0,526,326,2506,367,1998,1337,0,437,0,0,18217,6930,3841,16564,2738,3593,8754,1968,26636,0,4104,2744,24729,1892,6610,8068,25,2004,0,0,78710,30273,16976,73016,12200,13968,34249,9207,134583,0,18446,11061,107103,10152,30243,34301,92,23,2,6,340,50,42,219,46,30,84,77,261,7,96,27,127,38,113,191,6]
[51,51079,"Greene County, Virginia","Retail trade",2007,18403,48,96030,9585,371,51079,"Greene County, Virginia",0,0,0,253,0,65,442,0,0,49,0,0,0,143,0,0,0,212,125,0,0,0,0,1450,0,662,2597,486,137,352,126,0,0,644,0,0,0,708,626,0,0,0,0,6372,0,3288,13619,2318,518,1470,457,0,0,3051,0,5680,0,3340,2558,0,2,2,1,76,14,12,45,11,5,14,7,33,0,25,3,16,3,22,33,0]
[51,51097,"King and Queen County, Virginia","Retail trade",2007,6945,11,16167,764,36,51097,"King and Queen County, Virginia",44,0,0,89,29,0,40,0,0,0,0,0,0,149,0,0,0,0,34,0,388,0,0,546,176,317,191,110,0,0,0,0,0,1274,0,0,0,0,98,0,2064,0,0,2558,907,1311,808,561,0,0,0,0,0,5786,0,0,0,0,400,0,11,2,0,25,5,4,13,7,1,1,3,6,1,6,1,6,0,2,13,0]
[51,51117,"Mecklenburg County, Virginia","Retail trade",2007,32727,180,406322,34117,1822,51117,"Mecklenburg County, Virginia",49,0,141,467,1327,298,1789,787,92,266,129,285,0,274,0,1785,0,1159,474,0,372,0,2538,2937,7857,2973,8700,6999,658,2300,796,2133,0,865,0,13616,205,2790,1807,0,1639,0,10307,14897,32579,13574,36034,29548,2743,9443,3391,9466,0,5408,0,60424,965,12804,7968,0,10,1,3,91,33,33,178,34,13,51,34,45,0,24,6,73,11,68,108,1]
[51,51139,"Page County, Virginia","Retail trade",2007,24042,78,167412,15010,773,51139,"Page County, Virginia",0,0,0,414,667,29,759,0,34,0,45,155,0,130,0,533,0,587,231,0,0,0,0,2932,4322,153,3631,0,244,0,209,1007,0,565,0,3900,0,1544,743,0,0,0,0,14617,17739,639,15896,0,826,0,1126,4185,0,2799,0,17352,0,11455,3314,0,2,1,2,62,16,7,80,7,5,27,12,23,1,19,2,29,9,54,62,1]
[51,51159,"Richmond County, Virginia","Retail trade",2007,9254,43,75648,6280,301,51159,"Richmond County, Virginia",0,0,0,0,105,82,285,0,0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,406,842,476,1358,140,0,609,74,237,0,0,0,0,0,298,584,0,0,0,0,1778,4313,2627,6259,657,0,2308,366,1031,0,0,0,0,0,1426,2675,0,2,0,2,24,6,12,44,5,8,8,7,13,0,5,1,17,3,10,25,0]
[51,51173,"Smyth County, Virginia","Retail trade",2007,32208,127,300319,28412,1337,51173,"Smyth County, Virginia",0,0,0,499,3161,160,1248,0,90,147,0,220,0,351,0,1919,0,682,342,0,0,0,0,3090,27777,1520,6069,0,795,1082,327,1445,0,1851,0,17625,0,1777,1480,0,0,0,0,16096,112228,6732,26816,6674,2896,4603,1510,5757,0,6960,0,71363,0,7951,5941,0,1,2,3,51,43,19,116,20,11,35,17,35,1,16,3,63,7,52,65,2]
[51,51199,"York County, Virginia","Retail trade",2007,65464,243,852204,84218,3759,51199,"York County, Virginia",0,0,0,1887,0,300,4016,92,161,418,200,1054,59,1648,126,1892,511,3312,984,0,0,0,0,15105,0,2733,20502,598,1198,3573,1121,12407,796,11794,527,17531,1112,10880,5307,0,0,0,0,67852,0,10901,88051,2887,4447,14039,4746,56346,3433,55944,2173,75948,7865,50928,22013,40,8,0,2,230,31,43,241,21,13,59,55,174,4,110,16,109,27,146,158,4]
[51,51510,"Alexandria city, Virginia","Retail trade",2007,139966,528,2353754,232536,8052,51510,"Alexandria city, Virginia",0,0,302,2986,1272,1380,7235,1553,2097,2915,1905,17603,564,12007,1414,6914,739,7815,10078,0,0,0,7495,35250,11692,18392,52530,11057,41062,60341,25209,373675,19690,102666,17071,80324,4225,36642,152792,194,0,0,27348,151726,51778,78835,230404,50202,185005,226817,98788,1593513,62288,461045,69358,346684,18427,172002,640131,832,2,2,6,151,76,100,491,56,97,222,233,1212,24,257,84,374,50,362,678,13]
[51,51595,"Emporia city, Virginia","Retail trade",2007,5927,64,131626,13203,705,51595,"Emporia city, Virginia",0,0,0,36,0,0,0,0,48,0,0,80,0,131,0,1123,0,628,124,0,0,0,0,206,0,669,3158,0,456,498,129,477,0,579,0,9016,320,1538,434,0,0,0,0,880,0,2849,13071,0,1763,2100,506,2123,0,3130,0,38206,1181,6807,1966,0,1,0,0,7,9,6,57,3,7,17,10,17,0,6,0,36,5,25,30,0]
[51,51678,"Lexington city, Virginia","Retail trade",2007,7042,48,86765,9808,447,51678,"Lexington city, Virginia",0,0,0,93,0,0,417,0,0,108,34,114,0,22,0,699,82,688,304,0,0,0,0,564,0,0,2189,0,238,1698,243,821,0,55,0,5802,310,2060,1955,0,0,0,0,2683,0,0,9223,321,1030,5497,1038,3492,0,298,0,23870,1360,8884,8079,0,0,1,0,16,5,1,48,3,7,26,16,29,0,5,3,45,7,53,42,2]
[51,51740,"Portsmouth city, Virginia","Retail trade",2007,95535,296,682095,75690,3428,51740,"Portsmouth city, Virginia",0,0,0,2226,1968,801,3210,1511,0,615,342,1783,0,2402,441,7812,475,2498,1924,0,0,0,0,25023,19496,8198,17148,12450,0,5514,2016,19151,329,13478,1808,71419,1513,7205,11604,0,0,0,0,101943,84074,41153,74734,56797,0,20572,7679,83955,1360,71308,6879,291895,6772,31239,49951,0,0,0,2,172,51,57,274,56,12,93,78,160,8,113,20,230,21,156,264,1]
[51,51830,"Williamsburg city, Virginia","Retail trade",2007,14068,114,323040,39533,1913,51830,"Williamsburg city, Virginia",0,0,0,70,0,36,1764,0,0,160,130,226,0,0,0,0,0,3627,549,0,0,0,0,543,0,407,8728,0,0,1890,1057,2004,894,0,1201,13482,0,12327,4294,0,0,0,0,2384,0,1960,37712,0,0,7239,4597,8277,3996,0,4678,56478,0,64895,18155,0,0,0,0,17,4,7,110,2,5,33,20,49,4,14,5,43,5,119,43,0]
[53,53015,"Cowlitz County, Washington","Retail trade",2007,102410,360,1219672,117099,5018,53015,"Cowlitz County, Washington",705,91,58,2748,5909,1202,4402,871,382,866,392,835,149,741,294,5416,308,2508,1220,0,6667,1504,1302,32669,82969,15090,25297,7898,3979,8756,1881,6969,2350,3903,1224,52324,1178,8539,6225,0,32168,6221,4846,152475,352213,58135,109072,33787,16087,36262,7724,32325,10943,17115,4946,226614,5572,36900,25833,0,54,8,7,271,118,99,337,97,26,120,107,149,9,89,27,236,23,196,228,5]
[53,53029,"Island County, Washington","Retail trade",2007,78506,246,519916,58397,2411,53029,"Island County, Washington",0,0,64,872,570,0,2199,182,0,514,0,878,0,354,198,2380,360,1675,752,0,89,126,569,6645,5765,1071,12540,1486,0,5175,1460,8804,0,1768,1035,20723,1334,5534,3612,31,521,524,1899,29947,26563,4975,52647,7599,0,20489,5966,39020,0,8285,4582,91599,5599,24317,14527,62,12,3,17,311,59,43,215,30,26,89,88,199,4,107,30,174,50,160,140,7]
[53,53053,"Pierce County, Washington","Retail trade",2007,795225,2306,9741617,952323,35815,53053,"Pierce County, Washington",207,187,658,16479,15040,10737,32563,11966,3701,11148,5212,8549,4972,10981,7332,44219,5675,21541,12407,0,2030,2322,10223,186218,181818,148676,204058,109635,43375,219505,37146,89855,67421,71863,40111,466285,29893,83223,74794,149,10133,10102,42268,841975,742392,582792,890152,476831,165592,764419,156079,395217,269338,312023,164712,2013375,126270,350968,313660,488,74,11,26,2216,585,790,2169,555,186,985,954,1403,75,892,203,1891,224,1568,1745,37]
[53,53055,"San Juan County, Washington","Retail trade",2007,15769,119,155257,21565,777,53055,"San Juan County, Washington",0,0,0,763,184,0,667,0,0,146,112,239,0,222,46,437,141,632,219,5,15,0,0,5630,1732,263,4495,523,0,1543,484,2171,0,1031,284,2709,570,2544,1321,0,238,0,0,24869,7234,1454,20865,2978,0,6469,2073,10288,0,5136,1331,11628,3235,17349,6067,102,9,1,11,222,36,18,105,20,15,24,53,102,1,57,12,61,36,102,77,4]
[53,53073,"Whatcom County, Washington","Retail trade",2007,201140,851,2556022,263492,11100,53073,"Whatcom County, Washington",331,111,0,5937,8233,3324,10289,1963,1363,2088,1229,3309,1341,2667,1241,10533,1522,8303,3468,0,2579,2151,0,64953,108664,31607,58937,18209,13588,26046,7295,40882,17339,16075,6483,89852,5938,30720,20206,0,11026,8577,0,286886,425768,146977,257981,79055,59204,106652,30744,173873,69259,70487,26327,396150,29333,131987,84212,84,62,13,18,850,341,320,812,212,90,292,322,679,30,300,86,651,108,511,538,9]
[54,54013,"Calhoun County, West Virginia","Retail trade",2007,7627,25,34099,2168,147,54013,"Calhoun County, West Virginia",0,131,0,132,67,0,0,0,0,0,0,0,0,11,0,0,0,41,24,0,0,1169,0,1059,166,0,616,0,0,0,38,0,0,41,0,0,0,102,88,0,0,5034,0,7047,692,0,2549,0,0,0,146,0,0,305,0,0,0,418,395,0,2,19,1,14,6,1,23,2,3,6,4,6,2,4,1,10,0,7,11,0]
[54,54033,"Harrison County, West Virginia","Retail trade",2007,69099,334,1148532,95969,4909,54033,"Harrison County, West Virginia",0,610,573,1596,1694,1198,4946,1318,617,577,357,1283,58,1319,393,6037,241,2914,1195,0,23,9633,12998,13644,17667,11361,23972,18921,6355,5509,3151,13186,642,7708,1906,59407,689,8266,4583,0,114,40269,47193,62279,79136,46287,103990,72782,33268,20657,13052,56288,2530,34253,8276,248995,3413,38346,19116,0,3,55,14,166,53,81,320,67,30,113,57,130,5,67,16,242,28,156,217,1]
[54,54051,"Marshall County, West Virginia","Retail trade",2007,33107,96,272442,25366,1341,54051,"Marshall County, West Virginia",0,0,0,170,421,0,1215,154,26,0,29,136,0,0,79,1650,67,851,402,0,0,0,0,1077,3930,0,5731,1562,132,0,134,846,0,2357,329,9509,283,2186,1205,0,0,0,0,7073,19286,0,25020,6829,637,0,571,3661,0,10739,1314,41427,1214,9859,5589,0,0,11,5,39,17,16,83,12,4,24,8,31,6,14,3,72,11,59,78,0]
[54,54069,"Ohio County, West Virginia","Retail trade",2007,44443,213,649939,62388,3045,54069,"Ohio County, West Virginia",0,0,0,780,1452,1107,3372,0,538,0,362,1620,844,1729,1164,6562,0,2776,1593,0,0,0,0,6906,11355,10023,16741,0,3695,12973,2367,16613,10144,8746,5208,57355,0,8545,7958,0,0,0,0,32790,50756,44065,73388,0,15475,47832,9415,68629,42306,36266,21205,249946,0,36868,34682,0,2,3,4,81,50,75,212,22,28,79,67,147,17,64,23,231,37,139,191,1]
[54,54083,"Randolph County, West Virginia","Retail trade",2007,29405,135,319240,28237,1513,54083,"Randolph County, West Virginia",47,0,0,470,1268,249,1430,322,145,257,118,187,0,594,0,2631,89,795,292,0,216,0,0,2987,9297,2172,7001,2704,931,2412,790,938,0,2123,0,17459,287,2139,1256,0,1163,0,0,16824,39027,9994,31011,11161,4870,9335,3342,4889,0,6960,0,73144,1211,9768,5483,0,13,3,3,88,28,27,126,40,13,34,24,44,2,16,2,108,16,59,64,1]
[54,54107,"Wood County, West Virginia","Retail trade",2007,86956,422,1712248,131783,6796,54107,"Wood County, West Virginia",0,357,0,1267,3514,654,6200,1246,776,979,353,1059,0,1836,539,6812,489,3932,1593,0,22,3418,0,12332,43642,6019,31470,8838,6681,10323,2255,9685,0,9826,2350,52870,1385,11150,6296,0,98,21337,0,57682,185894,26539,134612,38675,27040,36048,9559,43010,38259,44955,9405,232799,6517,47868,28075,0,4,13,3,172,60,88,399,51,28,119,80,146,13,98,21,288,46,218,272,0]
[54,54109,"Wyoming County, West Virginia","Retail trade",2007,23796,91,146968,12272,671,54109,"Wyoming County, West Virginia",37,879,0,0,70,0,690,150,0,106,0,59,0,85,0,1025,0,306,115,0,191,14344,0,886,441,0,2967,1350,0,553,213,329,0,791,34,5027,0,784,475,0,849,58827,0,4029,2173,0,13176,5468,0,2317,936,1603,0,3399,158,23654,0,3418,2123,0,11,18,5,20,10,6,80,24,11,14,9,21,0,12,4,27,3,22,33,0]
[55,55017,"Chippewa County, Wisconsin","Retail trade",2007,62415,246,1059612,83770,3712,55017,"Chippewa County, Wisconsin",39,0,0,680,5117,879,3482,831,291,508,100,637,250,585,0,3287,298,1563,739,0,271,0,0,5786,55966,8807,17603,5149,2189,4159,544,6543,3199,4397,0,27671,812,3302,3316,71,1149,0,0,40317,244170,40571,80380,22900,8723,17639,2540,29062,11538,19185,0,116057,4340,15049,14353,231,13,1,7,185,124,67,213,99,22,76,34,93,8,52,9,151,29,153,144,32]
[55,55035,"Eau Claire County, Wisconsin","Retail trade",2007,98736,442,1512451,144165,7608,55035,"Eau Claire County, Wisconsin",29,0,0,1133,4505,1775,7053,2714,756,3154,501,1567,1429,3625,853,9993,907,5173,1951,0,162,0,0,11101,42566,17035,33418,18877,7865,34810,3063,15950,26628,17296,5137,102436,2216,13610,9978,127,683,0,0,59366,169542,76432,138188,72507,31272,141136,14094,73568,95082,75919,21349,453733,10517,58645,40981,530,10,0,9,182,86,111,417,75,62,211,106,174,30,104,36,317,50,280,291,103]
[55,55055,"Jefferson County, Wisconsin","Retail trade",2007,83686,296,857229,76351,4179,55055,"Jefferson County, Wisconsin",0,0,0,990,8217,1657,4126,1093,518,723,240,687,0,0,470,3717,486,2331,1733,0,0,0,0,8594,86411,15490,19457,9307,5193,6313,1141,5972,7070,7026,2025,28752,1625,5137,6851,0,0,0,0,44865,369817,64895,83712,41130,21253,26276,4928,27196,31784,35778,8890,127624,7342,22617,27743,0,7,1,5,230,150,86,286,88,28,114,65,141,9,88,17,215,41,187,199,2]
[55,55073,"Marathon County, Wisconsin","Retail trade",2007,134063,505,2139106,196549,10000,55073,"Marathon County, Wisconsin",64,0,0,1924,15086,3144,7686,2409,721,4523,477,2011,630,0,494,9396,964,4680,2489,0,432,0,0,19916,144150,31192,37742,15979,5893,59996,2898,24414,17722,0,2062,93052,2639,12151,12352,0,1749,0,0,98383,637984,137147,162721,71588,24690,221112,12418,103260,45030,0,9188,421726,11389,50752,52548,28,14,6,5,363,238,210,467,172,59,262,90,226,16,133,41,345,68,310,368,4]
[55,55089,"Ozaukee County, Wisconsin","Retail trade",2007,86395,331,976543,99306,4584,55089,"Ozaukee County, Wisconsin",25,0,0,1205,7589,1400,4421,399,430,1963,308,1958,252,2663,0,4379,521,3402,1905,0,79,0,0,10652,90521,15505,22296,2323,5350,29101,1797,23829,4125,22209,0,43725,2143,9072,8570,0,336,0,0,56734,409154,71946,99863,10065,24004,117253,8191,97847,15891,111516,0,196021,11423,40846,37435,33,5,1,7,258,220,195,305,37,30,209,96,341,23,178,44,288,56,196,255,3]
[55,55103,"Richland County, Wisconsin","Retail trade",2007,18021,80,223315,21963,1037,55103,"Richland County, Wisconsin",0,0,0,107,1315,129,979,113,0,143,0,0,0,0,0,0,43,360,143,0,0,0,0,903,11643,658,4497,667,0,1021,0,368,0,409,0,0,151,782,481,0,0,0,0,4897,53495,2997,19653,2881,0,4424,0,1437,0,3064,0,0,602,3463,2028,0,3,0,1,31,27,15,69,18,9,29,9,25,0,11,3,46,8,31,42,1]
[55,55127,"Walworth County, Wisconsin","Retail trade",2007,102228,396,1091166,103525,4746,55127,"Walworth County, Wisconsin",0,0,38,1222,7112,1534,4590,889,313,836,332,1000,296,2223,310,3904,711,5620,1527,5,118,0,537,10703,75803,20531,23378,6737,2751,7395,1855,8386,3157,10084,1751,29314,2837,17402,6682,22,785,0,2533,71328,330148,89110,104763,32489,11391,31070,9071,37048,15355,50560,7019,130802,17520,78943,30533,73,9,1,5,315,196,120,381,86,32,139,84,198,18,151,32,224,70,297,276,4]
[55,55129,"Washburn County, Wisconsin","Retail trade",2007,15911,98,178121,15516,762,55129,"Washburn County, Wisconsin",36,0,0,76,1137,64,781,187,68,117,29,0,0,96,0,973,83,587,159,0,211,0,0,390,8468,469,3764,973,517,813,123,0,0,657,0,5264,378,1345,711,0,1009,0,0,2376,39318,2456,16803,4145,2282,3491,642,0,0,3513,0,23541,2316,6747,3095,0,13,0,1,66,32,11,89,18,11,25,16,29,0,20,2,41,10,82,49,0]
[56,56005,"Campbell County, Wyoming","Retail trade",2007,46133,191,775117,63272,2490,56005,"Campbell County, Wyoming",0,7571,0,1968,557,1455,2507,755,180,0,295,914,0,657,43,0,127,1796,966,6,0,154216,7137,22269,7906,22039,15552,8809,1085,4910,2598,8591,0,4549,133,0,356,6132,8811,43,0,575010,29938,111319,35466,89507,66848,40195,5514,20320,11662,40207,0,18664,587,0,1466,26335,38552,140,1,163,13,194,39,97,180,66,15,59,74,127,12,75,8,101,13,95,152,4]
[56,56023,"Lincoln County, Wyoming","Retail trade",2007,18106,92,221712,14714,699,56023,"Lincoln County, Wyoming",0,0,0,419,0,63,621,165,140,119,30,119,0,121,0,764,35,401,266,0,0,0,0,3434,0,486,2979,1903,1920,1015,94,911,0,466,0,5683,101,925,2108,0,118,0,0,15586,0,2297,13186,8373,7609,4217,477,4044,0,2462,0,23426,816,4474,8635,0,3,14,3,131,19,12,85,30,15,24,17,52,1,28,3,53,14,56,43,2]
[56,56043,"Washakie County, Wyoming","Retail trade",2007,8533,51,98308,8885,476,56043,"Washakie County, Wyoming",0,0,0,222,377,0,415,153,0,116,62,112,0,53,0,812,39,351,0,0,0,1306,0,1684,3216,0,2086,1074,0,867,384,1039,0,323,0,4994,82,704,558,0,0,5825,0,9637,15192,1442,10388,5094,0,3591,1898,4686,0,1676,0,21348,344,3222,2458,0,1,19,6,52,15,9,45,21,3,21,19,36,0,21,3,25,9,33,38,0]
[]
[]
["GOVERNMENT REVENUES & EXPENDITURES "]
[0,"United States Total"," State",310009241,269276072,278149069,2040000000,1940000000,1460000000,934000000,118000000,254000000,28641426,58707975,2653730,93096844,64754500,12376317,0,4939025,909074,10715455,1117693,488456,2281216,170748,23506881,4847992,378133,12067802,11032,14544986,342000000,null,null,"United States Total"," Local","government","amount1",4,1630000000,1670000000,1650000000,1300000000,235000000,606000000,63991743,84146664,5898943,62773217,25355486,83112238,42634639,35345331,9701337,42776968,50778201,20593613,21485079,1933463,183000000,44118375,60620732,64690749,8326935,427000000,89062884,null,null,"United States Total"," Local","government","amount1",544000000,131000000]
[2,"Alaska"," State",705938,632032,671099,12379682,11009328,9353861,6460100,1243983,1300233,204456,51314,41,1443455,829034,89609,0,19060,4854,178963,0,0,0,0,107564,1695,0,107564,0,118870,263005,null,null,"Alaska"," Local","government","amount1",4,5115270,5171239,5170559,3952434,1059860,1914298,119470,273597,16916,295343,149558,238736,158818,145737,52275,187477,131551,60488,108290,16573,490656,178940,144436,286730,8881,1198983,411636,null,null,"Alaska"," Local","government","amount1",2059640,320612]
[13,"Georgia"," State",9966549,8517340,8662886,44878023,44482207,33734587,21390574,2793411,7425259,801361,849154,24200,2041100,1635701,287613,0,185008,18110,302646,10646,0,48182,46304,43991,0,0,0,0,86228,6516066,null,null,"Georgia"," Local","government","amount1",4,43027926,44852638,44812750,35420456,7379887,17538372,1816456,4226164,453746,1406516,715746,1926176,1033789,779277,289103,934165,1307995,557572,515059,52366,6090733,1409131,2342670,1826995,1212588,10508478,4472564,null,null,"Georgia"," Local","government","amount1",11933039,4583490]
[23,"Maine"," State",1327087,1188962,1263197,9290505,9024322,7677683,5734175,388794,980126,63229,55546,76,562145,277768,75965,0,15456,310,143828,2072,10,10,0,3874,386,0,0,0,45713,1666914,null,null,"Maine"," Local","government","amount1",4,4828572,4672494,4670266,4061623,483736,2445885,141319,82170,1720,276175,53988,174299,127284,60013,3844,112500,176735,38529,119547,10195,199127,74886,172972,15061,0,2327388,6385,null,null,"Maine"," Local","government","amount1",1648252,162619]
[29,"Missouri"," State",6031099,5288065,5510090,33910608,30781944,24553989,16279680,1920922,3620943,328930,1471659,96434,2015029,1351119,210649,0,38396,2093,189232,0,0,13269,15,0,0,0,0,0,29538,4529288,null,null,"Missouri"," Local","government","amount1",4,23572515,25564286,25561333,20169722,4056153,10560908,982830,1422549,99656,1182771,433777,1387762,814422,840047,410158,474667,854202,329792,155698,9957,2909063,840565,713256,1478920,142546,5706797,2625118,null,null,"Missouri"," Local","government","amount1",6631314,2016412]
[42,"Pennsylvania"," State",12652051,11007156,11386764,83287051,87285286,68413852,40916770,7506718,9406066,804419,2887073,139994,6738126,5031274,821689,0,207522,57110,164638,6891,232,28526,452,0,0,0,0,0,55363,15464898,null,null,"Pennsylvania"," Local","government","amount1",4,63018787,62169425,62164765,50683520,6545854,25731212,2344257,69027,58991,1819973,417424,2307705,666236,987307,445846,1922699,2813676,682433,785446,42532,5042268,1156752,1455223,152189,950952,15948880,978444,null,null,"Pennsylvania"," Local","government","amount1",24743943,2814348]
[53,"Washington"," State",6757998,5913224,6149834,44306798,46238022,36439578,21151809,3334280,6990108,704304,1892710,59521,2350112,1816643,226958,0,71388,3110,226201,0,0,11310,584,64916,38046,1977,0,0,1822278,12849019,null,null,"Washington"," Local","government","amount1",4,37795773,38226269,38162527,28057028,8043216,11362167,1516437,2229574,202427,1953901,1284684,1300067,1020989,896852,225558,1142368,2166556,1264994,599424,70211,7852086,2174793,1263751,4610278,0,6603037,3353787,null,null,"Washington"," Local","government","amount1",12389594,5856650]
[]
[]
[{"$f":"SUMIF($A$6403:$A$9493,$A$6399,A6403:A9493)","v":1001},null,{"$f":"VLOOKUP(A6399,$A$6403:$C$9493,3,FALSE)","v":"AUTAUGA, AL"},{"$f":"VLOOKUP(A6399,$A$6403:$D$9493,4,FALSE)","v":"Autauga County, Alabama"},{"$f":"SUMIF($A$6403:$A$9493,$A$6399,E6403:E9493)","v":51663},{"$f":"SUMIF($A$6403:$A$9493,$A$6399,F6403:F9493)","v":41387},{"$f":"SUMIF($A$6403:$A$9493,$A$6399,G6403:G9493)","v":39379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,AF6403:AF9402)","v":21530},{"$f":"VLOOKUP(AH6400,$AG$6403:$AH$9402,2,FALSE)","v":1001},1001,0,0,0,51663,41387,39379,122997,135329,135189,117770,11148,80101,4954,0,0,5163,489,8717,7195,3145,115,0,2269,70,2087,283,2058,1426,2058,0,0,14341,17931,0,0,{"$f":"SUMIF($AG$6403:$AG$9402,$AG$6400,BR6403:BR9402)","v":1001},{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BS6403:BS9402)","v":1001},{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BT6403:BT9402)","v":0},{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BU6403:BU9402)","v":0},{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BV6403:BV9402)","v":69947},{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BW6403:BW9402)","v":1334},null,{"$f":"SUMIF($AG$6403:$AG$9402,$A$6399,BY6403:BY9402)","v":1001},2162,1608,51716,122997,0,0]
[1013,1,"BUTLER, AL","Butler County, Alabama",19907,16610,16499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10015,1013,1013,"Butler County, Alabama","Butler County, Alabama",null,19907,16610,16499,39986,40916,40857,37295,1767,30525,1002,0,0,5337,765,830,32,9,0,0,0,0,0,0,0,0,0,0,0,4815,893,null,null,1013,1013,"Butler County, Alabama","Butler County, Alabama",28991,0,null,1013,0,0,10995,39986,0,0]
[1031,1,"COFFEE, AL","Coffee County, Alabama",49029,40917,40650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21958,1031,1031,"Coffee County, Alabama","Coffee County, Alabama",null,49029,40917,40650,153784,201267,175956,115481,52531,129334,48693,0,0,6370,1179,6074,1988,6022,4002,0,1682,0,6750,1254,3717,261,3717,0,0,16643,16594,null,null,1031,1031,"Coffee County, Alabama","Coffee County, Alabama",93534,2926,null,1031,2522,5617,57324,153784,0,0]
[1043,1,"CULLMAN, AL","Cullman County, Alabama",82870,69201,68794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36889,1043,1043,"Cullman County, Alabama","Cullman County, Alabama",null,82870,69201,68794,266900,267922,267579,235117,19440,123347,8405,2833,545,12046,2067,10929,3808,7623,531,0,5411,3080,7543,751,63583,4708,19005,20160,24418,24296,25038,null,null,1043,1043,"Cullman County, Alabama","Cullman County, Alabama",105016,69542,null,1043,4596,4130,92342,266900,0,0]
[1069,1,"HOUSTON, AL","Houston County, Alabama",101071,91042,97184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44633,1069,1069,"Houston County, Alabama","Houston County, Alabama",null,101071,91042,97184,627214,594362,589715,560130,11339,137003,1267,231722,0,19166,3894,20426,12862,9428,575,395,8339,1639,7274,15,89503,2634,8753,80620,0,32172,67007,null,null,1069,1069,"Houston County, Alabama","Houston County, Alabama",133145,95803,null,1069,3707,3320,398266,627214,0,0]
[1087,1,"MACON, AL","Macon County, Alabama",21797,17572,16834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10388,1087,1087,"Macon County, Alabama","Macon County, Alabama",null,21797,17572,16834,31248,33192,33150,27392,4566,31958,4566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4728,0,null,null,1087,1087,"Macon County, Alabama","Macon County, Alabama",25224,0,null,1087,0,0,6024,31248,0,0]
[1105,1,"PERRY, AL","Perry County, Alabama",10548,8324,7787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4884,1105,1105,"Perry County, Alabama","Perry County, Alabama",null,10548,8324,7787,19180,19426,19385,18441,698,19139,698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,916,0,null,null,1105,1105,"Perry County, Alabama","Perry County, Alabama",17532,0,null,1105,0,0,1648,19180,0,0]
[1123,1,"TALLAPOOSA, AL","Tallapoosa County, Alabama",41055,33414,32343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21928,1123,1123,"Tallapoosa County, Alabama","Tallapoosa County, Alabama",null,41055,33414,32343,144120,144024,142266,126055,12692,66529,8285,0,0,4032,222,5645,3224,1982,254,101,2927,157,1152,35,20376,2258,4411,11432,4533,15643,8637,null,null,1123,1123,"Tallapoosa County, Alabama","Tallapoosa County, Alabama",74083,25082,null,1123,3923,1201,44955,144120,0,0]
[1127,1,"WALKER, AL","Walker County, Alabama",69058,57872,57737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31293,1127,1127,"Walker County, Alabama","Walker County, Alabama",null,69058,57872,57737,162495,164202,163914,150943,9111,111062,6930,0,0,6438,148,5832,1657,1852,4,0,4603,0,3685,689,8355,0,8302,0,0,15363,14389,null,null,1127,1127,"Walker County, Alabama","Walker County, Alabama",97771,7185,null,1127,3004,1406,57539,162495,0,0]
[2150,2,"KODIAK ISLAND BOROUGH, AK","Kodiak Island Borough, Alaska",13350,12258,13302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5343,2150,2150,"Kodiak Island Borough, Alaska","Kodiak Island Borough, Alaska",null,13350,12258,13302,96990,120378,120257,86298,9870,48264,1125,338,333,4092,2411,16064,1930,1005,44,6142,2957,55,3922,142,6333,3908,6196,137,0,11684,9620,null,null,2150,2150,"Kodiak Island Borough, Alaska","Kodiak Island Borough, Alaska",48839,2495,null,2150,3181,4370,45656,96990,0,0]
[4007,4,"GILA, AZ","Gila County, Arizona",52502,43736,43371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32142,4007,4007,"Gila County, Arizona","Gila County, Arizona",null,52502,43736,43371,167379,149562,149562,129936,17475,79429,12551,0,0,7672,888,16345,1573,1900,0,1490,838,68,1512,0,2525,468,2470,0,0,44658,9166,null,null,4007,4007,"Gila County, Arizona","Gila County, Arizona",90303,3096,null,4007,871,2101,73980,167379,0,0]
[4019,4,"PIMA, AZ","Pima County, Arizona",1038344,882531,892869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435392,4019,4019,"Pima County, Arizona","Pima County, Arizona",null,1038344,882531,892869,3833981,4007549,3870996,3204076,344758,1292655,79086,249465,16334,160945,99712,307557,126469,95003,7072,190372,157875,61677,48720,3558,233207,49072,156274,0,0,1017495,255497,null,null,4019,4019,"Pima County, Arizona","Pima County, Arizona",1665217,190546,null,4019,127797,44337,1912544,3833981,0,0]
[5017,5,"CHICOT, AR","Chicot County, Arkansas",11760,9721,9564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5554,5017,5017,"Chicot County, Arkansas","Chicot County, Arkansas",null,11760,9721,9564,43099,42472,41593,37863,3021,24505,2813,12413,131,1242,26,490,23,148,0,0,0,0,453,0,0,0,0,0,0,2735,3014,null,null,5017,5017,"Chicot County, Arkansas","Chicot County, Arkansas",22667,0,null,5017,0,450,20432,43099,0,0]
[5035,5,"CRITTENDEN, AR","Crittenden County, Arkansas",53166,43577,42495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21504,5035,5035,"Crittenden County, Arkansas","Crittenden County, Arkansas",null,53166,43577,42495,194456,195717,195330,164058,16631,113233,12087,0,0,3077,46,8215,4448,1099,25,5010,2458,585,2011,0,28599,2925,3678,24921,0,9524,12945,null,null,5035,5035,"Crittenden County, Arkansas","Crittenden County, Arkansas",114448,27076,null,5035,1832,2357,50708,194456,0,0]
[5053,5,"GRANT, AR","Grant County, Arkansas",17907,14195,13348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7687,5053,5053,"Grant County, Arkansas","Grant County, Arkansas",null,17907,14195,13348,40990,39561,39521,35946,2566,38298,2566,0,0,30,0,0,0,0,0,0,46,0,35,0,46,0,46,0,0,2010,19,null,null,5053,5053,"Grant County, Arkansas","Grant County, Arkansas",37067,30,null,5053,32,24,3893,40990,0,0]
[5071,5,"JOHNSON, AR","Johnson County, Arkansas",25168,21189,21238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11094,5071,5071,"Johnson County, Arkansas","Johnson County, Arkansas",null,25168,21189,21238,71498,69779,69755,63036,5090,40515,2881,0,0,1540,1016,1132,255,361,0,0,1849,180,23,0,20865,1193,3062,17803,0,2386,3234,null,null,5071,5071,"Johnson County, Arkansas","Johnson County, Arkansas",37880,22755,null,5071,1818,0,10863,71498,0,0]
[5075,5,"LAWRENCE, AR","Lawrence County, Arkansas",16865,13909,13652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8052,5075,5075,"Lawrence County, Arkansas","Lawrence County, Arkansas",null,16865,13909,13652,35013,34318,34276,32269,1729,33896,1715,0,0,0,0,0,0,0,0,102,0,0,0,0,0,0,0,0,0,1313,0,null,null,5075,5075,"Lawrence County, Arkansas","Lawrence County, Arkansas",31263,0,null,5075,0,0,3750,35013,0,0]
[5093,5,"MISSISSIPPI, AR","Mississippi County, Arkansas",46381,38761,38563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20854,5093,5093,"Mississippi County, Arkansas","Mississippi County, Arkansas",null,46381,38761,38563,164063,170130,169697,125890,12076,98815,8696,0,0,2040,83,5432,3093,2524,697,1540,768,0,5020,52,13086,2125,1064,12022,0,5012,6127,null,null,5093,5093,"Mississippi County, Arkansas","Mississippi County, Arkansas",96811,14630,null,5093,836,2840,52622,164063,0,0]
[5111,5,"POINSETT, AR","Poinsett County, Arkansas",24621,19603,18524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11027,5111,5111,"Poinsett County, Arkansas","Poinsett County, Arkansas",null,24621,19603,18524,61854,61070,61000,55545,4643,51944,4439,0,0,642,204,1216,373,305,0,4194,306,0,35,0,449,0,449,0,0,2230,1142,null,null,5111,5111,"Poinsett County, Arkansas","Poinsett County, Arkansas",52999,417,null,5111,456,0,8438,61854,0,0]
[5123,5,"ST. FRANCIS, AR","St. Francis County, Arkansas",26193,21846,21690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11053,5123,5123,"St. Francis County, Arkansas","St. Francis County, Arkansas",null,26193,21846,21690,69187,69148,65053,58599,5657,53154,3399,0,0,1263,277,1299,33,40,0,4441,0,0,629,205,0,0,0,0,0,3341,6146,null,null,5123,5123,"St. Francis County, Arkansas","St. Francis County, Arkansas",55201,0,null,5123,0,140,13986,69187,0,0]
[5149,5,"YELL, AR","Yell County, Arkansas",22556,18330,17713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9717,5149,5149,"Yell County, Arkansas","Yell County, Arkansas",null,22556,18330,17713,45976,55577,55410,45312,9434,54746,9434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1825,0,null,null,5149,5149,"Yell County, Arkansas","Yell County, Arkansas",42539,0,null,5149,0,0,3437,45976,0,0]
[6017,6,"EL DORADO, CA","El Dorado County, California",181912,153294,153788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86742,6017,6017,"El Dorado County, California","El Dorado County, California",null,181912,153294,153788,771753,820238,807864,650406,116886,333569,67285,0,0,57390,2625,31601,0,563,0,0,14573,1073,188,0,21080,6284,15888,0,0,216081,10043,null,null,6017,6017,"El Dorado County, California","El Dorado County, California",360253,9642,null,6017,10623,188,401858,771753,0,0]
[6035,6,"LASSEN, CA","Lassen County, California",34916,29076,28823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12726,6035,6035,"Lassen County, California","Lassen County, California",null,34916,29076,28823,102580,89665,89657,80371,8190,60041,6405,0,0,874,0,2149,1223,213,0,266,0,0,0,0,22713,1730,1911,16786,4016,26846,1484,null,null,6035,6035,"Lassen County, California","Lassen County, California",39052,28409,null,6035,0,0,35119,102580,0,0]
[6053,6,"MONTEREY, CA","Monterey County, California",413341,357168,367137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138833,6053,6053,"Monterey County, California","Monterey County, California",null,413341,357168,367137,2759766,2585311,2557119,2186306,212439,887706,91312,574320,58896,39041,16649,80565,27720,20091,2471,58007,32594,2076,243,99,42542,1364,15471,379,0,444860,61679,null,null,6053,6053,"Monterey County, California","Monterey County, California",1313811,23218,null,6053,28023,0,1422737,2759766,0,0]
[6065,6,"RIVERSIDE, CA","Riverside County, California",2180930,1753023,1674092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783116,6065,6065,"Riverside County, California","Riverside County, California",null,2180930,1753023,1674092,11838459,12460561,12329082,9771692,1422366,4314738,470978,622428,40146,440685,199769,599696,267177,179222,44163,583785,258586,87991,70286,0,1130658,88249,734369,316381,1128,2141740,385740,null,null,6065,6065,"Riverside County, California","Riverside County, California",6017849,995119,null,6065,216106,80702,4825491,11838459,0,0]
[6075,6,"SAN FRANCISCO, CA","San Francisco County, California",814730,779455,874572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372560,6075,6075,"San Francisco County, California","San Francisco County, California",null,814730,779455,874572,10832089,10137510,10032252,6957338,1483101,1203976,227885,792721,6874,228468,121152,395271,240082,234899,21131,504914,168966,32385,0,0,1850152,629139,650509,137055,0,1888048,634798,null,null,6075,6075,"San Francisco County, California","San Francisco County, California",3103183,609009,null,6075,207405,0,5230642,10832089,0,0]
[6093,6,"SISKIYOU, CA","Siskiyou County, California",44678,37839,38149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23799,6093,6093,"Siskiyou County, California","Siskiyou County, California",null,44678,37839,38149,86765,95680,94856,83836,9683,90822,9665,0,0,0,0,0,66,0,0,0,58,0,0,0,0,0,0,0,0,22975,0,null,null,6093,6093,"Siskiyou County, California","Siskiyou County, California",52780,0,null,6093,47,0,33985,86765,0,0]
[6111,6,"VENTURA, CA","Ventura County, California",810934,693110,705044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279398,6111,6111,"Ventura County, California","Ventura County, California",null,810934,693110,705044,4956695,4685643,4568661,3688200,364546,1534007,89684,286197,26543,133659,36889,263523,156459,85137,32709,132643,154199,66146,45019,2810,350577,87237,312831,6,0,1007057,120897,null,null,6111,6111,"Ventura County, California","Ventura County, California",2031675,263192,null,6111,116381,44239,2266019,4956695,0,0]
[8011,8,"BENT, CO","Bent County, Colorado",6580,5278,5029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2277,8011,8011,"Bent County, Colorado","Bent County, Colorado",null,6580,5278,5029,9839,9245,9139,7973,967,8940,967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1822,0,null,null,8011,8011,"Bent County, Colorado","Bent County, Colorado",7045,0,null,8011,0,0,2794,9839,0,0]
[8033,8,"DOLORES, CO","Dolores County, Colorado",1955,1653,1664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281296,8031,8031,"Denver County, Colorado","Denver County, Colorado",null,612006,587360,660649,5819240,5724084,5621642,4109710,601746,921676,123558,597811,0,155158,89756,207400,107580,406416,38313,163468,181266,48694,23250,0,779981,98098,235393,0,0,759528,862696,null,null,8031,8031,"Denver County, Colorado","Denver County, Colorado",1081491,294277,null,8031,172300,7095,3623422,5819240,0,0]
[8051,8,"GUNNISON, CO","Gunnison County, Colorado",15668,14910,16661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15362,8049,8049,"Grand County, Colorado","Grand County, Colorado",null,14083,13144,14460,23644,23601,23498,18084,3158,21242,3158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20001,0,null,null,8049,8049,"Grand County, Colorado","Grand County, Colorado",2362,0,null,8049,0,0,21282,23644,0,0]
[8069,8,"LARIMER, CO","Larimer County, Colorado",305701,273760,290738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25351,8067,8067,"La Plata County, Colorado","La Plata County, Colorado",null,53017,48495,52459,152787,131416,128594,113820,10174,68214,2559,0,0,11805,3947,9853,0,0,0,933,0,0,148,0,0,0,0,0,0,72610,12531,null,null,8067,8067,"La Plata County, Colorado","La Plata County, Colorado",55942,0,null,8067,0,0,96845,152787,0,0]
[8081,8,"MOFFAT, CO","Moffat County, Colorado",14129,12522,13176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1364,8079,8079,"Mineral County, Colorado","Mineral County, Colorado",null,918,938,1105,2179,2042,2029,1830,199,2029,199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,829,0,null,null,8079,8079,"Mineral County, Colorado","Mineral County, Colorado",1257,0,null,8079,0,0,922,2179,0,0]
[8091,8,"OURAY, CO","Ouray County, Colorado",4727,4083,4196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8973,8089,8089,"Otero County, Colorado","Otero County, Colorado",null,18613,16073,16512,38888,40957,39327,34118,4621,38739,4621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4946,0,null,null,8089,8089,"Otero County, Colorado","Otero County, Colorado",30722,0,null,8089,0,0,8166,38888,0,0]
[8109,8,"SAGUACHE, CO","Saguache County, Colorado",7144,5706,5410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15415,8107,8107,"Routt County, Colorado","Routt County, Colorado",null,23742,22607,25273,86355,85871,85121,76057,6264,40080,1485,0,0,8329,0,2260,80,349,0,80,90,33,89,0,35,0,35,0,0,35705,6908,null,null,8107,8107,"Routt County, Colorado","Routt County, Colorado",25124,25,null,8107,68,76,61206,86355,0,0]
[9001,9,"FAIRFIELD, CT","Fairfield County, Connecticut",903827,817124,875055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4466,8125,8125,"Yuma County, Colorado","Yuma County, Colorado",null,9784,9176,10134,48514,38924,38359,34301,1590,18964,1590,16927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11849,0,null,null,8125,8125,"Yuma County, Colorado","Yuma County, Colorado",8863,0,null,8125,0,0,39651,48514,0,0]
[10001,10,"KENT, DE","Kent County, Delaware",161690,139907,143997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48518,9015,9015,"Windham County, Connecticut","Windham County, Connecticut",null,118380,99303,99168,245346,226743,214242,197327,6654,143084,2532,0,0,6502,833,7237,5103,2020,0,7381,9436,5718,2224,0,4846,615,2164,0,0,87408,29,null,null,9015,9015,"Windham County, Connecticut","Windham County, Connecticut",133727,3669,null,9015,4730,364,107950,245346,0,0]
[12015,12,"CHARLOTTE, FL","Charlotte County, Florida",159965,131671,128973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5892,12013,12013,"Calhoun County, Florida","Calhoun County, Florida",null,13954,11072,10423,31107,31292,31292,20087,11205,31292,11205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2553,0,null,null,12013,12013,"Calhoun County, Florida","Calhoun County, Florida",26818,0,null,12013,0,0,4289,31107,0,0]
[12035,12,"FLAGLER, FL","Flagler County, Florida",94189,72621,66123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136151,12033,12033,"Escambia County, Florida","Escambia County, Florida",null,305912,267432,277906,1238399,1335610,1325339,934113,93512,457641,33838,0,0,59752,19665,73795,21917,38819,23819,23440,219256,178745,32532,291,84672,1563,35994,0,40161,245691,67383,null,null,12033,12033,"Escambia County, Florida","Escambia County, Florida",526084,78473,null,12033,36416,33802,621720,1238399,0,0]
[12053,12,"HERNANDO, FL","Hernando County, Florida",175810,139221,130763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14268,12051,12051,"Hendry County, Florida","Hendry County, Florida",null,39903,33443,33369,90453,88648,88648,85347,3120,62793,2205,25674,915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22821,0,null,null,12051,12051,"Hendry County, Florida","Hendry County, Florida",46550,0,null,12051,0,0,43903,90453,0,0]
[12065,12,"JEFFERSON, FL","Jefferson County, Florida",14214,11267,10594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20901,12063,12063,"Jackson County, Florida","Jackson County, Florida",null,51283,41869,40661,163457,151594,151594,120196,15047,97060,13869,38183,1178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9875,0,null,null,12063,12063,"Jackson County, Florida","Jackson County, Florida",65146,0,null,12063,0,0,60742,163457,0,0]
[12075,12,"LEVY, FL","Levy County, Florida",39817,31381,29316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122500,12073,12073,"Leon County, Florida","Leon County, Florida",null,269748,248280,269977,2420988,2624324,2608286,1986966,418750,434956,46668,0,0,87655,28463,79050,37150,25073,1300,10687,64304,29705,28316,547,1507627,314365,36622,1415163,36804,281108,78671,null,null,12073,12073,"Leon County, Florida","Leon County, Florida",381671,1266097,null,12073,45836,29356,806560,2454328,0,0]
[12091,12,"OKALOOSA, FL","Okaloosa County, Florida",180847,166644,181383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34012,12089,12089,"Nassau County, Florida","Nassau County, Florida",null,71921,58032,55652,225507,239212,236377,196797,27590,98841,9963,0,0,15259,6746,15966,8926,12066,6624,1355,5187,712,7313,2145,4050,10,4050,0,0,121191,11925,null,null,12089,12089,"Nassau County, Florida","Nassau County, Florida",53965,4355,null,12089,5538,3909,167187,225507,0,0]
[12109,12,"ST. JOHNS, FL","St. Johns County, Florida",192505,155073,148442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37148,12107,12107,"Putnam County, Florida","Putnam County, Florida",null,73035,57228,53108,367470,370788,338108,304922,31495,141693,4112,0,0,0,0,0,0,0,0,0,0,0,0,0,2324,0,0,0,2324,170004,0,null,null,12107,12107,"Putnam County, Florida","Putnam County, Florida",160925,2339,null,12107,0,0,204206,367470,0,0]
[12125,12,"UNION, FL","Union County, Florida",14696,11717,11089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10850,12123,12123,"Taylor County, Florida","Taylor County, Florida",null,21536,17728,17367,34722,34609,34609,32370,2232,34602,2232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10480,0,null,null,12123,12123,"Taylor County, Florida","Taylor County, Florida",21216,0,null,12123,0,0,13506,34722,0,0]
[13013,13,"BARROW, GA","Barrow County, Georgia",74166,58366,54433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7371,13011,13011,"Banks County, Georgia","Banks County, Georgia",null,17119,14983,15586,43765,38754,38598,35786,1314,24732,47,0,0,830,67,1768,1863,317,0,0,1420,639,14,0,2130,958,2130,0,0,11638,9787,null,null,13011,13011,"Banks County, Georgia","Banks County, Georgia",17521,809,null,13011,540,563,25435,43765,0,0]
[13031,13,"BULLOCH, GA","Bulloch County, Georgia",71085,59888,60067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11549,13029,13029,"Bryan County, Georgia","Bryan County, Georgia",null,33391,26202,24356,65649,61894,61863,53119,7871,60990,7871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19319,4568,null,null,13029,13029,"Bryan County, Georgia","Bryan County, Georgia",37942,0,null,13029,0,0,27707,65649,0,0]
[13051,13,"CHATHAM, GA","Chatham County, Georgia",259077,236805,255988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4383,13049,13049,"Charlton County, Georgia","Charlton County, Georgia",null,10814,8368,7652,20121,24095,24056,16475,7347,23822,7347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4422,1178,null,null,13049,13049,"Charlton County, Georgia","Charlton County, Georgia",13761,0,null,13049,0,0,6360,20121,0,0]
[13063,13,"CLAYTON, GA","Clayton County, Georgia",277677,235769,238289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1917,13061,13061,"Clay County, Georgia","Clay County, Georgia",null,3101,2449,2294,5489,5031,4783,4704,47,4751,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1205,251,null,null,13061,13061,"Clay County, Georgia","Clay County, Georgia",3549,0,null,13061,0,0,1940,5489,0,0]
[13073,13,"COLUMBIA, GA","Columbia County, Georgia",115835,95202,93105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18204,13071,13071,"Colquitt County, Georgia","Colquitt County, Georgia",null,46034,38351,38033,245254,243195,240887,221277,17103,91371,8655,69613,2341,8258,2982,6466,3103,1434,6,102,1486,297,4300,156,22911,1694,2680,16801,3430,24778,18222,null,null,13071,13071,"Colquitt County, Georgia","Colquitt County, Georgia",73101,25887,null,13071,1874,5056,146266,245254,0,0]
[13091,13,"DODGE, GA","Dodge County, Georgia",19868,16349,16008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301996,13089,13089,"DeKalb County, Georgia","DeKalb County, Georgia",null,751479,651866,672505,3271757,3052219,3049616,2515733,333145,1189361,157824,687424,73470,56911,21621,134808,50501,24947,4400,75516,72166,21103,44232,6552,135519,31654,135519,0,0,787769,228429,null,null,13089,13089,"DeKalb County, Georgia","DeKalb County, Georgia",864121,95439,null,13089,64886,69978,2067720,3271757,0,0]
[13109,13,"EVANS, GA","Evans County, Georgia",11791,10087,10270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9901,13107,13107,"Emanuel County, Georgia","Emanuel County, Georgia",null,23191,19593,19705,119844,113378,112512,109062,1945,40112,783,49828,0,2119,765,939,127,418,64,108,0,0,1092,5,0,0,0,0,0,11268,7227,null,null,13107,13107,"Emanuel County, Georgia","Emanuel County, Georgia",38418,0,null,13107,0,498,81426,119844,0,0]
[13133,13,"GREENE, GA","Greene County, Georgia",15947,13385,13376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10619,13131,13131,"Grady County, Georgia","Grady County, Georgia",null,25406,20571,19801,71777,71711,71562,65270,4441,38119,752,0,0,1200,509,1986,1063,85,20,234,1566,318,1190,76,16562,497,2770,11673,2119,8930,3315,null,null,13131,13131,"Grady County, Georgia","Grady County, Georgia",31999,17321,null,13131,1095,1850,22457,71777,0,0]
[13147,13,"HART, GA","Hart County, Georgia",24232,19868,19380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13125,13145,13145,"Harris County, Georgia","Harris County, Georgia",null,30820,23990,22093,77624,70836,70696,65617,3828,45840,101,0,0,3442,2091,2577,310,1284,915,599,1476,0,1382,123,2627,0,2627,0,0,30357,8864,null,null,13145,13145,"Harris County, Georgia","Harris County, Georgia",25031,2369,null,13145,1579,1948,50224,77624,0,0]
[13165,13,"JENKINS, GA","Jenkins County, Georgia",8435,6515,5946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7327,13163,13163,"Jefferson County, Georgia","Jefferson County, Georgia",null,16437,13604,13402,29461,28613,28600,27074,1161,28235,1161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5697,1950,null,null,13163,13163,"Jefferson County, Georgia","Jefferson County, Georgia",21016,0,null,13163,0,0,8445,29461,0,0]
[13183,13,"LONG, GA","Long County, Georgia",12424,8924,7413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4771,13181,13181,"Lincoln County, Georgia","Lincoln County, Georgia",null,7985,6289,5872,14569,28001,27983,14063,12765,26828,12765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4358,788,null,null,13181,13181,"Lincoln County, Georgia","Lincoln County, Georgia",8791,0,null,13181,0,0,5778,14569,0,0]
[13195,13,"MADISON, GA","Madison County, Georgia",28648,21778,19493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6053,13193,13193,"Macon County, Georgia","Macon County, Georgia",null,13360,10667,10112,19882,18959,18891,18527,231,18758,231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5463,1241,null,null,13193,13193,"Macon County, Georgia","Macon County, Georgia",12862,0,null,13193,0,0,7020,19882,0,0]
[13207,13,"MONROE, GA","Monroe County, Georgia",25782,20229,18802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9049,13205,13205,"Mitchell County, Georgia","Mitchell County, Georgia",null,23900,19658,19240,66367,69244,69234,58947,9759,46686,9304,22020,455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6897,4701,null,null,13205,13205,"Mitchell County, Georgia","Mitchell County, Georgia",31576,0,null,13205,0,0,34791,66367,0,0]
[13225,13,"PEACH, GA","Peach County, Georgia",27527,22084,21046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50439,13223,13223,"Paulding County, Georgia","Paulding County, Georgia",null,141666,108726,98456,387030,406070,405127,314607,68260,280495,45778,0,0,16760,7702,13363,8423,6314,4249,8923,12660,3983,918,0,20722,5975,20722,0,0,124817,45274,null,null,13223,13223,"Paulding County, Georgia","Paulding County, Georgia",165528,13824,null,13223,9216,762,207678,387030,0,0]
[13243,13,"RANDOLPH, GA","Randolph County, Georgia",7151,5910,5814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12210,13241,13241,"Rabun County, Georgia","Rabun County, Georgia",null,16763,14258,14435,55698,49469,47898,42649,4807,27093,1685,0,0,2679,807,1550,600,606,0,284,0,0,1184,169,0,0,0,0,0,28955,10489,null,null,13241,13241,"Rabun County, Georgia","Rabun County, Georgia",11629,0,null,13241,0,365,44069,55698,0,0]
[13261,13,"SUMTER, GA","Sumter County, Georgia",32064,27196,27459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2736,13259,13259,"Stewart County, Georgia","Stewart County, Georgia",null,4549,3691,3560,7029,7205,7205,7064,141,7205,141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1566,398,null,null,13259,13259,"Stewart County, Georgia","Stewart County, Georgia",4915,0,null,13259,0,0,2114,7029,0,0]
[13271,13,"TELFAIR, GA","Telfair County, Georgia",12876,10348,9879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4491,13269,13269,"Taylor County, Georgia","Taylor County, Georgia",null,8608,6864,6498,18543,18491,18486,16440,1989,18429,1989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2585,902,null,null,13269,13269,"Taylor County, Georgia","Taylor County, Georgia",14274,0,null,13269,0,0,4269,18543,0,0]
[13299,13,"WARE, GA","Ware County, Georgia",35879,31700,33262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31898,13297,13297,"Walton County, Georgia","Walton County, Georgia",null,88894,68570,62469,276575,283608,276300,226148,32966,137410,9041,0,0,9654,1781,17277,6046,3222,80,674,7659,2628,5503,18,54555,19303,37986,12284,4285,83638,30649,null,null,13297,13297,"Walton County, Georgia","Walton County, Georgia",87240,36939,null,13297,7004,5295,152396,276575,0,0]
[13317,13,"WILKES, GA","Wilkes County, Georgia",10262,8468,8317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3491,13315,13315,"Wilcox County, Georgia","Wilcox County, Georgia",null,8917,6833,6177,12992,11638,11516,11322,194,11516,194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2008,487,null,null,13315,13315,"Wilcox County, Georgia","Wilcox County, Georgia",9952,0,null,13315,0,0,3040,12992,0,0]
[13319,13,"WILKINSON, GA","Wilkinson County, Georgia",10091,7972,7467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5169,13317,13317,"Wilkes County, Georgia","Wilkes County, Georgia",null,10262,8468,8317,31494,37039,37019,29132,7235,16850,661,19517,6574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3576,1498,null,null,13317,13317,"Wilkes County, Georgia","Wilkes County, Georgia",12016,0,null,13317,0,0,19478,31494,0,0]
[16011,16,"BINGHAM, ID","Bingham County, Idaho",45017,37924,38034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4557,16009,16009,"Benewah County, Idaho","Benewah County, Idaho",null,9336,8153,8463,35613,34196,34161,33167,717,14252,717,13434,0,1274,0,716,19,105,0,0,0,0,796,0,0,0,0,0,0,4578,22,null,null,16009,16009,"Benewah County, Idaho","Benewah County, Idaho",14764,0,null,16009,0,434,20849,35613,0,0]
[16027,16,"CANYON, ID","Canyon County, Idaho",190838,156199,152098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,16025,16025,"Camas County, Idaho","Camas County, Idaho",null,1115,945,954,2325,2137,2137,1937,54,1991,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,546,0,null,null,16025,16025,"Camas County, Idaho","Camas County, Idaho",1734,0,null,16025,0,0,591,2325,0,0]
[16045,16,"GEM, ID","Gem County, Idaho",16719,13520,12996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8288,16043,16043,"Fremont County, Idaho","Fremont County, Idaho",null,12810,10281,9801,39939,34027,34027,30335,2489,15750,92,0,0,4477,1283,697,255,657,25,0,1181,11,1309,358,632,91,632,0,0,10217,0,null,null,16043,16043,"Fremont County, Idaho","Fremont County, Idaho",20389,657,null,16043,2290,1367,18893,39939,0,0]
[16063,16,"LINCOLN, ID","Lincoln County, Idaho",4673,3830,3735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1869,16061,16061,"Lewis County, Idaho","Lewis County, Idaho",null,3745,3375,3605,10511,10189,10174,9809,306,9686,291,0,0,429,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,958,0,null,null,16061,16061,"Lewis County, Idaho","Lewis County, Idaho",9033,0,null,16061,0,0,1478,10511,0,0]
[16073,16,"OWYHEE, ID","Owyhee County, Idaho",11287,9047,8612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1894,16071,16071,"Oneida County, Idaho","Oneida County, Idaho",null,4270,3620,3652,6704,6504,6504,6064,354,6418,354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,417,0,null,null,16071,16071,"Oneida County, Idaho","Oneida County, Idaho",6130,0,null,16071,0,0,574,6704,0,0]
[17013,17,"CALHOUN, IL","Calhoun County, Illinois",5006,4013,3820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15686,17011,17011,"Bureau County, Illinois","Bureau County, Illinois",null,34661,29372,29629,59640,61392,57730,54103,2500,56603,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23702,0,null,null,17011,17011,"Bureau County, Illinois","Bureau County, Illinois",32843,0,null,17011,0,0,26797,59640,0,0]
[17031,17,"COOK, IL","Cook County, Illinois",5292956,4617903,4789820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23376,17029,17029,"Coles County, Illinois","Coles County, Illinois",null,52077,46379,49014,106297,137278,126343,123525,1016,124535,1016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37496,0,null,null,17029,17029,"Coles County, Illinois","Coles County, Illinois",51433,0,null,17029,0,0,54864,106297,0,0]
[17033,17,"CRAWFORD, IL","Crawford County, Illinois",19410,16933,17562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173433,17031,17031,"Cook County, Illinois","Cook County, Illinois",null,5292956,4617903,4789820,37007186,35465118,35145245,25063333,3310278,11218268,801271,836661,3402,901240,324929,1963046,912888,1119216,124415,1255820,1102460,571389,209893,834,4275510,999605,769248,10958,0,9574831,2958983,null,null,17031,17031,"Cook County, Illinois","Cook County, Illinois",11125737,1559781,null,17031,315782,56864,18986295,37007186,0,0]
[17055,17,"FRANKLIN, IL","Franklin County, Illinois",39355,32021,30985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6271,17053,17053,"Ford County, Illinois","Ford County, Illinois",null,13873,12017,12382,36259,41114,39190,36286,2247,29219,313,0,0,2410,1544,1952,0,16,0,0,669,43,46,0,536,12,536,0,0,13666,359,null,null,17053,17053,"Ford County, Illinois","Ford County, Illinois",17991,793,null,17053,417,0,17475,36259,0,0]
[17071,17,"HENDERSON, IL","Henderson County, Illinois",7335,5856,5551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2474,17069,17069,"Hardin County, Illinois","Hardin County, Illinois",null,4370,3640,3610,12758,14216,14082,11849,2142,5614,305,0,0,0,0,0,0,0,0,0,0,0,0,0,8389,1837,0,0,0,298,0,null,null,17069,17069,"Hardin County, Illinois","Hardin County, Illinois",10720,1591,null,17069,0,0,447,12758,0,0]
[17089,17,"KANE, IL","Kane County, Illinois",522638,440350,441686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5469,17087,17087,"Johnson County, Illinois","Johnson County, Illinois",null,13816,10773,9941,16521,17578,16865,14574,1704,16278,1704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3405,0,null,null,17087,17087,"Johnson County, Illinois","Johnson County, Illinois",12288,0,null,17087,0,0,4233,16521,0,0]
[17107,17,"LOGAN, IL","Logan County, Illinois",29713,24969,24979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15836,17105,17105,"Livingston County, Illinois","Livingston County, Illinois",null,37748,32566,33423,105482,107699,104644,96751,5861,76830,4815,0,0,2292,362,3880,0,0,0,0,0,0,68,0,0,0,0,0,0,38438,0,null,null,17105,17105,"Livingston County, Illinois","Livingston County, Illinois",43679,0,null,17105,0,3162,61803,105482,0,0]
[17117,17,"MACOUPIN, IL","Macoupin County, Illinois",47776,38308,36485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50599,17115,17115,"Macon County, Illinois","Macon County, Illinois",null,107949,94556,98438,397159,424883,400901,354197,28921,212030,20731,0,0,20462,6448,29963,14328,12583,58,13936,1622,0,1044,0,16077,0,10993,0,0,110437,19091,null,null,17115,17115,"Macon County, Illinois","Macon County, Illinois",183062,14151,null,17115,1944,560,179546,397159,0,0]
[17145,17,"PERRY, IL","Perry County, Illinois",22429,17883,16927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82602,17143,17143,"Peoria County, Illinois","Peoria County, Illinois",null,185517,166137,176444,668909,697709,683123,582771,50277,290446,20546,0,0,39965,7814,44839,27797,33671,2856,21126,14078,3171,6331,5758,20909,17,523,0,0,197509,41732,null,null,17143,17143,"Peoria County, Illinois","Peoria County, Illinois",273999,2975,null,17143,9698,614,362080,668909,0,0]
[17163,17,"ST. CLAIR, IL","St. Clair County, Illinois",263112,222654,224297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65676,17161,17161,"Rock Island County, Illinois","Rock Island County, Illinois",null,146782,131402,139506,433751,516423,501974,434990,41944,286651,27161,0,0,14034,4445,25085,13393,10247,792,5192,15224,3896,3093,118,27551,2260,11833,0,0,139590,13939,null,null,17161,17161,"Rock Island County, Illinois","Rock Island County, Illinois",176425,13033,null,17161,12330,588,238263,433751,0,0]
[17165,17,"SALINE, IL","Saline County, Illinois",25722,21950,22294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115063,17163,17163,"St. Clair County, Illinois","St. Clair County, Illinois",null,263112,222654,224297,888063,978646,941336,806258,102873,631492,79712,0,0,22686,7898,18412,6630,3398,739,42089,2744,48,0,0,56984,2452,9135,0,0,233259,27273,null,null,17163,17163,"St. Clair County, Illinois","St. Clair County, Illinois",508301,8152,null,17163,4674,0,371610,888063,0,0]
[17187,17,"WARREN, IL","Warren County, Illinois",17348,14633,14694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5654,17185,17185,"Wabash County, Illinois","Wabash County, Illinois",null,11985,9915,9762,24095,24458,23222,20698,2308,15381,490,0,0,2219,1746,1181,481,859,0,0,539,0,430,0,773,0,773,0,0,5305,340,null,null,17185,17185,"Wabash County, Illinois","Wabash County, Illinois",14525,951,null,17185,598,464,8619,24095,0,0]
[17203,17,"WOODFORD, IL","Woodford County, Illinois",39236,31918,30879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125301,17201,17201,"Winnebago County, Illinois","Winnebago County, Illinois",null,301799,257213,260918,1105096,1176180,1160874,981438,75968,579983,22926,0,0,32746,8966,73242,36447,46627,10544,40963,39871,22432,7037,0,63693,34932,49572,0,0,386366,35548,null,null,17201,17201,"Winnebago County, Illinois","Winnebago County, Illinois",464642,22824,null,17201,21677,6746,578623,1105096,0,0]
[18017,18,"CASS, IN","Cass County, Indiana",39058,33414,34020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9422,18015,18015,"Carroll County, Indiana","Carroll County, Indiana",null,19785,16674,16729,31534,28422,26838,21972,4638,25709,4504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8749,0,null,null,18015,18015,"Carroll County, Indiana","Carroll County, Indiana",20866,0,null,18015,0,0,10668,31534,0,0]
[18035,18,"DELAWARE, IN","Delaware County, Indiana",114948,98893,101231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17467,18033,18033,"DeKalb County, Indiana","DeKalb County, Indiana",null,42511,37369,39029,199534,182169,172482,159608,7919,83528,5941,0,0,7373,264,4131,1817,1159,80,0,6207,308,605,0,33383,171,3432,29951,0,40520,138,null,null,18033,18033,"DeKalb County, Indiana","DeKalb County, Indiana",71035,32874,null,18033,5196,855,95625,199534,11673,0]
[18045,18,"FOUNTAIN, IN","Fountain County, Indiana",16820,14173,14217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31718,18043,18043,"Floyd County, Indiana","Floyd County, Indiana",null,75008,63870,64735,431255,427116,413515,349334,35988,128081,22989,174243,6571,5078,796,9137,6862,1450,123,11903,10103,2125,2452,0,958,171,958,0,0,46664,1059,null,null,18043,18043,"Floyd County, Indiana","Floyd County, Indiana",124320,628,null,18043,11519,2045,306307,431255,20614,0]
[18073,18,"JASPER, IN","Jasper County, Indiana",33222,27885,27864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18179,18071,18071,"Jackson County, Indiana","Jackson County, Indiana",null,42458,37585,39505,236198,230321,223804,197350,14631,60518,6258,104126,8079,4428,10,5704,2889,1630,27,12,5187,2036,1317,0,0,0,0,0,0,30905,409,null,null,18071,18071,"Jackson County, Indiana","Jackson County, Indiana",65618,0,null,18071,5216,381,170580,236198,11441,0]
[18091,18,"LA PORTE, IN","LaPorte County, Indiana",111157,94940,96509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207975,18089,18089,"Lake County, Indiana","Lake County, Indiana",null,496075,414845,412995,2189416,2109210,2083152,1793143,131176,864290,85965,0,0,43578,5097,103239,55378,80197,11190,62351,109991,32493,40613,1426,90422,13642,46316,0,0,738263,4103,null,null,18089,18089,"Lake County, Indiana","Lake County, Indiana",974121,65613,null,18089,87730,20575,1137023,2189416,0,0]
[18093,18,"LAWRENCE, IN","Lawrence County, Indiana",45952,38340,38081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48308,18091,18091,"LaPorte County, Indiana","LaPorte County, Indiana",null,111157,94940,96509,387159,384079,365893,320109,31614,179746,15266,0,0,19023,3436,14270,9614,8073,60,14640,12237,765,5451,0,15053,2972,13051,0,0,90566,2539,null,null,18091,18091,"LaPorte County, Indiana","LaPorte County, Indiana",199090,10641,null,18091,9543,7767,177428,387159,20052,0]
[18115,18,"OHIO, IN","Ohio County, Indiana",5933,4708,4433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19997,18113,18113,"Noble County, Indiana","Noble County, Indiana",null,48424,40672,40668,130778,103229,95546,85156,7254,67169,5121,0,0,4561,1421,4417,300,131,0,0,2940,90,222,0,1249,14,1249,0,0,36340,531,null,null,18113,18113,"Noble County, Indiana","Noble County, Indiana",64690,783,null,18113,886,165,65305,130778,11783,0]
[18131,18,"PULASKI, IN","Pulaski County, Indiana",13623,11414,11385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11266,18129,18129,"Posey County, Indiana","Posey County, Indiana",null,26021,21737,21617,66456,54600,53455,45889,5351,42672,3929,0,0,833,48,877,508,583,2,0,1761,812,555,47,3241,1360,3241,0,0,23319,62,null,null,18129,18129,"Posey County, Indiana","Posey County, Indiana",36772,2295,null,18129,1373,286,27389,66456,0,0]
[18149,18,"STARKE, IN","Starke County, Indiana",23684,18241,16588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8871,18147,18147,"Spencer County, Indiana","Spencer County, Indiana",null,20112,16722,16551,46134,37549,37252,31918,3722,30875,2216,0,0,135,3,193,292,142,1,4,757,52,8,0,2923,1290,2801,0,122,14229,8,null,null,18147,18147,"Spencer County, Indiana","Spencer County, Indiana",25859,1424,null,18147,1399,10,18851,46134,166,0]
[18167,18,"VIGO, IN","Vigo County, Indiana",105769,93350,97854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7526,18165,18165,"Vermillion County, Indiana","Vermillion County, Indiana",null,16178,13001,12412,32019,27213,26640,22608,3102,25710,3102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9021,0,null,null,18165,18165,"Vermillion County, Indiana","Vermillion County, Indiana",21980,0,null,18165,0,0,10039,32019,0,0]
[18177,18,"WAYNE, IN","Wayne County, Indiana",67368,59389,62189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12152,18175,18175,"Washington County, Indiana","Washington County, Indiana",null,27927,21917,20376,56009,51889,48972,43910,3239,47134,3239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13829,0,null,null,18175,18175,"Washington County, Indiana","Washington County, Indiana",40523,0,null,18175,0,0,15486,56009,0,0]
[19021,19,"BUENA VISTA, IA","Buena Vista County, Iowa",19594,18124,19788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9002,19019,19019,"Buchanan County, Iowa","Buchanan County, Iowa",null,20938,17696,17803,76560,83415,79746,64915,10014,29786,4184,19104,4493,5462,677,2337,282,613,0,10,770,26,473,0,7250,0,715,6535,0,19591,3493,null,null,19019,19019,"Buchanan County, Iowa","Buchanan County, Iowa",24683,7852,null,19019,1545,492,44025,76560,867,0]
[19039,19,"CLARKE, IA","Clarke County, Iowa",9137,8428,9181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5689,19037,19037,"Chickasaw County, Iowa","Chickasaw County, Iowa",null,12008,10782,11477,21549,23083,22094,18985,2887,21872,2887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7440,1512,null,null,19037,19037,"Chickasaw County, Iowa","Chickasaw County, Iowa",10679,0,null,19037,0,0,10870,21549,906,0]
[19041,19,"CLAY, IA","Clay County, Iowa",16634,15877,17782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4074,19039,19039,"Clarke County, Iowa","Clarke County, Iowa",null,9137,8428,9181,50724,48950,47497,41929,4153,15226,630,16435,2296,3535,640,1671,93,571,35,0,756,113,391,0,1483,52,1483,0,0,12418,2537,null,null,19039,19039,"Clarke County, Iowa","Clarke County, Iowa",14345,1645,null,19039,746,263,34734,50724,337,0]
[19059,19,"DICKINSON, IA","Dickinson County, Iowa",16730,15987,17922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18629,19057,19057,"Des Moines County, Iowa","Des Moines County, Iowa",null,40951,38164,41930,148355,154199,149288,123750,14099,107085,11280,0,0,2468,5,4794,3439,3109,145,1699,2788,131,1144,0,4795,1378,3205,0,0,32302,11226,null,null,19057,19057,"Des Moines County, Iowa","Des Moines County, Iowa",66317,3273,null,19057,4499,1287,78765,148355,477,0]
[19085,19,"HARRISON, IA","Harrison County, Iowa",15376,12771,12627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8290,19083,19083,"Hardin County, Iowa","Hardin County, Iowa",null,17095,15548,16736,81704,83090,79287,70737,6669,35053,4043,19368,0,6564,988,3253,119,659,282,0,568,139,829,10,533,59,533,0,0,22769,3914,null,null,19083,19083,"Hardin County, Iowa","Hardin County, Iowa",26021,685,null,19083,849,784,54998,81704,1345,0]
[19097,19,"JACKSON, IA","Jackson County, Iowa",19723,16961,17355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7178,19095,19095,"Iowa County, Iowa","Iowa County, Iowa",null,15839,15523,17742,46710,45742,44386,38526,4349,27313,3343,13847,729,428,198,284,16,161,73,0,269,28,42,0,349,35,349,0,0,10578,2609,null,null,19095,19095,"Iowa County, Iowa","Iowa County, Iowa",14364,479,null,19095,308,45,31867,46710,1358,0]
[19115,19,"LOUISA, IA","Louisa County, Iowa",11272,9355,9242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91151,19113,19113,"Linn County, Iowa","Linn County, Iowa",null,211217,194992,212567,1063674,1115424,1092550,807138,221250,559069,85706,0,0,54107,19993,43478,19442,16130,14,8782,37345,14244,20787,0,41955,14962,32814,0,0,294445,80722,null,null,19113,19113,"Linn County, Iowa","Linn County, Iowa",429613,31187,null,19113,44825,19914,602874,1063674,8966,0]
[19133,19,"MONONA, IA","Monona County, Iowa",8858,7746,8051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4813,19131,19131,"Mitchell County, Iowa","Mitchell County, Iowa",null,10797,9492,9914,58192,68252,66815,50756,12725,14654,602,15835,572,13461,8817,1307,42,187,13,50,339,30,220,0,9644,2603,363,6324,2957,12362,2009,null,null,19131,19131,"Mitchell County, Iowa","Mitchell County, Iowa",13435,8525,null,19131,474,136,36232,58192,506,0]
[19155,19,"POTTAWATTAMIE, IA","Pottawattamie County, Iowa",90199,79508,83249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180177,19153,19153,"Polk County, Iowa","Polk County, Iowa",null,434061,408997,453387,2088298,2231063,2159281,1673645,261726,1005250,153760,94963,12562,111507,49559,99761,43331,58522,19624,37983,83209,27343,17297,221,104126,14159,70810,0,0,763716,100774,null,null,19153,19153,"Polk County, Iowa","Polk County, Iowa",693296,89632,null,19153,75868,17472,1299920,2088298,1909,0]
[19171,19,"TAMA, IA","Tama County, Iowa",17364,14607,14629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36031,19169,19169,"Story County, Iowa","Story County, Iowa",null,87948,80510,87144,488978,470493,465264,382832,54586,117941,19160,166810,17544,12040,1310,12742,5431,5695,385,1989,14610,8666,3996,0,64327,11402,7707,44342,0,97479,18204,null,null,19169,19169,"Story County, Iowa","Story County, Iowa",88767,63854,null,19169,7866,4106,336357,488978,3186,0]
[19173,19,"TAYLOR, IA","Taylor County, Iowa",6312,5273,5244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7757,19171,19171,"Tama County, Iowa","Tama County, Iowa",null,17364,14607,14629,41140,51311,47297,34041,12685,46681,12670,0,0,0,0,0,0,0,0,45,0,0,0,0,0,0,0,0,0,12079,2535,null,null,19171,19171,"Tama County, Iowa","Tama County, Iowa",23084,0,null,19171,0,0,18056,41140,1600,0]
[19191,19,"WINNESHIEK, IA","Winneshiek County, Iowa",20668,19153,20947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5191,19189,19189,"Winnebago County, Iowa","Winnebago County, Iowa",null,10594,9416,9932,26495,25388,24299,22533,1433,23829,1433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9380,1511,null,null,19189,19189,"Winnebago County, Iowa","Winnebago County, Iowa",13479,0,null,19189,0,0,13016,26495,848,0]
[20019,20,"CHAUTAUQUA, KS","Chautauqua County, Kansas",3732,3277,3420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1515,20017,20017,"Chase County, Kansas","Chase County, Kansas",null,2794,2837,3327,11742,11104,11085,9766,858,4812,229,0,0,1245,391,359,72,82,0,149,30,7,70,0,165,0,165,0,0,4968,144,null,null,20017,20017,"Chase County, Kansas","Chase County, Kansas",4949,144,null,20017,32,69,6649,11742,7,0]
[20031,20,"COFFEY, KS","Coffey County, Kansas",8469,8306,9498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4712,20029,20029,"Cloud County, Kansas","Cloud County, Kansas",null,9255,8496,9218,50291,52072,51393,44619,5000,35853,4041,0,0,2881,161,1307,367,572,39,0,649,0,576,24,1151,177,816,335,0,11545,3236,null,null,20029,20029,"Cloud County, Kansas","Cloud County, Kansas",22604,1403,null,20029,535,564,26284,50291,60,0]
[20049,20,"ELK, KS","Elk County, Kansas",2989,2537,2562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660,20047,20047,"Edwards County, Kansas","Edwards County, Kansas",null,3055,2749,2931,5583,5494,5494,5124,370,5494,370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1541,0,null,null,20047,20047,"Edwards County, Kansas","Edwards County, Kansas",3899,0,null,20047,0,0,1684,5583,0,0]
[20067,20,"GRANT, KS","Grant County, Kansas",7372,6753,7313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1519,20065,20065,"Graham County, Kansas","Graham County, Kansas",null,2434,2622,3199,19371,18084,17970,16737,1212,4860,754,7713,22,1616,96,311,113,0,0,0,0,0,119,44,0,0,0,0,0,7386,150,null,null,20065,20065,"Graham County, Kansas","Graham County, Kansas",3549,0,null,20065,0,25,15822,19371,13,0]
[20089,20,"JEWELL, KS","Jewell County, Kansas",3057,2828,3089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8123,20087,20087,"Jefferson County, Kansas","Jefferson County, Kansas",null,18371,14275,13120,45149,45198,44910,39030,4926,42667,4334,0,0,36,0,0,0,13,0,0,133,0,41,0,1219,592,1219,0,0,8527,0,null,null,20087,20087,"Jefferson County, Kansas","Jefferson County, Kansas",33338,856,null,20087,150,18,10955,45149,0,0]
[20105,20,"LINCOLN, KS","Lincoln County, Kansas",3121,2883,3145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28292,20103,20103,"Leavenworth County, Kansas","Leavenworth County, Kansas",null,75978,63334,62848,212918,266384,266113,156894,89972,188940,83828,0,0,8709,2584,8896,4308,3497,517,3042,9497,5734,2534,140,12522,1660,12522,0,0,49014,9120,null,null,20103,20103,"Leavenworth County, Kansas","Leavenworth County, Kansas",113780,14535,null,20103,6195,2675,84584,212918,0,0]
[20107,20,"LINN, KS","Linn County, Kansas",9376,7670,7464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1877,20105,20105,"Lincoln County, Kansas","Lincoln County, Kansas",null,3121,2883,3145,6207,5694,5669,5538,82,5619,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1793,0,null,null,20105,20105,"Lincoln County, Kansas","Lincoln County, Kansas",4244,0,null,20105,0,0,1963,6207,0,0]
[20125,20,"MONTGOMERY, KS","Montgomery County, Kansas",34167,30264,31829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3317,20123,20123,"Mitchell County, Kansas","Mitchell County, Kansas",null,6334,6174,7028,30928,32255,32238,30065,899,20822,430,0,0,574,53,534,57,547,110,26,697,8,302,0,5940,162,2041,3899,0,4001,694,null,null,20123,20123,"Mitchell County, Kansas","Mitchell County, Kansas",11186,6629,null,20123,904,300,13113,30928,95,0]
[20151,20,"PRATT, KS","Pratt County, Kansas",9287,9071,10341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8412,20149,20149,"Pottawatomie County, Kansas","Pottawatomie County, Kansas",null,20288,19264,21487,56585,52468,52393,44041,5423,37564,3952,0,0,818,164,794,320,710,61,5,1001,521,196,0,7329,632,1722,5607,0,16382,1226,null,null,20149,20149,"Pottawatomie County, Kansas","Pottawatomie County, Kansas",25846,7532,null,20149,1063,231,23207,56585,0,0]
[20163,20,"ROOKS, KS","Rooks County, Kansas",4980,4542,4901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27257,20161,20161,"Riley County, Kansas","Riley County, Kansas",null,71725,62571,64893,206889,197125,180834,136820,25530,80451,10041,0,0,12857,3820,2818,5117,5431,429,3449,4326,1484,1859,0,5687,1413,5687,0,0,59391,22534,null,null,20161,20161,"Riley County, Kansas","Riley County, Kansas",70634,6560,null,20161,6186,1931,129695,206889,378,0]
[20181,20,"SHERMAN, KS","Sherman County, Kansas",5858,5593,6265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1273,20179,20179,"Sheridan County, Kansas","Sheridan County, Kansas",null,2432,2286,2529,3950,3716,3716,3468,248,3716,248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1330,0,null,null,20179,20179,"Sheridan County, Kansas","Sheridan County, Kansas",2151,0,null,20179,0,0,1799,3950,0,0]
[20199,20,"WALLACE, KS","Wallace County, Kansas",1405,1351,1521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3220,20197,20197,"Wabaunsee County, Kansas","Wabaunsee County, Kansas",null,6864,5640,5514,17262,15363,15335,13437,535,10901,461,0,0,164,13,89,7,73,0,0,637,525,83,0,2309,6,411,930,968,3840,14,null,null,20197,20197,"Wabaunsee County, Kansas","Wabaunsee County, Kansas",8800,2619,null,20197,402,80,5843,17262,0,0]
[21011,21,"BATH, KY","Bath County, Kentucky",11672,8989,8175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18796,21009,21009,"Barren County, Kentucky","Barren County, Kentucky",null,42097,37365,39369,151392,139910,139643,123270,10947,61170,3057,0,0,4529,1587,4193,2212,1466,128,3207,0,0,5272,1176,40754,2161,5488,35202,0,20893,3430,null,null,21009,21009,"Barren County, Kentucky","Barren County, Kentucky",60525,44557,null,21009,0,6294,46310,151392,5922,840]
[21027,21,"BRECKINRIDGE, KY","Breckinridge County, Kentucky",19190,15305,14491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6386,21025,21025,"Breathitt County, Kentucky","Breathitt County, Kentucky",null,15587,12409,11725,44130,43229,41322,38339,2109,26019,1219,0,0,5293,71,760,51,28,9,0,0,0,290,0,865,0,865,0,0,2674,919,null,null,21025,21025,"Breathitt County, Kentucky","Breathitt County, Kentucky",33054,819,null,21025,0,136,10257,44130,1099,0]
[21029,21,"BULLITT, KY","Bullitt County, Kentucky",77249,60791,56695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10570,21027,21027,"Breckinridge County, Kentucky","Breckinridge County, Kentucky",null,19190,15305,14491,45294,46732,46626,33457,4491,27559,2900,0,0,2526,265,502,0,51,8,0,0,0,249,230,0,0,0,0,0,5845,1788,null,null,21027,21027,"Breckinridge County, Kentucky","Breckinridge County, Kentucky",26341,0,null,21027,0,15,18953,45294,0,0]
[21047,21,"CHRISTIAN, KY","Christian County, Kentucky",81496,77490,86528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7507,21045,21045,"Casey County, Kentucky","Casey County, Kentucky",null,16547,13372,12844,37988,33445,33445,31104,1172,18410,463,13866,709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2339,693,null,null,21045,21045,"Casey County, Kentucky","Casey County, Kentucky",18575,0,null,21045,0,0,19413,37988,0,0]
[21073,21,"FRANKLIN, KY","Franklin County, Kentucky",49044,47218,53240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18376,21071,21071,"Floyd County, Kentucky","Floyd County, Kentucky",null,42120,34185,32990,82368,81200,81088,74711,2024,53986,698,0,0,6892,870,1480,62,875,203,12,0,0,1800,0,163,163,163,0,0,14536,248,null,null,21071,21071,"Floyd County, Kentucky","Floyd County, Kentucky",59020,0,null,21071,0,2121,23348,82368,0,0]
[21085,21,"GRAYSON, KY","Grayson County, Kentucky",25836,21643,21585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16787,21083,21083,"Graves County, Kentucky","Graves County, Kentucky",null,37855,32009,32219,89953,96099,95793,76204,11390,53514,7656,0,0,5606,1356,2151,2548,0,0,506,1878,84,168,54,13462,0,1815,11647,0,10467,3999,null,null,21083,21083,"Graves County, Kentucky","Graves County, Kentucky",45885,13885,null,21083,1550,0,30183,89953,4027,475]
[21103,21,"HENRY, KY","Henry County, Kentucky",16204,13082,12553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20218,21101,21101,"Henderson County, Kentucky","Henderson County, Kentucky",null,45547,38692,39125,215256,194668,189774,151432,6422,56193,2346,0,0,5632,789,5616,3157,1010,89,7426,6346,0,2273,0,51891,357,5857,26455,18369,23840,9935,null,null,21101,21101,"Henderson County, Kentucky","Henderson County, Kentucky",67892,59355,null,21101,8175,2447,88005,215256,3947,770]
[21121,21,"KNOX, KY","Knox County, Kentucky",33016,27376,27019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7551,21119,21119,"Knott County, Kentucky","Knott County, Kentucky",null,17161,13204,11993,37001,36865,34437,30868,1709,22457,491,0,0,2274,839,781,304,2143,82,0,0,0,168,71,0,0,0,0,0,6530,1150,null,null,21119,21119,"Knott County, Kentucky","Knott County, Kentucky",25034,0,null,21119,0,114,11967,37001,0,0]
[21143,21,"LYON, KY","Lyon County, Kentucky",8360,6771,6519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12301,21141,21141,"Logan County, Kentucky","Logan County, Kentucky",null,27298,22599,22269,72734,67971,67829,59780,5605,36562,1808,10128,0,3141,1884,2990,696,910,76,0,1591,29,215,0,1980,29,1980,0,0,8328,3078,null,null,21141,21141,"Logan County, Kentucky","Logan County, Kentucky",44690,2385,null,21141,1731,51,25659,72734,5204,541]
[21159,21,"MARTIN, KY","Martin County, Kentucky",13091,10256,9516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15676,21157,21157,"Marshall County, Kentucky","Marshall County, Kentucky",null,31403,26507,26637,140326,165984,165057,80091,40969,36193,549,48931,32869,2731,1296,4297,423,1524,248,0,1544,1125,266,29,1054,215,1054,0,0,13423,4385,null,null,21157,21157,"Marshall County, Kentucky","Marshall County, Kentucky",40195,901,null,21157,446,125,99230,140326,8701,359]
[21161,21,"MASON, KY","Mason County, Kentucky",17372,16155,17718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5279,21159,21159,"Martin County, Kentucky","Martin County, Kentucky",null,13091,10256,9516,22437,23141,23141,20611,2291,20986,1541,0,0,0,0,0,0,0,0,0,0,0,0,0,1938,750,1938,0,0,3676,879,null,null,21159,21159,"Martin County, Kentucky","Martin County, Kentucky",16375,1121,null,21159,0,0,4941,22437,0,0]
[21179,21,"NELSON, KY","Nelson County, Kentucky",44084,36626,36223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13777,21177,21177,"Muhlenberg County, Kentucky","Muhlenberg County, Kentucky",null,31310,25987,25674,70725,69841,69749,57253,9363,48046,4811,0,0,2820,511,843,209,277,57,546,387,219,800,17,0,0,0,0,0,9767,404,null,null,21177,21177,"Muhlenberg County, Kentucky","Muhlenberg County, Kentucky",52942,0,null,21177,129,378,17783,70725,0,0]
[21197,21,"POWELL, KY","Powell County, Kentucky",13670,10840,10196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30666,21195,21195,"Pike County, Kentucky","Pike County, Kentucky",null,65455,55726,56471,198129,199165,198710,153566,36057,97883,9599,0,0,18178,9867,4533,2875,3977,2222,4493,5539,3035,8093,3244,16055,3834,13703,0,2352,26455,5580,null,null,21195,21195,"Pike County, Kentucky","Pike County, Kentucky",118230,13849,null,21195,2383,6720,66050,198129,6048,744]
[21217,21,"TAYLOR, KY","Taylor County, Kentucky",24718,21670,22576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6534,21215,21215,"Spencer County, Kentucky","Spencer County, Kentucky",null,18121,13442,11663,29735,27295,27112,22951,2830,18968,559,0,0,1554,762,576,0,106,0,0,0,0,33,0,0,0,0,0,0,7156,1470,null,null,21215,21215,"Spencer County, Kentucky","Spencer County, Kentucky",17815,0,null,21215,0,39,11920,29735,441,0]
[21235,21,"WHITLEY, KY","Whitley County, Kentucky",38941,31843,30976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020,21233,21233,"Webster County, Kentucky","Webster County, Kentucky",null,13688,10884,10270,29913,38247,38233,25862,9919,23981,6605,0,0,2104,254,510,16,11,0,0,464,0,674,264,0,0,0,0,0,4062,1015,null,null,21233,21233,"Webster County, Kentucky","Webster County, Kentucky",20681,0,null,21233,0,47,9232,29913,0,0]
[22013,22,"BIENVILLE, LA","Bienville Parish, Louisiana",14784,12147,11876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14944,22011,22011,"Beauregard Parish, Louisiana","Beauregard Parish, Louisiana",null,35703,28938,27886,121335,112379,112379,106030,5186,56572,2063,29552,1334,4693,1,4469,837,390,0,0,0,0,1246,0,2073,375,2073,0,0,18955,14025,null,null,22011,22011,"Beauregard Parish, Louisiana","Beauregard Parish, Louisiana",56343,2184,null,22011,0,47,62808,121335,0,0]
[22031,22,"DE SOTO, LA","De Soto Parish, Louisiana",26533,21397,20506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9369,22029,22029,"Concordia Parish, Louisiana","Concordia Parish, Louisiana",null,18954,15712,15503,117075,113850,113808,104747,7575,39139,2316,14304,1862,2051,349,5792,1772,286,7,157,1103,148,1158,0,10842,713,1996,7979,867,11375,9542,null,null,22029,22029,"Concordia Parish, Louisiana","Concordia Parish, Louisiana",47793,14151,null,22029,868,0,55131,117075,0,0]
[22039,22,"EVANGELINE, LA","Evangeline Parish, Louisiana",35482,28132,26459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7994,22037,22037,"East Feliciana Parish, Louisiana","East Feliciana Parish, Louisiana",null,21014,17023,16395,24104,23793,23772,23487,285,23772,285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1971,2177,null,null,22037,22037,"East Feliciana Parish, Louisiana","East Feliciana Parish, Louisiana",19002,0,null,22037,0,0,5102,24104,0,0]
[22053,22,"JEFFERSON DAVIS, LA","Jefferson Davis Parish, Louisiana",31161,25416,24658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187086,22051,22051,"Jefferson Parish, Louisiana","Jefferson Parish, Louisiana",null,445476,393693,413199,2113063,2228445,2214792,1833568,214396,578596,41627,599705,33798,88176,45738,105050,57829,58763,25953,70723,58062,20118,36526,938,56863,13867,45622,0,331,297587,345207,null,null,22051,22051,"Jefferson Parish, Louisiana","Jefferson Parish, Louisiana",642732,32405,null,22051,24490,21991,1422463,2113063,0,0]
[22071,22,"ORLEANS, LA","Orleans Parish, Louisiana",355429,318396,338241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18388,22069,22069,"Natchitoches Parish, Louisiana","Natchitoches Parish, Louisiana",null,39379,33522,33967,204175,198314,196811,181412,12445,67390,166,43455,3129,4189,893,8282,3828,2180,790,6448,2909,1628,4172,81,28137,3962,6079,22058,0,17592,26055,null,null,22069,22069,"Natchitoches Parish, Louisiana","Natchitoches Parish, Louisiana",80350,27618,null,22069,1555,1981,96207,204175,0,0]
[22089,22,"ST. CHARLES, LA","St. Charles Parish, Louisiana",52040,44227,44743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13832,22087,22087,"St. Bernard Parish, Louisiana","St. Bernard Parish, Louisiana",null,42804,34145,32335,446214,434783,434774,180004,102681,138869,73392,2092,2092,6362,479,11593,6341,1825,593,3333,38214,34692,5706,0,27010,23229,26371,0,0,26408,33378,null,null,22087,22087,"St. Bernard Parish, Louisiana","St. Bernard Parish, Louisiana",355472,2404,null,22087,2379,0,88338,446214,0,0]
[22109,22,"TERREBONNE, LA","Terrebonne Parish, Louisiana",109605,95598,99129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3357,22107,22107,"Tensas Parish, Louisiana","Tensas Parish, Louisiana",null,5597,4445,4188,24011,26282,26201,21514,3965,11123,1117,0,0,1682,358,1136,555,1,0,0,0,0,389,24,100,0,100,0,0,4165,2410,null,null,22107,22107,"Tensas Parish, Louisiana","Tensas Parish, Louisiana",14791,146,null,22107,0,107,9074,24011,0,0]
[22127,22,"WINN, LA","Winn Parish, Louisiana",15362,12798,12692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5010,22125,22125,"West Feliciana Parish, Louisiana","West Feliciana Parish, Louisiana",null,15099,12384,12086,80501,77175,77047,57754,3477,26767,205,13245,1240,1543,85,4019,841,1131,212,0,83,0,887,0,4819,911,1940,0,2879,18490,7480,null,null,22125,22125,"West Feliciana Parish, Louisiana","West Feliciana Parish, Louisiana",21669,4496,null,22125,91,0,54336,80501,0,0]
[23017,23,"OXFORD, ME","Oxford County, Maine",56522,46618,45760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23230,23015,23015,"Lincoln County, Maine","Lincoln County, Maine",null,34911,30280,31237,103742,102591,96551,89330,4989,77703,3145,0,0,2810,401,2379,1006,966,0,0,351,0,1373,0,1944,577,1723,221,0,59806,53,null,null,23015,23015,"Lincoln County, Maine","Lincoln County, Maine",36031,2214,null,23015,320,960,65497,103742,0,0]
[24003,24,"ANNE ARUNDEL, MD","Anne Arundel County, Maryland",532280,482194,517282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33256,24001,24001,"Allegany County, Maryland","Allegany County, Maryland",null,72445,62745,64636,272256,254318,249848,236713,8859,168218,7792,0,0,9165,154,3728,1443,1016,193,1752,14435,252,984,21,15181,273,12872,0,0,43198,944,null,null,24001,24001,"Allegany County, Maryland","Allegany County, Maryland",137568,7219,null,24001,13454,546,127469,272256,24393,0]
[24013,24,"CARROLL, MD","Carroll County, Maryland",173867,145330,144617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13427,24011,24011,"Caroline County, Maryland","Caroline County, Maryland",null,33865,27260,26075,111105,100274,97618,93254,2674,62697,2622,0,0,1237,0,1845,1419,1728,0,663,0,0,667,0,582,0,582,0,0,23300,51,null,null,24011,24011,"Caroline County, Maryland","Caroline County, Maryland",66823,649,null,24011,0,0,43633,111105,10020,0]
[24027,24,"HOWARD, MD","Howard County, Maryland",289203,255672,268414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94798,24025,24025,"Harford County, Maryland","Harford County, Maryland",null,247030,206917,206333,943021,1084381,1053780,812472,183292,589016,91723,0,0,52544,18684,67582,9931,22804,11475,12491,19782,0,16212,27,33672,0,33672,0,0,304903,1052,null,null,24025,24025,"Harford County, Maryland","Harford County, Maryland",319815,15204,null,24025,18340,11524,608002,943021,156487,0]
[24045,24,"WICOMICO, MD","Wicomico County, Maryland",95607,84865,89420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60460,24043,24043,"Washington County, Maryland","Washington County, Maryland",null,147277,127798,131885,586603,590914,579737,525545,27720,314068,25019,0,0,23792,54,24001,10879,7319,77,21856,17562,233,10376,0,49411,0,14505,32463,0,153164,3335,null,null,24043,24043,"Washington County, Maryland","Washington County, Maryland",223498,43441,null,24043,14753,7776,319664,586603,59315,0]
[25013,25,"HAMPDEN, MA","Hampden County, Massachusetts",471133,402833,409919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33536,25011,25011,"Franklin County, Massachusetts","Franklin County, Massachusetts",null,72083,62505,64462,198867,187010,176835,157616,9428,121375,3614,0,0,2507,703,3201,1855,500,0,6222,4786,3114,947,39,9297,3061,1657,0,0,37284,201,null,null,25011,25011,"Franklin County, Massachusetts","Franklin County, Massachusetts",137424,2411,null,25011,2646,591,50311,198867,0,0]
[26005,26,"ALLEGAN, MI","Allegan County, Michigan",114600,94823,93384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6538,26003,26003,"Alger County, Michigan","Alger County, Michigan",null,9294,7638,7469,13930,13774,13711,12981,510,12188,329,0,0,0,0,0,0,0,0,0,0,0,0,0,1316,181,0,0,0,4343,0,null,null,26003,26003,"Alger County, Michigan","Alger County, Michigan",8860,338,null,26003,0,0,4732,13930,0,0]
[26023,26,"BRANCH, MI","Branch County, Michigan",44931,37006,36270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76824,26021,26021,"Berrien County, Michigan","Berrien County, Michigan",null,160276,136101,137571,591172,572633,560395,502107,34371,317924,18947,0,0,21309,246,21531,3913,7524,4329,10988,8493,948,8655,0,30636,5188,14635,10484,0,155419,132,null,null,26021,26021,"Berrien County, Michigan","Berrien County, Michigan",302227,24302,null,26021,7407,4745,239059,591172,0,0]
[26041,26,"DELTA, MI","Delta County, Michigan",36950,31498,31959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11016,26039,26039,"Crawford County, Michigan","Crawford County, Michigan",null,14362,11957,11851,19583,18910,18804,17217,843,16646,842,0,0,0,0,0,0,0,0,0,0,0,0,0,1414,1,0,0,0,7781,0,null,null,26039,26039,"Crawford County, Michigan","Crawford County, Michigan",11048,237,null,26039,0,0,8298,19583,0,0]
[26059,26,"HILLSDALE, MI","Hillsdale County, Michigan",45646,37174,36005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16321,26057,26057,"Gratiot County, Michigan","Gratiot County, Michigan",null,42035,34760,34212,108620,105988,98535,93184,3149,87505,2513,0,0,415,0,764,76,127,0,1160,817,15,277,0,4478,441,743,3735,0,20257,0,null,null,26057,26057,"Gratiot County, Michigan","Gratiot County, Michigan",74666,5158,null,26057,1166,326,28796,108620,0,0]
[26067,26,"IONIA, MI","Ionia County, Michigan",63067,50690,48403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121318,26065,26065,"Ingham County, Michigan","Ingham County, Michigan",null,277927,256771,280088,1755224,1741864,1683755,1467797,89732,629708,17359,0,0,50098,9406,60527,40786,29484,1587,4032,47519,26193,6092,0,325515,43041,40158,243241,0,389879,2469,null,null,26065,26065,"Ingham County, Michigan","Ingham County, Michigan",678211,291637,null,26065,40784,4328,720870,1755224,27408,0]
[26081,26,"KENT, MI","Kent County, Michigan",613351,541557,567901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12061,26079,26079,"Kalkaska County, Michigan","Kalkaska County, Michigan",null,16968,13172,12090,45295,42598,42580,38283,3587,14780,473,26388,3044,0,0,0,0,0,0,0,0,0,0,0,702,70,0,0,0,8636,0,null,null,26079,26079,"Kalkaska County, Michigan","Kalkaska County, Michigan",8935,161,null,26079,0,0,36199,45295,0,0]
[26099,26,"MACOMB, MI","Macomb County, Michigan",834862,693187,685094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10831,26097,26097,"Mackinac County, Michigan","Mackinac County, Michigan",null,10612,9313,9713,37572,37818,37409,35820,1070,15266,770,21624,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10900,0,null,null,26097,26097,"Mackinac County, Michigan","Mackinac County, Michigan",5810,0,null,26097,0,0,31762,37572,0,0]
[26117,26,"MONTCALM, MI","Montcalm County, Michigan",63077,49883,46781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62930,26115,26115,"Monroe County, Michigan","Monroe County, Michigan",null,153618,121928,114819,525191,545784,526709,450311,30401,274567,8932,0,0,39496,6559,19269,6193,2755,86,2916,15450,3395,1266,0,26959,7986,26781,0,0,153203,286,null,null,26115,26115,"Monroe County, Michigan","Monroe County, Michigan",236536,14940,null,26115,10555,0,231341,525191,0,0]
[26137,26,"OTSEGO, MI","Otsego County, Michigan",23468,21376,23038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9131,26135,26135,"Oscoda County, Michigan","Oscoda County, Michigan",null,8833,6997,6574,10283,9985,9516,9284,132,9416,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4957,0,null,null,26135,26135,"Oscoda County, Michigan","Oscoda County, Michigan",5036,0,null,26135,0,0,5247,10283,0,0]
[26155,26,"SHIAWASSEE, MI","Shiawassee County, Michigan",70026,55063,51304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6244,26153,26153,"Schoolcraft County, Michigan","Schoolcraft County, Michigan",null,8129,6883,6938,10235,10067,9988,8711,777,9488,777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4164,0,null,null,26153,26153,"Schoolcraft County, Michigan","Schoolcraft County, Michigan",5745,0,null,26153,0,0,4490,10235,0,0]
[27007,27,"BELTRAMI, MN","Beltrami County, Minnesota",44932,40490,43237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18567,27005,27005,"Becker County, Minnesota","Becker County, Minnesota",null,32331,29842,32527,78069,78700,78163,68576,7581,46002,3334,0,0,3165,1540,1462,444,1041,178,1220,1793,205,133,0,14341,984,1303,13038,0,9540,261,null,null,27005,27005,"Becker County, Minnesota","Becker County, Minnesota",40482,14767,null,27005,1362,334,17710,78069,0,0]
[27025,27,"CHISAGO, MN","Chisago County, Minnesota",51744,42098,40732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5753,27023,27023,"Chippewa County, Minnesota","Chippewa County, Minnesota",null,12347,11817,13262,42343,48060,45711,31864,5885,27782,4315,0,0,1376,620,1028,116,571,36,545,7638,6828,621,0,1041,62,853,0,0,4930,112,null,null,27023,27023,"Chippewa County, Minnesota","Chippewa County, Minnesota",28904,944,null,27023,1048,621,10527,42343,0,0]
[27033,27,"COTTONWOOD, MN","Cottonwood County, Minnesota",11145,10556,11749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5397,27031,27031,"Cook County, Minnesota","Cook County, Minnesota",null,5522,5311,5984,6919,7068,6980,6057,477,6534,477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357,0,null,null,27031,27031,"Cook County, Minnesota","Cook County, Minnesota",5980,0,null,27031,0,0,939,6919,0,0]
[27047,27,"FREEBORN, MN","Freeborn County, Minnesota",31030,27542,29019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9681,27045,27045,"Fillmore County, Minnesota","Fillmore County, Minnesota",null,20844,18250,18991,33862,32541,31918,27842,3063,27182,2809,0,0,218,28,271,66,114,5,0,382,95,1,0,1921,82,375,1546,0,5513,22,null,null,27045,27045,"Fillmore County, Minnesota","Fillmore County, Minnesota",22818,2157,null,27045,278,0,8887,33862,0,0]
[27065,27,"KANABEC, MN","Kanabec County, Minnesota",16138,13329,13103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5008,27063,27063,"Jackson County, Minnesota","Jackson County, Minnesota",null,10822,10120,11150,22118,20782,20508,17516,1618,14907,601,0,0,926,693,225,61,102,6,3,371,22,0,0,1720,138,0,1720,0,3591,6,null,null,27063,27063,"Jackson County, Minnesota","Jackson County, Minnesota",14010,1796,null,27063,284,0,6005,22118,0,0]
[27083,27,"LYON, MN","Lyon County, Minnesota",25159,24079,27025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3106,27081,27081,"Lincoln County, Minnesota","Lincoln County, Minnesota",null,5717,5066,5330,8479,16878,16100,6247,9213,14114,9175,0,0,134,0,56,72,80,2,110,0,0,0,0,201,0,201,0,0,2029,0,null,null,27081,27081,"Lincoln County, Minnesota","Lincoln County, Minnesota",5141,285,null,27081,0,0,2627,8479,0,0]
[27103,27,"NICOLLET, MN","Nicollet County, Minnesota",32371,27567,27942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4438,27101,27101,"Murray County, Minnesota","Murray County, Minnesota",null,8390,7694,8340,13510,13427,13224,12697,332,13029,332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2104,0,null,null,27101,27101,"Murray County, Minnesota","Murray County, Minnesota",10568,0,null,27101,0,0,2942,13510,0,0]
[27121,27,"POPE, MN","Pope County, Minnesota",10904,9578,9997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14593,27119,27119,"Polk County, Minnesota","Polk County, Minnesota",null,30914,27456,28943,162647,150993,157471,117495,19774,52126,3703,0,0,15946,9887,5659,1071,1529,51,9651,2910,1853,3128,296,13813,1460,2002,11538,0,25831,1379,null,null,27119,27119,"Polk County, Minnesota","Polk County, Minnesota",84864,13850,null,27119,1202,1019,63933,162647,0,0]
[27139,27,"SCOTT, MN","Scott County, Minnesota",135322,110695,107721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102254,27137,27137,"St. Louis County, Minnesota","St. Louis County, Minnesota",null,197832,178846,191516,1090370,1109453,1102222,829243,161743,364805,81426,58377,1742,84198,37470,44651,20843,25569,3242,33620,54698,12247,10618,266,114151,12569,18193,26901,53126,175285,21806,null,null,27137,27137,"St. Louis County, Minnesota","St. Louis County, Minnesota",470338,105007,null,27137,61002,10516,479920,1090370,0,0]
[27157,27,"WABASHA, MN","Wabasha County, Minnesota",21895,18351,18311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,27155,27155,"Traverse County, Minnesota","Traverse County, Minnesota",null,3565,3205,3415,23493,22311,21971,16630,5003,6360,387,0,0,7121,4578,577,0,18,0,2,0,0,118,0,0,0,0,0,0,5545,0,null,null,27155,27155,"Traverse County, Minnesota","Traverse County, Minnesota",12309,0,null,27155,0,0,11184,23493,0,0]
[28001,28,"ADAMS, MS","Adams County, Mississippi",30655,26951,28152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4815,27173,27173,"Yellow Medicine County, Minnesota","Yellow Medicine County, Minnesota",null,9855,8733,9189,46060,51340,49831,42187,6928,21203,2359,16764,892,436,56,461,172,680,33,203,408,0,18,0,3693,293,746,2843,0,3325,100,null,null,27173,27173,"Yellow Medicine County, Minnesota","Yellow Medicine County, Minnesota",16919,3923,null,27173,269,0,24179,46060,0,0]
[28003,28,"ALCORN, MS","Alcorn County, Mississippi",35972,30392,30567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14771,28001,28001,"Adams County, Mississippi","Adams County, Mississippi",null,30655,26951,28152,131470,129311,126194,111674,12480,40558,1819,37775,1382,7639,3710,7065,2003,3858,0,1788,2473,501,1169,598,2683,507,2683,0,0,26077,3341,null,null,28001,28001,"Adams County, Mississippi","Adams County, Mississippi",45337,2677,null,28001,2572,426,83456,131470,0,0]
[28023,28,"CLARKE, MS","Clarke County, Mississippi",17251,13485,12479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4255,28021,28021,"Claiborne County, Mississippi","Claiborne County, Mississippi",null,10772,8894,8740,34788,33049,32779,27147,568,16877,568,0,0,1898,0,930,818,236,0,74,0,0,553,0,0,0,0,0,0,5287,0,null,null,28021,28021,"Claiborne County, Mississippi","Claiborne County, Mississippi",22284,0,null,28021,0,85,12504,34788,0,0]
[28041,28,"GREENE, MS","Greene County, Mississippi",14495,11085,9994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9073,28039,28039,"George County, Mississippi","George County, Mississippi",null,22994,18267,17219,93361,86874,84785,77307,8139,29677,1738,38502,2560,6160,1593,1663,209,55,29,0,0,0,732,147,0,0,0,0,0,11571,0,null,null,28039,28039,"George County, Mississippi","George County, Mississippi",31616,0,null,28039,0,653,61745,93361,0,0]
[28059,28,"JACKSON, MS","Jackson County, Mississippi",133489,111665,111205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10120,28057,28057,"Itawamba County, Mississippi","Itawamba County, Mississippi",null,23172,18303,17142,109016,98613,98613,88920,8127,95973,8113,0,0,0,0,0,0,0,0,0,0,0,0,0,1349,14,0,0,1349,14858,0,null,null,28057,28057,"Itawamba County, Mississippi","Itawamba County, Mississippi",59115,1717,null,28057,0,0,48184,109016,0,0]
[28083,28,"LEFLORE, MS","Leflore County, Mississippi",34482,29935,30906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35120,28081,28081,"Lee County, Mississippi","Lee County, Mississippi",null,82621,77528,85654,312225,297917,291917,264484,15903,136423,8567,0,0,16278,1495,15993,7474,7635,986,0,3958,251,5113,151,63218,2550,7434,55784,0,78254,381,null,null,28081,28081,"Lee County, Mississippi","Lee County, Mississippi",135087,65242,null,28081,4783,5007,111896,312225,0,0]
[28097,28,"MONTGOMERY, MS","Montgomery County, Mississippi",11110,8931,8530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16485,28095,28095,"Monroe County, Mississippi","Monroe County, Mississippi",null,36949,29655,28274,71392,73511,71765,66697,3805,50102,2303,0,0,5408,0,3486,523,113,0,0,0,0,3111,1103,0,0,0,0,0,20655,0,null,null,28095,28095,"Monroe County, Mississippi","Monroe County, Mississippi",43440,0,null,28095,0,1683,27952,71392,0,0]
[28115,28,"PONTOTOC, MS","Pontotoc County, Mississippi",29546,24870,24922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17692,28113,28113,"Pike County, Mississippi","Pike County, Mississippi",null,39977,34525,35469,250739,248615,246635,220278,16357,81825,6216,105920,5545,5627,249,6221,3571,1734,948,9610,8010,6910,2341,1,4755,2919,4755,0,0,29014,924,null,null,28113,28113,"Pike County, Mississippi","Pike County, Mississippi",81251,2989,null,28113,1937,2317,166499,250739,0,0]
[28133,28,"SUNFLOWER, MS","Sunflower County, Mississippi",29529,24247,23689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6881,28131,28131,"Stone County, Mississippi","Stone County, Mississippi",null,16805,13421,12727,128299,119918,118810,108249,8078,98160,6347,0,0,2884,674,4039,32,324,0,0,246,41,699,9,334,56,334,0,0,28475,0,null,null,28131,28131,"Stone County, Mississippi","Stone County, Mississippi",59487,359,null,28131,272,0,68453,128299,0,0]
[28135,28,"TALLAHATCHIE, MS","Tallahatchie County, Mississippi",12569,9972,9386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9852,28133,28133,"Sunflower County, Mississippi","Sunflower County, Mississippi",null,29529,24247,23689,137611,132100,131427,128437,2510,67875,833,47110,1383,3674,0,1141,253,298,0,0,0,0,0,0,0,0,0,0,0,16634,0,null,null,28133,28133,"Sunflower County, Mississippi","Sunflower County, Mississippi",52670,0,null,28133,0,0,84941,137611,0,0]
[28155,28,"WEBSTER, MS","Webster County, Mississippi",9852,7778,7279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9208,28153,28153,"Wayne County, Mississippi","Wayne County, Mississippi",null,20669,16771,16179,79664,64190,63319,58501,4302,31154,1975,21823,733,2753,707,1552,242,10,0,56,0,0,499,27,0,0,0,0,0,8202,0,null,null,28153,28153,"Wayne County, Mississippi","Wayne County, Mississippi",31892,0,null,28153,0,0,47772,79664,0,0]
[29009,29,"BARRY, MO","Barry County, Missouri",36149,31827,33289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10907,29007,29007,"Audrain County, Missouri","Audrain County, Missouri",null,25514,22539,23646,58105,59823,59673,50940,7630,51554,6501,0,0,3180,1129,704,0,0,0,0,0,0,0,0,0,0,0,0,0,18957,3254,null,null,29007,29007,"Audrain County, Missouri","Audrain County, Missouri",31030,0,null,29007,0,0,27075,58105,0,0]
[29027,29,"CALLAWAY, MO","Callaway County, Missouri",44185,37078,37041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4626,29025,29025,"Caldwell County, Missouri","Caldwell County, Missouri",null,9200,7886,8045,17761,17930,17292,16609,452,17061,452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4152,0,null,null,29025,29025,"Caldwell County, Missouri","Caldwell County, Missouri",12504,0,null,29025,0,0,5257,17761,0,0]
[29051,29,"COLE, MO","Cole County, Missouri",75273,74869,86509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8855,29049,29049,"Clinton County, Missouri","Clinton County, Missouri",null,21179,16719,15648,48941,52826,52572,46266,4603,35799,3442,0,0,1334,654,1645,268,263,127,0,1225,210,243,0,8511,0,2006,6505,0,11043,1935,null,null,29049,29049,"Clinton County, Missouri","Clinton County, Missouri",22456,8791,null,29049,948,280,17694,48941,0,0]
[29065,29,"DENT, MO","Dent County, Missouri",15068,12317,11978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4293,29063,29063,"DeKalb County, Missouri","DeKalb County, Missouri",null,12115,10005,9834,11821,12204,12141,11905,151,11340,142,0,0,131,9,30,0,0,0,0,134,0,48,0,232,0,232,0,0,3078,161,null,null,29063,29063,"DeKalb County, Missouri","DeKalb County, Missouri",7274,246,null,29063,150,0,4301,11821,0,0]
[29083,29,"HENRY, MO","Henry County, Missouri",22181,18882,19132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4419,29081,29081,"Harrison County, Missouri","Harrison County, Missouri",null,8787,7956,8530,18242,19660,19569,18372,1144,15494,428,0,0,2186,716,516,0,0,0,0,0,0,0,0,0,0,0,0,0,4033,1439,null,null,29081,29081,"Harrison County, Missouri","Harrison County, Missouri",10092,0,null,29081,0,0,8150,18242,0,0]
[29101,29,"JOHNSON, MO","Johnson County, Missouri",53044,45919,47281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86539,29099,29099,"Jefferson County, Missouri","Jefferson County, Missouri",null,222132,174529,162472,504127,506790,502884,447006,37053,385514,26866,0,0,21442,4335,20652,6049,4078,165,1821,2462,283,1012,0,13455,1876,13455,0,0,141880,42598,null,null,29099,29099,"Jefferson County, Missouri","Jefferson County, Missouri",226095,15127,null,29099,4914,0,262905,504127,0,0]
[29103,29,"KNOX, MO","Knox County, Missouri",3960,3384,3441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21226,29101,29101,"Johnson County, Missouri","Johnson County, Missouri",null,53044,45919,47281,178060,189313,188724,156436,19348,82858,13759,68005,4655,5921,135,4953,1919,2159,33,0,8235,5368,29,0,0,0,0,0,0,25487,14020,null,null,29101,29101,"Johnson County, Missouri","Johnson County, Missouri",50186,17,null,29101,2444,0,127857,178060,0,0]
[29123,29,"MADISON, MO","Madison County, Missouri",12383,10089,9776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7683,29121,29121,"Macon County, Missouri","Macon County, Missouri",null,15347,13419,13946,44330,42087,41807,39797,1486,22835,1168,0,0,474,0,787,409,187,0,411,1176,118,184,0,14290,175,1792,10430,2068,6233,2387,null,null,29121,29121,"Macon County, Missouri","Macon County, Missouri",15644,15832,null,29121,1457,0,12854,44330,0,0]
[29141,29,"MORGAN, MO","Morgan County, Missouri",20603,16312,15317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6108,29139,29139,"Montgomery County, Missouri","Montgomery County, Missouri",null,11702,9793,9756,15670,16366,16260,15550,513,16063,513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4796,0,null,null,29139,29139,"Montgomery County, Missouri","Montgomery County, Missouri",9469,0,null,29139,0,0,6201,15670,0,0]
[29159,29,"PETTIS, MO","Pettis County, Missouri",41503,36349,37835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8483,29157,29157,"Perry County, Missouri","Perry County, Missouri",null,18914,17144,18400,47370,47861,47600,43603,3062,22533,1411,0,0,3592,372,2960,214,2890,38,195,1239,311,601,0,6079,286,1126,0,4953,10990,7405,null,null,29157,29157,"Perry County, Missouri","Perry County, Missouri",14732,7800,null,29157,1154,256,24838,47370,0,0]
[29183,29,"ST. CHARLES, MO","St. Charles County, Missouri",361014,300700,298153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6618,29181,29181,"Ripley County, Missouri","Ripley County, Missouri",null,13453,10710,10120,18757,20516,20119,18227,1886,20113,1886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3234,0,null,null,29181,29181,"Ripley County, Missouri","Ripley County, Missouri",14602,0,null,29181,0,0,4155,18757,0,0]
[29199,29,"SCOTLAND, MO","Scotland County, Missouri",4790,4034,4045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2397,29197,29197,"Schuyler County, Missouri","Schuyler County, Missouri",null,4138,3413,3351,6222,8742,8724,6013,2535,8548,2535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1324,0,null,null,29197,29197,"Schuyler County, Missouri","Schuyler County, Missouri",4315,0,null,29197,0,0,1907,6222,0,0]
[29217,29,"VERNON, MO","Vernon County, Missouri",20191,17008,17056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11624,29215,29215,"Texas County, Missouri","Texas County, Missouri",null,24651,20016,19325,66342,84869,84286,61034,22295,37091,2938,24129,938,858,834,388,0,0,0,0,0,0,0,0,0,0,0,0,0,6988,3578,null,null,29215,29215,"Texas County, Missouri","Texas County, Missouri",27695,0,null,29215,0,0,38647,66342,0,0]
[30003,30,"BIG HORN, MT","Big Horn County, Montana",13084,11087,11184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5156,30001,30001,"Beaverhead County, Montana","Beaverhead County, Montana",null,9009,8033,8498,60910,57065,55929,44851,9803,13766,388,25121,5202,4744,2132,1841,120,235,0,65,349,44,1003,0,583,102,583,0,0,8978,0,null,null,30001,30001,"Beaverhead County, Montana","Beaverhead County, Montana",17068,842,null,30001,580,949,43000,60910,0,0]
[30005,30,"BLAINE, MT","Blaine County, Montana",6506,5429,5393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4702,30003,30003,"Big Horn County, Montana","Big Horn County, Montana",null,13084,11087,11184,56094,59330,56581,44571,5898,33831,1968,0,0,2739,704,2148,810,236,0,74,1900,1627,1530,289,565,59,565,0,0,11613,0,null,null,30003,30003,"Big Horn County, Montana","Big Horn County, Montana",36449,680,null,30003,580,1250,18965,56094,0,0]
[30025,30,"FALLON, MT","Fallon County, Montana",2728,2565,2839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5113,30023,30023,"Deer Lodge County, Montana","Deer Lodge County, Montana",null,8764,7508,7655,32685,24722,24506,22243,2029,12369,196,0,0,718,0,2355,854,361,0,1336,375,0,456,0,1770,1215,1770,0,0,6688,0,null,null,30023,30023,"Deer Lodge County, Montana","Deer Lodge County, Montana",21111,1006,null,30023,0,0,10568,32685,0,0]
[30043,30,"JEFFERSON, MT","Jefferson County, Montana",11659,9714,9635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7291,30041,30041,"Hill County, Montana","Hill County, Montana",null,16681,15151,16290,64116,65710,62314,55966,5603,43826,4527,0,0,2625,233,2841,1217,657,22,0,1130,215,1376,114,2253,512,2253,0,0,15337,0,null,null,30041,30041,"Hill County, Montana","Hill County, Montana",37773,2184,null,30041,1168,1292,24159,64116,0,0]
[30061,30,"MINERAL, MT","Mineral County, Montana",3858,3356,3471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1379,30059,30059,"Meagher County, Montana","Meagher County, Montana",null,1916,1658,1706,6871,6477,6222,5912,298,3240,177,0,0,571,66,137,62,0,0,210,0,0,6,0,0,0,0,0,0,3023,0,null,null,30059,30059,"Meagher County, Montana","Meagher County, Montana",3161,0,null,30059,0,0,3710,6871,0,0]
[30075,30,"POWDER RIVER, MT","Powder River County, Montana",1657,1472,1553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2696,30073,30073,"Pondera County, Montana","Pondera County, Montana",null,5813,4984,5085,35702,36654,35076,29945,4567,16701,3920,11152,145,1468,78,1166,65,29,0,49,177,4,233,1,896,76,896,0,0,6752,0,null,null,30073,30073,"Pondera County, Montana","Pondera County, Montana",14630,1061,null,30073,529,153,20011,35702,0,0]
[30099,30,"TETON, MT","Teton County, Montana",6101,5258,5392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2259,30097,30097,"Sweet Grass County, Montana","Sweet Grass County, Montana",null,3675,3269,3451,19760,19878,19220,17382,417,6320,152,0,0,1399,202,1009,145,73,0,17,0,0,1,0,0,0,0,0,0,5411,0,null,null,30097,30097,"Sweet Grass County, Montana","Sweet Grass County, Montana",5787,0,null,30097,0,0,13973,19760,0,0]
[31005,31,"ARTHUR, NE","Arthur County, Nebraska",341,336,386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3291,31003,31003,"Antelope County, Nebraska","Antelope County, Nebraska",null,6638,6194,6813,19554,23295,23060,21444,1507,22951,1507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10125,54,null,null,31003,31003,"Antelope County, Nebraska","Antelope County, Nebraska",7628,0,null,31003,0,0,11926,19554,0,0]
[31023,31,"BUTLER, NE","Butler County, Nebraska",8379,7102,7166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3508,31021,31021,"Burt County, Nebraska","Burt County, Nebraska",null,6891,5854,5920,35668,28769,28447,25305,2584,14429,562,123,0,2703,634,437,85,430,62,25,104,58,119,24,8028,1223,182,7846,0,13149,382,null,null,31021,31021,"Burt County, Nebraska","Burt County, Nebraska",6548,10756,null,31021,770,809,18364,35668,0,0]
[31025,31,"CASS, NE","Cass County, Nebraska",25722,20884,20162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4082,31023,31023,"Butler County, Nebraska","Butler County, Nebraska",null,8379,7102,7166,37927,34250,34201,22452,10907,16212,2948,0,0,2020,1779,244,156,315,8,106,472,69,32,0,13176,5302,566,12610,0,10726,1964,null,null,31023,31023,"Butler County, Nebraska","Butler County, Nebraska",4693,14141,null,31023,944,25,19093,37927,0,0]
[31045,31,"DAWES, NE","Dawes County, Nebraska",8722,8262,9197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7653,31043,31043,"Dakota County, Nebraska","Dakota County, Nebraska",null,20687,18340,19303,106854,111947,111143,95963,12028,43550,1092,0,0,5501,3171,4681,876,426,59,3402,2427,574,579,0,38743,6899,1740,37003,0,18578,2205,null,null,31043,31043,"Dakota County, Nebraska","Dakota County, Nebraska",40098,36113,null,31043,2616,583,30643,106854,0,0]
[31063,31,"FRONTIER, NE","Frontier County, Nebraska",2504,2275,2446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1735,31061,31061,"Franklin County, Nebraska","Franklin County, Nebraska",null,3075,2656,2730,12861,12023,12023,11561,429,4225,429,4892,0,1279,0,147,0,2,0,0,0,0,0,0,0,0,0,0,0,3873,9,null,null,31061,31061,"Franklin County, Nebraska","Franklin County, Nebraska",2734,0,null,31061,0,0,10127,12861,0,0]
[31081,31,"HAMILTON, NE","Hamilton County, Nebraska",9301,7996,8180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23229,31079,31079,"Hall County, Nebraska","Hall County, Nebraska",null,57776,54927,61321,354835,344370,341419,287466,43872,136861,12944,0,0,12951,3375,11334,4616,4250,256,1050,9245,2496,2492,0,111862,20395,8053,103809,0,67206,16059,null,null,31079,31079,"Hall County, Nebraska","Hall County, Nebraska",93590,127482,null,31079,9476,2675,133763,354835,0,0]
[31099,31,"KEARNEY, NE","Kearney County, Nebraska",6464,5488,5546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2191,31097,31097,"Johnson County, Nebraska","Johnson County, Nebraska",null,5100,4533,4782,32557,31184,31139,26010,4659,9392,414,9044,0,2680,238,546,163,139,24,0,3312,3082,133,0,3073,688,419,2654,0,7624,309,null,null,31097,31097,"Johnson County, Nebraska","Johnson County, Nebraska",5706,2396,null,31097,179,104,24455,32557,0,0]
[31117,31,"MCPHERSON, NE","McPherson County, Nebraska",487,413,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,31115,31115,"Loup County, Nebraska","Loup County, Nebraska",null,658,550,548,1766,1784,1726,1563,163,1726,163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1013,5,null,null,31115,31115,"Loup County, Nebraska","Loup County, Nebraska",622,0,null,31115,0,0,1144,1766,0,0]
[31137,31,"PHELPS, NE","Phelps County, Nebraska",9046,8345,9092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1414,31135,31135,"Perkins County, Nebraska","Perkins County, Nebraska",null,2763,2576,2832,22197,20780,20780,17624,3035,7019,1490,11110,1085,550,360,56,36,154,31,0,27,0,144,0,1249,57,84,1165,0,5076,0,null,null,31135,31135,"Perkins County, Nebraska","Perkins County, Nebraska",2317,935,null,31135,52,130,18945,22197,0,0]
[31155,31,"SAUNDERS, NE","Saunders County, Nebraska",20152,16179,15430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59687,31153,31153,"Sarpy County, Nebraska","Sarpy County, Nebraska",null,157518,132679,133046,426568,415551,409662,354230,38117,229999,14756,0,0,37798,11359,22580,10241,18925,9572,1770,4306,30,3219,27,4635,74,4635,0,0,152399,21202,null,null,31153,31153,"Sarpy County, Nebraska","Sarpy County, Nebraska",191001,2733,null,31153,3174,2893,232338,426568,0,0]
[31157,31,"SCOTTS BLUFF, NE","Scotts Bluff County, Nebraska",36968,33332,35612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9112,31155,31155,"Saunders County, Nebraska","Saunders County, Nebraska",null,20152,16179,15430,73196,73066,72861,61314,9410,36078,7771,14856,0,4941,826,2063,617,1284,123,112,0,0,0,0,0,0,0,0,0,26585,1270,null,null,31155,31155,"Saunders County, Nebraska","Saunders County, Nebraska",18903,0,null,31155,0,0,54293,73196,0,0]
[32001,32,"CHURCHILL, NV","Churchill County, Nevada",25223,23955,26724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6214,31185,31185,"York County, Nebraska","York County, Nebraska",null,13874,12914,14173,86944,84645,84302,56252,24764,21727,2175,0,0,11219,7385,2798,1110,1494,260,665,1943,1246,2024,28,33656,14367,5668,27988,0,17197,3042,null,null,31185,31185,"York County, Nebraska","York County, Nebraska",12481,30518,null,31185,3054,1857,43945,86944,0,0]
[32009,32,"ESMERALDA, NV","Esmeralda County, Nevada",625,575,625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19492,32007,32007,"Elko County, Nevada","Elko County, Nevada",null,48450,42547,44397,196810,180915,177974,156720,17010,86982,6356,0,0,9085,1647,14044,5150,12571,1065,1478,5428,1721,2485,367,5263,1414,5263,0,0,40598,10899,null,null,32007,32007,"Elko County, Nevada","Elko County, Nevada",107223,5173,null,32007,7258,3138,84414,196810,0,0]
[32029,32,"STOREY, NV","Storey County, Nevada",4617,4162,4446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2465,32027,32027,"Pershing County, Nevada","Pershing County, Nevada",null,6280,5101,4927,40871,37366,36992,31797,4876,14916,4238,10960,271,1366,46,1743,216,204,36,0,493,0,279,0,46,0,21,25,0,5659,459,null,null,32027,32027,"Pershing County, Nevada","Pershing County, Nevada",14979,42,null,32027,322,366,25850,40871,0,0]
[33011,33,"HILLSBOROUGH, NH","Hillsborough County, New Hampshire",411098,367869,390418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50001,33009,33009,"Grafton County, New Hampshire","Grafton County, New Hampshire",null,87359,85238,97097,360331,361247,344895,313002,8414,213608,6910,0,0,10064,0,12392,8370,4208,23,2654,6101,0,4542,53,7143,0,3898,3245,0,201526,0,null,null,33009,33009,"Grafton County, New Hampshire","Grafton County, New Hampshire",105880,7132,null,33009,6888,4502,247319,360331,0,0]
[34009,34,"CAPE MAY, NJ","Cape May County, New Jersey",96991,89297,97126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204435,34007,34007,"Camden County, New Jersey","Camden County, New Jersey",null,519316,444617,453011,3045182,2977483,2890769,2474992,192652,1575835,86743,76148,3489,176534,62317,108042,51346,7075,1071,43064,73156,23231,58595,2311,74387,10109,26536,0,0,1011505,3986,null,null,34007,34007,"Camden County, New Jersey","Camden County, New Jersey",1278592,45382,null,34007,101421,40033,1721208,3045182,0,0]
[34029,34,"OCEAN, NJ","Ocean County, New Jersey",581633,471868,455172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188329,34027,34027,"Morris County, New Jersey","Morris County, New Jersey",null,491530,455667,498454,2340266,2271482,2203909,2005114,103859,1408877,50378,0,0,56880,27769,85706,11863,44663,4464,19505,50485,8742,60842,945,48594,4691,23798,24796,0,1542618,5087,null,null,34027,34027,"Morris County, New Jersey","Morris County, New Jersey",422434,48132,null,34027,77893,41848,1869700,2340266,0,0]
[35005,35,"CHAVES, NM","Chaves County, New Mexico",64617,54815,55353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3468,35003,35003,"Catron County, New Mexico","Catron County, New Mexico",null,3457,2863,2822,6793,6706,6703,6237,373,6610,373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388,0,null,null,35003,35003,"Catron County, New Mexico","Catron County, New Mexico",6258,0,null,35003,0,0,535,6793,0,0]
[35007,35,"COLFAX, NM","Colfax County, New Mexico",12757,11502,12289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26603,35005,35005,"Chaves County, New Mexico","Chaves County, New Mexico",null,64617,54815,55353,229157,232201,226824,189474,31396,124227,17162,0,0,9259,2635,10651,9243,6326,1453,11212,1365,368,6380,3281,5969,358,4807,0,0,23657,4682,null,null,35005,35005,"Chaves County, New Mexico","Chaves County, New Mexico",162487,10998,null,35005,2637,3772,55672,229157,0,0]
[35035,35,"OTERO, NM","Otero County, New Mexico",63747,52653,51761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3102,35033,35033,"Mora County, New Mexico","Mora County, New Mexico",null,4964,3954,3738,11651,11636,11634,10554,947,11453,947,0,0,0,0,0,0,0,0,0,0,0,0,0,65,0,65,0,0,652,0,null,null,35033,35033,"Mora County, New Mexico","Mora County, New Mexico",10524,95,null,35033,0,0,1032,11651,0,0]
[35043,35,"SANDOVAL, NM","Sandoval County, New Mexico",129589,101306,93760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8081,35041,35041,"Roosevelt County, New Mexico","Roosevelt County, New Mexico",null,18883,15929,15996,53384,54725,54622,46187,7568,40797,5189,0,0,1019,631,1554,1262,1036,226,0,719,348,796,0,1044,75,853,0,0,2421,2781,null,null,35041,35041,"Roosevelt County, New Mexico","Roosevelt County, New Mexico",39670,2384,null,35041,1339,1162,11330,53384,0,0]
[35061,35,"VALENCIA + CIBOLA, NM","Valencia County, New Mexico",102414,81190,76354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2419,35059,35059,"Union County, New Mexico","Union County, New Mexico",null,3818,3387,3567,9814,9892,9889,9127,754,9881,754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,512,0,null,null,35059,35059,"Union County, New Mexico","Union County, New Mexico",8791,0,null,35059,0,0,1023,9814,0,0]
[36017,36,"CHENANGO, NY","Chenango County, New York",50648,42584,42625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24615,36017,36017,"Chenango County, New York","Chenango County, New York",null,50648,42584,42625,184141,198958,198690,159775,32981,178788,32019,0,0,1366,345,1393,1766,216,12,851,1121,283,14,0,3754,10,847,2907,0,36172,1504,null,null,36017,36017,"Chenango County, New York","Chenango County, New York",132810,4445,null,36017,1521,0,46886,184141,0,0]
[36035,36,"FULTON, NY","Fulton County, New York",55032,46688,47150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28464,36035,36035,"Fulton County, New York","Fulton County, New York",null,55032,46688,47150,151974,148270,147204,126018,13902,139920,13902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35042,1176,null,null,36035,36035,"Fulton County, New York","Fulton County, New York",111414,0,null,36035,0,0,40560,151974,0,0]
[36055,36,"MONROE, NY","Monroe County, New York",733512,655936,695733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23020,36057,36057,"Montgomery County, New York","Montgomery County, New York",null,48499,41302,41864,141996,166900,166753,128743,33313,150512,32784,0,0,0,0,0,0,0,0,0,0,0,11544,529,0,0,0,0,0,31634,0,null,null,36057,36057,"Montgomery County, New York","Montgomery County, New York",93610,0,null,36057,0,11777,48386,141996,0,0]
[36073,36,"ORLEANS, NY","Orleans County, New York",42025,33710,32119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53652,36075,36075,"Oswego County, New York","Oswego County, New York",null,121412,98947,95909,623033,635346,631183,536091,67048,413367,61530,0,0,21057,4114,9898,5268,2560,693,3958,2796,492,8451,2135,3335,321,1909,0,0,145167,46370,null,null,36075,36075,"Oswego County, New York","Oswego County, New York",328309,2056,null,36075,1090,6489,292668,623033,0,0]
[36075,36,"OSWEGO, NY","Oswego County, New York",121412,98947,95909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30725,36077,36077,"Otsego County, New York","Otsego County, New York",null,61634,52738,53705,263880,290198,274909,214347,45313,180171,39900,0,0,10420,3446,1710,0,235,0,394,0,0,1065,0,1169,712,0,0,0,61331,32457,null,null,36077,36077,"Otsego County, New York","Otsego County, New York",127198,0,null,36077,0,0,136682,263880,0,0]
[36105,36,"SULLIVAN, NY","Sullivan County, New York",76213,64095,64173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83007,36111,36111,"Ulster County, New York","Ulster County, New York",null,182759,154741,155967,925028,956538,921207,809415,57551,585336,47296,0,0,25518,5006,11198,910,1310,81,528,2136,193,14527,1772,8127,2275,3324,0,0,384758,93821,null,null,36111,36111,"Ulster County, New York","Ulster County, New York",326276,2529,null,36111,1197,12960,596223,925028,0,0]
[36113,36,"WARREN, NY","Warren County, New York",66379,62024,68292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368498,36119,36119,"Westchester County, New York","Westchester County, New York",null,959088,832609,859613,8148646,8511159,8182588,7244157,427134,3649509,211877,878322,1064,190630,136153,295239,156096,151787,41087,44663,118976,77579,128169,1351,222225,12225,83452,4136,0,3492263,620463,null,null,36119,36119,"Westchester County, New York","Westchester County, New York",2109394,113887,null,36119,9289,24401,5925365,8148646,25812,0]
[37007,37,"ANSON, NC","Anson County, North Carolina",25109,20496,19900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74241,37019,37019,"Brunswick County, North Carolina","Brunswick County, North Carolina",null,109105,88073,84500,336181,335435,334696,282069,17358,130433,2959,30153,0,501,265,10886,1286,4882,2628,3206,9479,548,13859,1754,25087,6930,24868,54,0,103135,17051,null,null,37019,37019,"Brunswick County, North Carolina","Brunswick County, North Carolina",115956,26695,null,37019,11658,1125,189649,336181,0,0]
[37025,37,"CABARRUS, NC","Cabarrus County, North Carolina",177332,152018,155078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43199,37045,37045,"Cleveland County, North Carolina","Cleveland County, North Carolina",null,100240,82834,81466,505887,501224,493277,464872,19675,171830,8204,187267,0,1330,698,13516,4548,2550,459,2718,3029,0,6456,875,36581,1025,8199,16137,12206,60516,13223,null,null,37045,37045,"Cleveland County, North Carolina","Cleveland County, North Carolina",159025,46019,null,37045,4128,3532,298213,505887,0,0]
[37043,37,"CLAY, NC","Clay County, North Carolina",10549,8397,7933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24894,37065,37065,"Edgecombe County, North Carolina","Edgecombe County, North Carolina",null,51929,44129,44637,157925,147284,147156,141431,4619,92548,2434,0,0,0,0,4575,998,79,0,5854,738,0,2471,479,738,0,738,0,0,27660,4357,null,null,37065,37065,"Edgecombe County, North Carolina","Edgecombe County, North Carolina",92988,1223,null,37065,1223,2015,60754,157925,0,0]
[37063,37,"DURHAM, NC","Durham County, North Carolina",274824,259181,287519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10509,37091,37091,"Hertford County, North Carolina","Hertford County, North Carolina",null,23236,20125,20731,69422,69717,68184,63742,3302,44150,2955,0,0,0,0,1596,403,13,10,375,243,0,884,0,643,0,643,0,0,10883,3559,null,null,37091,37091,"Hertford County, North Carolina","Hertford County, North Carolina",44703,656,null,37091,656,891,22513,69422,0,0]
[37081,37,"GUILFORD, NC","Guilford County, North Carolina",482695,435924,466386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32727,37109,37109,"Lincoln County, North Carolina","Lincoln County, North Carolina",null,77240,61530,58179,214506,216681,214401,174860,19085,107276,13380,0,0,1214,611,12256,7514,1636,229,3669,3965,127,4532,616,11360,237,5194,6166,0,60605,14258,null,null,37109,37109,"Lincoln County, North Carolina","Lincoln County, North Carolina",90065,13893,null,37109,6317,2877,104767,214506,0,0]
[37083,37,"HALIFAX, NC","Halifax County, North Carolina",54692,45188,44436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20483,37111,37111,"McDowell County, North Carolina","McDowell County, North Carolina",null,44215,36420,35700,113501,116446,115079,104664,5401,71903,338,0,0,945,547,4648,3409,524,159,24,3725,2285,2702,63,3754,2285,3754,0,0,20746,8132,null,null,37111,37111,"McDowell County, North Carolina","McDowell County, North Carolina",61238,1776,null,37111,1776,906,49006,113501,0,0]
[37113,37,"MACON, NC","Macon County, North Carolina",33614,28783,29331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72954,37147,37147,"Pitt County, North Carolina","Pitt County, North Carolina",null,162505,141775,147049,792577,766592,760148,664746,48902,269130,28028,0,0,6536,1753,35977,15293,8050,947,18057,22914,9681,12258,292,242611,7092,12420,197621,31302,141989,39618,null,null,37147,37147,"Pitt County, North Carolina","Pitt County, North Carolina",244639,259584,null,37147,19611,13535,277295,792577,0,0]
[37121,37,"MITCHELL, NC","Mitchell County, North Carolina",15673,13224,13283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52327,37155,37155,"Robeson County, North Carolina","Robeson County, North Carolina",null,131266,107204,104146,437081,448412,446867,422085,23124,244067,13299,0,0,1683,139,16647,6811,2236,180,10660,8219,1757,9606,0,46529,2747,8956,36810,0,55222,20814,null,null,37155,37155,"Robeson County, North Carolina","Robeson County, North Carolina",249269,46766,null,37155,10869,8393,137941,437081,0,0]
[37139,37,"PASQUOTANK, NC","Pasquotank County, North Carolina",41990,37180,39089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70065,37179,37179,"Union County, North Carolina","Union County, North Carolina",null,204080,161398,151373,614833,664146,659475,499135,69800,327386,25800,0,0,2397,980,20344,12636,8526,3020,1764,17784,5700,7034,220,96979,27540,18410,46525,32044,173579,27152,null,null,37179,37179,"Union County, North Carolina","Union County, North Carolina",251165,81956,null,37179,21877,6379,277893,614833,0,0]
[37157,37,"ROCKINGHAM, NC","Rockingham County, North Carolina",92628,75685,73563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1353,38001,38001,"Adams County, North Dakota","Adams County, North Dakota",null,2235,2125,2374,6632,6741,6562,6214,346,3400,193,0,0,1196,153,216,0,24,0,0,64,0,1,0,209,0,209,0,0,2211,144,null,null,38001,38001,"Adams County, North Dakota","Adams County, North Dakota",3328,233,null,38001,44,0,3071,6632,0,0]
[37175,37,"TRANSYLVANIA, NC","Transylvania County, North Carolina",30674,26231,26698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2392,38019,38019,"Cavalier County, North Dakota","Cavalier County, North Dakota",null,3698,3521,3936,16102,15681,15225,14059,829,6711,805,0,0,1870,24,559,16,0,0,0,93,0,314,0,1468,0,1468,0,0,5321,414,null,null,38019,38019,"Cavalier County, North Dakota","Cavalier County, North Dakota",6047,1506,null,38019,93,398,8549,16102,0,0]
[37187,37,"WASHINGTON, NC","Washington County, North Carolina",12882,10540,10259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1837,38031,38031,"Foster County, North Dakota","Foster County, North Dakota",null,3254,3045,3356,13739,12941,12182,10390,1559,5976,455,0,0,1824,717,456,115,159,0,0,156,17,363,8,363,32,363,0,0,3828,327,null,null,38031,38031,"Foster County, North Dakota","Foster County, North Dakota",6855,318,null,38031,168,336,6566,13739,0,0]
[38013,38,"BURKE, ND","Burke County, North Dakota",1847,1867,2183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4435,38057,38057,"Mercer County, North Dakota","Mercer County, North Dakota",null,7921,7939,9225,36897,33542,32835,28414,1689,15271,1073,0,0,4289,487,2005,145,39,0,0,530,0,933,0,1083,0,1011,25,0,5968,596,null,null,38057,38057,"Mercer County, North Dakota","Mercer County, North Dakota",19932,1046,null,38057,410,845,15919,36897,0,0]
[38015,38,"BURLEIGH, ND","Burleigh County, North Dakota",80685,79451,91129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11829,38059,38059,"Morton County, North Dakota","Morton County, North Dakota",null,26545,22145,21992,104654,112050,108939,80989,22621,45795,4519,0,0,10150,1537,3529,1016,6763,2454,2521,3528,2777,1228,68,9380,7140,9380,0,0,26872,1506,null,null,38059,38059,"Morton County, North Dakota","Morton County, North Dakota",51958,3859,null,38059,1566,1221,48837,104654,0,0]
[38033,38,"GOLDEN VALLEY, ND","Golden Valley County, North Dakota",1617,1560,1761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7525,38077,38077,"Richland County, North Dakota","Richland County, North Dakota",null,16087,14511,15509,63716,66101,64286,52850,7843,30964,2935,0,0,11308,1659,2472,171,1995,885,0,431,58,430,0,5747,3063,5747,0,0,18195,1147,null,null,38077,38077,"Richland County, North Dakota","Richland County, North Dakota",32071,3435,null,38077,513,454,28210,63716,0,0]
[38049,38,"MCHENRY, ND","McHenry County, North Dakota",5166,4413,4486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9827,38093,38093,"Stutsman County, North Dakota","Stutsman County, North Dakota",null,20409,19499,21855,80919,78555,77097,67051,8199,32488,2307,0,0,5665,1660,3774,538,4875,169,0,1517,7,2153,5,6956,4043,6956,0,0,19742,6846,null,null,38093,38093,"Stutsman County, North Dakota","Stutsman County, North Dakota",32783,3375,null,38093,2399,2168,44761,80919,0,0]
[38071,38,"RAMSEY, ND","Ramsey County, North Dakota",11254,10551,11649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26116,39009,39009,"Athens County, Ohio","Athens County, Ohio",null,63416,54669,56068,168615,169431,167709,153695,12262,111332,10002,0,0,4739,891,3313,0,7,0,703,351,0,12,0,3430,251,3430,0,0,39880,6645,null,null,39009,39009,"Athens County, Ohio","Athens County, Ohio",101178,3821,null,39009,494,0,63616,168615,3297,0]
[38089,38,"STARK, ND","Stark County, North Dakota",22943,21928,24585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18090,39027,39027,"Clinton County, Ohio","Clinton County, Ohio",null,43346,37918,39425,246053,240113,241143,223254,9084,78947,5460,95609,1662,7568,0,7160,0,595,0,0,2697,0,2335,0,2423,0,2423,0,0,31136,7145,null,null,39027,39027,"Clinton County, Ohio","Clinton County, Ohio",72359,2716,null,39027,2517,1835,170978,246053,9755,0]
[39001,39,"ADAMS, OH","Adams County, Ohio",28153,23100,22551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57876,39045,39045,"Fairfield County, Ohio","Fairfield County, Ohio",null,146025,121340,120020,513924,512371,503868,417395,61472,269921,29989,0,0,26726,16064,24082,9358,3540,793,1929,17509,7079,3092,24,35699,4134,14686,0,20033,108103,11999,null,null,39045,39045,"Fairfield County, Ohio","Fairfield County, Ohio",226385,35970,null,39045,16894,3593,251569,513924,56150,0]
[39013,39,"BELMONT, OH","Belmont County, Ohio",67905,58318,59595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67379,39057,39057,"Greene County, Ohio","Greene County, Ohio",null,160092,143330,152185,564207,543816,538259,473900,35844,267381,14317,3244,0,22785,7506,34061,11581,7950,1174,3490,23762,7012,5475,64,22846,4425,20127,2719,0,173969,21842,null,null,39057,39057,"Greene County, Ohio","Greene County, Ohio",189723,19230,null,39057,25815,5463,355254,564207,30375,0]
[39039,39,"DEFIANCE, OH","Defiance County, Ohio",38456,33824,35346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24819,39083,39083,"Knox County, Ohio","Knox County, Ohio",null,60171,50787,51032,168057,171513,167289,145832,16681,97978,7051,0,0,9853,4400,4152,4336,690,28,359,4369,624,54,4,4236,513,2689,0,0,46876,1457,null,null,39083,39083,"Knox County, Ohio","Knox County, Ohio",81675,3763,null,39083,4117,0,82619,168057,9127,2287]
[39041,39,"DELAWARE, OH","Delaware County, Ohio",173289,153847,162134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100346,39085,39085,"Lake County, Ohio","Lake County, Ohio",null,236941,204175,209318,916539,958945,946956,873191,50759,469122,19893,0,0,39675,6954,58925,26923,32905,4574,3219,27080,6856,7395,0,51651,7834,13605,21343,0,304520,23596,null,null,39085,39085,"Lake County, Ohio","Lake County, Ohio",283122,45714,null,39085,27700,5261,587703,916539,66455,1754]
[39059,39,"GUERNSEY, OH","Guernsey County, Ohio",40083,34401,35133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67806,39103,39103,"Medina County, Ohio","Medina County, Ohio",null,176673,148223,148042,674417,657047,635622,561283,46849,327270,27055,0,0,22913,7107,25324,6584,7158,550,1723,19449,3153,14347,152,44484,2810,14036,27458,0,197470,18548,null,null,39103,39103,"Medina County, Ohio","Medina County, Ohio",239262,44045,null,39103,19787,21013,391110,674417,29785,0]
[39075,39,"HOLMES, OH","Holmes County, Ohio",42109,36993,38616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37644,39119,39119,"Muskingum County, Ohio","Muskingum County, Ohio",null,84985,74108,76828,356294,376104,366039,303942,51054,204015,40187,0,0,12959,1856,16983,6132,1101,0,9118,16483,5146,0,0,11389,1014,8922,0,0,63666,14893,null,null,39119,39119,"Muskingum County, Ohio","Muskingum County, Ohio",205378,8882,null,39119,10469,0,142034,356294,12735,0]
[39097,39,"MADISON, OH","Madison County, Ohio",42968,36001,35909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31875,39141,39141,"Ross County, Ohio","Ross County, Ohio",null,76269,64230,64395,244132,239538,239691,214586,17508,134052,5673,0,0,9815,4838,10430,4882,1103,212,1528,3043,494,1098,73,10014,3886,3935,0,0,40712,11472,null,null,39141,39141,"Ross County, Ohio","Ross County, Ohio",134691,4607,null,39141,3164,909,104834,244132,13346,0]
[39115,39,"MORGAN, OH","Morgan County, Ohio",14332,11363,10687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19129,39159,39159,"Union County, Ohio","Union County, Ohio",null,49544,44122,46627,263281,258488,256589,220712,20611,81922,6800,65259,0,6525,186,8022,3402,278,0,938,10893,6260,1395,151,9497,4211,9497,0,0,48846,9345,null,null,39159,39159,"Union County, Ohio","Union County, Ohio",75953,6827,null,39159,8319,1391,180501,263281,11557,0]
[39133,39,"PORTAGE, OH","Portage County, Ohio",157827,133015,133455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9054,40001,40001,"Adair County, Oklahoma","Adair County, Oklahoma",null,21999,17983,17488,47538,47248,47193,45064,2012,46170,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,321,0,321,0,0,3120,0,null,null,40001,40001,"Adair County, Oklahoma","Adair County, Oklahoma",41079,422,null,40001,0,0,6037,47538,0,0]
[39145,39,"SCIOTO, OH","Scioto County, Ohio",76463,63120,62012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19079,40013,40013,"Bryan County, Oklahoma","Bryan County, Oklahoma",null,41211,35705,36792,93670,88248,87967,82950,3136,63943,1940,0,0,762,21,3929,2535,1281,100,626,1478,0,1842,60,1129,34,1129,0,0,13428,15011,null,null,40013,40013,"Bryan County, Oklahoma","Bryan County, Oklahoma",47015,3206,null,40013,1401,3382,43449,93670,0,0]
[39171,39,"WILLIAMS, OH","Williams County, Ohio",37828,32745,33715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12094,40039,40039,"Custer County, Oklahoma","Custer County, Oklahoma",null,26830,24745,26953,70315,67741,67741,56887,9874,45077,5823,0,0,5941,3717,2967,941,1522,0,0,800,0,1214,0,3886,82,3886,0,0,15849,8873,null,null,40039,40039,"Custer County, Oklahoma","Custer County, Oklahoma",29882,3666,null,40039,1240,1348,36767,70315,0,0]
[39173,39,"WOOD, OH","Wood County, Ohio",125628,111184,116841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24534,40041,40041,"Delaware County, Oklahoma","Delaware County, Oklahoma",null,41043,33154,31832,76431,80071,79952,75430,3373,60425,2843,0,0,5063,367,1518,1444,0,0,0,0,0,2198,0,0,0,0,0,0,18101,0,null,null,40041,40041,"Delaware County, Oklahoma","Delaware County, Oklahoma",44115,0,null,40041,0,0,32316,76431,0,0]
[40015,40,"CADDO, OK","Caddo County, Oklahoma",30421,24786,24020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1905,40059,40059,"Harper County, Oklahoma","Harper County, Oklahoma",null,3370,2993,3156,6998,6865,6865,6743,116,6859,116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2627,0,null,null,40059,40059,"Harper County, Oklahoma","Harper County, Oklahoma",3698,0,null,40059,0,0,3300,6998,0,0]
[40031,40,"COMANCHE, OK","Comanche County, Oklahoma",113383,101382,107525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5226,40075,40075,"Kiowa County, Oklahoma","Kiowa County, Oklahoma",null,9058,7638,7667,15894,17678,17678,16367,659,16156,659,0,0,0,0,0,0,0,0,0,0,0,0,0,1503,0,1503,0,0,3240,0,null,null,40075,40075,"Kiowa County, Oklahoma","Kiowa County, Oklahoma",10930,543,null,40075,0,0,4421,15894,0,0]
[40053,40,"GRANT, OK","Grant County, Oklahoma",4310,3806,3992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19015,40097,40097,"Mayes County, Oklahoma","Mayes County, Oklahoma",null,40171,33304,32865,74410,78384,78005,71678,4426,60065,2528,0,0,5171,837,2677,883,44,16,0,0,0,0,0,2047,311,2047,0,0,15359,5699,null,null,40097,40097,"Mayes County, Oklahoma","Mayes County, Oklahoma",45258,1425,null,40097,52,0,27727,74410,0,0]
[40071,40,"KAY, OK","Kay County, Oklahoma",46135,40830,42909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14253,40115,40115,"Ottawa County, Oklahoma","Ottawa County, Oklahoma",null,31706,27751,28869,104211,95197,95147,89396,5316,66786,3855,0,0,1075,276,2587,1722,904,38,1022,870,71,1659,0,12517,0,1134,11383,0,21794,6846,null,null,40115,40115,"Ottawa County, Oklahoma","Ottawa County, Oklahoma",46398,17377,null,40115,1171,1139,40436,104211,0,0]
[40089,40,"MCCURTAIN, OK","McCurtain County, Oklahoma",33440,28107,28124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11585,40133,40133,"Seminole County, Oklahoma","Seminole County, Oklahoma",null,24270,20459,20532,66947,64768,64758,57491,6177,43432,1785,0,0,3444,11,1842,1133,566,30,4528,500,0,211,0,787,93,787,0,0,8209,6186,null,null,40133,40133,"Seminole County, Oklahoma","Seminole County, Oklahoma",37100,2005,null,40133,995,1236,27842,66947,0,0]
[40101,40,"MUSKOGEE, OK","Muskogee County, Oklahoma",71631,62686,65203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28905,40145,40145,"Wagoner County, Oklahoma","Wagoner County, Oklahoma",null,71275,52544,45218,69885,73023,72937,68668,3025,49959,2689,0,0,3480,0,1229,0,0,0,0,52,0,0,0,1106,203,1106,0,0,15074,5986,null,null,40145,40145,"Wagoner County, Oklahoma","Wagoner County, Oklahoma",40161,1044,null,40145,0,0,28680,69885,0,0]
[40127,40,"PUSHMATAHA, OK","Pushmataha County, Oklahoma",11864,9876,9786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78004,41017,41017,"Deschutes County, Oregon","Deschutes County, Oregon",null,162665,141893,147152,612896,667211,665368,494806,107256,324718,61099,0,0,27975,7131,53963,21036,3277,413,4816,15483,6650,8873,3944,19873,7372,17756,0,0,234909,16733,null,null,41017,41017,"Deschutes County, Oregon","Deschutes County, Oregon",208282,17032,null,41017,19720,6394,387582,612896,0,0]
[40129,40,"ROGER MILLS, OK","Roger Mills County, Oklahoma",3400,2942,3029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48218,41019,41019,"Douglas County, Oregon","Douglas County, Oregon",null,103865,88376,89506,334246,338313,333903,306742,19732,202975,13981,19482,244,13002,3861,8511,0,5227,426,272,239,0,2200,47,1226,60,1226,0,0,50715,51,null,null,41019,41019,"Douglas County, Oregon","Douglas County, Oregon",219356,1016,null,41019,285,637,113874,334246,0,0]
[40147,40,"WASHINGTON, OK","Washington County, Oklahoma",50888,45041,47336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4398,41037,41037,"Lake County, Oregon","Lake County, Oregon",null,7096,6287,6614,40214,44802,44667,37570,7031,13459,258,19619,6002,4645,508,729,0,23,0,241,0,0,69,4,0,0,0,0,0,5290,247,null,null,41037,41037,"Lake County, Oregon","Lake County, Oregon",19015,0,null,41037,0,0,21199,40214,0,0]
[41009,41,"COLUMBIA, OR","Columbia County, Oregon",50071,39410,36761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29571,41053,41053,"Polk County, Oregon","Polk County, Oregon",null,79328,62595,58555,116336,149667,148537,101188,42634,100213,39854,0,0,5140,1371,7634,774,1322,0,208,1426,161,105,0,2208,672,2208,0,0,29018,1272,null,null,41053,41053,"Polk County, Oregon","Polk County, Oregon",70033,1919,null,41053,2826,0,44384,116336,0,0]
[41031,41,"JEFFERSON, OR","Jefferson County, Oregon",20137,16411,15908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589695,42003,42003,"Allegheny County, Pennsylvania","Allegheny County, Pennsylvania",null,1218892,1113903,1203968,6899904,6908834,6495913,5229667,577039,2544254,263106,583,0,109871,55260,179325,60493,105270,36369,326862,162196,49974,24230,0,649541,131298,140836,0,0,1634144,282843,null,null,42003,42003,"Allegheny County, Pennsylvania","Allegheny County, Pennsylvania",3155514,213744,null,42003,221884,4297,3356397,6899904,323758,0]
[41049,41,"MORROW, OR","Morrow County, Oregon",11621,9757,9752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65837,42021,42021,"Cambria County, Pennsylvania","Cambria County, Pennsylvania",null,143455,124259,128017,495158,516816,490001,438932,14203,252461,7465,0,0,2468,3,16478,2344,2668,221,5277,11960,5561,1593,0,9530,1855,0,0,0,91983,1287,null,null,42021,42021,"Cambria County, Pennsylvania","Cambria County, Pennsylvania",292027,1228,null,42021,9663,2847,196317,495158,12173,0]
[41067,41,"WASHINGTON, OR","Washington County, Oregon",548030,470199,480050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44488,42039,42039,"Crawford County, Pennsylvania","Crawford County, Pennsylvania",null,88505,74970,75597,138312,165097,156165,124894,26108,146223,24246,0,0,18,0,0,4,1,0,0,1310,0,24,0,3306,1862,0,0,0,40868,69,null,null,42039,42039,"Crawford County, Pennsylvania","Crawford County, Pennsylvania",82645,710,null,42039,1828,26,54957,138312,5175,0]
[42007,42,"BEAVER, PA","Beaver County, Pennsylvania",171742,142633,141005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63568,42051,42051,"Fayette County, Pennsylvania","Fayette County, Pennsylvania",null,142657,117613,115396,333839,345948,329577,297472,20180,227973,15856,0,0,1221,2,4000,976,190,0,18481,2127,74,362,0,4134,0,0,0,0,64243,1735,null,null,42051,42051,"Fayette County, Pennsylvania","Fayette County, Pennsylvania",232448,0,null,42051,3000,268,99457,333839,9112,0]
[42033,42,"CLEARFIELD, PA","Clearfield County, Pennsylvania",82391,70484,71761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140965,42077,42077,"Lehigh County, Pennsylvania","Lehigh County, Pennsylvania",null,346911,309368,327333,1655017,1766289,1688829,1284557,220748,803788,138716,0,0,23750,8521,41948,20298,14440,3118,34871,34788,6856,17080,798,60766,14317,21598,0,0,482029,583,null,null,42077,42077,"Lehigh County, Pennsylvania","Lehigh County, Pennsylvania",663182,26576,null,42077,37400,16382,877637,1655017,47634,0]
[42035,42,"CLINTON, PA","Clinton County, Pennsylvania",36806,31776,32636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148515,42079,42079,"Luzerne County, Pennsylvania","Luzerne County, Pennsylvania",null,312907,273001,283162,900328,983802,931852,788239,65284,567433,35289,0,0,17015,3588,17687,9581,12268,9886,6575,17989,2030,7150,257,29200,13156,8198,0,0,280877,3951,null,null,42079,42079,"Luzerne County, Pennsylvania","Luzerne County, Pennsylvania",421133,9360,null,42079,20145,4857,462235,900328,50335,0]
[42053,42,"FOREST, PA","Forest County, Pennsylvania",6793,5681,5657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44910,42097,42097,"Northumberland County, Pennsylvania","Northumberland County, Pennsylvania",null,91091,75101,73687,152934,165336,154987,137438,14365,148320,14365,0,0,0,0,0,0,0,0,0,3428,0,0,0,0,0,0,0,0,33228,69,null,null,42097,42097,"Northumberland County, Pennsylvania","Northumberland County, Pennsylvania",91863,0,null,42097,4180,0,61071,152934,12713,0]
[42071,42,"LANCASTER, PA","Lancaster County, Pennsylvania",513105,449927,468850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22871,42115,42115,"Susquehanna County, Pennsylvania","Susquehanna County, Pennsylvania",null,40775,33448,32646,107053,102605,96409,92608,2871,95040,2822,0,0,167,35,70,44,25,7,7,0,0,0,0,0,0,0,0,0,32961,51,null,null,42115,42115,"Susquehanna County, Pennsylvania","Susquehanna County, Pennsylvania",66845,0,null,42115,0,0,40208,107053,1737,0]
[42099,42,"PERRY, PA","Perry County, Pennsylvania",45992,35929,33226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61637,44009,44009,"Washington County, Rhode Island","Washington County, Rhode Island",null,128265,111647,115554,539492,523272,494194,456138,23161,325295,13605,0,0,15388,1143,27962,21463,10143,1318,2820,9686,409,2817,88,12485,828,12485,0,0,369568,1448,null,null,44009,44009,"Washington County, Rhode Island","Washington County, Rhode Island",106708,10619,null,44009,12262,2397,421384,539492,0,0]
[42109,42,"SNYDER, PA","Snyder County, Pennsylvania",38627,34432,36416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7640,45009,45009,"Bamberg County, South Carolina","Bamberg County, South Carolina",null,15005,13143,13682,27482,25383,25258,24308,799,25107,799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6172,0,null,null,45009,45009,"Bamberg County, South Carolina","Bamberg County, South Carolina",20233,0,null,45009,0,0,7249,27482,0,0]
[42127,42,"WAYNE, PA","Wayne County, Pennsylvania",51844,42961,42374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17151,45027,45027,"Clarendon County, South Carolina","Clarendon County, South Carolina",null,33194,26809,25735,113144,114004,113482,104987,6681,50805,3752,55746,2860,100,0,1443,60,3,0,0,496,0,958,9,1630,0,1630,0,0,11535,0,null,null,45027,45027,"Clarendon County, South Carolina","Clarendon County, South Carolina",39255,1039,null,45027,834,400,72850,113144,0,0]
[45001,45,"ABBEVILLE, SC","Abbeville County, South Carolina",25208,20530,19886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191100,45045,45045,"Greenville County, South Carolina","Greenville County, South Carolina",null,454293,411525,441449,2492188,2359854,2358402,2101025,102315,607400,59302,1130407,0,28499,11153,65447,17607,23242,788,36956,68600,31569,28382,1886,69892,7666,5609,31417,26003,336016,11146,null,null,45045,45045,"Greenville County, South Carolina","Greenville County, South Carolina",510319,69089,null,45045,81849,11458,1909142,2492188,0,0]
[45017,45,"CALHOUN, SC","Calhoun County, South Carolina",14765,12743,13084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7820,45061,45061,"Lee County, South Carolina","Lee County, South Carolina",null,19728,15698,14825,43022,44157,43339,34194,6981,30635,6488,0,0,809,0,1633,697,240,4,268,0,0,0,0,0,0,0,0,0,9398,918,null,null,45061,45061,"Lee County, South Carolina","Lee County, South Carolina",26615,0,null,45061,0,1342,16407,43022,0,0]
[45023,45,"CHESTER, SC","Chester County, South Carolina",32500,26220,25141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15052,45067,45067,"Marion County, South Carolina","Marion County, South Carolina",null,33520,27897,27639,55242,56313,55702,54015,1568,55583,1568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7913,0,null,null,45067,45067,"Marion County, South Carolina","Marion County, South Carolina",43341,0,null,45067,0,0,11901,55242,0,0]
[45041,45,"FLORENCE, SC","Florence County, South Carolina",135307,121911,130165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45442,45085,45085,"Sumter County, South Carolina","Sumter County, South Carolina",null,104836,88455,88850,294068,311726,310447,238296,50939,180803,33923,0,0,6083,0,18859,8875,12834,7512,3634,3431,421,2232,544,17943,3966,9251,0,0,70258,18476,null,null,45085,45085,"Sumter County, South Carolina","Sumter County, South Carolina",146395,13475,null,45085,8323,2229,134198,294068,0,0]
[45059,45,"LAURENS, SC","Laurens County, South Carolina",70258,55540,52064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16516,46013,46013,"Brown County, South Dakota","Brown County, South Dakota",null,35239,34075,38549,127739,130204,129339,106109,9755,46561,7755,0,0,15879,1106,9480,3873,10007,1278,2308,6114,4161,5635,3010,5033,359,3583,1334,0,40122,17534,null,null,46013,46013,"Brown County, South Dakota","Brown County, South Dakota",40599,5984,null,46013,3576,3184,81156,127739,0,0]
[45087,45,"UNION, SC","Union County, South Carolina",27287,21936,20952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,46041,46041,"Dewey County, South Dakota","Dewey County, South Dakota",null,5976,5155,5290,14839,13726,13616,12827,779,11591,636,0,0,836,121,173,41,0,0,0,74,0,44,0,0,0,0,0,0,2131,133,null,null,46041,46041,"Dewey County, South Dakota","Dewey County, South Dakota",11620,0,null,46041,88,0,3219,14839,0,0]
[46007,46,"BENNETT, SD","Bennett County, South Dakota",3359,2847,2873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3524,46051,46051,"Grant County, South Dakota","Grant County, South Dakota",null,7105,6732,7496,27172,24457,24118,18685,2562,10105,222,0,0,3611,1182,840,165,294,102,0,1882,1371,67,9,1850,600,1059,791,0,10023,2245,null,null,46051,46051,"Grant County, South Dakota","Grant County, South Dakota",5839,1791,null,46051,718,74,18965,27172,0,0]
[46025,46,"CLARK, SD","Clark County, South Dakota",3429,3012,3144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,46069,46069,"Hyde County, South Dakota","Hyde County, South Dakota",null,1392,1359,1549,8026,6881,6878,6034,738,3133,531,0,0,962,44,133,70,206,0,0,44,0,72,0,173,0,173,0,0,3657,429,null,null,46069,46069,"Hyde County, South Dakota","Hyde County, South Dakota",2012,140,null,46069,95,116,5874,8026,0,0]
[46043,46,"DOUGLAS, SD","Douglas County, South Dakota",2922,2603,2752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2505,46087,46087,"McCook County, South Dakota","McCook County, South Dakota",null,5619,4735,4751,18348,18165,18079,15197,2392,10319,455,0,0,1949,284,605,85,198,1,19,255,37,94,0,2116,1600,2116,0,0,8204,937,null,null,46087,46087,"McCook County, South Dakota","McCook County, South Dakota",6646,546,null,46087,337,147,11123,18348,0,0]
[46059,46,"HAND, SD","Hand County, South Dakota",3232,3092,3469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43903,46103,46103,"Pennington County, South Dakota","Pennington County, South Dakota",null,101719,92381,99320,372333,365903,365658,288822,30652,151132,11314,0,0,18698,3632,24265,8162,17825,2748,15609,12094,5256,7310,1216,15740,7975,13890,0,0,125863,52656,null,null,46103,46103,"Pennington County, South Dakota","Pennington County, South Dakota",104614,12930,null,46103,12047,8251,254789,372333,0,0]
[46065,46,"HUGHES, SD","Hughes County, South Dakota",17103,16861,19356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4898,46109,46109,"Roberts County, South Dakota","Roberts County, South Dakota",null,9922,8623,8912,31956,32350,32295,26634,5212,20841,4651,0,0,1604,106,978,69,48,0,355,256,0,634,0,269,0,269,0,0,8832,1370,null,null,46109,46109,"Roberts County, South Dakota","Roberts County, South Dakota",12995,387,null,46109,312,817,17341,31956,0,0]
[46083,46,"LINCOLN, SD","Lincoln County, South Dakota",42693,36208,36556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6174,46127,46127,"Union County, South Dakota","Union County, South Dakota",null,14659,13385,14456,50103,53193,52396,42924,7608,27248,3458,0,0,4699,0,2143,92,844,14,30,1106,491,313,19,6244,2106,2393,3851,0,20795,3159,null,null,46127,46127,"Union County, South Dakota","Union County, South Dakota",11588,5472,null,46127,1089,403,32510,50103,0,0]
[46101,46,"MOODY, SD","Moody County, South Dakota",6371,5519,5687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13209,47017,47017,"Carroll County, Tennessee","Carroll County, Tennessee",null,28561,23571,23151,39732,36612,35977,32535,2495,35030,2495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,47017,47017,"Carroll County, Tennessee","Carroll County, Tennessee",36848,0,null,47017,0,0,2884,39732,0,0]
[46129,46,"WALWORTH, SD","Walworth County, South Dakota",5232,4950,5505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18544,47051,47051,"Franklin County, Tennessee","Franklin County, Tennessee",null,41607,33325,31701,104682,109284,105601,89973,10604,49301,3438,0,0,3995,592,5074,2342,855,7,0,1304,210,2297,43,18868,1624,3870,14998,0,21765,7795,null,null,47051,47051,"Franklin County, Tennessee","Franklin County, Tennessee",41461,19616,null,47051,1980,644,43605,104682,0,0]
[47005,47,"BENTON, TN","Benton County, Tennessee",16071,13369,13239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26733,47063,47063,"Hamblen County, Tennessee","Hamblen County, Tennessee",null,63832,56577,59535,234325,224109,213812,194400,15290,77524,4345,0,0,6964,673,9648,5898,2571,464,699,6644,2407,3617,35,71621,6423,6856,64765,0,33812,22915,null,null,47063,47063,"Hamblen County, Tennessee","Hamblen County, Tennessee",68769,74450,null,47063,7166,0,91106,234325,0,0]
[47023,47,"CHESTER, TN","Chester County, Tennessee",16537,13388,12886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192476,47093,47093,"Knox County, Tennessee","Knox County, Tennessee",null,441901,407142,443089,2010455,1954394,1917427,1557094,145799,471868,23778,0,0,24629,3231,90536,31546,27459,1999,63521,112881,68155,15082,569,731241,98476,90842,466748,117760,343496,223534,null,null,47093,47093,"Knox County, Tennessee","Knox County, Tennessee",418276,648039,null,47093,88786,705,843833,2010455,0,0]
[47041,47,"DEKALB, TN","DeKalb County, Tennessee",19121,15635,15209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12921,47117,47117,"Marshall County, Tennessee","Marshall County, Tennessee",null,30360,24498,23495,66899,66935,65049,54919,8292,40026,1753,0,0,3115,596,1765,274,78,0,114,0,0,306,0,5035,1385,2601,0,2434,16822,5742,null,null,47117,47117,"Marshall County, Tennessee","Marshall County, Tennessee",31524,4501,null,47117,3,95,30874,66899,0,0]
[47057,47,"GRAINGER, TN","Grainger County, Tennessee",23092,17760,16122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25607,47147,47147,"Robertson County, Tennessee","Robertson County, Tennessee",null,68018,56015,54896,130123,132593,122280,103865,4964,79245,1615,0,0,4563,1862,8069,0,0,0,0,0,0,2081,49,0,0,0,0,0,33943,16360,null,null,47147,47147,"Robertson County, Tennessee","Robertson County, Tennessee",60273,0,null,47147,0,1192,69850,130123,0,0]
[47063,47,"HAMBLEN, TN","Hamblen County, Tennessee",63832,56577,59535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52767,47155,47155,"Sevier County, Tennessee","Sevier County, Tennessee",null,88556,79388,84391,595904,597299,565370,404880,40427,125431,6376,0,0,14480,1054,18095,8155,27832,17452,766,9011,1804,7400,275,176703,14824,13718,130597,26052,60050,98620,null,null,47155,47155,"Sevier County, Tennessee","Sevier County, Tennessee",117144,175883,null,47155,10807,1804,302877,595904,0,0]
[47081,47,"HICKMAN, TN","Hickman County, Tennessee",24070,18277,16335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17677,47177,47177,"Warren County, Tennessee","Warren County, Tennessee",null,40732,33778,33341,83992,79848,77818,71293,5698,52395,3465,0,0,2389,184,2590,0,0,0,4396,0,0,928,2,2647,348,2647,0,0,12594,9478,null,null,47177,47177,"Warren County, Tennessee","Warren County, Tennessee",45205,3054,null,47177,0,3,35733,83992,0,0]
[47099,47,"LAWRENCE, TN","Lawrence County, Tennessee",41560,34085,33260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35221,48005,48005,"Angelina County, Texas","Angelina County, Texas",null,84796,74512,77797,309775,318120,317442,263719,42276,194277,29938,0,0,16414,8294,11480,6360,3761,550,121,4720,656,7537,462,6203,1197,6203,0,0,68196,21057,null,null,48005,48005,"Angelina County, Texas","Angelina County, Texas",150077,7514,null,48005,6266,8696,150681,309775,0,0]
[47127,47,"MOORE, TN","Moore County, Tennessee",6162,4927,4678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,48033,48033,"Borden County, Texas","Borden County, Texas",null,594,562,625,17059,18285,13069,6141,5877,10221,5877,0,0,972,0,81,25,0,0,0,0,0,29,0,119,0,119,0,0,13931,0,null,null,48033,48033,"Borden County, Texas","Borden County, Texas",1353,91,null,48033,0,0,15615,17059,0,0]
[47137,47,"PICKETT, TN","Pickett County, Tennessee",4794,3773,3519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5256,48043,48043,"Brewster County, Texas","Brewster County, Texas",null,9547,9230,10442,17531,17009,16882,15191,1588,16779,1588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5499,0,null,null,48043,48043,"Brewster County, Texas","Brewster County, Texas",11252,0,null,48043,0,0,6279,17531,0,0]
[47155,47,"SEVIER, TN","Sevier County, Tennessee",88556,79388,84391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140484,48061,48061,"Cameron County, Texas","Cameron County, Texas",null,404659,336938,333967,1503894,1554060,1528499,1280384,164669,1032323,109433,0,0,33694,9252,43731,18492,14551,1485,10776,14862,3666,5588,0,157043,26070,30171,117914,0,268809,36278,null,null,48061,48061,"Cameron County, Texas","Cameron County, Texas",898306,156142,null,48061,20968,14176,449446,1503894,0,0]
[47173,47,"UNION, TN","Union County, Tennessee",19419,14673,13034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1401,48079,48079,"Cochran County, Texas","Cochran County, Texas",null,2904,2520,2601,15615,20057,14913,12040,2868,14908,2868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8020,0,null,null,48079,48079,"Cochran County, Texas","Cochran County, Texas",7176,0,null,48079,0,0,8439,15615,0,0]
[47189,47,"WILSON, TN","Wilson County, Tennessee",115011,96864,97120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1621,48095,48095,"Concho County, Texas","Concho County, Texas",null,3585,3020,3028,11080,9030,8946,8323,479,4787,316,4015,163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3128,0,null,null,48095,48095,"Concho County, Texas","Concho County, Texas",2832,0,null,48095,0,0,8248,11080,0,0]
[48005,48,"ANGELINA, TX","Angelina County, Texas",84796,74512,77797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,48101,48101,"Cottle County, Texas","Cottle County, Texas",null,1559,1383,1457,3940,3886,3831,3697,134,3138,83,0,0,0,0,0,0,0,0,693,0,0,0,0,0,0,0,0,0,1597,0,null,null,48101,48101,"Cottle County, Texas","Cottle County, Texas",1909,0,null,48101,0,0,2031,3940,0,0]
[48023,48,"BAYLOR, TX","Baylor County, Texas",3662,3195,3314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2456,48119,48119,"Delta County, Texas","Delta County, Texas",null,5404,4433,4327,11892,20128,20021,9764,9708,19472,9708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2801,0,null,null,48119,48119,"Delta County, Texas","Delta County, Texas",8606,0,null,48119,0,0,3286,11892,0,0]
[48041,48,"BRAZOS, TX","Brazos County, Texas",183695,165880,177460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1522,48137,48137,"Edwards County, Texas","Edwards County, Texas",null,1865,1762,1958,9478,8866,8447,8116,287,8403,287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5206,0,null,null,48137,48137,"Edwards County, Texas","Edwards County, Texas",3879,0,null,48137,0,0,5599,9478,0,0]
[48069,48,"CASTRO, TX","Castro County, Texas",7082,6054,6159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6153,48165,48165,"Gaines County, Texas","Gaines County, Texas",null,15440,13048,13128,101181,112283,88209,56496,27095,65915,26632,17676,463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52386,0,null,null,48165,48165,"Gaines County, Texas","Gaines County, Texas",28405,0,null,48165,0,0,72776,101181,0,0]
[48079,48,"COCHRAN, TX","Cochran County, Texas",2904,2520,2601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3674,48175,48175,"Goliad County, Texas","Goliad County, Texas",null,7084,5888,5825,19566,22070,19415,15088,3687,18775,3687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11325,0,null,null,48175,48175,"Goliad County, Texas","Goliad County, Texas",7377,0,null,48175,0,0,12189,19566,0,0]
[48097,48,"COOKE, TX","Cooke County, Texas",39049,35597,38395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4560,48193,48193,"Hamilton County, Texas","Hamilton County, Texas",null,8061,6978,7185,53883,34049,33892,27956,4979,14484,373,18451,4606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5514,0,null,null,48193,48193,"Hamilton County, Texas","Hamilton County, Texas",10434,0,null,48193,0,0,43449,53883,0,0]
[48115,48,"DAWSON, TX","Dawson County, Texas",13615,11881,12325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1798,48211,48211,"Hemphill County, Texas","Hemphill County, Texas",null,3470,3246,3578,32148,28356,22144,14994,6811,15806,6497,5999,314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23132,0,null,null,48211,48211,"Hemphill County, Texas","Hemphill County, Texas",4465,0,null,48211,0,0,27683,32148,0,0]
[48133,48,"EASTLAND, TX","Eastland County, Texas",18167,16112,16965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1534,48229,48229,"Hudspeth County, Texas","Hudspeth County, Texas",null,3143,2736,2831,10999,9937,9820,9139,556,9695,556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2870,0,null,null,48229,48229,"Hudspeth County, Texas","Hudspeth County, Texas",7750,0,null,48229,0,0,3249,10999,0,0]
[48143,48,"ERATH, TX","Erath County, Texas",36630,32968,35168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6593,48239,48239,"Jackson County, Texas","Jackson County, Texas",null,14302,12036,12059,48770,56007,55381,36305,7111,35661,7111,0,0,0,0,0,0,0,0,0,0,0,0,0,18748,0,9169,0,0,14150,0,null,null,48239,48239,"Jackson County, Texas","Jackson County, Texas",20348,12498,null,48239,0,0,15924,48770,0,0]
[48155,48,"FOARD, TX","Foard County, Texas",1327,1162,1210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55026,48251,48251,"Johnson County, Texas","Johnson County, Texas",null,160666,131311,127669,433999,526085,525337,341127,135419,375797,119542,0,0,19143,7769,14501,5962,16940,13479,90,2515,19,2195,0,12107,2526,10742,0,0,233367,14426,null,null,48251,48251,"Johnson County, Texas","Johnson County, Texas",127089,8901,null,48251,4999,2607,298009,433999,0,0]
[48173,48,"GLASSCOCK, TX","Glasscock County, Texas",1223,1052,1077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,48269,48269,"King County, Texas","King, Texas",null,285,300,361,5083,6505,5896,3003,2594,5597,2594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3335,0,null,null,48269,48269,"King County, Texas","King, Texas",1601,0,null,48269,0,0,3482,5083,0,0]
[48191,48,"HALL, TX","Hall County, Texas",3324,2869,2946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7429,48287,48287,"Lee County, Texas","Lee County, Texas",null,16307,14125,14553,30995,35965,35427,27664,5537,33201,5537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15079,0,null,null,48287,48287,"Lee County, Texas","Lee County, Texas",14357,0,null,48287,0,0,16638,30995,0,0]
[48205,48,"HARTLEY, TX","Hartley County, Texas",4978,4158,4135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113659,48303,48303,"Lubbock County, Texas","Lubbock County, Texas",null,272470,246603,264334,1465061,1605215,1581424,1235555,184646,452171,61977,384066,37851,35394,22347,55492,31805,15599,80,4072,53816,38709,19804,7450,266306,41859,56632,196911,0,286613,82733,null,null,48303,48303,"Lubbock County, Texas","Lubbock County, Texas",337843,272689,null,48303,32711,17080,826792,1465061,0,0]
[48229,48,"HUDSPETH, TX","Hudspeth County, Texas",3143,2736,2831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1700,48327,48327,"Menard County, Texas","Menard County, Texas",null,2120,1910,2039,4973,4991,4932,4885,32,4917,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1325,0,null,null,48327,48327,"Menard County, Texas","Menard County, Texas",3476,0,null,48327,0,0,1497,4973,0,0]
[48247,48,"JIM HOGG, TX","Jim Hogg County, Texas",5000,4416,4632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,48345,48345,"Motley County, Texas","Motley County, Texas",null,1280,1185,1295,3166,2936,2902,2846,56,2902,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,850,0,null,null,48345,48345,"Motley County, Texas","Motley County, Texas",2191,0,null,48345,0,0,975,3166,0,0]
[48265,48,"KERR, TX","Kerr County, Texas",49049,43896,46594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15056,48363,48363,"Palo Pinto County, Texas","Palo Pinto County, Texas",null,27532,23420,23713,104376,110740,104062,92396,8332,49674,5236,36486,1224,2167,247,2007,22,0,0,0,0,0,0,0,2514,1141,0,0,0,36358,1840,null,null,48363,48363,"Palo Pinto County, Texas","Palo Pinto County, Texas",34217,60,null,48363,0,0,70099,104376,0,0]
[48275,48,"KNOX, TX","Knox County, Texas",3307,2980,3182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22314,48373,48373,"Polk County, Texas","Polk County, Texas",null,47017,38234,36974,134219,155163,152459,102459,37311,97679,34145,0,0,6117,827,3627,238,86,0,0,0,0,0,0,20306,0,0,20306,0,41871,1849,null,null,48373,48373,"Polk County, Texas","Polk County, Texas",49879,28423,null,48373,0,0,55917,134219,0,0]
[48287,48,"LEE, TX","Lee County, Texas",16307,14125,14553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2515,48385,48385,"Real County, Texas","Real County, Texas",null,2938,2562,2657,3510,3858,3614,3373,234,3607,234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2293,0,null,null,48385,48385,"Real County, Texas","Real County, Texas",1012,0,null,48385,0,0,2498,3510,0,0]
[48305,48,"LYNN, TX","Lynn County, Texas",5640,4670,4603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7976,48403,48403,"Sabine County, Texas","Sabine County, Texas",null,10282,8245,7853,20148,27469,27251,14911,11725,26073,11653,0,0,0,0,0,0,0,0,0,0,0,0,0,657,72,657,0,0,4231,0,null,null,48403,48403,"Sabine County, Texas","Sabine County, Texas",13229,837,null,48403,0,0,6082,20148,0,0]
[48323,48,"MAVERICK, TX","Maverick County, Texas",55230,46580,46768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1218,48421,48421,"Sherman County, Texas","Sherman County, Texas",null,2908,2454,2466,9816,10813,9894,7830,2003,9833,2003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7008,0,null,null,48421,48421,"Sherman County, Texas","Sherman County, Texas",2494,0,null,48421,0,0,7322,9816,0,0]
[48337,48,"MONTAGUE, TX","Montague County, Texas",19721,17080,17595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,48435,48435,"Sutton County, Texas","Sutton County, Texas",null,4315,4181,4738,21340,24041,16202,11497,4607,16104,4607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14689,0,null,null,48435,48435,"Sutton County, Texas","Sutton County, Texas",6053,0,null,48435,0,0,15287,21340,0,0]
[48361,48,"ORANGE, TX","Orange County, Texas",82080,67054,65163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16394,48459,48459,"Upshur County, Texas","Upshur County, Texas",null,38334,29834,27469,71497,83380,83105,63774,17092,80256,17077,0,0,0,0,0,610,0,0,0,0,0,0,0,0,0,0,0,0,24985,0,null,null,48459,48459,"Upshur County, Texas","Upshur County, Texas",43386,0,null,48459,0,0,28111,71497,0,0]
[48379,48,"RAINS, TX","Rains County, Texas",11492,9209,8765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15130,48477,48477,"Washington County, Texas","Washington County, Texas",null,33260,30837,33737,129689,132509,131131,116649,12325,128974,12325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27469,0,null,null,48477,48477,"Washington County, Texas","Washington County, Texas",50347,0,null,48477,0,0,79342,129689,0,0]
[48397,48,"ROCKWALL, TX","Rockwall County, Texas",84682,68147,65162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3074,48495,48495,"Winkler County, Texas","Winkler County, Texas",null,6746,5729,5792,34330,47086,34041,20410,12150,32560,12150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26178,0,null,null,48495,48495,"Winkler County, Texas","Winkler County, Texas",7376,0,null,48495,0,0,26954,34330,0,0]
[48407,48,"SAN JACINTO, TX","San Jacinto County, Texas",25282,18907,16577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6231,48505,48505,"Zapata County, Texas","Zapata County, Texas",null,14250,11488,11006,89395,95068,82232,57063,24014,40994,6024,0,0,9049,7334,4173,1904,207,0,0,0,0,84,0,6349,4007,6349,0,0,57608,0,null,null,48505,48505,"Zapata County, Texas","Zapata County, Texas",24286,1742,null,48505,0,145,63367,89395,0,0]
[48419,48,"SHELBY, TX","Shelby County, Texas",27013,22440,22189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1153,49009,49009,"Daggett County, Utah","Daggett County, Utah",null,944,873,952,3607,3247,3247,2706,538,3244,538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1140,0,null,null,49009,49009,"Daggett County, Utah","Daggett County, Utah",2368,0,null,49009,0,0,1239,3607,0,0]
[48437,48,"SWISHER, TX","Swisher County, Texas",7417,6198,6166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4898,49027,49027,"Millard County, Utah","Millard County, Utah",null,12444,11031,11610,47904,44790,44769,41928,2602,26114,2113,0,0,3298,21,3571,0,2486,321,0,0,0,0,0,0,0,0,0,0,18944,1027,null,null,49027,49027,"Millard County, Utah","Millard County, Utah",21610,0,null,49027,0,0,26294,47904,0,0]
[48455,48,"TRINITY, TX","Trinity County, Texas",14062,11099,10387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18822,49045,49045,"Tooele County, Utah","Tooele County, Utah",null,59959,47909,45453,192322,207192,206474,147826,51693,122465,40928,0,0,8473,3805,11449,746,7542,718,1567,2179,0,2883,0,2437,0,2437,0,0,37835,10540,null,null,49045,49045,"Tooele County, Utah","Tooele County, Utah",95017,3479,null,49045,3179,3584,93826,192322,0,0]
[48477,48,"WASHINGTON, TX","Washington County, Texas",33260,30837,33737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4987,50009,50009,"Essex County, Vermont","Essex County, Vermont",null,6412,5142,4898,15948,16708,13937,13024,899,13449,893,0,0,0,0,39,0,0,0,0,0,0,0,0,284,6,284,0,0,510,0,null,null,50009,50009,"Essex County, Vermont","Essex County, Vermont",14753,261,null,50009,0,0,934,15948,0,0]
[48493,48,"WILSON, TX","Wilson County, Texas",41527,32571,30260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29388,50025,50025,"Windham County, Vermont","Windham County, Vermont",null,43717,40871,45022,176064,194995,175520,158838,11774,117991,2784,9,0,8441,1020,4934,2948,2190,297,4734,5256,3009,3516,74,6792,3905,6395,0,0,30673,369,null,null,50025,50025,"Windham County, Vermont","Windham County, Vermont",125468,3873,null,50025,2747,1214,46723,176064,0,0]
[49003,49,"BOX ELDER, UT","Box Elder County, Utah",50423,42906,43458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6185,51043,51043,"Clarke County, Virginia","Clarke County, Virginia",null,14753,12126,11859,45817,46814,46814,32551,2836,22158,2589,0,0,796,0,1486,917,887,0,2518,4007,3742,178,0,265,67,265,0,0,17170,1228,null,null,51043,51043,"Clarke County, Virginia","Clarke County, Virginia",16344,200,null,51043,219,0,29273,45817,0,0]
[49021,49,"IRON, UT","Iron County, Utah",46013,39256,39863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130674,51087,51087,"Henrico County, Virginia","Henrico County, Virginia",null,300764,276109,299579,1097092,1177466,1159505,916301,173232,530056,86271,0,0,48528,16709,65869,50324,20748,4530,3255,50846,29027,14005,726,43084,15359,38568,0,0,367444,67680,null,null,51087,51087,"Henrico County, Virginia","Henrico County, Virginia",412249,40432,null,51087,41599,21959,644411,1097092,0,0]
[49031,49,"PIUTE, UT","Piute County, Utah",1427,1200,1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18513,51117,51117,"Mecklenburg County, Virginia","Mecklenburg County, Virginia",null,32013,27524,28157,10869,9325,9325,8682,230,0,0,0,0,1057,0,1600,429,618,10,412,1018,32,621,133,1970,1,1953,0,0,2219,2328,null,null,51117,51117,"Mecklenburg County, Virginia","Mecklenburg County, Virginia",1759,1506,null,51117,1136,582,7604,10869,0,0]
[49043,49,"SUMMIT, UT","Summit County, Utah",38077,36664,41346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11885,51169,51169,"Scott County, Virginia","Scott County, Virginia",null,22550,17808,16675,55007,60692,57274,54266,2048,38150,2048,0,0,0,0,3021,608,390,0,0,1728,0,1290,400,1834,0,1834,0,0,8462,2623,null,null,51169,51169,"Scott County, Virginia","Scott County, Virginia",39499,1217,null,51169,1222,87,14291,55007,0,0]
[50003,50,"BENNINGTON, VT","Bennington County, Vermont",36561,34409,38109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94995,51710,51710,"Norfolk city, Virginia","Norfolk city, Virginia",null,232939,227855,260051,1661302,1792107,1760447,1339875,252135,540756,24275,36831,3716,44495,11399,72719,49683,61294,18835,109528,33893,15819,81845,8620,248475,122158,67874,0,0,259480,117612,null,null,51710,51710,"Norfolk city, Virginia","Norfolk city, Virginia",620088,93735,null,51710,34872,50052,853864,1661302,0,0]
[50021,50,"RUTLAND, VT","Rutland County, Vermont",63265,56790,60439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},51909,51019,{"$error":"#N/A"},"Bedford County, Virginia",null,74881,62087,61276,180151,222739,198528,168657,43847,98165,3148,0,0,400,400,6238,2461,1771,367,5053,0,0,5381,940,0,0,0,0,0,52221,8574,null,null,51909,51019,{"$error":"#N/A"},"Bedford County, Virginia",89994,0,null,51909,0,2304,90157,180151,0,0]
[51023,51,"BOTETOURT, VA","Botetourt County, Virginia",33088,28235,28677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},51944,51161,{"$error":"#N/A"},"Roanoke County, Virginia",null,117174,108060,117694,559926,500976,491486,385533,75224,214524,35119,0,0,6369,1980,24014,21867,14827,1403,0,25032,5488,9962,0,63168,10550,32731,29902,0,148729,31275,null,null,51944,51161,{"$error":"#N/A"},"Roanoke County, Virginia",225954,62318,null,51944,31251,3237,271654,559926,0,0]
[51043,51,"CLARKE, VA","Clarke County, Virginia",14753,12126,11859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9767,53003,53003,"Asotin County, Washington","Asotin County, Washington",null,21627,17714,17261,60293,55975,55906,49601,5580,32905,171,0,0,6329,3948,1159,0,862,13,0,570,11,2279,673,1165,420,0,0,0,10305,1088,null,null,53003,53003,"Asotin County, Washington","Asotin County, Washington",42227,63,null,53003,836,1941,18003,60293,0,0]
[51067,51,"FRANKLIN, VA","Franklin County, Virginia",52860,42464,40528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23408,53021,53021,"Franklin County, Washington","Franklin County, Washington",null,78739,65024,63907,343198,331584,325848,263702,47632,161988,14862,0,0,12896,8064,10851,3560,6638,517,368,4588,1543,31,0,82509,20027,9960,72549,0,47122,22553,null,null,53021,53021,"Franklin County, Washington","Franklin County, Washington",154766,82338,null,53021,9470,59,106094,343198,0,0]
[51091,51,"HIGHLAND, VA","Highland County, Virginia",2345,1990,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9612,53039,53039,"Klickitat County, Washington","Klickitat County, Washington",null,20788,17513,17566,165066,183649,181276,120844,53822,35717,1562,35025,661,9987,7340,3019,0,253,0,638,332,0,360,23,79025,43820,0,79025,0,13923,1310,null,null,53039,53039,"Klickitat County, Washington","Klickitat County, Washington",46653,42519,null,53039,192,7854,75894,165066,0,0]
[51103,51,"LANCASTER, VA","Lancaster County, Virginia",11305,10369,11243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15306,53049,53049,"Pacific County, Washington","Pacific County, Washington",null,21443,17635,17258,90190,83891,81260,71328,7532,36388,3386,20917,296,0,0,0,0,0,0,0,0,0,0,0,21973,3850,0,20484,0,9105,0,null,null,53049,53049,"Pacific County, Washington","Pacific County, Washington",34367,21285,null,53049,0,0,34538,90190,0,0]
[51113,51,"MADISON, VA","Madison County, Virginia",13926,11811,11924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5492,53059,53059,"Skamania County, Washington","Skamania County, Washington",null,11006,8404,7563,25197,27197,27011,22948,2104,14522,285,0,0,0,0,0,0,0,0,0,0,0,0,0,12485,1819,0,12485,0,764,0,null,null,53059,53059,"Skamania County, Washington","Skamania County, Washington",13221,9553,null,53059,0,0,2423,25197,0,0]
[51115,51,"MATHEWS, VA","Mathews County, Virginia",8997,7545,7533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281161,53061,53061,"Snohomish County, Washington","Snohomish County, Washington",null,708571,598250,601309,3484254,3591856,3551318,2739931,557598,1196814,214352,269346,15016,148514,104558,109298,71332,46514,11104,100264,147556,86105,47342,5786,893741,154585,99679,633977,0,635179,223384,null,null,53061,53061,"Snohomish County, Washington","Snohomish County, Washington",1107293,776414,null,53061,110098,55521,1600547,3484254,0,0]
[51117,51,"MECKLENBURG, VA","Mecklenburg County, Virginia",32013,27524,28157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197846,53063,53063,"Spokane County, Washington","Spokane County, Washington",null,473334,415355,433114,1873216,1885651,1855967,1399253,279213,773225,76230,0,0,119412,93782,78995,61830,84886,46440,46529,127279,85257,49579,3111,121617,29753,45288,6652,0,328111,153258,null,null,53063,53063,"Spokane County, Washington","Spokane County, Washington",917128,58132,null,53063,84439,70913,856204,1873216,0,0]
[51119,51,"MIDDLESEX, VA","Middlesex County, Virginia",10903,9147,9135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20561,53065,53065,"Stevens County, Washington","Stevens County, Washington",null,42703,34401,32931,80992,82639,82412,75368,6702,82070,6702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5757,0,null,null,53065,53065,"Stevens County, Washington","Stevens County, Washington",72792,0,null,53065,0,0,8200,80992,0,0]
[51125,51,"NELSON, VA","Nelson County, Virginia",15610,12296,11481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104751,53067,53067,"Thurston County, Washington","Thurston County, Washington",null,256490,221715,227981,972368,987369,940268,752590,118478,413068,37383,0,0,55633,35833,37279,25331,20680,4908,6240,56702,25107,18246,753,49904,8425,17924,0,0,228609,77323,null,null,53067,53067,"Thurston County, Washington","Thurston County, Washington",423202,28636,null,53067,56905,22870,520438,972368,0,0]
[51127,51,"NEW KENT, VA","New Kent County, Virginia",18477,14191,12862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,53069,53069,"Wahkiakum County, Washington","Wahkiakum County, Washington",null,4072,3258,3095,10700,9012,8949,8302,476,4203,101,0,0,22,0,0,110,106,14,0,132,1,0,0,3770,131,435,3335,0,936,167,null,null,53069,53069,"Wahkiakum County, Washington","Wahkiakum County, Washington",4717,3998,null,53069,310,0,1985,10700,0,0]
[51131,51,"NORTHAMPTON, VA","Northampton County, Virginia",13497,11684,12030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23157,53071,53071,"Walla Walla County, Washington","Walla Walla County, Washington",null,59259,52484,55192,207019,195968,194345,168206,20318,103569,9076,0,0,11963,6911,11938,4580,2741,224,398,3531,952,7223,818,7766,1673,4297,0,0,40033,17766,null,null,53071,53071,"Walla Walla County, Washington","Walla Walla County, Washington",110231,8317,null,53071,7907,7341,88471,207019,0,0]
[51133,51,"NORTHUMBERLAND, VA","Northumberland County, Virginia",13095,10311,9622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89155,53073,53073,"Whatcom County, Washington","Whatcom County, Washington",null,205305,176544,180638,638248,598808,596607,490743,78250,266705,21107,0,0,40303,23441,26219,11771,21619,8466,29163,13512,4905,1657,0,41012,13037,12078,0,0,145222,53773,null,null,53073,53073,"Whatcom County, Washington","Whatcom County, Washington",281869,17322,null,53073,19490,933,338755,638248,0,0]
[51135,51,"NOTTOWAY, VA","Nottoway County, Virginia",15955,13442,13482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19025,53075,53075,"Whitman County, Washington","Whitman County, Washington",null,42707,36842,37810,81590,79524,79397,71163,6379,53015,1526,24527,4853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11668,0,null,null,53075,53075,"Whitman County, Washington","Whitman County, Washington",43046,0,null,53075,0,0,38544,81590,0,0]
[51137,51,"ORANGE, VA","Orange County, Virginia",34162,27303,25911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84387,53077,53077,"Yakima County, Washington","Yakima County, Washington",null,240242,207280,212759,872032,849574,846017,733031,89490,535092,48014,0,0,37606,20490,38676,12058,9746,4117,4968,19165,7362,12444,1259,17029,3931,11624,0,0,113701,64789,null,null,53077,53077,"Yakima County, Washington","Yakima County, Washington",586907,13187,null,53077,24295,14533,271852,872032,0,0]
[51139,51,"PAGE, VA","Page County, Virginia",24281,19384,18372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7791,54001,54001,"Barbour County, West Virginia","Barbour County, West Virginia",null,15824,12615,11939,38118,43932,43932,40113,3779,26613,1776,0,0,298,27,1023,41,235,0,0,469,50,775,0,6070,1765,2447,3275,348,4457,96,null,null,54001,54001,"Barbour County, West Virginia","Barbour County, West Virginia",24110,4084,null,54001,560,741,9924,38118,0,0]
[51141,51,"PATRICK, VA","Patrick County, Virginia",18666,15211,14742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43469,54003,54003,"Berkeley County, West Virginia","Berkeley County, West Virginia",null,105548,84751,80843,257216,267719,264458,240829,13916,189266,8148,100,0,1693,107,13292,3515,1613,10,902,6710,227,1397,129,11715,581,10223,0,0,85888,3528,null,null,54003,54003,"Berkeley County, West Virginia","Berkeley County, West Virginia",108648,14220,null,54003,15038,1733,132483,257216,0,0]
[51145,51,"POWHATAN, VA","Powhatan County, Virginia",28570,22216,20435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11227,54005,54005,"Boone County, West Virginia","Boone County, West Virginia",null,24713,20172,19584,106869,99009,99009,95478,2346,56817,1506,11264,0,0,0,4830,1049,1791,0,2501,1639,880,1445,0,0,0,0,0,0,36001,0,null,null,54005,54005,"Boone County, West Virginia","Boone County, West Virginia",41779,0,null,54005,972,0,65090,106869,0,0]
[51147,51,"PRINCE EDWARD, VA","Prince Edward County, Virginia",22560,19949,20948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7457,54007,54007,"Braxton County, West Virginia","Braxton County, West Virginia",null,14447,11873,11610,33363,40091,40087,30422,8658,33993,8658,0,0,0,0,746,28,94,0,0,584,0,0,0,1008,0,1008,0,0,6560,4,null,null,54007,54007,"Braxton County, West Virginia","Braxton County, West Virginia",21881,1330,null,54007,1056,0,10152,33363,0,0]
[51155,51,"PULASKI, VA","Pulaski County, Virginia",35044,29826,30215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11012,54009,54009,"Brooke County, West Virginia","Brooke County, West Virginia",null,23436,19338,18990,47165,50066,50064,48859,784,37959,742,0,0,939,0,3980,927,443,0,0,0,0,536,0,453,34,453,0,0,18082,220,null,null,54009,54009,"Brooke County, West Virginia","Brooke County, West Virginia",23792,418,null,54009,0,297,22955,47165,0,0]
[51157,51,"RAPPAHANNOCK, VA","Rappahannock County, Virginia",7138,6058,6121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46129,54011,54011,"Cabell County, West Virginia","Cabell County, West Virginia",null,95071,86934,94010,282237,310922,310830,274790,22204,153168,14630,0,0,4534,0,17479,10959,8070,1198,20050,13178,437,3134,43,7317,666,1423,0,0,81164,4479,null,null,54011,54011,"Cabell County, West Virginia","Cabell County, West Virginia",117219,2229,null,54011,13280,2811,159208,282237,0,0]
[51159,51,"RICHMOND, VA","Richmond County, Virginia",9026,7493,7404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3963,54013,54013,"Calhoun County, West Virginia","Calhoun County, West Virginia",null,7120,5700,5420,14498,13854,13852,13588,139,11733,139,0,0,0,0,463,0,36,0,2,0,0,0,0,0,0,0,0,0,2971,0,null,null,54013,54013,"Calhoun County, West Virginia","Calhoun County, West Virginia",10212,0,null,54013,0,0,4286,14498,0,0]
[51167,51,"RUSSELL, VA","Russell County, Virginia",29297,23593,22578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4632,54015,54015,"Clay County, West Virginia","Clay County, West Virginia",null,10032,7680,6933,25920,27727,27715,26308,1345,21097,1315,0,0,0,0,1865,0,9,0,0,0,0,0,0,436,27,436,0,0,4294,0,null,null,54015,54015,"Clay County, West Virginia","Clay County, West Virginia",18284,451,null,54015,0,0,7185,25920,0,0]
[51169,51,"SCOTT, VA","Scott County, Virginia",22550,17808,16675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3906,54017,54017,"Doddridge County, West Virginia","Doddridge County, West Virginia",null,7229,5801,5530,15248,14331,14274,13614,427,14041,427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6781,0,null,null,54017,54017,"Doddridge County, West Virginia","Doddridge County, West Virginia",8277,0,null,54017,0,0,6971,15248,0,0]
[51171,51,"SHENANDOAH, VA","Shenandoah County, Virginia",41380,34389,34020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21742,54019,54019,"Fayette County, West Virginia","Fayette County, West Virginia",null,46092,37080,35444,100996,107152,107152,97568,6653,77796,2327,0,0,1443,167,4159,1967,1017,0,77,2222,198,386,0,4149,2300,4149,0,0,27787,887,null,null,54019,54019,"Fayette County, West Virginia","Fayette County, West Virginia",58156,1982,null,54019,2707,219,40858,100996,0,0]
[51173,51,"SMYTH, VA","Smyth County, Virginia",31730,26945,27238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3494,54021,54021,"Gilmer County, West Virginia","Gilmer County, West Virginia",null,6827,5726,5717,13076,13990,13939,13303,327,11831,231,0,0,76,0,173,0,1,0,0,603,115,0,0,1164,96,1164,0,0,3220,54,null,null,54021,54021,"Gilmer County, West Virginia","Gilmer County, West Virginia",7368,1346,null,54021,663,0,4362,13076,0,0]
[51179,51,"STAFFORD, VA","Stafford County, Virginia",128421,102758,97643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6372,54023,54023,"Grant County, West Virginia","Grant County, West Virginia",null,11878,9659,9342,54783,51251,51231,49643,1415,18583,522,22275,0,0,0,501,28,111,0,18,100,12,2290,15,2183,571,922,0,0,8586,0,null,null,54023,54023,"Grant County, West Virginia","Grant County, West Virginia",13298,984,null,54023,138,2081,40501,54783,0,0]
[51181,51,"SURRY, VA","Surry County, Virginia",7093,5609,5259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18835,54025,54025,"Greenbrier County, West Virginia","Greenbrier County, West Virginia",null,34605,29914,30760,90489,110660,110655,81638,10433,62860,4814,0,0,903,96,4703,564,1286,26,39,16303,15786,2210,124,3047,542,3045,0,0,27346,1532,null,null,54025,54025,"Greenbrier County, West Virginia","Greenbrier County, West Virginia",44493,2776,null,54025,786,2578,43220,90489,0,0]
[51183,51,"SUSSEX, VA","Sussex County, Virginia",12126,9909,9631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13339,54027,54027,"Hampshire County, West Virginia","Hampshire County, West Virginia",null,22933,17784,16305,45724,48838,48838,47830,731,36419,570,0,0,276,0,1914,0,134,0,0,1028,0,0,0,1645,0,1645,0,0,12669,233,null,null,54027,54027,"Hampshire County, West Virginia","Hampshire County, West Virginia",27321,1480,null,54027,1081,0,16923,45724,0,0]
[51185,51,"TAZEWELL, VA","Tazewell County, Virginia",45025,38783,39746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14599,54029,54029,"Hancock County, West Virginia","Hancock County, West Virginia",null,29708,24268,23582,88964,92246,92239,78170,9450,47302,5119,0,0,3727,0,4706,3894,2016,432,2762,3184,701,0,0,5860,2455,5308,0,0,21630,1777,null,null,54029,54029,"Hancock County, West Virginia","Hancock County, West Virginia",33884,3937,null,54029,3411,0,49010,88964,0,0]
[51187,51,"WARREN, VA","Warren County, Virginia",37460,31562,31659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7981,54031,54031,"Hardy County, West Virginia","Hardy County, West Virginia",null,13751,11785,12018,23954,25404,25381,24339,740,22040,473,0,0,295,42,304,0,258,35,0,822,144,0,0,1445,27,1445,0,0,5517,322,null,null,54031,54031,"Hardy County, West Virginia","Hardy County, West Virginia",14498,1766,null,54031,711,0,7690,23954,0,0]
[51193,51,"WESTMORELAND, VA","Westmoreland County, Virginia",17891,14135,13241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31496,54033,54033,"Harrison County, West Virginia","Harrison County, West Virginia",null,68955,62368,66814,196345,213529,211994,192786,11408,125016,2968,0,0,5838,1054,9733,9912,5607,1430,37,9157,1121,886,0,10169,1923,7617,0,0,61752,3054,null,null,54033,54033,"Harrison County, West Virginia","Harrison County, West Virginia",78220,7301,null,54033,9909,225,108494,196345,0,0]
[51197,51,"WYTHE, VA","Wythe County, Virginia",28963,25388,26447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13182,54035,54035,"Jackson County, West Virginia","Jackson County, West Virginia",null,28088,22796,21999,70601,76698,76692,71451,3890,55360,2988,0,0,558,0,2427,188,425,0,3225,640,0,567,0,2971,57,2971,0,0,23615,610,null,null,54035,54035,"Jackson County, West Virginia","Jackson County, West Virginia",37401,2985,null,54035,982,526,30215,70601,0,0]
[51510,51,"ALEXANDRIA (INDEPENDENT CITY), VA","Alexandria city, Virginia",150960,142442,158084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21608,54037,54037,"Jefferson County, West Virginia","Jefferson County, West Virginia",null,53743,43138,41133,134440,153674,153106,132666,16965,104823,10340,0,0,1808,216,10937,495,1501,245,0,6307,2769,398,0,3470,865,3470,0,0,58236,1643,null,null,54037,54037,"Jefferson County, West Virginia","Jefferson County, West Virginia",48501,3180,null,54037,4583,320,82647,134440,0,0]
[51550,51,"CHESAPEAKE (INDEPENDENT CITY), VA","Chesapeake city, Virginia",227973,198561,205628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93063,54039,54039,"Kanawha County, West Virginia","Kanawha County, West Virginia",null,191208,173609,186606,600039,636902,635715,556553,40825,316395,11199,0,0,21616,6527,38929,28226,18418,436,17894,43442,15619,10890,1008,18725,6254,447,0,0,158305,51051,null,null,54039,54039,"Kanawha County, West Virginia","Kanawha County, West Virginia",248525,2371,null,54039,32920,6792,344916,600039,0,0]
[51650,51,"HAMPTON (INDEPENDENT CITY), VA","Hampton city, Virginia",144442,125084,128841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7985,54041,54041,"Lewis County, West Virginia","Lewis County, West Virginia",null,17398,14654,14693,35841,37332,36365,33951,2414,29784,1080,0,0,0,0,1455,0,37,0,68,0,0,0,0,0,0,0,0,0,14246,477,null,null,54041,54041,"Lewis County, West Virginia","Lewis County, West Virginia",16457,0,null,54041,0,0,19384,35841,0,0]
[51700,51,"NEWPORT NEWS (INDEPENDENT CITY), VA","Newport News city, Virginia",193469,170806,179100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9933,54043,54043,"Lincoln County, West Virginia","Lincoln County, West Virginia",null,22244,16449,14213,45304,49649,49649,43999,5499,42798,1351,0,0,0,0,0,0,0,0,0,406,36,0,0,6411,4112,5365,0,0,7230,0,null,null,54043,54043,"Lincoln County, West Virginia","Lincoln County, West Virginia",35724,1578,null,54043,398,0,8002,45304,0,0]
[51710,51,"NORFOLK (INDEPENDENT CITY), VA","Norfolk city, Virginia",232939,227855,260051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16847,54045,54045,"Logan County, West Virginia","Logan County, West Virginia",null,35376,28763,27810,92983,96111,96110,91237,3318,69659,2278,0,0,616,28,698,6031,627,0,0,1262,0,281,24,5627,811,5627,0,0,31885,232,null,null,54045,54045,"Logan County, West Virginia","Logan County, West Virginia",49128,5045,null,54045,1307,270,38628,92983,0,0]
[51740,51,"PORTSMOUTH (INDEPENDENT CITY), VA","Portsmouth city, Virginia",99227,85605,87863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11729,54047,54047,"McDowell County, West Virginia","McDowell County, West Virginia",null,22383,17654,16506,54499,76294,76276,53957,22179,64456,19173,0,0,0,0,1437,0,0,0,0,0,0,19,0,3991,3006,3991,0,0,16206,0,null,null,54047,54047,"McDowell County, West Virginia","McDowell County, West Virginia",32983,1036,null,54047,0,0,20480,54499,0,0]
[51760,51,"RICHMOND (INDEPENDENT CITY), VA","Richmond city, Virginia",203993,193490,215632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26584,54049,54049,"Marion County, West Virginia","Marion County, West Virginia",null,56731,47771,47889,148192,157391,157391,135651,8759,89012,1048,0,0,1305,0,7063,3234,1329,0,4647,3403,285,1153,0,11810,3296,8615,0,0,41097,1645,null,null,54049,54049,"Marion County, West Virginia","Marion County, West Virginia",62779,8735,null,54049,4543,1141,74716,148192,0,0]
[51770,51,"ROANOKE (INDEPENDENT CITY), VA","Roanoke city, Virginia",94257,91007,102841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15955,54051,54051,"Marshall County, West Virginia","Marshall County, West Virginia",null,32463,27869,28469,88279,93417,93410,82542,1721,59958,908,0,0,1056,203,3757,787,2283,7,0,1319,0,989,1,2305,5,2305,0,0,34130,650,null,null,54051,54051,"Marshall County, West Virginia","Marshall County, West Virginia",35272,2248,null,54051,1755,968,50521,88279,0,0]
[51800,51,"SUFFOLK (INDEPENDENT CITY), VA","Suffolk city, Virginia",84854,69093,66908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12893,54053,54053,"Mason County, West Virginia","Mason County, West Virginia",null,25571,20485,19490,66289,69474,69429,63084,5419,52767,5302,0,0,621,0,1566,32,717,0,0,594,37,629,0,2175,76,2175,0,0,21658,258,null,null,54053,54053,"Mason County, West Virginia","Mason County, West Virginia",33758,2392,null,54053,853,540,30008,66289,0,0]
[51810,51,"VIRGINIA BEACH (INDEPENDENT CITY), VA","Virginia Beach city, Virginia",439382,382328,395585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30171,54055,54055,"Mercer County, West Virginia","Mercer County, West Virginia",null,61920,51937,51862,241156,254339,253923,240280,8534,107301,6075,93987,0,2551,471,9009,2748,1689,0,2508,7317,32,3070,231,4258,41,3340,0,0,27128,1901,null,null,54055,54055,"Mercer County, West Virginia","Mercer County, West Virginia",80044,4591,null,54055,7283,2634,154317,241156,0,0]
[51003,51,"ALBEMARLE + CHARLOTTESVILLE, VA","Albemarle County, Virginia",138555,134111,151841,null,"Albemarle County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12974,54057,54057,"Mineral County, West Virginia","Mineral County, West Virginia",null,27273,21970,21031,59123,63731,63684,59750,3305,51163,2066,0,0,700,0,2198,72,146,0,207,935,32,26,0,1182,3,1180,0,0,15337,459,null,null,54057,54057,"Mineral County, West Virginia","Mineral County, West Virginia",35590,1312,null,54057,1121,50,22221,59123,0,0]
[51005,51,"ALLEGHANY + CLIFTON FORGE + COVINGTON, VA","Alleghany County, Virginia",22293,19121,19517,null,"Alleghany County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12829,54059,54059,"Mingo County, West Virginia","Mingo County, West Virginia",null,26351,20681,19227,88697,95350,95350,76272,18385,70460,16816,0,0,0,0,1347,151,3483,140,7927,783,0,0,0,1841,0,1841,0,0,21388,23,null,null,54059,54059,"Mingo County, West Virginia","Mingo County, West Virginia",58581,2501,null,54059,579,0,27615,88697,0,0]
[51015,51,"AUGUSTA + STAUNTON + WAYNESBORO, VA","Augusta County, Virginia",119203,103122,106116,null,"Augusta County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42125,54061,54061,"Monongalia County, West Virginia","Monongalia County, West Virginia",null,90618,83114,90110,210464,232756,232747,187422,22273,123122,11825,0,0,3870,0,9630,4436,5588,0,655,19824,11390,166,0,17179,7079,10821,0,0,65544,3702,null,null,54061,54061,"Monongalia County, West Virginia","Monongalia County, West Virginia",80048,7418,null,54061,10082,0,116337,210464,0,0]
[51019,51,"BEDFORD + BEDFORD CITY, VA","Bedford County, Virginia",74881,62087,61276,null,"Bedford County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7581,54063,54063,"Monroe County, West Virginia","Monroe County, West Virginia",null,13757,10584,9613,21403,22443,22443,21272,790,20991,615,0,0,0,0,0,0,0,0,0,414,76,0,0,903,114,903,0,0,3670,0,null,null,54063,54063,"Monroe County, West Virginia","Monroe County, West Virginia",15549,908,null,54063,569,0,4946,21403,0,0]
[51031,51,"CAMPBELL + LYNCHBURG, VA","Campbell County, Virginia",127613,115633,124074,null,"Campbell County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9609,54065,54065,"Morgan County, West Virginia","Morgan County, West Virginia",null,16536,12827,11764,36279,43929,43747,35015,8430,28822,917,0,0,0,0,1530,0,119,0,0,628,87,1,0,0,0,0,0,0,14260,85,null,null,54065,54065,"Morgan County, West Virginia","Morgan County, West Virginia",15062,0,null,54065,1051,0,21217,36279,0,0]
[51035,51,"CARROLL + GALAX, VA","Carroll County, Virginia",36066,31533,32771,null,"Carroll County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13032,54067,54067,"Nicholas County, West Virginia","Nicholas County, West Virginia",null,26237,21791,21544,89445,94381,94375,89319,2904,40504,608,42503,0,690,0,1137,170,263,0,0,3052,1889,0,0,4027,1896,3406,0,0,9037,693,null,null,54067,54067,"Nicholas County, West Virginia","Nicholas County, West Virginia",29968,2097,null,54067,1635,0,57380,89445,0,0]
[51053,51,"DINWIDDIE + COLONIAL HEIGHTS + PETERSBURG, VA","Dinwiddie County, Virginia",77290,67516,70109,null,"Dinwiddie County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21374,54069,54069,"Ohio County, West Virginia","Ohio County, West Virginia",null,44013,41366,45762,177027,190534,189478,155869,4234,62906,2665,0,0,5400,214,13433,8167,32689,0,5984,5147,594,1681,0,9443,1025,7455,0,0,34559,15972,null,null,54069,54069,"Ohio County, West Virginia","Ohio County, West Virginia",49530,8215,null,54069,7341,1857,111788,177027,0,0]
[51059,51,"FAIRFAX + FAIRFAX CITY + FALLS CHURCH, VA","Fairfax County, Virginia",1101001,1020878,1116963,null,"Fairfax County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5145,54071,54071,"Pendleton County, West Virginia","Pendleton County, West Virginia",null,7406,6036,5851,11634,14194,14193,13179,972,13422,972,0,0,26,0,0,0,40,0,0,115,0,65,0,258,0,258,0,0,2038,58,null,null,54071,54071,"Pendleton County, West Virginia","Pendleton County, West Virginia",8458,402,null,54071,242,70,2774,11634,0,0]
[51069,51,"FREDERICK + WINCHESTER, VA","Frederick County, Virginia",103423,93272,99670,null,"Frederick County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3375,54073,54073,"Pleasants County, West Virginia","Pleasants County, West Virginia",null,7370,6317,6444,25969,26918,26908,20780,319,16655,172,0,0,0,0,538,34,474,0,0,0,0,37,2,0,0,0,0,0,10882,111,null,null,54073,54073,"Pleasants County, West Virginia","Pleasants County, West Virginia",7613,0,null,54073,0,22,18356,25969,0,0]
[51081,51,"GREENSVILLE + EMPORIA, VA","Greensville County, Virginia",17772,15573,16217,null,"Greensville County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8652,54075,54075,"Pocahontas County, West Virginia","Pocahontas County, West Virginia",null,8420,7279,7486,27705,30291,29731,27882,722,14121,161,7836,0,101,0,684,44,122,0,0,1253,1118,0,0,788,470,788,0,0,7534,1095,null,null,54075,54075,"Pocahontas County, West Virginia","Pocahontas County, West Virginia",9379,344,null,54075,252,0,17982,27705,0,0]
[51089,51,"HENRY + MARTINSVILLE, VA","Henry County, Virginia",69407,59052,59803,null,"Henry County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14857,54077,54077,"Preston County, West Virginia","Preston County, West Virginia",null,30364,24568,23631,55687,65594,65594,60374,4064,48695,2036,0,0,348,8,1958,56,354,0,0,2637,611,1155,59,2666,1031,2666,0,0,13726,417,null,null,54077,54077,"Preston County, West Virginia","Preston County, West Virginia",32234,1931,null,54077,3022,881,21522,55687,0,0]
[51095,51,"JAMES CITY + WILLIAMSBURG, VA","James City County, Virginia",77612,72698,80204,null,"James City County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23225,54079,54079,"Putnam County, West Virginia","Putnam County, West Virginia",null,56160,46324,45476,136036,150951,150951,138606,9552,105443,7145,0,0,640,0,11574,0,2307,0,0,5231,163,39,0,7429,776,7429,0,0,47813,458,null,null,54079,54079,"Putnam County, West Virginia","Putnam County, West Virginia",63445,5120,null,54079,7957,0,67471,136036,0,0]
[51121,51,"MONTGOMERY + RADFORD, VA","Montgomery County, Virginia",107776,94106,97682,null,"Montgomery County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35970,54081,54081,"Raleigh County, West Virginia","Raleigh County, West Virginia",null,79310,68064,69507,211281,225313,225290,196529,21518,136736,7570,0,0,3315,0,9118,3211,3474,73,9953,10894,1976,4604,895,6173,1662,6173,0,0,50971,3067,null,null,54081,54081,"Raleigh County, West Virginia","Raleigh County, West Virginia",103654,4514,null,54081,12481,5170,100341,211281,0,0]
[51143,51,"PITTSYLVANIA + DANVILLE, VA","Pittsylvania County, Virginia",105791,90495,92127,null,"Pittsylvania County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14149,54083,54083,"Randolph County, West Virginia","Randolph County, West Virginia",null,28427,24717,25555,72325,78873,78872,70366,6580,50989,6161,0,0,1276,0,4437,828,663,0,0,1471,16,1729,160,2335,202,2320,0,0,10418,740,null,null,54083,54083,"Randolph County, West Virginia","Randolph County, West Virginia",48026,2158,null,54083,2417,1663,22141,72325,0,0]
[51149,51,"PRINCE GEORGE + HOPEWELL, VA","Prince George County, Virginia",60430,50400,50042,null,"Prince George County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5827,54085,54085,"Ritchie County, West Virginia","Ritchie County, West Virginia",null,10209,8474,8374,16436,18634,18540,18435,105,18540,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4822,0,null,null,54085,54085,"Ritchie County, West Virginia","Ritchie County, West Virginia",10759,0,null,54085,0,0,5677,16436,0,0]
[51153,51,"PRINCE WILLIAM + MANASSAS + MANASSAS PARK, VA","Prince William County, Virginia",439254,362759,356563,null,"Prince William County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7379,54087,54087,"Roane County, West Virginia","Roane County, West Virginia",null,14878,11952,11406,25200,27914,27914,26840,803,25798,803,0,0,329,0,276,0,37,0,0,267,0,0,0,716,0,716,0,0,2852,106,null,null,54087,54087,"Roane County, West Virginia","Roane County, West Virginia",19805,794,null,54087,572,0,4601,25200,0,0]
[51161,51,"ROANOKE + SALEM, VA","Roanoke County, Virginia",117174,108060,117694,null,"Roanoke County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7648,54089,54089,"Summers County, West Virginia","Summers County, West Virginia",null,13081,10126,9264,14231,16813,16813,16049,764,16813,764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2171,0,null,null,54089,54089,"Summers County, West Virginia","Summers County, West Virginia",11759,0,null,54089,0,0,2472,14231,0,0]
[51163,51,"ROCKBRIDGE + BUENA VISTA + LEXINGTON, VA","Rockbridge County, Virginia",34530,30036,31067,null,"Rockbridge County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7490,54091,54091,"Taylor County, West Virginia","Taylor County, West Virginia",null,16389,12643,11519,44591,44147,44102,41665,1802,22839,1074,16320,0,802,228,353,246,136,55,0,739,47,248,0,1426,259,1426,0,0,6276,78,null,null,54091,54091,"Taylor County, West Virginia","Taylor County, West Virginia",17352,1535,null,54091,808,273,25465,44591,0,0]
[51165,51,"ROCKINGHAM + HARRISONBURG, VA","Rockingham County, Virginia",122186,109334,116033,null,"Rockingham County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5229,54093,54093,"Tucker County, West Virginia","Tucker County, West Virginia",null,6813,5710,5697,21145,22819,22819,20703,1834,12016,639,0,0,257,32,429,78,411,0,0,806,510,2746,194,791,162,791,0,0,5426,579,null,null,54093,54093,"Tucker County, West Virginia","Tucker County, West Virginia",8929,516,null,54093,438,3317,11700,21145,0,0]
[51175,51,"SOUTHAMPTON + FRANKLIN, VA","Southampton County, Virginia",27315,23432,23919,null,"Southampton County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4968,54095,54095,"Tyler County, West Virginia","Tyler County, West Virginia",null,8674,6939,6592,31352,33332,33256,31269,1517,19117,1482,8788,0,255,0,835,60,128,0,0,442,35,152,0,966,0,966,0,0,7089,110,null,null,54095,54095,"Tyler County, West Virginia","Tyler County, West Virginia",12033,941,null,54095,580,0,18378,31352,0,0]
[51177,51,"SPOTSYLVANIA + FREDERICKSBURG, VA","Spotsylvania County, Virginia",148755,129530,134107,null,"Spotsylvania County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11112,54097,54097,"Upshur County, West Virginia","Upshur County, West Virginia",null,23882,20055,20049,44821,50668,50668,48612,1946,42059,1369,0,0,813,0,889,525,236,0,0,1340,132,2726,259,1574,186,1574,0,0,8835,1594,null,null,54097,54097,"Upshur County, West Virginia","Upshur County, West Virginia",27247,1597,null,54097,1378,2590,15977,44821,0,0]
[51191,51,"WASHINGTON + BRISTOL, VA","Washington County, Virginia",71048,63290,66899,null,"Washington County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19271,54099,54099,"Wayne County, West Virginia","Wayne County, West Virginia",null,41143,31719,28879,98295,108097,108096,99986,6851,81207,2058,0,0,230,16,2861,672,187,0,50,2016,500,416,26,8320,2953,8320,0,0,21523,731,null,null,54099,54099,"Wayne County, West Virginia","Wayne County, West Virginia",60270,5900,null,54099,2561,288,32125,98295,0,0]
[51195,51,"WISE + NORTON, VA","Wise County, Virginia",45528,39581,40918,null,"Wise County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5424,54101,54101,"Webster County, West Virginia","Webster County, West Virginia",null,9448,7352,6767,17942,21090,21088,17400,3643,20504,3616,0,0,0,0,0,0,0,0,0,539,27,0,0,0,0,0,0,0,1736,0,null,null,54101,54101,"Webster County, West Virginia","Webster County, West Virginia",15028,0,null,54101,673,0,2914,17942,0,0]
[51199,51,"YORK + POQUOSON, VA","York County, Virginia",74865,64012,65140,null,"York County, Virginia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8221,54103,54103,"Wetzel County, West Virginia","Wetzel County, West Virginia",null,16182,13268,12943,72816,78462,78234,73549,3722,34942,1702,24723,1260,809,70,2515,0,781,5,0,1311,89,0,0,4898,44,1160,3738,0,12306,1294,null,null,54103,54103,"Wetzel County, West Virginia","Wetzel County, West Virginia",22543,7687,null,54103,1734,0,42586,72816,0,0]
[53001,53,"ADAMS, WA","Adams County, Washington",17852,15340,15685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3254,54105,54105,"Wirt County, West Virginia","Wirt County, West Virginia",null,5636,4298,3863,9335,10648,10628,10496,132,10628,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1441,0,null,null,54105,54105,"Wirt County, West Virginia","Wirt County, West Virginia",7668,0,null,54105,0,0,1667,9335,0,0]
[53003,53,"ASOTIN, WA","Asotin County, Washington",21627,17714,17261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40269,54107,54107,"Wood County, West Virginia","Wood County, West Virginia",null,86905,77006,81012,228262,234541,234295,211306,12241,140312,1436,0,0,7346,254,11788,5846,1982,247,1708,8110,1688,2107,10,18667,2453,14567,0,0,57845,1507,null,null,54107,54107,"Wood County, West Virginia","Wood County, West Virginia",98654,14775,null,54107,13263,1437,111797,228262,0,0]
[53005,53,"BENTON, WA","Benton County, Washington",171785,151054,157814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11098,54109,54109,"Wyoming County, West Virginia","Wyoming County, West Virginia",null,23227,17989,16467,60483,58125,58075,53387,4255,44994,646,0,0,101,0,1996,53,144,0,0,1524,1086,810,0,827,13,827,0,0,22495,97,null,null,54109,54109,"Wyoming County, West Virginia","Wyoming County, West Virginia",31951,853,null,54109,907,267,27679,60483,0,0]
[53007,53,"CHELAN, WA","Chelan County, Washington",73242,68501,75479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17067,55001,55001,"Adams County, Wisconsin","Adams County, Wisconsin",null,20480,17211,17220,59839,59468,58802,50032,7212,22266,921,0,0,7767,3745,5552,0,1258,132,271,0,0,2434,0,0,0,0,0,0,28859,1115,null,null,55001,55001,"Adams County, Wisconsin","Adams County, Wisconsin",22493,0,null,55001,0,1443,37346,59839,0,0]
[53009,53,"CLALLAM, WA","Clallam County, Washington",72623,62478,63953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9572,55003,55003,"Ashland County, Wisconsin","Ashland County, Wisconsin",null,16237,15039,16440,54539,57488,56080,50179,4403,32691,1064,0,0,4422,2848,1841,1782,675,17,4600,1773,0,530,0,1306,0,1306,0,0,11241,81,null,null,55003,55003,"Ashland County, Wisconsin","Ashland County, Wisconsin",35238,1060,null,55003,1695,318,18241,54539,0,0]
[53011,53,"CLARK, WA","Clark County, Washington",441991,358692,346118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23420,55005,55005,"Barron County, Wisconsin","Barron County, Wisconsin",null,45915,41852,45137,182117,188978,183686,159821,19318,91399,6869,0,0,20919,9133,7004,1661,1791,452,1535,2332,0,3711,85,15766,0,1197,14351,0,61402,3274,null,null,55005,55005,"Barron County, Wisconsin","Barron County, Wisconsin",85274,16095,null,55005,1653,3420,80748,182117,0,0]
[53013,53,"COLUMBIA, WA","Columbia County, Washington",4030,3385,3386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12842,55007,55007,"Bayfield County, Wisconsin","Bayfield County, Wisconsin",null,14901,12708,12900,31520,30267,28364,26566,832,23624,702,0,0,473,48,416,52,183,13,7,511,0,152,0,525,0,525,0,0,17492,40,null,null,55007,55007,"Bayfield County, Wisconsin","Bayfield County, Wisconsin",10563,562,null,55007,675,138,20395,31520,0,0]
[53015,53,"COWLITZ, WA","Cowlitz County, Washington",102441,85638,85226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103238,55009,55009,"Brown County, Wisconsin","Brown County, Wisconsin",null,249038,229347,249503,1283484,1217768,1195077,1021575,69290,574968,22042,0,0,66119,31733,63218,30770,34107,3636,16202,73334,28035,18071,188,54364,642,44042,0,0,403093,23949,null,null,55009,55009,"Brown County, Wisconsin","Brown County, Wisconsin",588039,48633,null,55009,50671,8197,646812,1283484,0,0]
[53017,53,"DOUGLAS, WA","Douglas County, Washington",38033,30532,29116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6631,55011,55011,"Buffalo County, Wisconsin","Buffalo County, Wisconsin",null,13564,12454,13515,27543,26907,25525,24095,959,24876,923,0,0,0,0,0,0,0,0,178,0,0,0,0,0,0,0,0,0,8529,0,null,null,55011,55011,"Buffalo County, Wisconsin","Buffalo County, Wisconsin",18017,0,null,55011,0,0,9526,27543,0,0]
[53019,53,"FERRY, WA","Ferry County, Washington",7551,6087,5832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14417,55013,55013,"Burnett County, Wisconsin","Burnett County, Wisconsin",null,16006,13663,13882,29869,31739,30149,28189,941,29070,881,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,16626,0,null,null,55013,55013,"Burnett County, Wisconsin","Burnett County, Wisconsin",12206,0,null,55013,0,0,17663,29869,0,0]
[53021,53,"FRANKLIN, WA","Franklin County, Washington",78739,65024,63907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19419,55015,55015,"Calumet County, Wisconsin","Calumet County, Wisconsin",null,45376,37886,37658,55496,53914,50188,42328,3345,41976,2547,0,0,449,283,5,259,570,486,97,1625,0,112,0,694,385,694,0,0,20535,0,null,null,55015,55015,"Calumet County, Wisconsin","Calumet County, Wisconsin",30019,314,null,55015,1562,104,25163,55496,0,0]
[53023,53,"GARFIELD, WA","Garfield County, Washington",2094,1901,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26783,55017,55017,"Chippewa County, Wisconsin","Chippewa County, Wisconsin",null,61273,52565,53662,186522,186944,178101,163004,12338,102693,2898,0,0,22509,8661,6968,2885,2231,13,2682,2030,0,551,0,1792,0,1792,0,0,56445,3656,null,null,55017,55017,"Chippewa County, Wisconsin","Chippewa County, Wisconsin",105700,2073,null,55017,2262,26,78749,186522,0,0]
[53025,53,"GRANT, WA","Grant County, Washington",89376,75417,75759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14912,55019,55019,"Clark County, Wisconsin","Clark County, Wisconsin",null,33498,28501,28864,116294,114915,108427,99549,7617,59651,4676,0,0,4574,2527,2880,0,1491,68,0,0,0,0,0,0,0,0,0,0,27157,1176,null,null,55019,55019,"Clark County, Wisconsin","Clark County, Wisconsin",65551,0,null,55019,0,0,50743,116294,0,0]
[53027,53,"GRAYS HARBOR, WA","Grays Harbor County, Washington",72040,59846,59180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25831,55021,55021,"Columbia County, Wisconsin","Columbia County, Wisconsin",null,55433,48016,49469,250198,243309,228991,202273,19195,127335,4926,0,0,13719,10998,10765,1425,2305,805,105,3789,354,3693,374,14725,453,3143,10978,0,100768,5266,null,null,55021,55021,"Columbia County, Wisconsin","Columbia County, Wisconsin",102140,14023,null,55021,3693,1382,134035,250198,0,0]
[53029,53,"ISLAND, WA","Island County, Washington",82085,67569,66188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8842,55023,55023,"Crawford County, Wisconsin","Crawford County, Wisconsin",null,16793,16492,18878,63278,59411,58463,52074,4432,29064,1781,0,0,7221,2311,3703,302,582,130,11,828,0,251,0,915,0,663,0,0,19272,1467,null,null,55023,55023,"Crawford County, Wisconsin","Crawford County, Wisconsin",35027,642,null,55023,956,234,27609,63278,0,0]
[53031,53,"JEFFERSON, WA","Jefferson County, Washington",30275,25061,24691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213160,55025,55025,"Dane County, Wisconsin","Dane County, Wisconsin",null,500353,472544,524798,2719606,2798843,2753085,2389735,231722,1096007,70519,0,0,125939,66021,133619,54614,86406,9269,50374,46713,10518,31043,2849,558221,59622,34660,455797,0,991695,49067,null,null,55025,55025,"Dane County, Wisconsin","Dane County, Wisconsin",816275,464089,null,55025,59596,13499,1439242,2719606,0,0]
[53033,53,"KING, WA","King County, Washington",1939070,1821426,2014071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36782,55027,55027,"Dodge County, Wisconsin","Dodge County, Wisconsin",null,88173,76522,78980,251823,248773,241047,214342,19043,95233,1701,0,0,21530,8753,14969,2514,1957,150,2908,5496,1351,1025,0,13696,1231,4850,8208,0,79540,4615,null,null,55027,55027,"Dodge County, Wisconsin","Dodge County, Wisconsin",111500,13856,null,55027,5548,309,126467,251823,0,0]
[53035,53,"KITSAP, WA","Kitsap County, Washington",244977,212076,218376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22967,55029,55029,"Door County, Wisconsin","Door County, Wisconsin",null,28109,26178,28746,130248,135625,133725,111718,14408,48100,2017,0,0,17845,9858,6443,1654,2004,393,1104,1563,0,1233,13,14437,0,1561,12876,0,64537,3120,null,null,55029,55029,"Door County, Wisconsin","Door County, Wisconsin",34538,14824,null,55029,1924,289,80886,130248,0,0]
[53037,53,"KITTITAS, WA","Kittitas County, Washington",40151,34630,35534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22509,55031,55031,"Douglas County, Wisconsin","Douglas County, Wisconsin",null,44401,37307,37317,241025,239663,237497,203954,22877,132319,6483,0,0,21160,11633,11983,3928,3543,1504,7789,4925,0,4133,0,1052,0,0,0,0,89317,3666,null,null,55031,55031,"Douglas County, Wisconsin","Douglas County, Wisconsin",105504,0,null,55031,4350,3634,135521,241025,0,0]
[53039,53,"KLICKITAT, WA","Klickitat County, Washington",20788,17513,17566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17746,55033,55033,"Dunn County, Wisconsin","Dunn County, Wisconsin",null,43306,37408,38439,146926,150661,148429,126902,17587,74229,9947,0,0,13060,6042,7812,2832,1956,325,939,2098,0,2344,0,1544,0,1544,0,0,47171,2299,null,null,55033,55033,"Dunn County, Wisconsin","Dunn County, Wisconsin",71774,1531,null,55033,2059,1505,73621,146926,0,0]
[53041,53,"LEWIS, WA","Lewis County, Washington",75215,63629,64077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41759,55035,55035,"Eau Claire County, Wisconsin","Eau Claire County, Wisconsin",null,101190,94064,103130,398664,397060,390444,351851,29883,221256,13589,0,0,28879,12012,20379,8254,7447,298,6266,5974,0,1232,64,11863,0,7052,0,0,150260,8596,null,null,55035,55035,"Eau Claire County, Wisconsin","Eau Claire County, Wisconsin",171741,9328,null,55035,6638,514,217595,398664,0,0]
[53043,53,"LINCOLN, WA","Lincoln County, Washington",10242,8606,8608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4653,55037,55037,"Florence County, Wisconsin","Florence County, Wisconsin",null,4577,3570,3295,8581,7708,7163,6870,203,7073,203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5779,0,null,null,55037,55037,"Florence County, Wisconsin","Florence County, Wisconsin",2360,0,null,55037,0,0,6221,8581,0,0]
[53045,53,"MASON, WA","Mason County, Washington",59040,47059,44524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43451,55039,55039,"Fond du Lac County, Wisconsin","Fond du Lac County, Wisconsin",null,100488,87708,91008,450995,490689,481872,422234,30733,234375,9906,0,0,28489,12581,21183,6043,4683,774,5070,8686,0,2328,0,9425,0,7556,0,0,153842,568,null,null,55039,55039,"Fond du Lac County, Wisconsin","Fond du Lac County, Wisconsin",188618,9262,null,55039,11232,19,253115,450995,0,0]
[53047,53,"OKANOGAN, WA","Okanogan County, Washington",40814,36590,38897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8885,55041,55041,"Forest County, Wisconsin","Forest County, Wisconsin",null,9638,8198,8300,22296,22977,21494,20514,839,21353,839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13049,0,null,null,55041,55041,"Forest County, Wisconsin","Forest County, Wisconsin",8515,0,null,55041,0,0,13781,22296,0,0]
[53049,53,"PACIFIC, WA","Pacific County, Washington",21443,17635,17258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21367,55043,55043,"Grant County, Wisconsin","Grant County, Wisconsin",null,48981,43560,45977,198296,204567,201900,186336,10669,115138,2302,0,0,15611,6631,7465,870,2381,488,663,2847,180,920,0,5181,0,2608,2497,0,55070,2644,null,null,55043,55043,"Grant County, Wisconsin","Grant County, Wisconsin",99676,5713,null,55043,3106,289,92907,198296,0,0]
[53051,53,"PEND OREILLE, WA","Pend Oreille County, Washington",13063,10256,9539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15754,55045,55045,"Green County, Wisconsin","Green County, Wisconsin",null,36501,32828,34994,97692,96323,94391,83159,4132,69040,2776,0,0,3355,1123,3319,955,1426,408,199,2072,0,588,0,3777,0,1385,2198,0,33795,118,null,null,55045,55045,"Green County, Wisconsin","Green County, Wisconsin",50792,3848,null,55045,3619,438,43052,97692,0,0]
[53053,53,"PIERCE, WA","Pierce County, Washington",806150,675758,674362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10512,55047,55047,"Green Lake County, Wisconsin","Green Lake County, Wisconsin",null,18550,16076,16570,43247,40761,37701,35134,1032,35656,1022,0,0,0,0,0,0,0,0,0,510,10,0,0,0,0,0,0,0,21841,0,null,null,55047,55047,"Green Lake County, Wisconsin","Green Lake County, Wisconsin",19326,0,null,55047,375,0,23921,43247,0,0]
[53055,53,"SAN JUAN, WA","San Juan County, Washington",15859,14028,14735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10665,55049,55049,"Iowa County, Wisconsin","Iowa County, Wisconsin",null,23617,23922,28005,58723,55630,54001,50129,1588,43149,975,0,0,1517,404,1393,409,1054,457,0,1139,0,347,0,1161,0,1161,0,0,21096,30,null,null,55049,55049,"Iowa County, Wisconsin","Iowa County, Wisconsin",31115,930,null,55049,1881,217,26678,58723,0,0]
[53057,53,"SKAGIT, WA","Skagit County, Washington",121713,105247,108257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5844,55051,55051,"Iron County, Wisconsin","Iron County, Wisconsin",null,6088,5385,5655,11062,11073,10694,10119,559,10678,559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5750,0,null,null,55051,55051,"Iron County, Wisconsin","Iron County, Wisconsin",4859,0,null,55051,0,0,6203,11062,0,0]
[53059,53,"SKAMANIA, WA","Skamania County, Washington",11006,8404,7563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9521,55053,55053,"Jackson County, Wisconsin","Jackson County, Wisconsin",null,20015,17940,19067,38350,38216,37025,35061,1658,36719,1658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10650,0,null,null,55053,55053,"Jackson County, Wisconsin","Jackson County, Wisconsin",26546,0,null,55053,0,0,11804,38350,0,0]
[53061,53,"SNOHOMISH, WA","Snohomish County, Washington",708571,598250,601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34718,55055,55055,"Jefferson County, Wisconsin","Jefferson County, Wisconsin",null,81579,71810,75095,322097,342775,335740,275842,44002,170207,30448,0,0,20105,8075,18419,4104,7341,1298,2595,9601,2250,3835,1209,25235,2688,7246,16851,0,112561,4935,null,null,55055,55055,"Jefferson County, Wisconsin","Jefferson County, Wisconsin",127454,25243,null,55055,11320,1033,169400,322097,0,0]
[53063,53,"SPOKANE, WA","Spokane County, Washington",473334,415355,433114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14457,55057,55057,"Juneau County, Wisconsin","Juneau County, Wisconsin",null,26710,22267,22099,95056,94536,90121,80406,5968,46212,695,0,0,9022,4484,4632,486,759,0,139,867,0,746,0,781,0,651,0,0,34520,1293,null,null,55057,55057,"Juneau County, Wisconsin","Juneau County, Wisconsin",48629,636,null,55057,1046,620,45791,95056,0,0]
[53065,53,"STEVENS, WA","Stevens County, Washington",42703,34401,32931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68650,55059,55059,"Kenosha County, Wisconsin","Kenosha County, Wisconsin",null,167467,138587,136502,827894,869728,862326,747660,84728,481326,52720,0,0,41706,20626,48622,15061,13602,1085,13537,16996,671,7065,0,21983,666,12824,0,0,315670,10589,null,null,55059,55059,"Kenosha County, Wisconsin","Kenosha County, Wisconsin",373742,15352,null,55059,16021,1955,438800,827894,0,0]
[53067,53,"THURSTON, WA","Thurston County, Washington",256490,221715,227981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9223,55061,55061,"Kewaunee County, Wisconsin","Kewaunee County, Wisconsin",null,20316,16984,16903,57364,55290,53929,50445,2214,38659,1525,0,0,1568,632,755,479,526,154,0,949,0,323,0,4518,0,817,3701,0,16591,44,null,null,55061,55061,"Kewaunee County, Wisconsin","Kewaunee County, Wisconsin",27600,5081,null,55061,1158,101,24683,57364,0,0]
[53069,53,"WAHKIAKUM, WA","Wahkiakum County, Washington",4072,3258,3095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47745,55063,55063,"La Crosse County, Wisconsin","La Crosse County, Wisconsin",null,114910,108099,119673,532590,567585,542559,447862,94184,276548,29428,0,0,23879,7267,23280,13247,13691,3495,21459,7715,0,9930,30,28899,16078,7058,0,0,184767,10557,null,null,55063,55063,"La Crosse County, Wisconsin","La Crosse County, Wisconsin",225216,6376,null,55063,8438,9411,300998,532590,0,0]
[53071,53,"WALLA WALLA, WA","Walla Walla County, Washington",59259,52484,55192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7167,55065,55065,"Lafayette County, Wisconsin","Lafayette County, Wisconsin",null,15712,13078,12958,40777,38887,36985,35065,1303,35871,1134,0,0,0,0,0,0,0,0,497,0,0,0,0,0,0,0,0,0,13163,0,null,null,55065,55065,"Lafayette County, Wisconsin","Lafayette County, Wisconsin",25798,0,null,55065,0,0,14979,40777,0,0]
[53073,53,"WHATCOM, WA","Whatcom County, Washington",205305,176544,180638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12268,55067,55067,"Langlade County, Wisconsin","Langlade County, Wisconsin",null,20018,17650,18485,57011,57720,56399,50253,3840,39901,1279,0,0,3566,2138,1768,604,509,52,654,1666,104,151,0,1549,0,1523,0,0,19523,77,null,null,55067,55067,"Langlade County, Wisconsin","Langlade County, Wisconsin",30325,1446,null,55067,1580,84,25240,57011,0,0]
[53075,53,"WHITMAN, WA","Whitman County, Washington",42707,36842,37810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16488,55069,55069,"Lincoln County, Wisconsin","Lincoln County, Wisconsin",null,29461,25375,26004,69196,67954,66770,62813,2294,50648,1144,0,0,2480,920,2382,1617,813,14,301,1129,0,489,20,1524,4,1047,0,0,25878,4,null,null,55069,55069,"Lincoln County, Wisconsin","Lincoln County, Wisconsin",38086,988,null,55069,1084,7,30122,69196,0,0]
[53077,53,"YAKIMA, WA","Yakima County, Washington",240242,207280,212759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37082,55071,55071,"Manitowoc County, Wisconsin","Manitowoc County, Wisconsin",null,80657,69481,71210,349781,368960,365203,316938,29202,137436,13270,0,0,26143,10234,16285,7767,8648,3397,635,10064,1080,3561,202,59096,21,7760,48932,0,86359,414,null,null,55071,55071,"Manitowoc County, Wisconsin","Manitowoc County, Wisconsin",157382,62916,null,55071,8452,945,129483,349781,0,0]
[54001,54,"BARBOUR, WV","Barbour County, West Virginia",15824,12615,11939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57017,55073,55073,"Marathon County, Wisconsin","Marathon County, Wisconsin",null,132314,119979,128813,582674,576030,569555,508284,43771,293179,13799,0,0,37408,16844,24820,5898,7713,1008,8505,6289,46,6838,9,13435,3032,6364,0,0,196633,10409,null,null,55073,55073,"Marathon County, Wisconsin","Marathon County, Wisconsin",270712,9037,null,55073,6420,3271,302925,582674,0,0]
[54003,54,"BERKELEY, WV","Berkeley County, West Virginia",105548,84751,80843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29757,55075,55075,"Marinette County, Wisconsin","Marinette County, Wisconsin",null,42014,37422,39552,147713,145477,140569,127879,8854,68297,1410,0,0,14657,6581,8038,1722,1979,36,871,1926,0,1464,0,2173,0,1942,0,0,51914,2752,null,null,55075,55075,"Marinette County, Wisconsin","Marinette County, Wisconsin",70957,2507,null,55075,2129,291,74249,147713,0,0]
[54005,54,"BOONE, WV","Boone County, West Virginia",24713,20172,19584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9801,55077,55077,"Marquette County, Wisconsin","Marquette County, Wisconsin",null,14849,11844,11215,47052,49450,46608,43241,2443,24419,1230,0,0,7860,821,3583,0,105,21,0,0,0,110,0,0,0,0,0,0,23726,630,null,null,55077,55077,"Marquette County, Wisconsin","Marquette County, Wisconsin",20032,0,null,55077,0,0,27020,47052,0,0]
[54007,54,"BRAXTON, WV","Braxton County, West Virginia",14447,11873,11610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415603,55079,55079,"Milwaukee County, Wisconsin","Milwaukee County, Wisconsin",null,957890,840836,877058,6418941,5707115,5599684,4398656,331889,2093851,117363,0,0,225880,91985,360855,167180,149841,22003,68325,357366,210345,49631,353,280702,27255,111896,0,0,1622526,77884,null,null,55079,55079,"Milwaukee County, Wisconsin","Milwaukee County, Wisconsin",2335609,145363,null,55079,131351,36218,2774907,6418941,0,0]
[54009,54,"BROOKE, WV","Brooke County, West Virginia",23436,19338,18990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18966,55081,55081,"Monroe County, Wisconsin","Monroe County, Wisconsin",null,44193,39673,42224,113219,109639,107670,96792,6776,80307,3949,0,0,4199,1952,4029,817,2405,523,289,3407,0,996,163,3287,0,3287,0,0,30206,402,null,null,55081,55081,"Monroe County, Wisconsin","Monroe County, Wisconsin",68661,3049,null,55081,3887,112,41509,113219,0,0]
[54011,54,"CABELL, WV","Cabell County, West Virginia",95071,86934,94010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23153,55083,55083,"Oconto County, Wisconsin","Oconto County, Wisconsin",null,37420,30151,28870,67085,63558,59407,55170,1624,50772,961,0,0,898,277,733,518,301,29,533,721,0,241,0,893,0,893,0,0,22228,0,null,null,55083,55083,"Oconto County, Wisconsin","Oconto County, Wisconsin",40046,653,null,55083,810,70,26386,67085,0,0]
[54013,54,"CALHOUN, WV","Calhoun County, West Virginia",7120,5700,5420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29646,55085,55085,"Oneida County, Wisconsin","Oneida County, Wisconsin",null,36239,34432,38423,120752,120169,117113,106217,9066,99427,7189,0,0,2114,376,2013,1881,986,25,135,1968,0,328,0,1596,0,1596,0,0,79654,50,null,null,55085,55085,"Oneida County, Wisconsin","Oneida County, Wisconsin",26147,1745,null,55085,2791,0,92860,120752,0,0]
[54015,54,"CLAY, WV","Clay County, West Virginia",10032,7680,6933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72313,55087,55087,"Outagamie County, Wisconsin","Outagamie County, Wisconsin",null,179063,164292,178173,917993,939334,921670,812184,67554,480482,15573,0,0,62437,31773,43100,15316,8553,1642,10253,32319,12274,14357,219,82460,1283,23533,50499,0,303009,1122,null,null,55087,55087,"Outagamie County, Wisconsin","Outagamie County, Wisconsin",393888,76547,null,55087,23040,8330,447558,917993,0,0]
[54017,54,"DODDRIDGE, WV","Doddridge County, West Virginia",7229,5801,5530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35988,55089,55089,"Ozaukee County, Wisconsin","Ozaukee County, Wisconsin",null,87402,77074,80730,328606,352551,342856,286146,41276,153254,4429,0,0,32963,15301,23879,2973,8739,2096,445,9125,583,1712,0,34913,15832,21868,10063,0,155526,6222,null,null,55089,55089,"Ozaukee County, Wisconsin","Ozaukee County, Wisconsin",89908,18289,null,55089,9954,208,220409,328606,0,0]
[54019,54,"FAYETTE, WV","Fayette County, West Virginia",46092,37080,35444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3531,55091,55091,"Pepin County, Wisconsin","Pepin County, Wisconsin",null,7300,6157,6182,18374,17449,16551,15707,595,16302,595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7984,0,null,null,55091,55091,"Pepin County, Wisconsin","Pepin County, Wisconsin",9703,0,null,55091,0,0,8671,18374,0,0]
[54021,54,"GILMER, WV","Gilmer County, West Virginia",6827,5726,5717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15928,55093,55093,"Pierce County, Wisconsin","Pierce County, Wisconsin",null,40525,33371,32702,127786,125562,122954,110461,7954,83199,2710,0,0,4167,1662,3803,748,905,111,1366,2749,0,338,0,13191,0,1330,11677,0,46821,39,null,null,55093,55093,"Pierce County, Wisconsin","Pierce County, Wisconsin",54087,14191,null,55093,3251,440,59508,127786,0,0]
[54023,54,"GRANT, WV","Grant County, West Virginia",11878,9659,9342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24115,55095,55095,"Polk County, Wisconsin","Polk County, Wisconsin",null,44603,37960,38454,159182,158743,154138,140264,8389,90766,3644,0,0,11898,4097,6030,314,531,133,1583,892,0,561,0,444,0,444,0,0,65977,2179,null,null,55095,55095,"Polk County, Wisconsin","Polk County, Wisconsin",68766,364,null,55095,807,262,90052,159182,0,0]
[54025,54,"GREENBRIER, WV","Greenbrier County, West Virginia",34605,29914,30760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29601,55097,55097,"Portage County, Wisconsin","Portage County, Wisconsin",null,69701,63636,68724,243013,241282,238617,214114,18445,110052,4172,0,0,29492,9313,14153,6429,4515,645,0,4288,1315,3766,0,6770,762,5162,0,0,85891,5692,null,null,55097,55097,"Portage County, Wisconsin","Portage County, Wisconsin",112002,5076,null,55097,5121,1692,125935,243013,0,0]
[54027,54,"HAMPSHIRE, WV","Hampshire County, West Virginia",22933,17784,16305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10217,55099,55099,"Price County, Wisconsin","Price County, Wisconsin",null,14224,12536,13124,29975,28872,27520,26149,1129,27278,1129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15248,0,null,null,55099,55099,"Price County, Wisconsin","Price County, Wisconsin",13798,0,null,55099,0,0,16177,29975,0,0]
[54029,54,"HANCOCK, WV","Hancock County, West Virginia",29708,24268,23582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81565,55101,55101,"Racine County, Wisconsin","Racine County, Wisconsin",null,201487,167554,165859,767344,780579,758252,676378,50209,361855,13182,0,0,51673,23486,63185,23722,14427,2626,5764,29268,1906,8961,364,30625,675,21074,0,0,271342,440,null,null,55101,55101,"Racine County, Wisconsin","Racine County, Wisconsin",370499,22376,null,55101,30736,1763,374469,767344,0,0]
[54031,54,"HARDY, WV","Hardy County, West Virginia",13751,11785,12018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8788,55103,55103,"Richland County, Wisconsin","Richland County, Wisconsin",null,17878,15748,16479,41774,40022,39065,37518,831,20507,385,0,0,1084,350,1089,162,796,44,0,1619,0,294,0,9013,0,776,8237,0,10046,27,null,null,55103,55103,"Richland County, Wisconsin","Richland County, Wisconsin",17829,9570,null,55103,2635,307,14375,41774,0,0]
[54033,54,"HARRISON, WV","Harrison County, West Virginia",68955,62368,66814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68027,55105,55105,"Rock County, Wisconsin","Rock County, Wisconsin",null,161038,137879,140486,700212,705263,694798,609719,53128,358098,16370,0,0,34610,17787,39790,15362,10266,4316,11675,16667,3883,9786,2748,15575,2488,10132,0,0,209844,10541,null,null,55105,55105,"Rock County, Wisconsin","Rock County, Wisconsin",393686,11599,null,55105,14614,6966,294927,700212,0,0]
[54035,54,"JACKSON, WV","Jackson County, West Virginia",28088,22796,21999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8656,55107,55107,"Rusk County, Wisconsin","Rusk County, Wisconsin",null,14351,12744,13434,34323,33574,30900,28650,1117,29767,1117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11680,0,null,null,55107,55107,"Rusk County, Wisconsin","Rusk County, Wisconsin",21982,0,null,55107,0,0,12341,34323,0,0]
[54037,54,"JEFFERSON, WV","Jefferson County, West Virginia",53743,43138,41133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33495,55109,55109,"St. Croix County, Wisconsin","St. Croix County, Wisconsin",null,85094,71590,71702,261543,287725,284695,232927,41945,167746,29795,0,0,24429,6281,12548,721,2411,471,195,3303,14,808,303,11700,0,3534,7968,0,100921,4904,null,null,55109,55109,"St. Croix County, Wisconsin","St. Croix County, Wisconsin",115545,11765,null,55109,2985,74,134233,261543,0,0]
[54039,54,"KANAWHA, WV","Kanawha County, West Virginia",191208,173609,186606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29291,55111,55111,"Sauk County, Wisconsin","Sauk County, Wisconsin",null,59667,57544,64969,281829,271160,268327,240650,17841,113244,2137,0,0,17457,7533,14589,2584,3281,520,1321,5281,53,1558,511,30315,1730,4576,25170,0,100524,15199,null,null,55111,55111,"Sauk County, Wisconsin","Sauk County, Wisconsin",108234,27051,null,55111,5099,592,146544,281829,0,0]
[54041,54,"LEWIS, WV","Lewis County, West Virginia",17398,14654,14693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15583,55113,55113,"Sawyer County, Wisconsin","Sawyer County, Wisconsin",null,17163,15444,16471,30821,29577,28569,26868,1066,27934,1066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22228,0,null,null,55113,55113,"Sawyer County, Wisconsin","Sawyer County, Wisconsin",7328,0,null,55113,0,0,23493,30821,0,0]
[54043,54,"LINCOLN, WV","Lincoln County, West Virginia",22244,16449,14213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50411,55117,55117,"Sheboygan County, Wisconsin","Sheboygan County, Wisconsin",null,115486,103399,109791,494083,490717,484545,437457,33726,263610,13312,0,0,28776,11826,23520,8317,4430,294,2489,8785,220,2576,0,30321,0,5943,20139,0,179743,1325,null,null,55117,55117,"Sheboygan County, Wisconsin","Sheboygan County, Wisconsin",223297,27789,null,55117,9140,32,242997,494083,0,0]
[54045,54,"LOGAN, WV","Logan County, West Virginia",35376,28763,27810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10252,55119,55119,"Taylor County, Wisconsin","Taylor County, Wisconsin",null,19265,17257,18331,36170,35623,34784,33479,846,34172,846,0,0,0,0,0,0,0,0,153,0,0,0,0,0,0,0,0,0,10168,0,null,null,55119,55119,"Taylor County, Wisconsin","Taylor County, Wisconsin",24888,0,null,55119,0,0,11282,36170,0,0]
[54047,54,"MCDOWELL, WV","McDowell County, West Virginia",22383,17654,16506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12509,55121,55121,"Trempealeau County, Wisconsin","Trempealeau County, Wisconsin",null,27898,24364,25295,89668,93849,89845,76412,10632,73473,8080,0,0,3007,2374,548,89,258,26,1158,1267,0,81,0,6636,0,900,5736,0,22268,0,null,null,55121,55121,"Trempealeau County, Wisconsin","Trempealeau County, Wisconsin",55302,7047,null,55121,1122,138,27319,89668,0,0]
[54049,54,"MARION, WV","Marion County, West Virginia",56731,47771,47889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13646,55123,55123,"Vernon County, Wisconsin","Vernon County, Wisconsin",null,29488,25038,25306,54651,52983,50965,47745,1556,49301,1556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17937,0,null,null,55123,55123,"Vernon County, Wisconsin","Vernon County, Wisconsin",34492,0,null,55123,0,0,20159,54651,0,0]
[54051,54,"MARSHALL, WV","Marshall County, West Virginia",32463,27869,28469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23922,55125,55125,"Vilas County, Wisconsin","Vilas County, Wisconsin",null,21631,18099,18028,68090,64123,62674,56798,3547,36175,981,0,0,4168,1725,4860,0,563,138,0,0,0,0,0,0,0,0,0,0,45431,1804,null,null,55125,55125,"Vilas County, Wisconsin","Vilas County, Wisconsin",17772,0,null,55125,0,0,50318,68090,0,0]
[54053,54,"MASON, WV","Mason County, West Virginia",25571,20485,19490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50946,55127,55127,"Walworth County, Wisconsin","Walworth County, Wisconsin",null,101721,86542,87639,391273,386101,372100,323510,31083,194262,4929,0,0,23228,16078,23224,2467,3310,694,5,8692,1009,1905,137,19796,4971,10575,9079,0,196131,7786,null,null,55127,55127,"Walworth County, Wisconsin","Walworth County, Wisconsin",127874,15409,null,55127,8180,778,247990,391273,0,0]
[54055,54,"MERCER, WV","Mercer County, West Virginia",61920,51937,51862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11944,55129,55129,"Washburn County, Wisconsin","Washburn County, Wisconsin",null,16709,13912,13789,65064,68226,66354,53077,11071,39169,6969,0,0,7219,3916,1826,0,753,0,14,9,0,224,0,23,7,23,0,0,36935,949,null,null,55129,55129,"Washburn County, Wisconsin","Washburn County, Wisconsin",20327,17,null,55129,32,369,44720,65064,0,0]
[54057,54,"MINERAL, WV","Mineral County, West Virginia",27273,21970,21031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53945,55131,55131,"Washington County, Wisconsin","Washington County, Wisconsin",null,132705,112707,113941,466869,483550,476424,404481,46538,235749,22847,0,0,29138,13530,29690,7089,11455,2468,6551,12396,1874,3049,0,37366,2839,10168,22596,0,204693,8849,null,null,55131,55131,"Washington County, Wisconsin","Washington County, Wisconsin",160134,31964,null,55131,10915,305,274771,466869,0,0]
[54059,54,"MINGO, WV","Mingo County, West Virginia",26351,20681,19227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159117,55133,55133,"Waukesha County, Wisconsin","Waukesha County, Wisconsin",null,387831,354239,382697,1480200,1525547,1483963,1276495,145927,856049,78074,0,0,83882,40828,87084,39493,34045,5694,6077,41532,194,14220,596,59703,53,29442,19297,0,824496,3854,null,null,55133,55133,"Waukesha County, Wisconsin","Waukesha County, Wisconsin",391946,49537,null,55133,51107,8032,1038717,1480200,0,0]
[54061,54,"MONONGALIA, WV","Monongalia County, West Virginia",90618,83114,90110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25060,55135,55135,"Waupaca County, Wisconsin","Waupaca County, Wisconsin",null,51708,44037,44639,218231,220237,215611,189636,18244,106889,5281,0,0,20687,11106,8287,333,2920,253,121,2918,258,829,0,17400,889,2827,14243,0,69460,2834,null,null,55135,55135,"Waupaca County, Wisconsin","Waupaca County, Wisconsin",104694,17420,null,55135,2980,332,96117,218231,0,0]
[54063,54,"MONROE, WV","Monroe County, West Virginia",13757,10584,9613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14786,55137,55137,"Waushara County, Wisconsin","Waushara County, Wisconsin",null,24783,19842,18867,35964,34607,32747,31608,874,32482,874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17507,0,null,null,55137,55137,"Waushara County, Wisconsin","Waushara County, Wisconsin",17059,0,null,55137,0,0,18905,35964,0,0]
[54065,54,"MORGAN, WV","Morgan County, West Virginia",16536,12827,11764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72441,55139,55139,"Winnebago County, Wisconsin","Winnebago County, Wisconsin",null,163931,146826,155952,675503,675556,655381,585647,36661,255375,9698,0,0,45189,20651,35169,18837,13805,1981,2515,16278,781,17308,1255,65551,2327,19977,38954,0,220718,1177,null,null,55139,55139,"Winnebago County, Wisconsin","Winnebago County, Wisconsin",300676,64453,null,55139,15528,8022,310374,675503,0,0]
[54067,54,"NICHOLAS, WV","Nicholas County, West Virginia",26237,21791,21544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33838,55141,55141,"Wood County, Wisconsin","Wood County, Wisconsin",null,74298,67980,73550,390037,406897,402439,357073,22248,190409,9151,0,0,25649,5993,16006,8881,4521,367,2299,20185,15141,1940,0,56653,44,6812,48929,0,115836,5220,null,null,55141,55141,"Wood County, Wisconsin","Wood County, Wisconsin",153364,58488,null,55141,8907,179,178185,390037,0,0]
[54069,54,"OHIO, WV","Ohio County, West Virginia",44013,41366,45762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},55901,55078,"Menominee County, Wisconsin","Menominee County, Wisconsin",null,{"$error":"#N/A"},38890.199999999997,39257.1,153947,175015,169829,136404,30095,108355,27762,0,0,2676,1403,2075,467,962,232,1456,1690,0,2085,0,45029,77,1281,43546,0,30160,4,null,null,55901,55078,"Menominee County, Wisconsin","Menominee County, Wisconsin",67720,46104,null,55901,2526,1052,40123,169829,0,0]
[54071,54,"PENDLETON, WV","Pendleton County, West Virginia",7406,6036,5851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17608,56001,56001,"Albany County, Wyoming","Albany County, Wyoming",null,34217,31266,33791,213675,191348,185062,159672,22296,55788,3753,55234,3147,6587,2167,10008,5876,4413,730,462,4001,1767,2113,302,11600,6607,11600,0,0,19341,12146,null,null,56001,56001,"Albany County, Wyoming","Albany County, Wyoming",88804,6060,null,56001,3997,2155,118811,213675,0,0]
[54073,54,"PLEASANTS, WV","Pleasants County, West Virginia",7370,6317,6444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5326,56003,56003,"Big Horn County, Wyoming","Big Horn County, Wyoming",null,11606,10123,10497,105764,106265,103721,74746,25019,52627,15616,19469,2236,2744,536,3592,490,878,200,8,2810,2599,728,28,6455,4680,6455,0,0,17015,1800,null,null,56003,56003,"Big Horn County, Wyoming","Big Horn County, Wyoming",62804,2292,null,56003,573,749,40668,105764,0,0]
[54075,54,"POCAHONTAS, WV","Pocahontas County, West Virginia",8420,7279,7486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17515,56005,56005,"Campbell County, Wyoming","Campbell County, Wyoming",null,44426,41138,44960,578448,565224,515978,381291,94970,152236,30609,120612,18863,22843,7799,16480,14096,26933,11671,1023,5063,2259,8263,3541,37238,10332,12484,24754,0,186768,28241,null,null,56005,56005,"Campbell County, Wyoming","Campbell County, Wyoming",170522,27477,null,56005,2731,5576,380449,578448,0,0]
[54077,54,"PRESTON, WV","Preston County, West Virginia",30364,24568,23631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8532,56007,56007,"Carbon County, Wyoming","Carbon County, Wyoming",null,15783,14049,14840,144493,139012,129579,95566,29865,57218,16915,20851,504,3959,1751,5917,2198,3490,732,381,2288,1223,1296,256,7036,5017,7036,0,0,42063,9862,null,null,56007,56007,"Carbon County, Wyoming","Carbon County, Wyoming",61938,2874,null,56007,1317,1267,79681,144493,0,0]
[54079,54,"PUTNAM, WV","Putnam County, West Virginia",56160,46324,45476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6245,56009,56009,"Converse County, Wyoming","Converse County, Wyoming",null,13678,11960,12432,108936,109993,103028,91405,7687,39958,3603,34342,0,4291,1901,4400,959,1205,174,358,1965,1397,1150,267,1500,481,1500,0,0,29238,4892,null,null,56009,56009,"Converse County, Wyoming","Converse County, Wyoming",33239,1901,null,56009,1453,920,73796,108936,0,0]
[54081,54,"RALEIGH, WV","Raleigh County, West Virginia",79310,68064,69507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3505,56011,56011,"Crook County, Wyoming","Crook County, Wyoming",null,6694,5936,6248,37314,39709,37989,26849,10936,21803,3366,0,0,2969,1916,1552,433,289,200,0,1846,1692,348,139,1911,1593,1911,0,0,9557,2184,null,null,56011,56011,"Crook County, Wyoming","Crook County, Wyoming",22673,365,null,56011,119,190,14276,37314,0,0]
[54083,54,"RANDOLPH, WV","Randolph County, West Virginia",28427,24717,25555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17494,56013,56013,"Fremont County, Wyoming","Fremont County, Wyoming",null,39018,35362,37949,268037,254179,246361,195837,48094,178078,33003,0,0,5613,1103,9655,3794,2031,102,285,2989,1184,6543,1136,5450,2320,5450,0,0,51750,1665,null,null,56013,56013,"Fremont County, Wyoming","Fremont County, Wyoming",178074,3945,null,56013,2295,3238,86018,268037,0,0]
[54085,54,"RITCHIE, WV","Ritchie County, West Virginia",10209,8474,8374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5986,56015,56015,"Goshen County, Wyoming","Goshen County, Wyoming",null,12345,10914,11458,86741,90492,88632,72030,14326,48914,4859,0,0,3619,646,3795,1451,1740,786,11,1274,731,951,51,8797,1068,2130,6667,0,6556,1592,null,null,56015,56015,"Goshen County, Wyoming","Goshen County, Wyoming",56156,9882,null,56015,870,1075,20703,86741,0,0]
[54087,54,"ROANE, WV","Roane County, West Virginia",14878,11952,11406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2649,56017,56017,"Hot Springs County, Wyoming","Hot Springs County, Wyoming",null,4594,4272,4685,42644,43335,41198,33697,6497,12747,1714,13399,279,1892,570,2183,62,332,0,0,1098,610,718,47,1690,921,1690,0,0,12876,1159,null,null,56017,56017,"Hot Springs County, Wyoming","Hot Springs County, Wyoming",12575,781,null,56017,545,493,29288,42644,0,0]
[54089,54,"SUMMERS, WV","Summers County, West Virginia",13081,10126,9264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4374,56019,56019,"Johnson County, Wyoming","Johnson County, Wyoming",null,8633,7686,8120,103531,81623,73274,55885,8929,23241,2550,16159,1502,6865,1118,2808,62,1886,121,0,7865,7626,569,65,1190,198,1190,0,0,46983,2866,null,null,56019,56019,"Johnson County, Wyoming","Johnson County, Wyoming",32131,1344,null,56019,304,582,70056,103531,0,0]
[54091,54,"TAYLOR, WV","Taylor County, West Virginia",16389,12643,11519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39674,56021,56021,"Laramie County, Wyoming","Laramie County, Wyoming",null,89685,82754,90175,816885,765603,748941,603420,134204,315916,72659,244809,16506,34169,23606,18844,9074,12055,4466,749,7270,374,9800,4162,13557,1330,12618,939,0,60135,35454,null,null,56021,56021,"Laramie County, Wyoming","Laramie County, Wyoming",350160,21318,null,56021,10251,11994,445407,816885,0,0]
[54093,54,"TUCKER, WV","Tucker County, West Virginia",6813,5710,5697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8677,56023,56023,"Lincoln County, Wyoming","Lincoln County, Wyoming",null,17199,14813,15180,135143,126476,118887,96723,18393,61476,13861,22498,1044,5909,105,4355,415,2051,251,170,1034,715,2261,0,764,8,764,0,0,38587,3523,null,null,56023,56023,"Lincoln County, Wyoming","Lincoln County, Wyoming",62857,662,null,56023,392,518,71624,135143,0,0]
[54095,54,"TYLER, WV","Tyler County, West Virginia",8674,6939,6592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32950,56025,56025,"Natrona County, Wyoming","Natrona County, Wyoming",null,75213,68915,74653,466144,476868,454993,351716,92184,264734,45277,233,0,18900,11953,19461,8997,12442,2037,1057,10081,3135,16411,9829,23818,10031,23818,0,0,75004,21493,null,null,56025,56025,"Natrona County, Wyoming","Natrona County, Wyoming",284242,18369,null,56025,8477,9639,163533,466144,0,0]
[54097,54,"UPSHUR, WV","Upshur County, West Virginia",23882,20055,20049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1272,56027,56027,"Niobrara County, Wyoming","Niobrara County, Wyoming",null,2362,2196,2409,33868,69638,68699,26788,38352,8485,722,7075,1165,659,314,766,0,0,0,0,0,0,0,0,49283,35670,0,49283,0,4410,1038,null,null,56027,56027,"Niobrara County, Wyoming","Niobrara County, Wyoming",7946,12022,null,56027,0,0,13900,33868,0,0]
[54099,54,"WAYNE, WV","Wayne County, West Virginia",41143,31719,28879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13275,56029,56029,"Park County, Wyoming","Park County, Wyoming",null,28104,26570,29535,267166,257318,252504,199086,42610,102652,17047,59473,5770,7549,1419,6905,0,9209,5432,0,2819,1737,6698,3199,22856,6244,8319,14506,0,45699,4315,null,null,56029,56029,"Park County, Wyoming","Park County, Wyoming",101704,21093,null,56029,1601,6071,144369,267166,0,0]
[54101,54,"WEBSTER, WV","Webster County, West Virginia",9448,7352,6767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4659,56031,56031,"Platte County, Wyoming","Platte County, Wyoming",null,8222,7456,8006,54640,54147,52259,39841,7844,27357,4374,0,0,1909,1176,1637,436,3533,2647,39,830,436,722,62,4378,609,1078,3300,0,7100,3065,null,null,56031,56031,"Platte County, Wyoming","Platte County, Wyoming",34342,4273,null,56031,432,704,16025,54640,0,0]
[54103,54,"WETZEL, WV","Wetzel County, West Virginia",16182,13268,12943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13694,56033,56033,"Sheridan County, Wyoming","Sheridan County, Wyoming",null,29332,26826,29015,265490,255695,248264,192561,52569,114922,23852,60998,3442,18872,12750,6482,2059,1368,245,395,3694,1570,2959,583,8186,5023,8186,0,0,37047,12699,null,null,56033,56033,"Sheridan County, Wyoming","Sheridan County, Wyoming",126404,4458,null,56033,1965,3656,134628,265490,0,0]
[54105,54,"WIRT, WV","Wirt County, West Virginia",5636,4298,3863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306,56035,56035,"Sublette County, Wyoming","Sublette County, Wyoming",null,8972,8717,9899,210160,168905,147274,84744,50013,58875,26340,0,0,13223,4314,5018,2669,6593,5324,0,5052,4733,2328,698,2016,1466,2016,0,0,106762,136,null,null,56035,56035,"Sublette County, Wyoming","Sublette County, Wyoming",87810,655,null,56035,627,266,121695,210160,0,0]
[54107,54,"WOOD, WV","Wood County, West Virginia",86905,77006,81012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18007,56037,56037,"Sweetwater County, Wyoming","Sweetwater County, Wyoming",null,41649,37725,40466,433924,415564,388073,318120,53819,162524,23571,56997,0,30331,22929,19318,5976,17923,7139,1912,8983,5403,3259,365,3107,1198,3107,0,0,155483,29168,null,null,56037,56037,"Sweetwater County, Wyoming","Sweetwater County, Wyoming",135873,2342,null,56037,5636,2488,295709,433924,0,0]
[54109,54,"WYOMING, WV","Wyoming County, West Virginia",23227,17989,16467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12487,56039,56039,"Teton County, Wyoming","Teton County, Wyoming",null,21390,22153,26341,263287,233289,221583,162282,53838,45581,6032,63428,4949,4671,1434,8428,6043,6911,2191,2110,2274,1172,2788,9,5644,2473,1458,0,0,44211,18255,null,null,56039,56039,"Teton County, Wyoming","Teton County, Wyoming",74090,1853,null,56039,1342,2895,187344,263287,0,0]
[55001,55,"ADAMS, WI","Adams County, Wisconsin",20480,17211,17220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8558,56041,56041,"Uinta County, Wyoming","Uinta County, Wyoming",null,21073,18475,19251,123468,122226,116299,101541,12033,66517,4589,0,0,5811,1196,6450,3302,4850,193,1352,1084,50,1870,31,4094,1517,4094,0,0,37363,4734,null,null,56041,56041,"Uinta County, Wyoming","Uinta County, Wyoming",64636,2422,null,56041,1167,1504,56410,123468,0,0]
[55003,55,"ASHLAND, WI","Ashland County, Wisconsin",16237,15039,16440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3807,56043,56043,"Washakie County, Wyoming","Washakie County, Wyoming",null,7914,7261,7874,45077,40810,39164,34746,3424,25955,2327,0,0,1180,53,2101,0,731,139,0,1255,720,281,0,1452,232,1452,0,0,7619,1671,null,null,56043,56043,"Washakie County, Wyoming","Washakie County, Wyoming",29440,2062,null,56043,933,597,13575,45077,0,0]
[55005,55,"BARRON, WI","Barron County, Wisconsin",45915,41852,45137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3496,56045,56045,"Weston County, Wyoming","Weston County, Wyoming",null,7025,6581,7262,48850,50465,48627,38332,9273,23012,5447,9091,194,4782,1674,1750,284,550,276,0,772,614,620,4,922,210,922,0,0,9755,1219,null,null,56045,56045,"Weston County, Wyoming","Weston County, Wyoming",24446,789,null,56045,242,775,23615,48850,0,0]
[55007,55,"BAYFIELD, WI","Bayfield County, Wisconsin",14901,12708,12900]
[55009,55,"BROWN, WI","Brown County, Wisconsin",249038,229347,249503]
[55011,55,"BUFFALO, WI","Buffalo County, Wisconsin",13564,12454,13515]
[55013,55,"BURNETT, WI","Burnett County, Wisconsin",16006,13663,13882]
[55015,55,"CALUMET, WI","Calumet County, Wisconsin",45376,37886,37658]
[55017,55,"CHIPPEWA, WI","Chippewa County, Wisconsin",61273,52565,53662]
[55019,55,"CLARK, WI","Clark County, Wisconsin",33498,28501,28864]
[55021,55,"COLUMBIA, WI","Columbia County, Wisconsin",55433,48016,49469]
[55023,55,"CRAWFORD, WI","Crawford County, Wisconsin",16793,16492,18878]
[55025,55,"DANE, WI","Dane County, Wisconsin",500353,472544,524798]
[55027,55,"DODGE, WI","Dodge County, Wisconsin",88173,76522,78980]
[55029,55,"DOOR, WI","Door County, Wisconsin",28109,26178,28746]
[55031,55,"DOUGLAS, WI","Douglas County, Wisconsin",44401,37307,37317]
[55033,55,"DUNN, WI","Dunn County, Wisconsin",43306,37408,38439]
[55035,55,"EAU CLAIRE, WI","Eau Claire County, Wisconsin",101190,94064,103130]
[55037,55,"FLORENCE, WI","Florence County, Wisconsin",4577,3570,3295]
[55039,55,"FOND DU LAC, WI","Fond du Lac County, Wisconsin",100488,87708,91008]
[55041,55,"FOREST, WI","Forest County, Wisconsin",9638,8198,8300]
[55043,55,"GRANT, WI","Grant County, Wisconsin",48981,43560,45977]
[55045,55,"GREEN, WI","Green County, Wisconsin",36501,32828,34994]
[55047,55,"GREEN LAKE, WI","Green Lake County, Wisconsin",18550,16076,16570]
[55049,55,"IOWA, WI","Iowa County, Wisconsin",23617,23922,28005]
[55051,55,"IRON, WI","Iron County, Wisconsin",6088,5385,5655]
[55053,55,"JACKSON, WI","Jackson County, Wisconsin",20015,17940,19067]
[55055,55,"JEFFERSON, WI","Jefferson County, Wisconsin",81579,71810,75095]
[55057,55,"JUNEAU, WI","Juneau County, Wisconsin",26710,22267,22099]
[55059,55,"KENOSHA, WI","Kenosha County, Wisconsin",167467,138587,136502]
[55061,55,"KEWAUNEE, WI","Kewaunee County, Wisconsin",20316,16984,16903]
[55063,55,"LA CROSSE, WI","La Crosse County, Wisconsin",114910,108099,119673]
[55065,55,"LAFAYETTE, WI","Lafayette County, Wisconsin",15712,13078,12958]
[55067,55,"LANGLADE, WI","Langlade County, Wisconsin",20018,17650,18485]
[55069,55,"LINCOLN, WI","Lincoln County, Wisconsin",29461,25375,26004]
[55071,55,"MANITOWOC, WI","Manitowoc County, Wisconsin",80657,69481,71210]
[55073,55,"MARATHON, WI","Marathon County, Wisconsin",132314,119979,128813]
[55075,55,"MARINETTE, WI","Marinette County, Wisconsin",42014,37422,39552]
[55077,55,"MARQUETTE, WI","Marquette County, Wisconsin",14849,11844,11215]
[55079,55,"MILWAUKEE, WI","Milwaukee County, Wisconsin",957890,840836,877058]
[55081,55,"MONROE, WI","Monroe County, Wisconsin",44193,39673,42224]
[55083,55,"OCONTO, WI","Oconto County, Wisconsin",37420,30151,28870]
[55085,55,"ONEIDA, WI","Oneida County, Wisconsin",36239,34432,38423]
[55087,55,"OUTAGAMIE, WI","Outagamie County, Wisconsin",179063,164292,178173]
[55089,55,"OZAUKEE, WI","Ozaukee County, Wisconsin",87402,77074,80730]
[55091,55,"PEPIN, WI","Pepin County, Wisconsin",7300,6157,6182]
[55093,55,"PIERCE, WI","Pierce County, Wisconsin",40525,33371,32702]
[55095,55,"POLK, WI","Polk County, Wisconsin",44603,37960,38454]
[55097,55,"PORTAGE, WI","Portage County, Wisconsin",69701,63636,68724]
[55099,55,"PRICE, WI","Price County, Wisconsin",14224,12536,13124]
[55101,55,"RACINE, WI","Racine County, Wisconsin",201487,167554,165859]
[55103,55,"RICHLAND, WI","Richland County, Wisconsin",17878,15748,16479]
[55105,55,"ROCK, WI","Rock County, Wisconsin",161038,137879,140486]
[55107,55,"RUSK, WI","Rusk County, Wisconsin",14351,12744,13434]
[55109,55,"ST. CROIX, WI","St. Croix County, Wisconsin",85094,71590,71702]
[55111,55,"SAUK, WI","Sauk County, Wisconsin",59667,57544,64969]
[55113,55,"SAWYER, WI","Sawyer County, Wisconsin",17163,15444,16471]
[55117,55,"SHEBOYGAN, WI","Sheboygan County, Wisconsin",115486,103399,109791]
[55119,55,"TAYLOR, WI","Taylor County, Wisconsin",19265,17257,18331]
[55121,55,"TREMPEALEAU, WI","Trempealeau County, Wisconsin",27898,24364,25295]
[55123,55,"VERNON, WI","Vernon County, Wisconsin",29488,25038,25306]
[55125,55,"VILAS, WI","Vilas County, Wisconsin",21631,18099,18028]
[55127,55,"WALWORTH, WI","Walworth County, Wisconsin",101721,86542,87639]
[55129,55,"WASHBURN, WI","Washburn County, Wisconsin",16709,13912,13789]
[55131,55,"WASHINGTON, WI","Washington County, Wisconsin",132705,112707,113941]
[55133,55,"WAUKESHA, WI","Waukesha County, Wisconsin",387831,354239,382697]
[55135,55,"WAUPACA, WI","Waupaca County, Wisconsin",51708,44037,44639]
[55137,55,"WAUSHARA, WI","Waushara County, Wisconsin",24783,19842,18867]
[55139,55,"WINNEBAGO, WI","Winnebago County, Wisconsin",163931,146826,155952]
[55141,55,"WOOD, WI","Wood County, Wisconsin",74298,67980,73550]
[55115,55,"SHAWANO (INCLUDES MENOMINEE), WI","Shawano County, Wisconsin",45861,38890,39257]
[56001,56,"ALBANY, WY","Albany County, Wyoming",34217,31266,33791]
[56003,56,"BIG HORN, WY","Big Horn County, Wyoming",11606,10123,10497]
[56005,56,"CAMPBELL, WY","Campbell County, Wyoming",44426,41138,44960]
[56007,56,"CARBON, WY","Carbon County, Wyoming",15783,14049,14840]
[56009,56,"CONVERSE, WY","Converse County, Wyoming",13678,11960,12432]
[56011,56,"CROOK, WY","Crook County, Wyoming",6694,5936,6248]
[56013,56,"FREMONT, WY","Fremont County, Wyoming",39018,35362,37949]
[56015,56,"GOSHEN, WY","Goshen County, Wyoming",12345,10914,11458]
[56017,56,"HOT SPRINGS, WY","Hot Springs County, Wyoming",4594,4272,4685]
[56019,56,"JOHNSON, WY","Johnson County, Wyoming",8633,7686,8120]
[56021,56,"LARAMIE, WY","Laramie County, Wyoming",89685,82754,90175]
[56023,56,"LINCOLN, WY","Lincoln County, Wyoming",17199,14813,15180]
[56025,56,"NATRONA, WY","Natrona County, Wyoming",75213,68915,74653]
[56027,56,"NIOBRARA, WY","Niobrara County, Wyoming",2362,2196,2409]
[56029,56,"PARK, WY","Park County, Wyoming",28104,26570,29535]
[56031,56,"PLATTE, WY","Platte County, Wyoming",8222,7456,8006]
[56033,56,"SHERIDAN, WY","Sheridan County, Wyoming",29332,26826,29015]
[56035,56,"SUBLETTE, WY","Sublette County, Wyoming",8972,8717,9899]
[56037,56,"SWEETWATER, WY","Sweetwater County, Wyoming",41649,37725,40466]
[56039,56,"TETON, WY","Teton County, Wyoming",21390,22153,26341]
[56041,56,"UINTA, WY","Uinta County, Wyoming",21073,18475,19251]
[56043,56,"WASHAKIE, WY","Washakie County, Wyoming",7914,7261,7874]
[56045,56,"WESTON, WY","Weston County, Wyoming",7025,6581,7262]

{"sheet":"ChangeLog","index":11,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Date","Version","ET Spreadsheet","Tab","Note"]
["09/12/2013","3.2.1","3.2.1","Inputs, Scenario Assumptions, Cost Module, Census","created scenario assumptions and inputs tab, added multi city vs total county functionality, moved expenditure and revenue overrides to inputs tab"]
["9/18/2013","3.2.2","3.2.2","Inputs, Scenario Assumptions, Cost Module, Census, NPV, Summary New, Summary Total","Major re-org for spreadsheet.  Added summary new, summary total tabs.  Updated load macros to reflect changes.  Added 'county total' and 'municipal only' toggle."]
["10/03/2013","3.2.3","3.2.2","All","Split out NPV, Split out scenario inputs and local assumptions, made fixes to sales and income tax calcs.  County Total summary now just works for county total assumptions"]
["4/14/2014","3.4.0","3.4.0","Summary New, Summary Total","reversioning and data validation edits"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Latest:",{"$f":"INDEX(B2:B22, COUNTA(B2:B22), 1)","v":"3.4.0"},{"$f":"INDEX(A2:A22, COUNTA(A2:A22), 1)","v":"4/14/2014"}]